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 Quarter Ended quarterly period ended September 30, 20172022

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

For the transition period from _______________________ to ______________________

Commission File Number 333-204486000-55575

SIGYN THERAPEUTICS, INC.

REIGN SAPPHIRE CORPORATION

(Exact name of registrant as specified in its charter)

Delaware47-2573116
(State or other jurisdiction of incorporation)(IRS Employer File Number)

9465 Wilshire Boulevard, Beverly Hills, California90212
2468 Historic Decatur Road Ste., 140, San Diego, California92106
(Address of principal executive offices)(zip code)

(213) 457-3772(619)353-0800

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report)

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

Title of each classTrading Symbol(s)Name of each exchange on which registered
None

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

Common Stock, $0.0001 Par Value

Indicate by check mark whether the registrant:registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the pastpreceding 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  No

Indicate by check markcheckmark 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 Rulerule 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 and post such files). ☑  Yes ☒ No  No

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

Large accelerated filerAccelerated 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 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 Yes     ☑  No

As of November 13, 2017, we had 52,208,32214, 2022, there were 37,295,813 shares of common stock outstanding.

SIGYN THERAPEUTICS, INC.

TABLE OF CONTENTS

HeadingPage
PART I - FINANCIAL INFORMATION
Item 1.Condensed Consolidated Financial Statements (unaudited)34
Unaudited Condensed Consolidated Balance Sheets as of September 30, 20172022 and December 31, 2016 (audited)202134
Unaudited Condensed Consolidated Statements of Operations for the Three and Nine months ended September 30, 20172022 and 2016202145
Unaudited Condensed Consolidated Statements of Stockholders’ Deficit for the Three and Nine months ended September 30, 2022 and 20216
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine months ended September 30, 20172022 and 2016202157
Notes to the Unaudited Condensed Consolidated Financial Statements68
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations3625
Item 3.Quantitative and Qualitative Disclosures About Market Risk6337
Item 4.Controls and Procedures6337
PART II - OTHER INFORMATION
Item 1.Legal Proceedings6539
Item 1A.Item1A.Risk Factors6539
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds6539
Item 3.Defaults Upon Senior Securities6540
Item 4.Mine Safety Disclosure6640
Item 5.Other Information6640
Item 6.Exhibits6640
SIGNATURESSignatures42

267
 

DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

This report contains forward-looking statements. The forward-looking statements are contained principally in the sections entitled “Description of Business,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. In some cases, you can identify forward-looking statements by terms such as “anticipates,” “believes,” “seeks,” “could,” “estimates,” “expects,” “intends,” “may,” “plans,” “potential,” “predicts,” “projects,” “should,” “would” and similar expressions intended to identify forward-looking statements. Forward-looking statements reflect our current views with respect to future events and are based on assumptions and subject to risks and uncertainties. These risks and uncertainties include, but are not limited to, the factors described in the section captioned “Risk Factors” below. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Such statements may include, but are not limited to, information related to: anticipated operating results; licensing arrangements; relationships with our customers; consumer demand; financial resources and condition; changes in revenues; changes in profitability; changes in accounting treatment; cost of sales; selling, general and administrative expenses; interest expense; the ability to secure materials and subcontractors; the ability to produce the liquidity or enter into agreements to acquire the capital necessary to continue our operations and take advantage of opportunities; legal proceedings and claims.

Also, forward-looking statements represent our estimates and assumptions only as of the date of this report. You should read this report and the documents that we reference and filed as exhibits to this report completely and with the understanding that our actual future results may be materially different from what we expect. Except as required by law, we assume no obligation to update any forward-looking statements publicly, or to update the reasons actual results could differ materially from those anticipated in any forward-looking statements, even if new information becomes available in the future.

USE OF CERTAIN DEFINED TERMS

Except as otherwise indicated by the context, references in this report to “we,” “us,” “our,” “our Company,” or “the Company” is of Sigyn Therapeutics, Inc.

In addition, unless the context otherwise requires and for the purposes of this report only:

“Sigyn” refers to Sigyn Therapeutics, Inc., a Delaware corporation;
“Commission” refers to the Securities and Exchange Commission;
“Exchange Act” refers to the Securities Exchange Act of 1934, as amended; and
“Securities Act” refers to the Securities Act of 1933, as amended.



3

PART I.1. FINANCIAL INFORMATION

ItemITEM 1. Condensed Financial StatementsFINANCIAL STATEMENTS

REIGN SAPPHIRE CORPORATIONSIGYN THERAPEUTICS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

       
  September 30,  December 31, 
  2022  2021 
       
ASSETS        
Current assets:        
Cash $28,123  $340,956 
Inventories  50,000   50,000 
Other current assets  7,254   2,075 
Total current assets  85,377   393,031 
         
Property and equipment, net  23,767   28,046 
Intangible assets, net  3,000   5,700 
Operating lease right-of-use assets, net  229,418   262,771 
Other assets  20,711   20,711 
Total assets $362,273  $710,259 
         
LIABILITIES AND STOCKHOLDERS’ EQUITY        
Current liabilities:        
Accounts payable $306,000  $39,853 
Accrued payroll and payroll taxes  30,124   1,072 
Short-term convertible notes payable, less unamortized debt issuance costs of $406,373 and $53,614, respectively  1,515,443   647,202 
Current portion of operating lease liabilities  51,351   46,091 
Total current liabilities  1,902,918   734,218 
Long-term liabilities:        
Operating lease liabilities, net of current portion  201,457   240,625 
Total long-term liabilities  201,457   240,625 
Total liabilities  2,104,375   974,843 
         
Stockholders’ deficit:        
Preferred stock, $0.0001 par value, 10,000,000 shares authorized; no shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively  -   - 
Common stock, $0.0001 par value, 1,000,000,000 shares authorized; 37,295,813 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively  3,730   3,730 
Additional paid-in capital  4,590,807   3,997,445 
Accumulated deficit  (6,336,639)  (4,265,759)
Total stockholders’ deficit  (1,742,102)  (264,584)
Total liabilities and stockholders’ deficit $362,273  $710,259 

 

  September 30,  December 31, 
  2017  2016 
  Successor  Successor 
  (Unaudited)  (Audited) 
ASSETS        
Current assets:        
Cash $21,860  $149,607 
Accounts receivable  17,322    
Inventory  726,139   723,602 
Prepaid expenses     1,667 
Total current assets  765,321   874,876 
         
Equipment, net  28,724   38,050 
Intangible assets, net  852,377   947,259 
Goodwill  481,947   481,947 
Total assets $2,128,369  $2,342,132 
         
LIABILITIES AND SHAREHOLDERS’ DEFICIT        
Current liabilities:        
Accounts payable $172,480  $31,940 
Due to related party  771,884   440,747 
Accrued compensation - related party  971,000   776,000 
Deferred revenue  41,334   78,820 
Short term notes payable  13,407    
Convertible notes payable, less unamortized debt discount of $0 and $273,859 at September 30, 2017 and December 31, 2016, respectively  1,150,002   588,641 
Derivative liabilities  662,250   153,663 
Estimated fair value of contingent payments, net  305,913   424,511 
Warrant liabilities  951,859   473,296 
Other current liabilities  55,811   35,571 
Total current liabilities  5,095,940   3,003,189 
Long-term liabilities:        
Note payable, less unamortized debt issuance costs of $87,500 at September 30, 2017  20,725    
Convertible notes, less unamortized debt discount of $256,722 at December 31, 2016     30,780 
Total long-term liabilities  20,725   30,780 
Total liabilities  5,116,665   3,033,969 
         
Commitments and contingencies        
         
Shareholders’ deficit        
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, 1 and no shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively      
Common stock, $0.0001 par value, 150,000,000 shares authorized; 49,971,310 and 43,414,687 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively  4,997   4,342 
Additional paid-in-capital  6,212,455   5,433,552 
Accumulated deficit  (9,205,748)  (6,129,731)
Total shareholders’ deficit  (2,988,296)  (691,837)
Total liabilities and shareholders’ deficit $2,128,369  $2,342,132 

See accompanying notes to unaudited condensed consolidated financial statementsstatements.


4

REIGN SAPPHIRE CORPORATION 

SIGYN THERAPEUTICS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

  For the Nine Months  For the Nine Months  For the Three Months  For the Three Months 
  Ended September 30,  Ended September 30,  Ended September 30,  Ended September 30, 
  2017  2016  2017  2016 
  Successor  Predecessor  Successor  Predecessor 
             
Net revenues $960,497  $1,437,330  $255,975  $342,164 
                 
Cost of Sales  372,670   661,586   98,465   164,979 
                 
Gross Profit  587,827   775,744   157,510   177,185 
                 
Operating expenses:                
Advertising and marketing expenses  394,579   225,620   171,285   17,056 
Stock based compensation - related party  619,156      211,505    
General and administrative  1,110,740   867,964   354,933   236,639 
Total operating expenses  2,124,475   1,093,584   737,723   253,695 
Loss from operations  (1,536,648)  (317,840)  (580,213)  (76,510)
                 
Other (income) expense:                
Change in fair value of warrant liabilities  226,893      366,505    
Change in fair value of derivative liabilities  283,495      531,010    
Extinguishment of debt  691,371          
Other income     (2,375)      
Interest expense  337,610   119,105   19,971   36,252 
Total other expense, net  1,539,369   116,730   917,486   36,252 
                 
Loss before income taxes  (3,076,017)  (434,570)  (1,497,699)  (112,762)
Income taxes            
                 
Net loss $(3,076,017) $(434,570) $(1,497,699) $(112,762)
                 
Net loss per share, basic and diluted $(0.07) $(0.04) $(0.03) $(0.01)
                 
Weighted average number of shares outstanding Basic and diluted  45,372,823   10,032,000   48,034,278   10,032,000 

             
  

Nine Months Ended

September 30,

  

Three Months Ended

September 30,

 
  2022  2021  2022  2021 
             
Net revenues $-  $-  $-  $- 
                 
Gross Profit  -   -   -   - 
                 
Operating expenses:                
Marketing expenses  446   164,500   65   - 
Research and development  516,796   483,755   133,770   227,503 
General and administrative  1,158,435   769,023   399,812   345,860 
Total operating expenses  1,675,677   1,417,278   533,647   573,363 
Loss from operations  (1,675,677)  (1,417,278)  (533,647)  (573,363)
                 
Other expense:                
Interest expense  102   29,095   70   29,095 
Interest expense - debt discount  309,226   286,391   148,372   49,749 
Interest expense - original issuance costs  85,875   44,683   44,420   13,697 
Total other expense  395,203   360,169   192,862   92,541 
                 
Loss before income taxes  (2,070,880)  (1,777,447)  (726,509)  (665,904)
Income taxes  -   -   -   - 
                 
Net loss $(2,070,880) $(1,777,447) $(726,509) $(665,904)
                 
Net loss per share, basic and diluted $(0.06) $(0.05) $(0.02) $(0.02)
                 
Weighted average number of shares outstanding                
Basic and diluted  37,295,803   36,138,191   37,295,803   36,721,651 

See accompanying notes to unaudited condensed consolidated financial statementsstatements.


5

REIGN SAPPHIRE CORPORATION 

SIGYN THERAPEUTICS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

                
  Common Stock  Additional Paid  Accumulated  Total Stockholders’ 
  Shares  Amount  in Capital  Deficit  Deficit 
Balance as of December 31, 2020  35,201,513  $3,520  $1,356,799  $(1,261,140) $99,179 
Common stock issued to third party for services  47,000   5   82,245   -   82,250 
Warrants issued to third parties in conjunction with debt issuance  -   -   113,910   -   113,910 
Beneficial conversion feature in conjunction with debt issuance  -   -   86,090   -   86,090 
Common stock issued in conjunction with cashless exercise of warrants  57,147   6   (6)  -   - 
Net loss  -   -   -   (461,682)  (461,682)
Balance as of March 31, 2021  35,305,660  $3,531  $1,639,038  $(1,722,822) $(80,253)
                     
Common stock issued to third party for services  47,000   4   82,246   -   82,250 
Warrants issued to third parties in conjunction with debt issuance  -   -   34,118   -   34,118 
Beneficial conversion feature in conjunction with debt issuance  -   -   15,882   -   15,882 
Common stock issued for cash  1,172,000   117   1,464,883   -   1,465,000 
Common stock issued to third parties in conjunction with conversion of debt  157,143   16   109,984   -   110,000 
Net loss  -   -   -   (649,861)  (649,861)
Balance as of June 30, 2021  36,681,803  $3,669  $3,346,151  $(2,372,683) $977,137 
                     
Common stock issued to third party for services  47,000   5   46,995   -   47,000 
Net loss  -   -   -   (665,904)  (665,904)
Balance as of September 30, 2021  36,728,803  $3,673  $3,393,146  $(3,038,587) $358,232 
                     
                     
Balance as of December 31, 2021  37,295,803  $3,730  $3,997,445  $(4,265,759) $(264,584)
Warrants issued to third parties in conjunction with debt issuance  -   -   162,362   -   162,362 
Amortization of warrants issued in connection with a debt modification  -   -   48,699   -   48,699 
Net loss  -   -   -   (678,046)  (678,046)
Balance as of March 31, 2022  37,295,803  $3,730  $4,208,506  $(4,943,805) $(731,569)
                     
Warrants issued to third parties in conjunction with debt issuance  -   -   168,991   -   168,991 
Amortization of warrants issued in connection with a debt modification  -   -   49,240   -   49,240 
Fees associated with filing of Form S-1  -   -   (3,498)  -   (3,498)
Net loss  -   -   -   (666,325)  (666,325)
Balance as of June 30, 2022  37,295,803  $3,730  $4,423,239  $(5,610,130) $(1,183,161)
                     
Warrants issued to third parties in conjunction with debt issuance  -   -   157,787   -   157,787 
Amortization of warrants issued in connection with a debt modification  -   -   49,781   -   49,781 
Fees associated with filing of Form S-1  -   -   (40,000)  -   (40,000)
Net loss  -   -   -   (726,509)  (726,509)
Balance as of September 30, 2022  37,295,803  $3,730  $4,590,807  $(6,336,639) $(1,742,102)

See accompanying notes to unaudited condensed consolidated financial statements.

6

SIGYN THERAPEUTICS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

       
  

Nine Months Ended

September 30,

 
  2022  2021 
       
Cash flows from operating activities:        
Net loss $(2,070,880) $(1,777,447)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation expense  5,139   1,279 
Amortization expense  2,700   15,305 
Stock issued for services  -   211,500 
Accretion of debt discount  309,226   286,391 
Accretion of original issuance costs  85,875   44,683 
Changes in operating assets and liabilities:        
Other current assets  (5,179)  (27,509)
Other assets  -   (20,711)
Accounts payable  266,147   16,869 
Accrued payroll and payroll taxes  29,052   (15,273)
Other current liabilities  (555)  43,692 
Net cash used in operating activities  (1,378,475)  (1,221,221)
         
Cash flows from investing activities:        
Purchase of property and equipment  (860)  (20,205)
Net cash used in investing activities  (860)  (20,205)
         
Cash flows from financing activities:        
Proceeds from short-term convertible notes  1,110,000   250,000 
Repayment of short-term convertible notes  -   (55,000)
Common stock issued for cash  -   1,465,000 
Fees associated with filing of Form S-1  (43,498)  - 
Net cash provided by financing activities  1,066,502   1,660,000 
         
Net (decrease) increase in cash  (312,833)  418,574 
         
Cash at beginning of period  340,956   84,402 
Cash at end of period $28,123  $502,976 
         
Supplemental disclosures of cash flow information:        
Cash paid during the period for:        
Interest $-  $- 
Income taxes $-  $- 
         
Non-cash investing and financing activities:        
Beneficial conversion feature in conjunction with debt issuance $-  $101,972 
Amortization of warrants issued in connection with a debt modification $147,720  $- 
Warrants issued to third parties in conjunction with debt issuance $489,140  $148,028 
Original issue discount issued in conjunction with debt $111,000  $30,000 
Common stock issued to third parties in conjunction with conversion of debt $-  $110,000 
Issuance of common stock in conjunction with cashless exercise of warrants     $6 

  For the Nine Months  For the Nine Months 
  Ended September 30,  Ended September 30, 
  2017  2016 
  Successor  Predecessor 
       
Cash flows from operating activities:        
Net loss $(3,076,017) $(434,570)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities        
Stock based compensation issued to employees  5,760    
Stock based compensation - related party  45,391     
Preferred share issued to CEO - related party  270,000    
Depreciation expense  10,266   5,912 
Amortization expense  162,270   48,533 
Accretion of debt discount  333,472   31,500 
Change in derivative liabilities  283,495    
Change in warrant liabilities  226,893    
Loss on extinguishment of debt  691,371    
Estimated fair market value of stock issued for services  338,422    
Changes in operating assets and liabilities:        
Accounts receivable  (17,322)  (36,850)
Inventory  (2,537)  1,173 
Prepaid expenses  1,667   (3,908)
Accounts payable  155,525   359,103 
Due to related party  331,137    
Accrued compensation - related party  195,000    
Deferred revenue  (37,486)  (96,423)
Estimated fair value of contingent payments, net  (118,598)   
Other current liabilities  20,240   (9,721)
Net cash used in operating activities  (181,051)  (135,251)
         
Cash flows from investing activities:        
Acquisition of intangible assets  (67,388)  (90,855)
Purchases of computer equipment  (940)  (129)
Net cash used in investing activities  (68,328)  (90,984)
         
Cash flows from financing activities:        
Proceeds from short-term notes, net of debt issuance costs  147,504   225,600 
Repayments of short term notes  (25,872)  (126,315)
Proceeds from short-term notes - related party     82,553 
Cash overdraft     2,065 
Net cash provided by financing activities  121,632   183,903 
         
Net decrease in cash  (127,747)  (42,332)
         
Cash at beginning of period  149,607   42,332 
Cash at end of period $21,860  $ 
         
Supplemental disclosures of cash flow information:        
Cash paid during the period for:        
Interest $  $477 
Income taxes $  $ 
         
Non-cash investing and financing activities:        
Common stock issued for payment of accounts payable $14,985  $ 
Common stock issued in conjunction with notes payable $105,000     
Total debt discount at origination $  $31,500 

See accompanying notes to unaudited condensed consolidated financial statementsstatements.


7

REIGN SAPPHIRE CORPORATION AND SUBSIDIARIES

SIGYN THERAPEUTICS, INC.

NOTES TO THEUNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 (UNAUDITED)

NOTE 1 –ORGANIZATION AND PRINCIPAL ACTIVITIES

Corporate History and Background

On December 1, 2016, substantially all of the operating assets of Coordinates Collection,Sigyn Therapeutics, Inc. (“CCI” or “Coordinates Collection”) were acquired by Reign Sapphire Corporation (“RGNP”Sigyn” or the “Company”). RGNP is a Beverly Hills-based, direct-to-consumer, brandeddevelopment-stage medical technology company headquartered in San Diego, California. We are focused on creating therapeutic solutions that address unmet needs in global health.

Sigyn Therapy™ is a broad-spectrum blood purification technology to address life-threatening infections and custom jewelry company. As partinflammatory disorders for which effective drug therapies are not available. We designed Sigyn Therapy to extract pathogen sources of life-threatening inflammation in concert with dampening down the dysregulated overproduction of inflammatory cytokines (the cytokine storm), which plays a prominent role in each of our candidate treatment indications.

We are advancing Sigyn Therapy as a candidate to treat end-stage renal disease (ESRD) patients with chronic inflammation and/or endotoxemia, pathogen-associated sepsis (leading cause of hospital deaths), community acquired pneumonia (a leading cause of death among infectious diseases), and emerging pandemic threats.

Since initiating the development of Sigyn Therapy in 2020, we completed a series of in vitro studies that demonstrated the ability of Sigyn Therapy to extract pathogen sources of inflammation from human blood plasma. These include endotoxin (a gram-negative bacterial toxin), peptidoglycan and lipoteichoic acid (gram-positive bacterial toxins), and viral pathogens, including COVID-19.

We also completed in vitro studies that demonstrated the ability of Sigyn Therapy to extract inflammatory cytokines from human blood plasma. These include interleukin-1 beta (IL-1b), interleukin-6 (IL-6), and tumor necrosis factor alpha (TNF-a). In a related study, we reduced the circulating presence of liposomes as a model system to evaluate the potential of Sigyn Therapy to address CytoVesicles that transport inflammatory cytokine cargos throughout the bloodstream.

Additionally, in vitro studies demonstrated the ability of Sigyn Therapy to deplete hepatic (liver) toxins from human blood plasma, which included ammonia, bile acid and bilirubin. Based on these outcomes, we may further investigate the potential of Sigyn Therapy to address acute forms of liver failure in future studies.

Subsequent to our in vitro study results, we completed in vivo animal studies of Sigyn Therapy at the University of Michigan. In these studies, Sigyn Therapy was administered via standard dialysis machines utilizing conventional blood-tubing sets, for periods up to six hours in eight porcine (pig) subjects. Important criteria for treatment safety, including hemodynamic parameters, serum chemistries and hematologic measurements, were stable across all eight subjects.

The data resulting from our in vivo and in vitro studies is being incorporated into an Investigational Device Exemption (IDE) that we are drafting for submission to the U.S. Food and Drug Administration (“FDA”) to support the potential initiation of human feasibility studies in the United States.

Beyond our focus to clinically advance Sigyn Therapy, we intend to develop a pipeline of extracorporeal blood purification therapies. In this regard, we have designed a therapeutic system to enhance the benefit of cancer chemotherapy. To support this endeavor, we disclosed on October 6, 2022, that a patent application entitled: SYSTEM AND METHODS TO ENHANCE CHEMOTHERAPY DELIVERY AND REDUCE TOXICITY” had been filed with the United States Patent and Trademark Office (“USPTO”). On October 13, 2022, we subsequently disclosed that trademark applications to register ChemoPrepTM and ChemoPureTM were filed with the USPTO”.

Chemotherapeutic agents are the most commonly administered drugs to treat cancer, which is the second leading cause of death in the United States. Despite therapeutic advances, treatment toxicity, drug resistance and inadequate tumor site delivery restrict the benefit of chemotherapy.

8

To overcome these challenges, our patent submission describes a therapeutic device system whose primary objective is to enhance tumor site delivery of chemotherapy and reduce its toxicity. A secondary objective of the Acquisition, we created a wholly owned subsidiary, Reign Brands, Inc. (“Reign Brands”)system is to reduce treatment dosing without sacrificing patient benefit, or conversely increase chemotherapy dosing without added toxicity. In concert with these objectives, the therapeutic system offers to inhibit the spread of cancer metastasis reported to be induced by the administration of chemotherapy.

Our proposed chemotherapy enhancement system is comprised of two blood purification technologies. ChemoPrepTM, administered prior to chemotherapy to optimize tumor site delivery and improve the benefit of ChemoPureTM, which is deployed post-chemotherapy to reduce treatment toxicity and inhibit the potential spread of cancer metastasis.

Merger Transaction

On October 19, 2020, Sigyn Therapeutics, Inc, a Delaware corporation and shall act as the operating entity for the acquired CCI assets. The acquisition method of accounting was used to record assets acquired and liabilities assumed by Successor. Such accounting generally results in increased amortization and depreciation reported in future periods. Accordingly, the accompanying consolidated financial statements of the Predecessor and Successor are not comparable in all material respects since those consolidated financial statements report financial position, results of operations, and cash flows of these two separate entities. CCI’s fixed assets and identifiable intangible assets acquired were recorded based upon their estimated fair values as of the closing date of the Acquisition.  The excess of purchase price over the value of the net assets acquired was recorded as goodwill.

Theaccompanying condensed consolidated financial statements have been presented on a comparative basis.For periods after the acquisition of theCoordinates Collection(since December 1, 2016), our financial results are referred to as “Successor” and its results of operations combines Reign Sapphire Corporation operations and theCoordinates Collection operations.For periods prior to the acquisition of theCoordinates Collection brand,our financial results are referred to as “Predecessor” and its operations includes only theCoordinates Collection operations.Where tables are presented, ablack line separates the Successor and Predecessor financial information to highlight the lack of comparability between the periods. 

Predecessor

CCI, previously(the “Registrant”) formerly known as FD9 Group,Reign Resources Corporation, completed a Share Exchange Agreement (the “Agreement”) with Sigyn Therapeutics, Inc., markets and distributes classic custom jewelry throughLe Bloc andcustom jewelry, inscribed with location coordinates commemorating life’s special moments throughCoordinates Collection. CCI was organized as a Delaware corporation in 2013 and is currently based in Los Angeles, California. 

On December 21, 2015, the shareholders of CCI approvedan amendment to the Articles of Incorporation to change the name to “Coordinates Collection Inc.”, increase the authorized number of shares of common stock from 1,000,000 to 15,000,000, par value $0.0001, eliminate the authorized preferred stock, convert each outstanding share of common stock into 9.8 shares of common stock, and convert each outstanding share of preferred stock into 1.16 shares of common stock. This transaction was accounted for as a stock split.

Successor 

RGNPis a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company with 3 niche brands:Reign Sapphire: ethically produced, direct mine-to-consumer sapphire jewelry targetingmillennials,Coordinates Collection: custom jewelry, inscribed with location coordinates commemorating life’s special moments, andLe Bloc: classic customized jewelry. 

ReignSapphireCorporation was established on December 15, 2014private entity incorporated in the State of Delaware as a vertically integrated “mines-gate to retail” model for sapphires – rough sapphires to finished jewelry; a color gemstone brand;on October 19, 2019.

In the Share Exchange Agreement, we acquired 100% of the issued and a jewelry brand featuring Australian sapphires. The Company acquired its Coordinates Collection and Le Bloc brands and the assets related to the production and saleoutstanding shares of it on December 1, 2016. 


The Company is focusing its marketing initiatives on: (1) Direct-to-Consumer (“D2C”) ecommerce marketing to attract customers to the reignsapphires.com website, (2) Business-to-Business (“B2B”) marketing and sales efforts, to establish distribution partners such as high-end fashion retailers, and eventually (3) building a strong retail presence to market the products directly to consumers on a retail level. The Company is initially focusing its marketing efforts in the U.S. with online, wholesale, and retail sales, and then the Company intends to expand its marketing efforts internationally. 

The Company started as UWI Holdings Corporation (previously known as Australian Sapphire Corporation) (“UWI”) and was established on May 31, 2013 in the Province of New Brunswick, Canada. On December 31, 2014, UWI entered into an Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations with ReignSapphireCorporation, pursuant to which UWI transferred all of its net assets to Reign. The sole shareholder of UWI along with his spouse retained 100% ownership of Reign and were issued 27,845,000 of Reignprivately held Sigyn Therapeutics common sharesstock in exchange for 75% of the 16,000,250 outstandingfully paid and nonassessable shares of UWI. There was no significant tax consequence to this exchange. As a result, Reign is considered to be the continuation of the predecessor UWI. All historical financial information prior to the reorganization is that of UWI. 

Prior to the reorganization, the Company was authorized to issue 50,000,000 shares ofour common stock and 5,000,000 shares of preferred stock. On May 8, 2015, the Company’s Articles of incorporation were amended to increase the authorized common shares to 100,000,000 and preferred shares to 10,000,000. On December 22, 2015, the Company’s Articles of Incorporation were amended to increase the authorized number common shares to 150,000,000outstanding (the “Acquisition”). In conjunction with the authorized number of preferred shares remaining at 10,000,000. 

On March 17, 2017, the shareholders of the Company approvedtransaction, we changed our name from Reign Resources Corporation to Sigyn Therapeutics, Inc. pursuant to an amendment to the Company’s Certificateour articles of Incorporation to designate 1 share of the Company’s authorized 10,000,000 shares of Preferred Stock as Series A Preferred Stock (“Series A Preferred Stock”), which shall voteincorporation that was filed with the Common Stock, and shall be entitledState of Delaware. Subsequently, our trading symbol was changed to fifty-one percent (51%) of the total votes of Common Stock on all such matters voted on. On May 23, 2017,SIGY. The Acquisition was treated by the Company issued the share of Series A Preferred Stock to Joseph Segelman. 

The Company has prepared its condensed consolidated financial statementsas a reverse merger in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). For accounting purposes, Sigyn is considered to have acquired Reign Resources Corporation as the accounting acquirer because: (i) Sigyn stockholders own 75% of the combined company, on an as-converted basis, immediately following the Closing Date, (ii) Sigyn directors hold a majority of board seats in the combined company and (iii) Sigyn management held all key positions in the management of the combined company. Accordingly, Sigyn’s historical results of operations will replace Reign Resources Corporation’s historical results of operations for all periods prior to the Acquisition and, for all periods following the Acquisition, the results of operations of the combined company will be included in the Company’s financial statements. The Acquisition was treated as a “tax-free exchange” under Section 368 of the Internal Revenue Code of 1986 and resulted in the private Sigyn Therapeutics corporate entity (established on October 29, 2019) to become a wholly owned subsidiary of Reign Resources Corporation. Among the conditions for closing the acquisition, the Reign Resources Corporation extinguished all previously reported liabilities, its preferred class of shares, and all stock purchase options. As a result, the reported liabilities totaling $3,429,516 were converted into a total of 7,907,351 common shares. Additionally, assets held on the books of Reign Resources Corporation, such as Gem inventory, was kept in the Company and therefore recorded as assets on the Share Exchange date. Upon the closing of the Acquisition, we appointed James A. Joyce and Craig P. Roberts to serve as members of our Board of Directors.

As of November 14, 2022, we have a total 37,295,813 shares issued and outstanding, of which 11,655,813 shares are held by non-affiliate stockholders.

NOTE 2 – BASIS OF PRESENTATION

The included (a) condensed consolidated balance sheet as of December 31, 2016, which has been derived from audited financial statements, and (b) the unaudited condensed consolidated financial statements as of September 30, 2017 and 2016, have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s December 31, 2016 and 2015 Form 10-K on May 31, 2017. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for future quarters or for the full year. Notes to the condensed consolidated financial statements which substantially duplicate the disclosure contained in the financial statements as reported in the Annual Report on Form 10-K for the year ended December 31, 2016 as filed on May 31, 2017, have been omitted. 

The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and include all adjustments necessary for the fair presentation of the Company’s financial position and results of operations for the periods presented.


The Company currently operates in one business segment. The Company is not organized by market and is managed and operated as one business. A single management team reports to the chief operating decision maker, the Chief Executive Officer, who comprehensively manages the entire business. The Company does not currently operate any separate lines of businesses or separate business entities.

9

Going Concern

The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company had an accumulated deficit of approximately $9,206,000 and $6,130,000$6,336,639 at September 30, 2017 (Successor)2022 and $4,265,759 at December 31, 2016 (Successor), respectively,2021, had a working capital deficit of approximately $4,331,000$1,817,541 and $2,128,000$341,187 at September 30, 2017 (Successor)2022 and December 31, 2016 (Successor),2021, respectively, had a net loss of approximately $1,498,000$2,070,880 and $3,076,000, and $113,000 and $435,000$1,777,447 for the three and nine months ended September 30, 2017 (Successor)2022 and September 30, 2016 (Predecessor),2021, respectively, and net cash used in operating activities of approximately $174,000$1,378,475 and $135,000$1,221,221 for the nine months ended September 30, 2017 (Successor)2022 and September 30, 2016 (Predecessor),2021, respectively, with limitedno revenue earned since inception, and a lack of operational history. These matters raise substantial doubt about the Company’s ability to continue as a going concern.

While the Company is attempting to expand operations and increase revenues, the Company’s cash position may not be sufficientsignificant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public offering or private offering.an asset sale transaction. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While the Companymanagement believes in the viability of its strategy to generate revenues and in its ability to raise additional funds or transact an asset sale, there can be no assurances to that effect.effect or on terms acceptable to the Company. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues. Our current burn rate to maintain the minimal level of operations for us to be in a position to execute our business plan upon funding is anticipated to be no greater than $25,000 per month in cash. Joseph Segelman, our President and CEO, has agreed to underwrite these costs, if necessary, until we are then able to more fully execute our business plan. In addition, until we begin to more fully execute our business plan, we will continue to defer and accrue salaries and thus will not require cash to make payments under employment agreements. 

The condensed consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

This summary of significant accounting policies of the Company is presented to assist in understanding the Company’s consolidated financial statements. The consolidated financial statements and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These accounting policies conform to GAAP and have been consistently applied in the preparation of the consolidated financial statements.

Consolidation  

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Reign Brands, Inc. All significant intercompany accounts and transactions are eliminated in consolidation. 

Use of Estimates

The preparation of these condensed consolidated financial statements in accordance with GAAPaccounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of net sales and expenses during the reported periods. Actual results may differ from those estimates and such differences may be material to the financial statements. The more significant estimates and assumptions by management include among others: inventory valuation, derivative liabilities, warrant liabilities, common stock and option valuation, valuation of acquired intangible assets, and the recoverability of intangibles. The current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.


Cash

The Company’s cash is held in bank accounts in the United States and is insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. The Company has not experienced any cash losses.

Income Taxes

Income taxes are accounted for under an asset and liability approach. This process involves calculating the temporary and permanent differences between the carrying amounts of the assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The temporary differences result in deferred tax assets and liabilities, which would be recorded on the Balance Sheets in accordance with Accounting Standards Codification (“ASC”)ASC 740, which established financial accounting and reporting standards for the effect of income taxes. The likelihood that its deferred tax assets will be recovered from future taxable income must be assessed and, to the extent that recovery is not likely, a valuation allowance is established. Changes in the valuation allowance in a period are recorded through the income tax provision in the consolidated Statements of Operations.

10

ASC 740-10-30 was adopted from the date of its inception.

ASC 740-10 clarifies the accounting for uncertainty in income taxes recognized in an entity’s consolidated financial statements and prescribes a recognition threshold and measurement attributes for financial statement disclosure of tax positions taken or expected to be taken on a tax return. Under ASC 740-10, the impact of an uncertain income tax position on the income tax return must be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority. An uncertain income tax position will not be recognized if it has less than a 50% likelihood of being sustained. Additionally, ASC 740-10 provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. As a result of the implementation of ASC 740-10 and currently, the Company does not have a liability for unrecognized income tax benefits.

Comprehensive Income Advertising and Marketing Costs

Advertising expenses are recorded as general and administrative expenses when they are incurred. The Company reports comprehensive income in accordance with Financial Accounting Standards Board (“FASB”) ASC Topic 220 “Comprehensive Income,” which established standards for reportinghad advertising expenses of $65 and displaying comprehensive income$446 and its components in a financial statement that is displayed with the same prominence as other financial statements.

Total comprehensive income is defined as all changes in shareholders’ equity during a period, other than those resulting from investments by$0 and distributions to shareholders (i.e., issuance of equity securities and dividends). Generally, for the Company, total comprehensive income (loss) equals net income (loss) plus or minus adjustments for currency translation. There are no items other than net loss affecting comprehensive loss$164,500 for the three and nine months ended September 30, 2017 (Successor)2022 and 2016 (Predecessor),2021, respectively.

Foreign Currency - Functional and Presentation CurrencyInventories

The functional currency representsIn conjunction with the currency of the primary economic environment in which the entity operates. Management has determined the functional currency ofOctober 19, 2020 Share Exchange Agreement, the Company to bekept the USD, as sales prices and major costsgem inventory of operating expenses are primarily influenced by fluctuations in the USD, and with its Chief Executive Officer and director (“CEO”), and employees of the Company headquartered and operating in the United States. 

The results of transactions in foreign currency are remeasured into the functional currency at the average rate of exchange during the reporting period. The Company had no aggregate net foreign currency remeasurements included in general and administrative expenses in the accompanying consolidated statements of operations for the three and nine months ended September 30, 2017 (Successor), and 2016 (Predecessor), respectively. 


Assets and liabilities denominated in foreign currencies at the balance sheet date are translated into the Company’s reporting currency of USD at the exchange rates prevailing at the balance sheet date. All translation adjustments resulting from the translation of the financial statements into the reporting currency at USD are dealt with as a separate component within shareholders’ equity. There were no translation adjustments for the three and nine months ended September 30, 2017 (Successor) and 2016 (Predecessor). 

Revenue Recognition  

Revenues are recognized in accordance with FASB ASC Topic 605, “Revenue Recognition”, and with the guidelines of the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 104 “Revenue Recognition”. 

Under SAB 104, four conditions must be met before revenue can be recognized: (i) there is persuasive evidence that an arrangement exists, (ii) delivery has occurred or service has been rendered, (iii) the price is fixed or determinable, and (iv) collection is reasonably assured.

Revenue is recognized from product sales when the product is shipped to the customer, provided that collection of the resulting receivable is reasonably assured. Credit is granted generally for terms of 7 to 90 days, based on credit evaluations. Discounts and refunds are recorded as a reduction of revenue. 

There is a no return policy. The return policy is currently being evaluated to be more in line with industry standards. 

Inventories 

Reign Sapphire 

Resources Corporation. Inventories are stated at the lower of cost or market (net realizable value) on a lot basis each quarter. A lot is determined by the cut, clarity, size, and weight of the sapphires. Inventory consists of sapphire jewels that meet rigorous grading criteria and are of cuts and sizes most commonly used in the jewelry industry. As of September 30, 2017 (Successor)2022 and December 31, 2016 (Successor),2021, the Company carried primarily loose sapphire jewels, jewelry for sale on our website, and loose sapphire jewelsjewelry held as samples. Samples are used to show potential customers what the jewelry would look like. Promotional items given to customers that are not expected to be returned will be removed from inventory and expensed. There have been no promotional items given to customers as of September 30, 2017.2022. The Company performs its own in-house assessment based on gem guide and the current market price for metals to value its inventory on an annual basis or if circumstances dictate sooner to determine if the estimated fair value is greater or less than cost. In addition, the inventory is reviewed each quarter by the Company against industry prices from gem-guide and if there is a potential impairment, the Company would appraise the inventory. The estimated fair value is subject to significant change due to changes in popularity of cut, perceived grade of the clarity of the sapphires, the number, type and size of inclusions, the availability of other similar quality and size sapphires, and other factors. As a result, the internal assessed value of the sapphires could be significantly lower from the current estimated fair value. Loose sapphire jewels do not degrade in quality over time and are not subjecttime.

Based on the significant advancement of Sigyn Therapy, the Company decided in the 4th quarter of 2021 to fashion trends. The estimated fairassess the value per management’s internal assessment is greater thanof retail business operations that were a focus of the cost, therefore, there is no indicator of impairment as of September 30, 2017 (Successor). 

CCI and Le Bloc 

CCI and Le Bloc products are outsourced to a third party for manufacture, made to order, and when completed are shippedCompany prior to the customer. Themerger transaction consummated on October 19, 2020.

Related to this assessment, management determined the wholesale liquidation value of its sapphire gem inventory for CCIto be 5-10% of the previously reported retail value, based on communications with certified gemologists, the variance between retail and Le Bloc are considered immaterial aswholesale valuations, and current market conditions. As a result, the Company has valued the inventory at $50,000 and recorded an impairment of September 30, 2017 (Successor) andassets of $536,047 in the year ended December 31, 2016 (Successor). 2021.


Property and Equipment

Property and equipment are carried at cost and are depreciated on a straight-line basis over the estimated useful lives of the assets, generally five years.years. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the year of disposition. Fixed assets are examined for the possibility of decreases in value when events or changes in circumstances reflect the fact that their recorded value may not be recoverable. 

Business Combinations 

Amounts paid for acquisitions are allocated to the assets acquired and liabilities assumed based on their estimated fair value at the date of acquisition.  The fair value of identifiable intangible assets is based on detailed valuations that use information and assumptions provided by management, including expected future cash flows. We allocate any excess purchase price over the fair value of the net assets and liabilities acquired to goodwill.  Identifiable intangible assets with finite lives are amortized over their useful lives. Acquisition-related costs, including advisory, legal, accounting, valuation and other costs, are expensed in the periods in which the costs are incurred. The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition date. 

Intangible Assets and Goodwill

Goodwill is the cost of an acquisition less the fair value of the net assets of the acquired business. 

Intangible assets consist primarily of tradenames, proprietary designs, developed technology – website and developed technology – Ipad application.development costs. Our intangible assets are being amortized on a straight-line basis over a period of three to ten years. years.

11

Impairment of Long-lived Assets and Goodwill 

We evaluate goodwill for impairment annually as of December 31st, and whenever events or changes in circumstances indicate it is more likely than not that the fair value of a reporting unit containing goodwill is less than its carrying amount.  The goodwill impairment test consists of a two-step process, if necessary. The first step is to compare the fair value of a reporting unit to its carrying value, including goodwill. We typically use discounted cash flow models to determine the fair value of a reporting unit. The assumptions used in these models are consistent with those we believe hypothetical marketplace participants would use. If the fair value of the reporting unit is less than its carrying value, the second step of the impairment test must be performed in order to determine the amount of impairment loss, if any. The second step compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds its implied fair value, an impairment charge is recognized in an amount equal to that excess. There are no impairments as of September 30, 2017 (Successor) and December 31, 2016 (Successor). 

We periodically evaluate whether the carrying value of property, equipment and intangible assets has been impaired when circumstances indicate the carrying value of those assets may not be recoverable. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. If the carrying value is not recoverable, the impairment loss is measured as the excess of the asset’s carrying value over its fair value. There are no impairments as of September 30, 2017 (Successor) and December 31, 2016 (Successor). 

Our impairment analyses require management to apply judgment in estimating future cash flows as well as asset fair values, including forecasting useful lives of the assets, assessing the probability of different outcomes, and selecting the discount rate that reflects the risk inherent in future cash flows. If the carrying value is not recoverable, we assess the fair value of long-lived assets using commonly accepted techniques, and may use more than one method, including, but not limited to, recent third partythird-party comparable sales and discounted cash flow models. If actual results are not consistent with our assumptions and estimates, or our assumptions and estimates change due to new information, we may be exposed to an impairment charge in the future.


Deferred revenue 

Deferred revenue consists As of customer orders paid in advance of the delivery of the order. Deferred revenue is classified as short-term as the typical order ships within approximately three weeks of placing the order. Deferred revenue is recognized as revenue when the product is shipped to the customer and all other revenue recognition criteria have been met. 

Deferred Revenue (Predecessor) 

In March 2016, CCI entered into an agreement with Knight Capital LLC (“Knight”) whereby in exchange for $147,500, CCI agreed to sell Knight $199,125 of its future sales.

CCI accounted for the sale of future receivables in accordance with ASC 470, “Debt”, as deferred revenue on the date of the agreement. For the three and nine months ended September 30, 2016 (Predecessor), CCI repaid approximately $23,0002022 and $100,000, respectively, to Knight. December 31, 2021, the Company had not experienced impairment losses on its long-lived assets.

Advertising and Marketing Expenses 

Advertising and marketing expenses are recorded as marketing expenses when they are incurred. Advertising and marketing expense was approximately $171,300 and $394,600, and $17,100 and $225,600, for the three and nine months ended September 30, 2017 (Successor) and 2016 (Predecessor), respectively.

Fair Value of Financial Instruments

The Company applies the provisions of accounting guidance, FASB Topic ASC 825 that requires all entities to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized on the balance sheet, for which it is practicable to estimate fair value, and defines fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties. As of September 30, 2017 (Successor)2022 and December 31, 2016 (Successor),2021, the fair value of cash, accounts receivable, accounts payable, and accrued expenses, and notes payable and convertible debt approximated carrying value due to the short maturity of the instruments, quoted market prices or interest rates which fluctuate with market rates.

Fair Value Measurements

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability, in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value hierarchy is based on three levels of inputs, of which the first two are considered observable and the last unobservable, as follows:

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

Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the measurement of the fair value of the assets or liabilities

The carrying value of financial assets and liabilities recorded at fair value isare measured on a recurring or nonrecurring basis. Financial assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The Company hadThere were no financial assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets and liabilities measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared. The warrant and the embedded derivative liabilities are recognized at fair value on a recurring basis at September 30, 2017 (Successor) and are Level 3 measurements. There have been no transfers between levels.


Debt 

Debt

The Company issues debt that may have separate warrants, conversion features, or no equity-linked attributes.

12

Debt with warrants – When

Embedded Conversion Features

The Company evaluates embedded conversion features within convertible debt under ASC 815, Derivatives and Hedging, to determine whether the Company issues debt with warrants,embedded conversion feature(s) should be bifurcated from the Company treats the warrantshost instrument and accounted for as a debt discount, record as a contra-liability againstderivative at fair value with changes in fair value recorded in earnings. If the debt, and amortize the balance over the life of the underlying debt as amortization of debt discount expense in the consolidated statements of operations.  When the warrantsconversion feature does not require equityderivative treatment under ASC 815, the offset to the contra-liabilityinstrument is recorded as additional paid in capital in our consolidated balance sheet.  When the Company issues debt with warrants that require liability treatmentevaluated under ASC 815,470-20, Debt with Conversion and Other Options, for consideration of any beneficial conversion feature.

Derivative Financial Instruments

The Company evaluates all of it financial instruments, including stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as a clause requiring repricing,embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the warrants are considered to be a derivative thatinstrument is initially recorded as a liability at its fair value.  If the initial value of the warrant derivative liabilityand is higher thanthen re-valued at each reporting date, with changes in the fair value reported as charges or credits to income.

For option-based simple derivative financial instruments, the Company uses the Monte Carlo simulations to value the derivative instruments at inception and subsequent valuation dates. The classification of the associated debt, the excessderivative instruments, including whether such instruments should be recorded as liabilities or as equity, is recognized immediately as interest expense.  The warrant derivative liability is adjusted to its fair valuere-assessed at the end of each reporting period,period. There were no derivative financial instruments as of September 30, 2022 and December 31, 2021 and no charges or credits to income for the three and nine months ended September 30, 2022.

Debt Issue Costs and Debt Discount

The Company may record debt issue costs and/or debt discounts in connection with raising funds through the change being recorded as expense or gain to Other (income) expenseissuance of debt. These costs may be paid in the consolidated Statementsform of Operations.  Ifcash or equity (such as warrants). These costs are amortized to interest expense through the debt is retired early, the associated debt discount is then recognized immediately as amortization of debt discount expense in the consolidated statement of operations.  The debt is treated as conventional debt. 

Convertible debt – derivative treatment – When the Company issues debt with a conversion feature, we must first assess whether the conversion feature meets the requirements to be treated as a derivative, as follows: a) one or more underlyings, typically the price of our common stock; b) one or more notional amounts or payment provisions or both, generally the number of shares upon conversion; c) no initial net investment, which typically excludes the amount borrowed; and d) net settlement provisions, which in the case of convertible debt generally means the stock received upon conversion can be readily sold for cash. An embedded equity-linked component that meets the definition of a derivative does not have to be separated from the host instrument if the component qualifies for the scope exception for certain contracts involving an issuer’s own equity. The scope exception applies if the contract is both a) indexed to its own stock; and b) classified in shareholders’ equity in its statement of financial position. 

If the conversion feature within convertible debt meets the requirements to be treated as a derivative, we estimate the fair value of the convertible debt derivative using Monte Carlo Method upon the date of issuance. If the fair value of the convertible debt derivative is higher than the face value of the convertible debt, the excess is immediately recognized as interest expense. Otherwise, the fair value of the convertible debt derivative is recorded as a liability with an offsetting amount recorded as a debt discount, which offsets the carrying amountmaturity of the debt. The convertible debt derivative is revalued at the end of each reporting period and any change in fair value is recorded asIf a gain or loss in the statement of operations. The debt discount is amortized through interest expense over the life of the debt. 

Convertible debt – beneficial conversion feature – If the conversion feature is not treated as a derivative, we assess whether it is a beneficial conversion feature (“BCF”). A BCF exists if the conversion price of the convertible debt instrument is less than the stock price on the commitment date. This typically occurs when the conversion price is less than the fair value of the stock on the date the instrument was issued. The value of a BCF is equal to the intrinsic value of the feature, the difference between the conversion price and the common stock into which it is convertible, and is recorded as additional paid in capital and as a debt discount in the consolidated balance sheet. The Company amortizes the balance over the life of the underlying debt as amortizationoccurs prior to maturity a proportionate share of the unamortized amounts is immediately expensed. Any unamortized debt issue costs and debt discount expense inare presented net of the statement of operations. Ifrelated debt on the consolidated balance sheets.

Original Issue Discount

For certain convertible debt issued, the Company may provide the debt is retired early, the associatedholder with an original issue discount. The original issue discount would be recorded to debt discount, reducing the face amount of the note and is then recognizedamortized to interest expense through the maturity of the debt. If a conversion of the underlying debt occurs prior to maturity a proportionate share of the unamortized amounts is immediately as amortizationexpensed. Any unamortized original issue discounts are presented net of the related debt discount expense inon the consolidated Statement of Operations. balance sheets.

If the conversion feature does not qualify for either the derivative treatment or as a BCF, the convertible debt is treated as traditional debt.


Employee Basic and diluted earnings per share

Basic net loss per share is calculated by dividing the net loss by the weighted-average number of common shares outstanding for the period, without consideration for common stock equivalents. Diluted earnings (loss) per share are computed on the basis of the weighted average number of common shares (including common stock subject to redemption) plus dilutive potential common shares outstanding for the reporting period. In periods where losses are reported, the weighted-average number of common stock outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

Basic and diluted earnings (loss) per share are the same since net losses for all periods presented and including the additional potential common shares would have an anti-dilutive effect.

Stock Based Compensation

In accordance with ASC No. 718, Compensation – Stock Compensation (“ASC 718”), we measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share-based compensation issued to employeesarrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and members of our board of directorsemployee share purchase plans. As such, compensation cost is measured aton the date of grant based on the estimatedat their fair value of the award, net of estimated forfeitures. The grant date fair value of a stock based award is recognized as an expensevalue. Such compensation amounts, if any, are amortized over the requisite service period of the award on a straight-line basis.

For purposes of determining the variables used in the calculation of stock based compensation issued to employees,the Company performs an analysis of current market data and historical data to calculate an estimate of implied volatility, the expected termrespective vesting periods of the option and the expected forfeiture rate. With the exception of the expected forfeiture rate, which is not an input, we use these estimates as variables in the Black-Scholes option pricing model. Depending upon the number of stock options granted any fluctuations in these calculations could have a material effect on the results presented in our consolidated Statements of Operations. grant.

13

Non-Employee Stock-Based Compensation

In addition, any differences between estimated forfeitures and actual forfeitures could also have a material impact on our consolidated financial statements. 

Non-Employee Stockaccordance with ASC 505, Equity Based Compensation 

IssuancesPayments to Non-Employees, issuances of the Company’s common stock or warrants for acquiring goods or services are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The measurement date for the fair value of the equity instruments issued to consultants or vendors is determined at the earlier of (i) the date at which a commitment for performance to earn the equity instruments is reached (a “performance commitment” which would include a penalty considered to be of a magnitude that is a sufficiently large disincentive for nonperformance) or (ii) the date at which performance is complete. Although situations may arise in which counter performance may be required over a period of time, the equity award granted to the party performing the service is fully vested and non-forfeitable on the date of the agreement. As a result, in this situation in which vesting periods do not exist as the instruments fully vested on the date of agreement, the Company determines such date to be the measurement date and will record the estimated fair market value of the instruments granted as a prepaid expense and amortize such amount to general and administrative expense in the accompanying statement of operations over the contract period. When it is appropriate for the Company to recognize the cost of a transaction during financial reporting periods prior to the measurement date, for purposes of recognition of costs during those periods, the equity instrument is measured at the then-current fair values at each of those interim financial reporting dates.

Non-Cash Equity TransactionsReclassifications

Shares of equity instruments issuedCertain prior year amounts have been reclassified for non-cash consideration are recorded atconsistency with the fair value of the consideration received basedcurrent year presentation. These reclassifications had no effect on the market valuereported results of servicesoperations. An adjustment has been made to be rendered, or at the valueUnaudited Condensed Consolidated Statements of the stock given, considered in reference to contemporaneous cash sale of stock. 

Earnings per Share

Diluted earnings (loss) per share are computed on the basis of the weighted average number of common shares (including common stock subject to redemption) plus dilutive potential common shares outstandingOperations for the reporting period. In periods where losses are reported, the weighted-average number of common stock outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

The total number of potential additional dilutive securities outstanding for the three and nine months ended September, 30, 2017 (Successor)2021, to reclass $177,844 and 2016 (Predecessor)$392,496, was none sincerespectively, of costs to research and development previously classified in general and administrative. In addition, an adjustment has been made to the Company had net lossesUnaudited Condensed Consolidated Balance Sheets as of December 31, 2021, to reclass $1,072 of other current liabilities previously classified in accrued payroll and any additional potential common shares would have an anti-dilutive effect. payroll taxes.


Related Parties

Related parties are any entities or individuals that, through employment, ownership or other means, possess the ability to direct or cause the direction of the management and policies of the Company.

Concentrations, Risks, and Uncertainties

Business Risk

The Company is subject to the substantialSubstantial business risks and uncertainties are inherent to such an entity, including the potential risk of business failure.

The Company is headquartered and operates in the United States. To date, the Company has generated limitedno revenues from operations. There can be no assurance that the Company will be able to successfully continue to manufacture its productsraise additional capital and failure to do so would have a material adverse effect on the Company’s financial position, results of operations and cash flows. Also, the success of the Company’s operations is subject to numerous contingencies, some of which are beyond management’s control. TheseCurrently, these contingencies include general economic conditions, price of raw material,components, competition, and governmental and political conditions, and changes in regulations. Because the Company is dependent on foreign trade in Australia and Asia, the Company is subject to various additional political, economic and other uncertainties. Among other risks, the Company’s operations will be subject to risk of restrictions on transfer of funds, domestic and international customs, changing taxation policies, foreign exchange restrictions, and political and governmental regulations. conditions.

The Company has business activities in Australia and Asia, which may give rise to significant foreign currency risks from fluctuations and the degree of volatility of foreign exchange rates between USD and the Australian currency AUD. The results of operations denominated in foreign currency are translated at the average rate of exchange during the reporting period. Aggregate net foreign currency transactions included in the consolidated Statements of Operations was immaterial for the three and nine months ended September 30, 2017 (Successor) and 2016 (Predecessor). As the Company generates significant revenues from operations, business activities will also include Australia and Asia and geographic segment reporting will be provided.

Interest rate risk

Financial assets and liabilities do not have material interest rate risk.

Credit risk

The Company is exposed to credit risk from its cash in bank and accounts receivable.banks. The credit risk on cash in banks is limited because the counterparties are recognized financial institutions.

The Company had one customer that accounted for 10%, comprising 10% and 14%, or more of total revenue for the three and nine months ended September 30, 2017 (Successor), respectively, had one customer that accounted for 10%, comprising 15%, or more of total revenue for the nine months ended September 30, 2016 (Predecessor) and no customers that accounted for 10% or more of total revenue for the three months ended September 30, 2016 (Predecessor). The Company had four customers that accounted for 10%, comprising a total of 79%, or more of accounts receivable at September 30, 2017 (Successor), respectively, and no customers that accounted for 10% or more of accounts receivable at December 31, 2016 (Successor). Seasonality

Foreign currency risk

The Company has an insignificant amount of transactions settled in AUD. Thus, the Company has foreign currency risk exposure. 


Seasonality

The business is not subject to substantial seasonal fluctuations. Historically, a significant portion

14

Major Suppliers

Sigyn Therapy is comprised of net sales and net earnings have been realized during the period from October through December.

Major Suppliers

The Company does not manufacture its own products and currently depends primarily upon ASK Gold to manufacture its products. Pursuant to the acquisition of CCI,components that are supplied by various industry vendors. Additionally, the Company issued ASK Gold 1,000,000 shares ofis reliant on third-party organizations to conduct clinical development studies that are necessary to advance Sigyn Therapy toward the 7,000,000 shares issued in connection tomarketplace.

Should the transaction. 

In the event that the manufacturing provided by ASK Gold wererelationship with an industry vendor or third-party clinical development organization be interrupted or discontinued, it is believed that alternate component suppliers and third-party clinical development organizations could be identified which would be able to provide it with sufficient levelssupport the continued advancement of products at terms similar to those of ASK Gold. Sigyn Therapy.

Recent Accounting Pronouncements

In August 2020, the FASB issued ASU 2017-11 “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480)No. 2020-06, Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging (Topic 815)” - In July 2017, the FASB issued 2017-11. The guidance eliminates the requirement to consider “down round” features when determining whether certain equity-linked financial– Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies accounting for convertible instruments or embedded features are indexed to an entity’s own stock. Our warrants issued with our convertible notes are treated as derivative instruments, because they include a “down round” feature.by removing major separation models required under current GAAP. The ASU is effectiveremoves certain settlement conditions that are required for annual periods beginning after December 15, 2018,equity contracts to qualify for the derivative scope exception and for interim periods within those years, with early adoption permitted. Early adoption of this guidance could have a significant impact on our financial statements, as it would effectively eliminatealso simplifies the warrant derivative liability and the gain or loss from changesdiluted earnings per share calculation in the fair value of the warrant derivative liability. We are currently assessing whether to early adopt this standard. 

FASB ASU 2017-09 “Scope of Modification Accounting (Topic 718)” - In May 2017, the FASB issued 2017-09. The guidance clarifies the accounting for when the terms of a share-based award are modified. The ASU is effective for annual reporting periods beginning after December 15, 2017, and for interim periods within those years, with early adoption permitted. This new guidance would only impact our financial statements if, in the future, we modified the terms of any of our share-based awards.

FASB ASU 2017-04 “Simplifying the Test for Goodwill Impairment (Topic 350)” – In January 2017, the FASB issued 2017-04.  The guidance removes “Step Two” of the goodwill impairment test, which required a hypothetical purchase price allocation. A goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. The ASU is effective for annual reporting periods beginning after December 15, 2019, and for interim periods within those years, with early adoption permitted.  We do not expect this ASU to have a significant impact on our consolidated financial statements and related disclosures. 

FASB ASU 2017-01 “Clarifying the Definition of a Business (Topic 805)” – In January 2017, the FASB issued 2017-1.  The new guidance that changes the definition of a business to assist entities with evaluating when a set of transferred assets and activities is a business. The guidance requires an entity to evaluate if substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable asset or a group of similar identifiable assets; if so, the set of transferred assets and activities is not a business. The guidance also requires a business to include at least one substantive process and narrows the definition of outputs by more closely aligning it with how outputs are described in ASC 606.  The ASU is effective for annual reporting periods beginning after December 15, 2017, and for interim periods within those years. Adoption of this ASU is not expected to have a significant impact on our consolidated results of operations, cash flows and financial position. 

FASB ASU 2016-15 “Statement of Cash Flows (Topic 230)” –In August 2016, the FASB issued 2016-15. Stakeholders indicated that there is a diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice.  This ASU is effective for annual reporting periods beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted. Adoption of this ASU will not have a significant impact on our statement of cash flows. 


FASB ASU 2016-12 “Revenue from Contracts with Customers (Topic 606)” – In May 2016, the FASB issued 2016-12.  The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised 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.  ASU 2016-12 provides clarification on assessing collectability, presentation of sales taxes, noncash consideration, and completed contracts and contract modifications.  This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our consolidated results of operations, cash flows and financial position. 

FASB ASU 2016-11 “Revenue Recognition (Topic 605) and Derivatives and Hedging (Topic 815)” – In May 2016, the FASB issued 2016-11, which clarifies guidance on assessing whether an entity is a principal or an agent in a revenue transaction.  This conclusion impacts whether an entity reports revenue on a gross or net basis.  This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our consolidated results of operations, cash flows and financial position. 

FASB ASU 2016-10 “Revenue from Contracts with Customers (Topic 606)” – In April 2016, the FASB issued ASU 2016-10, clarify identifying performance obligations and the licensing implementation guidance, while retaining the related principles for those areas. This ASU is effective for annual reporting periods beginning after December 15, 2017, with the option to adopt as early as December 15, 2016. We are currently assessing the impact of adoption of this ASU on our consolidated results of operations, cash flows and financial position. 

FASB ASU 2016-09 “Compensation – Stock Compensation (Topic 718)” – In March 2016, the FASB issued ASU 2016-09, which includes multiple provisions intended to simplify various aspects of accounting for share-based payments.  The new guidance will require entities to recognize all income tax effects of awards in the income statement when the awards vest or are settled.  It also will allow entities to make a policy election to account for forfeitures as they occur.  This ASU is effective for fiscal years beginning after December 15, 2016,2021, including interim periods within those fiscal years. We do not expect this standard will have a significant impact on our consolidated financial statements and related disclosures. 

FASB ASU 2016-02 “Leases (Topic 842)” –In February 2016, the FASB issued ASU 2016-02, which will require lessees to recognize almost all leases on their balance sheet as a right-of-use asset and a lease liability.  For income statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance.  Classification will be based on criteria that are largely similar to those applied in current lease accounting,Early adoption is permitted, but without explicit bright lines.  Lessor accounting is similar to the current model, but updated to align with certain changes to the lessee model and the new revenue recognition standard.  This ASU is effective forno earlier than fiscal years beginning after December 18, 2018, including interim periods within those15, 2020. The Company adopted ASU No. 2020-06 in the first quarter of fiscal years.  We2021, coinciding with the standard’s effective date, and had an immaterial impact from this standard.

Other recently issued accounting updates are currently evaluatingnot expected to have a material impact on the potential impact this standard will have on ourCompany’s unaudited condensed consolidated financial statements and related disclosures. statements.

FASB ASU 2015-17“Income Taxes (Topic 740)” – In November 2015, the FASB issued ASU 2015-17, which simplifies the presentation of deferred tax assets and liabilities on the balance sheet.  Previous GAAP required an entity to separate deferred income tax liabilities and assets into current and noncurrent amounts on the balance sheet.  The amendment requires that deferred tax liabilities and assets be classified as noncurrent in a classified balance sheet.  This ASU is effective for annual periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018.  We are currently evaluating the potential impact this standard will have on our consolidated financial statements and related disclosures. 


FASB ASU 2015-16 “Business Combinations (Topic 805),” or ASU 2015-16 - In September 2015, the FASB issued ASU 2015-16, which requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. This ASU is effective for interim and annual reporting period beginning after December 15, 2016, including interim periods within those fiscal years, with the option to early adopt for financial statements that have not been issued. Adoption of this ASU did not have a significant impact on our financial position, results of operations and cash flows. 

FASB ASU 2015-11 “Inventory (Topic 330): Simplifying the Measurement of Inventory,” or ASU 2015-11 - In July 2015, the FASB issued ASU 2015-11, which requires an entity to measure in scope inventory at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The amendments apply to inventory that is measured using first-in, first-out (FIFO) or average cost. This ASU is effective for interim and annual reporting periods beginning after December 15, 2016, with the option to early adopt as of the beginning of an annual or interim period. Adoption of this ASU did not have a significant impact on our financial position, results of operations and cash flows. 

NOTE 4 – INVENTORY PROPERTY AND EQUIPMENT

InventoriesProperty and equipment consisted of the following as of:

SCHEDULE OF PROPERTY AND EQUIPMENT

  September 30, 2017  December 31, 2016 
  Successor  Successor 
       
Raw materials $474,983  $478,096 
Work-in-process  117,011   111,361 
Samples  134,145   134,145 
  $726,139  $723,602 
    September 30,  December 31, 
  Estimated Life 2022  2021 
         
Office equipment 5 years $29,041  $28,181 
Computer equipment 3 years  3,157   3,157 
Accumulated depreciation    (8,431)  (3,292)
 Property and equipment, net   $23,767  $28,046 

NOTE 5 –Equipment 

Equipment consisted of the following as of: 

   September 30, 2017 December 31, 2016 
 Estimated Life Successor Successor 
       
Office equipment5 years $3,391 $2,451 
Computer equipment3 years  39,311  39,311 
Accumulated depreciation   (13,978)  (3,712) 
   $28,724 $38,050 

Depreciation expense was $3,445$1,716 and $10,266,$5,139 and $1,754$432 and $5,912,$1,279 for the three and nine months ended September 30, 2017 (Successor)2022 and 2016 (Predecessor),2021, respectively, and is classified in general and administrative expenses in the unaudited condensed consolidated Statements of Operations.


NOTE 65INTANGIBLE ASSETS

Intangible assets consisted of the following as of:

SCHEDULE OF INTANGIBLE ASSETS

  Estimated life September 30,
2022
  December 31,
2021
 
           
Website 3 years $10,799  $10,799 
Website 3 years $10,799  $10,799 
Accumulated amortization    (7,799)  (5,099)
 Intangible assets, net   $3,000  $5,700 

15

    September 30, 2017  December 31, 2016 
  Estimated Life Successor  Successor 
         
Trademarks 3.3 – 4.5 years $260,000  $260,000 
Website 3 years  102,513   35,125 
Acquired tradename 10 years  365,000   365,000 
Acquired proprietary design 5 years  80,000   80,000 
Acquired developed technology - website 3 years  117,500   117,500 
Acquired developed technology – Ipad application 3 years  117,500   117,500 
Goodwill indefinite  481,947   481,947 
Accumulated amortization    (190,136)  (27,866)
    $1,334,324  $1,429,206 

As of September 30, 2022, estimated future amortization expenses related to intangible assets were as follows:

AmortizationSCHEDULE OF ESTIMATED AMORTIZATION EXPENSES RELATED TO INTANGIBLE ASSETS

     
  Intangible Assets 
2022 (remaining 3 months) $900 
2023  2,100 
 Intangible assets, net $3,000 

The Company had amortization expense was $55,284of $900 and $162,270,$2,700 and $17,569$900 and $48,533,$15,305 for the three and nine months ended September 30, 2017 (Successor)2022 and 2016 (Predecessor), respectively,2021, respectively.

On January 8, 2020, James Joyce, the Company’s CEO and is classified in general and administrative expenses inCraig Roberts, the consolidated Statements of Operations. 

NOTE 7 –DUE TO RELATED PARTY 

Successor

During the nine months ended September 30, 2017,Company’s CTO, assigned to the Company received no advances from its CEO/director, incurred business expenses that were paid by the CEO/director of $962,172 (comprised of operating expenses of $946,669, inventory purchases totaling $5,650, website development costs of $8,913, and purchased equipment of $940) and had repayments of $631,035. The Company has a balance owedrights to patent 62/881,740 pertaining to the related partydevices, systems and methods for the broad-spectrum reduction of $771,884 atpro-inflammatory cytokines in blood.

NOTE 6 – CONVERTIBLE PROMISSORY DEBENTURES

Convertible notes payable consisted of the following:

SCHEDULE OF CONVERTIBLE NOTES PAYABLE

  

September 30,

2022

  

December 31,

2021

 
       
January 28, 2020 ($457,380) – 0% interest per annum outstanding principal and interest due October 20, 2022 (“Note 1”) $457,380  $457,380 
January 28, 2020 ($457,380) – 0% interest per annum outstanding principal and interest due October 20, 2022 (“Note 1”) $457,380  $457,380 
June 23, 2020 ($60,500) – 0% interest per annum outstanding principal and interest due October 20, 2022 (“Note 2”)  60,500   60,500 
September 17, 2020 ($199,650) – 0% interest per annum outstanding principal and interest due October 20, 2022. On October 28, 2021, Osher elected to convert $16,714 of the aggregate principal amount of the Note of $199,650, into 42,857 common shares (“Note 3”).  182,936   182,936 
March 23, 2022 ($220,000) – 0% interest per annum outstanding principal and interest due March 23, 2023 (“Note 4”)  220,000   - 
April 28, 2022 ($110,000) – 0% interest per annum outstanding principal and interest due April 28, 2023 (“Note 5”)  110,000   - 
May 10, 2022 ($110,000) – 0% interest per annum outstanding principal and interest due May 10, 2023 (“Note 6”)  110,000   - 
June 1, 2022 ($55,000) – 0% interest per annum outstanding principal and interest due June 1, 2023 (“Note 7”)  55,000   - 
June 22, 2022 ($82,500) – 0% interest per annum outstanding principal and interest due June 22, 2023 (“Note 8”)  82,500   - 
July 2022 ($341,000) – 0% interest per annum outstanding principal and interest due various dates July 2023 (“Note 9”)  341,000   - 
August 31, 2022 ($110,000) – 0% interest per annum outstanding principal and interest due August 31, 2023 (“Note 10”)  110,000   - 
September 9, 2022 ($82,500) – 0% interest per annum outstanding principal and interest due September 9, 2023 (“Note 11”)  82,500   - 
September 20, 2022 ($110,000) – 0% interest per annum outstanding principal and interest due September 20, 2023 (“Note 12”)  110,000   - 
         
Total convertible notes payable  1,921,816   700,816 
Original issue discount  (78,739)  (53,614)
Debt discount  (327,634)  - 
         
Total convertible notes payable $1,515,443  $647,202 

16

Principal payments on convertible promissory debentures are due as follows:

SCHEDULE OF PRINCIPAL PAYMENTS DUE ON CONVERTIBLE PROMISSORY DEBENTURES

    1 
Year ending December 31,   
2022 $700,816 
2023  1,221,000 
 Long-Term Debt $1,921,816 

Changes in convertible notes were as follows:

SCHEDULE OF CHANGES IN CONVERTIBLE NOTES

  Note 1  Note 2  Note 3  Note 4  Note 5  Note 6  Note 7  Note 8  Note 9  Note 10  Note 11  Note 12  Totals 
Convertible notes payable as of January 1, 2021 $385,000  $50,000  $181,500  $-  $-  $-  $-  $-  $-  $-  $-  $-  $616,500 
Extension of convertible note payable  72,380   10,500   18,150   -   -   -   -   -   -   -   -   -   101,030 
Exchange of convertible note payable for common stock  -   -   (16,714)  -   -   -   -   -   -   -   -   -   (16,714)
Convertible notes payable, net, as of December 31, 2021  457,380   60,500   182,936   -   -   -   -   -   -   -   -   -   700,816 
                                                     
Convertible notes payable issued in 2022  -   -   -   220,000   110,000   110,000   55,000   82,500   341,000   110,000   82,500   110,000   1,221,000 
Convertible notes payable as of September 30, 2022 $457,380  $60,500  $182,936  $220,000  $110,000  $110,000  $55,000  $82,500  $341,000  $110,000  $82,500  $110,000  $1,921,816 

Changes in note discounts were as follows:

SCHEDULE OF CHANGES IN NOTE DISCOUNTS

  Note 1  Note 2  Note 3  Note 4  Note 5  Note 6  Note 7  Note 8  Note 9  Note 10  Note 11  Note 12  Totals 
Note discounts as of January 1, 2020 $73,418  $5,830  $18,584  $-  $-  $-  $-  $-  $-  $-  $-  $-  $97,832 
Note discounts in conjunction with extension of convertible note  41,580   5,500   18,150   -   -   -   -   -   -   -   -   -   65,230 
2021 accretion of note discounts  (80,822)  (6,809)  (21,817)  -   -   -   -   -   -   -   -   -   (109,448)
Note discounts as of December 31, 2021  34,176   4,521   14,917   -   -   -   -   -   -   -   -   -   53,614 
                                                     
Note discounts issued in conjunction with debt  -   -   -   113,418   44,786   44,787   22,794   34,861   140,289   64,104   62,370   72,730   600,139 
2022 accretion of note discounts  (31,100)  (4,113)  (13,575)  (59,350)  (19,019)  (17,547)  (7,556)  (9,550)  (35,360)  (16,158)  (15,720)  (18,332)  (247,380)
accretion of note discounts  (31,100)  (4,113)  (13,575)  (59,350)  (19,019)  (17,547)  (7,556)  (9,550)  (35,360)  (16,158)  (15,720)  (18,332)  (247,380)
Note discounts as of September 30, 2022 $3,076  $408  $1,342  $54,068  $25,767  $27,240  $15,238  $25,311  $104,929  $47,946  $46,650  $54,398  $406,373 
                                                     
Convertible notes payable, net, as of December 31, 2021 $423,204  $55,979  $168,019  $-  $-  $-  $-  $-  $-  $-  $-  $-  $647,202 
Convertible notes payable, net, as of September 30, 2022 $454,304  $60,092  $181,594  $165,932  $84,233  $82,760  $39,762  $57,189  $236,071  $62,054  $35,850  $55,602  $1,515,443 
                                                     
2021 Effective interest rate  11%  11%  12%  -%   -%   -%   -%   -%   -%   -%   -%   -%   -% 
2022 Effective interest rate  7%  7%  7%  27%  17%  16%  14%  12%  10%  15%  19%  17%  13%
Effective interest rate  7%  7%  7%  27%  17%  16%  14%  12%  10%  15%  19%  17%  13%

17

Current Noteholders

Osher – $110,000 (Note 12)

On September 30, 2017 (Successor). During the three and nine months ended September 30, 2017 (Successor),20, 2022, the Company incurred $45,000 and $135,000, respectively, of deferred compensation related to the CEO/director’s employment agreement and $20,000 and $60,000, respectively, of deferred compensation related to the Secretary’s employment agreement. As of September 30, 2017 (Successor), accrued compensation-related party was $971,000. 

Predecessor

CCI had no employment agreement with its CEO and director but CCI still incurred compensation on behalf of the CEO and director. CCI incurred compensation expense of $20,110 and $56,884 in the three and nine months ended September 30, 2016 (Predecessor), respectively. There were no amounts due to the CEO and director for unpaid amounts related to business expenses paid by the CEO on behalf of CCI. During the three and nine months ended September 30, 2016 (Predecessor), the CEO and director received employee benefits totaling $15,490 and $34,329, respectively. In addition, the CEO/director incurred business expenses of $1,250 and $6,570 and had repayments for business expenses of $0 and $180 for the three and nine months ended September 30, 2016 (Predecessor), respectively. 

NOTE 8 –CONVERTIBLE NOTE PAYABLE 

November 2016 (Successor) 

As of December 31, 2016, the Company previously entered into a Securities Purchase Agreementan Original Issue Discount Senior Convertible Debenture (the “November 2016 Purchase Agreement”“Note”) with respect to the sale and issuance to certain institutional investors Alphainvestor Osher Capital Anstalt and Brio Capital Master Fund Ltd. (collectively “November 2016 Purchasers”Partners LLC (“Osher”) of up to (i) 833,354 shares of the Company’s Common Stock (the “November 2016 Incentive Shares”); (ii) $287,502$110,000 aggregate principal amount of Secured Convertible Notes (the “November 2016 Notes”)Note due September 20, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (iii)(ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 3,593,775, as amended,733,333 shares of the Company’s Common Stock (the “November 2016 Warrants”). The November 2016 Incentive Shares, November 2016 Notes and November 2016 Warrants were issued on November 10, 2016 (the “November 2016 Original Issue Date”). November 2016 Purchasers received (i) November 2016 Incentive Shares at the rate of 2.8986 November 2016 Incentive Shares for each $1.00 of November 2016 Note principal issued to such November 2016 Purchaser; (ii) a November 2016 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s November 2016 Note; and (iii) November 2016 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s November 2016 Note principal amount divided by $0.12 (“Purchaser Conversion Price”), the conversion price in effect on the Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per sharean exercise price equal to $0.30, subject to adjustment.of $0.25 per share. The aggregate cash subscription amount received by the Company from the purchasersprevious noteholder for the issuance of the November 2016 Incentive Shares, November 2016 NotesNote and November 2016 Warrants was approximately $244,945 (the “Subscription Amount”)$100,000 which was issued at a $42,557$10,000 original issue discount from the face value of the Note.


The November 2016 Notes mature on May 10, 2018, eighteen (18) months after the November 2016 Original Issue Date, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the November 2016 Notes. At any time after the November 2016 Original Issue Date, the holders, at their option, may convert the outstanding principal balance and accrued interest into shares of our Common Stock. The initial conversion price for the principal and interest in connection with voluntary conversions by a holder of a Note was $0.12the convertible notes is $0.15 per share, as amended on May 30, 2017 to $0.08, subject to adjustment as provided therein. Each November 2016 Note, for example, is subject to adjustment upon certain eventstherein, such as stock splits and has full ratchet anti-dilution protections for issuance of securities by us at a price that is lower than the conversion price. Each November 2016 Note also contains certain negative covenants, including prohibitions on incurrence of indebtedness, liens, charter amendments,stock dividends redemption. None of the holders of the November 2016 Note have the right to convert any portion of their November 2016 Note if it (together with its affiliates) would beneficially own in excess of 9.99% of the number of shares of Common Stock outstanding immediately after giving effect to the exercise. The November 2016 Notes include customary events of default, including, among other things, payment defaults, covenant breaches, certain representations and warranties, certain events of bankruptcy, liquidation and suspension of the Company’s Common Stock from trading.  If such an event of default occurs, the holders of the November 2016 Notes may be entitled to take various actions, which may include the acceleration of amounts due under the November 2016 Notes and accrual of interest as described above. The November 2016 Notes are collectively collateralized by substantially all of the Company’s assets and guarantees of payment of the November 2016 Notes have also been delivered by Joseph Segelman, the Chief Executive Officer and President of the Company, and Australian Sapphire Corporation (“ASC”), a shareholder of the Company which is wholly-owned by Joseph Segelman, guaranteed payment of all amounts owed under the November 2016 Notes, subject to the terms of such guaranty agreements. .

The November 2016 Purchase Agreementis being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.The Companyis still accounting for the interest in accordance with GAAP.  Brio – $82,500 (Note 11)

As a result of the failure to timely file our 2016 Form 10-K for the year ended December 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017,September 9, 2022, the Company entered into a Second Consent, Waiver and Modification Agreementan Original Issue Discount Senior Convertible Debenture (the “Agreement”“Note”) with certain purchasers of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers contained in the Agreement were related to a waiver of the right to participate in additional offerings by the Company, allowing shares of the Company’s common stock to be issued pursuant to a private offering at a price of not less than $0.08 per share as well as warrants exercisable for a period of five years at $0.30 per share, adjusting the conversion price of the Notes issuedrespect to the purchaserssale and issuance to $0.08 per share, extending the maturity dateinstitutional investor Brio Capital Master Fund Ltd. (“Brio”) of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying condensed consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor). The extinguishment of debt is comprised of changes in the fair value of warrant and derivative liabilities due to the amendment of the notes that were measured immediately prior to and subsequent to the amendment that resulted in extinguishment loss of $176,022 for the November 2016 Purchaser Warrants, $75,648 for the December 2015 Purchaser Warrants, $183,250 for the November 2016 Purchaser Conversion Shares, and $41,842 for the December 2015 Purchaser Conversion Shares, as well as $178,409 for the unamortized debt discount associated with the November 2016 Notes and $36,200 for the unamortized debt discount associated with the December 2015 Notes. 


Optional Redemption 

The November 2016 Notes provide that commencing six (6) months after the November 2016 Original Issue Date, the Company will have the option of prepaying the outstanding(i) $82,500 aggregate principal amount of Note due September 9, 2023 based on $1.00 for each $0.90909 paid by the November 2016 Notes (an “November 2016 Optional Redemption”previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’), in whole or in part, by paying to the holders a sumpurchase up to an aggregate of money in cash equal to one hundred percent (100%) of the principal amount to be redeemed, together with accrued but unpaid interest thereon, if any, and any and all other sums due, accrued or payable to the holder arising under the November 2016 Note through the November 2016 Redemption Payment Date and 2.8986550,000 shares of the Company’s Common Stock at an exercise price of $0.25 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for each $1.00 of November 2016 Note principal amount being redeemed. A Notice of Redemption, if given, may be given on the first Trading Day following twenty (20) consecutive Trading Days during which allissuance of the “Equity Conditions”, as defined, have been in effect. 

The Company evaluatedNote and Warrants was $75,000 which was issued at a $7,500 original issue discount from the Optional Redemption in ASC 815, and concluded that the Optional Redemption meets the criteria in ASC 815, and therefore, is accounted for as a liability. 

As of September 30, 2017, the Optional Redemption was recorded as a derivative liability on the condensed consolidated Balance Sheet using “Monte Carlo Method” modeling and at each subsequent reporting date, the fairface value of the Optional Redemption liability will be re-measuredNote. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.15 per share, subject to adjustment as provided therein, such as stock splits and changes in the fair value will be recorded in the consolidated Statements of Operations. The Optional Redemption liability fair value was originally valued at $35,015 and was re-measured at fair value to be $47,250 at September 30, 2017 (Successor)stock dividends. During the three and nine months ended September 30, 2017,

Osher – $110,000 (Note 10)

On August 31, 2022, the Company recorded a loss on Optional Redemption valuation of $27,139 and $12,235, respectively. 

  September 30, December 31,
  2017 2016
     
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  52.5%  55.0%
Risk-free interest rate  1.26%  1.47%
Expected term of options (years)  0.6   1.5 - 5 
Stock price $0.16  $0.11 
Conversion price $0.08  $0.12 

Purchaser Conversion 

The November 2016 Purchaser has the right at any time after the November 2016entered into an Original Issue Date untilDiscount Senior Convertible Debenture (the “Note”) with respect to the outstanding balance of the Note has been paid in full,sale and issuance to convert all or any part of the outstanding balance into shares institutional investor Osher Capital Partners LLC (“November 2016 Purchaser Conversion Shares”Osher”) of the Company’s common stock,(i) $110,000 aggregate principal amount of the portion of the outstanding balance being converted (the “November 2016 Conversion Amount”) dividedNote due August 31, 2023 based on $1.00 for each $0.90909 paid by the November 2016 Purchaser Conversion Price of $0.08, as amended on May 30, 2017, subject to potential future adjustments described below. If the total outstanding balance of the November 2016 Note were convertible as of September 30, 2017, the November 2016 Note would have been convertible into 3,593,775 shares of our common stock. 


The Company evaluated the note under the requirements of ASC 480 “Distinguishing Liabilities From Equity”previous noteholder and concluded that the Note does not fall within the scope of ASC 480. The Company next evaluated the November 2016 Note under the requirements of ASC 815 “Derivatives and Hedging”. Due to the existence of the anti-dilution provision which reduces the November 2016 Purchaser Conversion Price in the event of subsequent dilutive issuances by the Company below the November 2016 Purchaser Conversion Price as described above, the November 2016 Purchaser Conversion feature does not meet the definition of “indexed to” our stock, and the scope exception to ASC 815’s derivative accounting provisions does not apply. The Company also evaluated the embedded derivative criteria in ASC 815, and concluded that the Purchaser Conversion feature meets all of the embedded derivative criteria in ASC 815, and therefore, the November 2016 Purchaser Conversion feature meets the definition of an embedded derivative that should be separated from the note and accounted for as a derivative liability. 

The embedded derivative was recorded as a derivative liability on the consolidated Balance Sheet at its fair value of $32,016 at the date of issuance. At each subsequent reporting date, the fair value of the embedded derivative liability will be remeasured and changes in the fair value will be recorded in the consolidated Statements of Operations. At September 30, 2017 (Successor), the embedded derivative was re-measured at fair value that was determined to be $105,000. During the three and nine months ended September 30, 2017 (Successor), the Company recorded a loss on embedded derivative re-valuation of $93,875 and $39,163, respectively.

The fair value of the embedded derivative liability is measured in accordance with ASC 820 “Fair Value Measurement”, using “Monte Carlo Method” modeling incorporating the following inputs: 

  September 30,  December 31, 
  2017  2016 
         
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  52.5%  55.0%
Risk-free interest rate  1.26%  1.47%
Expected term of options (years)  0.6   1.5 - 5 
Stock price $0.16  $0.11 
Conversion price $0.08  $0.12 

November 2016 Purchaser(ii) five-year Common Stock Purchase Warrants

The November 2016 Purchaser Warrants allow the November 2016 Purchaser(“Warrants’) to purchase up to a numberan aggregate of shares of common stock equal to 100% of such purchaser’s Note principal amount divided by $0.08, as amended on May 30, 2017, with a per share exercise price equal to $0.30, subject to adjustment. 

The term of the Purchaser Warrants is at any time on or after the six (6) month anniversary of the November 2016 Original Issue Date and on or prior to the five (5) year anniversary of the November 2016 Initial Trading Date of our common stock on a Trading Market. 

The exercise price of the November 2016 Purchaser Warrants is $0.30 per share of our common stock, as may be adjusted from time to time pursuant to the antidilution provisions of the November 2016 Purchaser Warrants. 

The November 2016 Purchaser Warrants are exercisable by the November 2016 Purchaser in whole or in part, as either a cash exercise or as a “cashless” exercise. 

The Company evaluated the November 2016 Warrants under ASC 480 “Distinguishing Liabilities From Equity” and ASC 815 “Derivatives and Hedging”. Due to the existence of the antidilution provision, which reduces the November 2016 Exercise Price and November 2016 Conversion Price in the event of subsequent November 2016 Dilutive Issuances, the November 2016 Purchaser Warrants are not indexed to our common stock, and the Company has determined that the November 2016 Purchaser Warrants meet the definition of a derivative under ASC 815. Accordingly, the November 2016 Purchaser Warrants were recorded as derivative liabilities in the consolidated Balance Sheet at their fair value of $108,597 at the date of issuance. At each subsequent reporting date, the fair value of the Purchaser Warrants will be remeasured and changes in the fair value will be reported in the consolidated Statements of Operations. At September 30, 2017, the warrant liability was re-measured at fair value that was determined to be $257,153. During the three and nine months ended September 30, 2017 (Successor), the Company recorded a loss on warrant re-valuation of $94,026 and $76,167, respectively. 


The fair value of the November 2016 Purchaser Warrants is measured in accordance with ASC 820 “Fair Value Measurement”, using “Monte Carlo simulation” modeling, incorporating the following inputs: 

  September 30,
2017
  December 31,
2016
 
     
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  52.5%  55.0%
Risk-free interest rate  1.77%  1.93%
Expected term of options (years)  0.3   1.5 - 5 
Stock price $0.16  $0.11 
Exercise price $0.30  $0.30 

November 2016 Purchaser Common Stock 

The November 2016 Purchasers were issued a total of 833,354733,333 shares of the Company’s common stock, valuedCommon Stock at $100,002 (based on the stockan exercise price on the date of issuance). 

As of December 31, 2016, the total proceeds of $244,945 previously$0.25 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the November 2016issuance of the Note November 2016 Purchaser Common Stock, and November 2016 Purchaser Warrants was allocated first to$100,000 which was issued at a $10,000 original issue discount from the November 2016 Purchaser Common Stock, November 2016 Purchaser Warrants, and embedded derivative liabilities at their initial fair values determined at the issuance date. Since the difference between the full fairface value of November 2016 Purchaser Common Stock, November 2016 Purchaser Warrants, and embedded derivative liabilities of $240,615 was less than the proceeds of $244,945, no additional amounts were recorded.

Debt Discount 

Note. The Company issuedconversion price for the November 2016 Notesprincipal in connection with warrants and conversion features that require liability treatment under ASC 815. As such, the proceeds of the notes were allocated, based on fair values, as follows: $100,002 to the common shares issued; $108,567 to the warrants granted; $42,557 to the original issue discount; and $32,016 to the embedded derivative, resulting involuntary conversions by a debt discount to such notes of $283,172. The debt discount is accreted over the termholder of the convertible notes is $0.15 per share, subject to interest expense in the accompanying consolidated Statements of Operations. adjustment as provided therein, such as stock splits and stock dividends.

The Company recorded debt discount accretion of $31,636 and $78,312 to interest expense in the consolidated Statements of Operations during the three and nine months ended September 30, 2017 (Successor), respectively, and has an unamortized debt discount of $0 as of September 30, 2017 (Successor). Other – $341,000 (Note 9)

December 2015 (Successor) 

As of December 31, 2016,In July 2022, the Company previouslyentered into an Original Issue Discount Senior Convertible Debentures (the “July 2022 Notes”) totaling (i) $341,000 aggregate principal amount of Note (total of $310,000 cash was received) due in various dates in July 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 676,936 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The conversion price for the principal in connection with voluntary conversions by the holders of the convertible notes is $0.50 per share.

Osher – $82,500 (Note 8)

On June 22, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $82,500 aggregate principal amount of Note due June 22, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 165,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $75,000 which was issued at a $7,500 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

18

Osher – $55,000 (Note 7)

On June 1, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $55,000 aggregate principal amount of Note due June 1, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 110,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $50,000 which was issued at a $5,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Brio – $110,000 (Note 6)

On May 10, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Brio Capital Master Fund Ltd. (“Brio”) of (i) $110,000 aggregate principal amount of Note due May 10, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 220,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Osher – $110,000 (Note 5)

On April 28, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due April 28, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 220,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Osher – $110,000 (Note 4)

On March 23, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due March 23, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 220,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Brio – $110,000 (Note 4)

On March 23, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Brio Capital Master Fund Ltd. (“Brio”) of (i) $110,000 aggregate principal amount of Note due March 23, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 220,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

19

Osher – $199,650 (Note 3)

On September 17, 2020 (the “Original Issue Date”), the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with respect to the sale and issuance to certain institutional investors Alphainvestor Osher Capital Anstalt and Brio Capital Master Fund Ltd. (collectively “Purchasers”Partners LLC (“Osher”) of (i) $181,500 aggregate principal amount of Original Issue Discount Senior Convertible Debenture (the “Note”) due September 30, 2021, based on $1.00 for each $0.90909 paid by Osher and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to (i) 2,500,000an aggregate of 8,250 shares of the Company’s Common Stock (the “December 2015 Incentive Shares”); (ii) $862,500at an exercise price of $30.00 per share. The aggregate cash subscription amount received by the Company from Osher for the issuance of the Note and Warrants was $165,000 which was issued at a $16,500 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.39 per share, as amended on October 20, 2020, subject to adjustment as provided therein, such as stock splits and stock dividends.

The Company and Osher amended the convertible debt agreement as follows on October 20, 2020:

The parties amended the Warrants dated September 17, 2020, for the number of warrant shares from 8,250 warrant shares to 465,366 warrant shares at an exercise price of $0.59 per share.
The parties amended the Note for the maturity date from September 30, 2021 to October 20, 2021.

On October 22, 2021, the Company and Osher amended convertible debt agreements as follows:

The parties amended the October 20, 2020 Notes for the maturity date from October 20, 2021 to October 20, 2022.
The parties amended the October 20, 2020 Notes for the aggregate principal amount and accrued interest from $652,300 to $717,530 which is issued at a $65,230 original issue discount from the face value of the October 20, 2020 Notes now due October 20, 2022.
In exchange for the extension of the Note, the Company issued Osher five-year warrants to purchase an aggregate of 450,000 shares of the Company’s common stock at an exercise price of $1.00 per share.

On October 28, 2021, Osher elected to convert $16,714 of the aggregate principal amount of Securedthe Note of $199,650, into 42,857 common shares.

The Company has not repaid this convertible note and the convertible note is now in default. The Company is currently in discussions to restructure the terms of the note.

Osher – $60,500 (as amended on October 20, 2020 to $55,000) (Note 2)

On June 23, 2020 (the “Original Issue Date”), the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $50,000 aggregate principal amount of Original Issue Discount Senior Convertible NotesDebenture (the “December 2015 Notes”“Note”) due June 23, 2021, based on $1.00 for each $0.90909 paid by Osherand (iii) December 2015(ii) five-year Common Stock Purchase Warrants (“Warrants”) to purchase up to an aggregate of 10,000 shares of the Company’s Common Stock at an exercise price of $30.00 per share. The aggregate cash subscription amount received by the Company from Osher for the issuance of the Note and Warrants was $50,005 which was issued at a $0 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.39 per share, as amended on October 20, 2020, subject to adjustment as provided therein, such as stock splits and stock dividends.

20

The Company and Osher amended the convertible debt agreement as follows on October 20, 2020:

The parties amended the Note for the aggregate principal amount from $50,000 to $55,000. The aggregate cash subscription amount received by the Company from Osher for the issuance of the Note and Warrants was $50,005 which was issued at an amended $4,995 original issue discount from the face value of the Note.
The parties amended the Warrants dated June 23, 2020, for the number of warrant shares from 10,000 warrant shares to 141,020 warrant shares at an exercise price of $0.59 per share.
The parties amended the Note for the maturity date from June 23, 2021 to October 20, 2021.

On October 22, 2021, the Company and Osher amended convertible debt agreements as follows (see Note 12):

The parties amended the October 20, 2020 Notes for the maturity date from October 20, 2021 to October 20, 2022.
The parties amended the October 20, 2020 Notes for the aggregate principal amount and accrued interest from $652,300 to $717,530 which is issued at a $65,230 original issue discount from the face value of the October 20, 2020 Notes now due October 20, 2022.
In exchange for the extension of the Note, the Company issued Osher five-year warrants to purchase an aggregate of 450,000 shares of the Company’s common stock at an exercise price of $1.00 per share.

The Company has not repaid this convertible note and the convertible note is now in default. The Company is currently in discussions to restructure the terms of the note.

Osher – $457,380 (Note 1)

On January 28, 2020 (the “Original Issue Date”), the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $385,000 aggregate principal amount of Original Issue Discount Senior Convertible Debenture due January 26, 2021, based on $1.00 for each $0.90909 paid by Osher and (ii) five-year Common Stock Purchase Warrants to purchase up to an aggregate of 10,781,250, as amended,80,209 shares of the Company’s Common Stock (the “December 2015 Warrants”). The December 2015 Incentive Shares, December 2015 Notes and December 2015 Warrants were issued on December 23, 2015 (the “Original Issue Date”). December 2015 Purchasers received (i) December 2015 Incentive Shares at the rate of 2.8986 December 2015 Incentive Shares for each $1.00 of December 2015 Note principal issued to such December 2015 Purchaser; (ii) a December 2015 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s December 2015 Note; and (iii) December 2015 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s December 2015 Note principal amount divided by $0.12 (“December 2015 Purchaser Conversion Price”), the conversion price in effect on the Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per sharean exercise price equal to $0.30, subject to adjustment.of $7.00 per share. The aggregate cash subscription amount received by the Company from the purchasersOsher for the issuance of the December 2015 Incentive Shares, December 2015 Notesnote and December 2015 Warrantswarrants was approximately $724,500 (the “December 2015 Subscription Amount”)$350,005 which was issued at a $138,000$34,995 original issue discount from the face value of the December 2015 Note.


The December 2015 Notes mature on December 31, 2017, as amended on May 30, 2017, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the December 2015 Notes. At any time after the December 2015 Original Issue Date, the holders, at their option, may convert the outstanding principal balance and accrued interest into shares of the Company’s Common Stock. The initial conversion price for the principal and interest in connection with voluntary conversions by a holder of a December 2015 Note was $0.12the convertible notes is $0.094 per share, as amended on May 30, 2017 to $0.08,October 20, 2020, subject to adjustment as provided therein. Each December 2015 Note, for example, is subject to adjustment upon certain eventstherein, such as stock splits and has full ratchet anti-dilution protections for issuance of securities by us at a price that is lower thanstock dividends.

The Company and Osher amended the conversion price. Each December 2015 Note also contains certain negative covenants, including prohibitionsconvertible debt agreement as follows on incurrence of indebtedness, liens, charter amendments, dividends, redemption. None of the holders of the December 2015 Note have the right to convert any portion of their December 2015 Note if it (together with its affiliates) would beneficially own in excess of 9.99% ofOctober 20, 2020:

The parties amended the Warrants dated January 28, 2020, for the number of shares of Common Stock outstanding immediately after giving effect to the exercise. The December 2015 Notes include customary events of default, including, among other things, payment defaults, covenant breaches, certain representations and warranties, certain events of bankruptcy, liquidation and suspension of the Company’s Common Stock from trading.  If such an event of default occurs, the holders of the December 2015 Notes may be entitled to take various actions, which may include the acceleration of amounts due under the December 2015 Notes and accrual of interest as described above. The December 2015 Notes are collectively collateralized by substantially all of our assets and guarantees of payment of the December 2015 Notes have also been delivered by Joseph Segelman, the Chief Executive Officer and President of warrant shares from 80,209 warrant shares to 4,113,083 warrant shares at an exercise price of $0.14 per share.
The parties amended the Note to provide for interest at 8% per annum.
The parties amended the Note for the maturity date from June 23, 2021 to October 20, 2021.

On October 22, 2021, the Company and Australian Sapphire Corporation (“ASC”), a shareholderOsher amended convertible debt agreements as follows:

The parties amended the October 20, 2020 Notes for the maturity date from October 20, 2021 to October 20, 2022.
The parties amended the October 20, 2020 Notes for the aggregate principal amount and accrued interest from $652,300 to $717,530 which is issued at a $65,230 original issue discount from the face value of the October 20, 2020 Notes now due October 20, 2022.
In exchange for the extension of the Note, the Company issued Osher five-year warrants to purchase an aggregate of 450,000 shares of the Company’s common stock at an exercise price of $1.00 per share.

The Company has not repaid this convertible note and the convertible note is now in default. The Company which is wholly-owned by Joseph Segelman, guaranteed payment of all amounts owed under the December 2015 Notes, subjectcurrently in discussions to the terms of such guaranty agreements. 

In addition, until one year after the initial trading date of a Registration Statement which registers all then outstanding or issuable underlying shares, the December 2015 Purchasers shall have the right to participate in an amount of subsequent financing equal to 100% of the December 2015 Purchase Agreement. As of December 31, 2016, this requirement was waived pursuant torestructure the terms of the Consent, Waivernote.

21

Previous Noteholders

Previous notes were detailed in our Form 10-K filed on March 31, 2022. No changes occurred related to these notes during the period covered by this Form 10-Q.

NOTE 7 – STOCKHOLDERS’ DEFICIT

Preferred Stock

The Company authorized 10,000,000 shares of par value $0.0001 preferred stock, of which none are issued and Modification Agreement with certain Purchasersoutstanding at September 30, 2022, and December 31, 2021, respectively.

Common Stock

The Company has authorized 1,000,000,000 shares of Purchase Agreement datedpar value $0.0001 common stock, of which 37,295,813 shares are outstanding as of September 30, 2022, and December 23, 2015. 31, 2021, respectively.

The Purchase Agreementis being entered into in accordance withWarrants

On October 22, 2021, the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.The Companyis still accounting and Osher amended convertible debt agreements for the interest in accordance with GAAP.  

As a resultmaturity date from October 20, 2021 to October 20, 2022. In exchange for the extension of the failure to timely file our 2016 Form 10-K for the year ended December 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017,Note, the Company entered into a Second Consent, Waiver and Modification Agreement with certain purchasersissued Osher 450,000 warrants to purchase an aggregate of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers contained in the Agreement were related to a waiver of the right to participate in additional offerings by the Company, allowing450,000 shares of the Company’s common stock, to be issued pursuant to a private offeringvalued at a price$197,501 (based on the Black Scholes valuation model on the date of not less than $0.08 per share as well asgrant) (see Note 6). The warrants are exercisable for a period of five years at $0.30$1.00 per share adjusting the conversion price of the Notes issued to the purchasers to $0.08 per share, extending the maturity date of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor). The extinguishment of debt is comprised of changes in the fair value of warrant and derivative liabilities due to the amendment of the notes that were measured immediately prior to and subsequent to the amendment that resulted in extinguishment loss of $176,022 for the November 2016 Purchaser Warrants, $75,648 for the December 2015 Purchaser Warrants, $183,250 for the November 2016 Purchaser Conversion Shares, and $41,842 for the December 2015 Purchaser Conversion Shares, as well as $178,409 for the unamortized debt discount associated with the November 2016 Notes and $36,200 for the unamortized debt discount associated with the December 2015 Notes. 


December 2015 Optional Redemption 

The December 2015 Notes provide that commencing six (6) months after the December 2015 Original Issue Date, the Company will have the option of prepaying the outstanding principal amount of the December 2015 Notes (an “December 2015 Optional Redemption”), in whole or in part, by paying to the holders a sum of money in cash equal to one hundred percent (100%) of the principal amount to be redeemed, together with accrued but unpaid interest thereon, if any, and any and all other sums due, accrued or payable to the holder arising under the December 2015 Note through the December 2015 Redemption Payment Date and 2.8986 shares of the Company’s Common Stock for each $1.00 of December 2015 Note principal amount being redeemed. A Notice of Redemption, if given, may be given on the first Trading Day following twenty (20) consecutive Trading Days during which all of the “Equity Conditions”, as defined, have been in effect. 

The Company evaluated the Optional Redemption in ASC 815, and concluded that the Optional Redemption meets the criteria in ASC 815, and therefore, is accounted for as a liability. 

As of December 31, 2016, the Optional Redemption was recorded as a derivative liability on the consolidated Balance Sheet using “Monte Carlo Method” modeling and at each subsequent reporting date, the fair value of the Optional Redemption liability will be re-measured and changes in the fair value will be recorded in the consolidated Statements of Operations. The Optional Redemption liability fair value was originally valued at $199,150 and was re-measured at fair value to be $160,000 at September 30, 2017 (Successor). During the three and nine months ended September 30, 2017 (Successor), the Company recorded a loss on Optional Redemption valuation of $89,996 and $62,652, respectively, in the change in fair value of derivative liabilities in the accompanying consolidated Statements of Operations. 

  September 30, 2017  December 31, 2016 
     
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  50.0%  50.0%
Risk-free interest rate  1.06%  0.62%
Expected term of options (years)  0.25   0.5 
Stock price $0.16  $0.11 
Conversion price $0.08  $0.12 

December 2015 Purchaser Conversion 

The December 2015 Purchaser has the right at any time after the December 2015 Original Issue Date until the outstanding balance of the December 2015 Note has been paid in full, to convert all or any part of the outstanding balance into shares (“December 2015 Purchaser Conversion Shares”) of the Company’s common stock, of the portion of the outstanding balance being converted (the “December 2015 Conversion Amount”) divided by the December 2015 Purchaser Conversion Price of $0.08, as amended on May 30, 2017, subject to potential future adjustments described below. If the total outstanding balance of the Note were convertible as of September 30, 2017, the December 2015 Note would have been convertible into 10,781,250 shares of our common stock. 


The Company evaluated the note under the requirements of ASC 480 “Distinguishing Liabilities From Equity” and concluded that the December 2015 Note does not fall within the scope of ASC 480. The Company next evaluated the December 2015 Note under the requirements of ASC 815 “Derivatives and Hedging”. Due to the existence of the anti-dilution provision which reduces the December 2015 Purchaser Conversion Price in the event of subsequent dilutive issuances by the Company below the December 2015 Purchaser Conversion Price as described above, the December 2015 Purchaser Conversion feature does not meet the definition of “indexed to” the Company’s stock, and the scope exception to ASC 815’s derivative accounting provisions does not apply. The Company also evaluated the embedded derivative criteria in ASC 815, and concluded that the December 2015 Purchaser Conversion feature meets all of the embedded derivative criteria in ASC 815, and therefore, the December 2015 Purchaser Conversion feature meets the definition of an embedded derivative that should be separated from the note and accounted for as a derivative liability. 

The embedded derivative was recorded as a derivative liability on the consolidated Balance Sheet using “Monte Carlo Method” modeling and at each subsequent reporting date, the fair value of the embedded derivative liability will be remeasured and changes in the fair value will be recorded in the consolidated Statements of Operations. The original fair value of the derivative was $88,983 and at September 30, 2017 (Successor), the embedded derivative was re-measured at fair value that was determined to be $350,000. During the three and nine months ended September 30, 2017 (Successor), the Company recorded a loss on embedded derivative re-valuation of $320,000 and $134,430, respectively.  

  September 30, 2017  December 31, 2016 
     
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  50.0%  50.0%
Risk-free interest rate  1.06%  0.62%
Expected term of options (years)  0.25   0.5 
Stock price $0.16  $0.11 
Conversion price $0.08  $0.12 

December 2015 Purchaser Warrants 

The December 2015 Purchaser Warrants allow the December 2015 Purchaser to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s Note principal amount divided by $0.08, as amended on May 30, 2017, with a per share exercise price equal to $0.30, subject to adjustment. 

The term of the December 2015 Purchaser Warrants is at any time on or after the six (6) month anniversary of the December 2015 Original Issue Date and on or prior to the five (5) year anniversary of the December 2015 Initial Trading Date of the Company’s common stock on a Trading Market. 

The exercise price of the December 2015 Purchaser Warrants is $0.30 per share of the Company’s common stock, as may be adjusted from time to time pursuant to the antidilution provisions of the December 2015 Purchaser Warrants. 

The December 2015 Purchaser Warrants are exercisable by the Purchaser in whole or in part, as either a cash exercise or as a “cashless” exercise. 


cashless exercise, and fully vest at grant date. The Company evaluatedis accreting the Warrants under ASC 480 “Distinguishing Liabilities From Equity” and ASC 815 “Derivatives and Hedging”. Due to the existence of the antidilution provision, which reduces the Exercise Price and Conversion Price in the event of subsequent Dilutive Issuances, the December 2015 Purchaser Warrants are not indexed to the Company’s common stock, and the Company determined that the December 2015 Purchaser Warrants meet the definition of a derivative under ASC 815. 

At each subsequent reporting date, the fair value of the Purchaser Warrants will be remeasured and changes in the fair value will be reported in the consolidated Statements of Operations. The original fair value of the warrants were $439,107 and the remeasured fair value at September 30, 2017 was determined to be $694,706. During the three and nine months ended September 30, 2017 (Successor), the Company recorded a loss on warrant re-valuation of $272,479 and $150,726, respectively. 

  September 30, 2017  December 31, 2016 
       
Expected dividend yield  0.00%  0.00%
Expected stock-price volatility  50.0%  50.0%
Risk-free interest rate  1.65%  1.70%
Expected term of options (years)  0.25   0.5 
Stock price $0.16  $0.11 
Exercise price $0.30  $0.30 

December 2015 Purchaser Common Stock 

The December 2015 Purchasers were issued a total of 2,500,000 shares of the Company’s common stock, valued at $625,000 (based on the estimated fair value of the stock on the date of grant).

Debt Discount 

The Company issued the December 2015 Notes with warrants that require liability treatment under ASC 815. As such, the proceeds of the notes were allocated, based on fair values, as follows: original issue discount of $138,000, $625,000 to the common shares issued, $439,107 to the warrants granted, and $88,983 to the embedded derivative, resulting in a debt discount to such notes of $862,500 with the remaining amount of approximately $429,000 expensed at inception of the note. The debt discount is accreted to interest expense over the term of the note. 

ratably through October 20, 2022. The Company recorded debt discount accretion of $96,008$49,781 and $237,660 to interest expense in the consolidated Statements of Operations during the three$147,720, and nine months ended September 30, 2017 (Successor), respectively$0 and has no unamortized debt discount remaining as of September 30, 2017 (Successor). 

Changes in the derivative and warrant liabilities were as follows:  

   
Derivative liabilities:  
December 31, 2016 $153,663 
Increase in fair value  248,480 
Change due to extinguishment of debt  225,092 
Valuation of November 2016 Optional Redemption shares  35,015 
September 30, 2017 $662,250 
     
Warrant liabilities:    
December 31, 2016 $473,296 
Increase in fair value  226,893 
Change due to extinguishment of debt  251,670 
September 30, 2017 $951,859 

NOTE 9 –NOTES PAYBALE

Successor

On June 30, 2017, the Company entered into a Loan Agreement, a Secured Promissory Note (“Note”) and a personal guarantee with respect to the funding by certain institutional investorsAlpha Capital Anstalt and Brio Capital Master Fund Ltd.of up to $1,125,000 in debt. The Company, until December 31, 2018, has the ability to request quarterly advances of up to the lesser of (i) $250,000 or (ii) one sixth (1/6) of the revenue reported in the Form 10-Q or 10-K for the previous calendar quarter or previous fiscal year, whichever is most recent, provided that such revenue generated a profit of at least 10 percent (10%). The investors may advance the funds in their absolute discretion. In June 2017, the Company was advanced $125,005. The Note shall become due and payable 18 months from each advance date. The Company must make payments to the investors in an amount of $350, including interest at 10% per annum, every business day from the date of the first advance, which shall be increased proportionately upon each advance. The Note is secured with the assets of the Company pursuant to a security agreement dated December 23, 2015. In addition, the Company’s CEO has personally guaranteed the Note. As additional consideration for the loan, the investors received 1,500,000 shares of restricted common stock, in aggregate, valued at $105,000(based on our stock price on the date of grant) along with $2,500 in cash for reimbursement of expenses incurred and recorded as debt issuance costs with a balance at September 30, 2017 of $87,500. The note payable balance net of debt discount at September 30, 2017 was $20,725.

The Agreementand Note are being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.The Companyis still accounting for the interest in accordance with GAAP.

The Company borrows funds from third parties from time to time for working capital purposes with an upfront fee of approximately $400, paying no interest, and with no length of repayment. For the nine months ended September 30, 2017 (Successor), the Company had borrowings of $22,500 and repayments of $9,093 for a balance of $13,407 at September 30, 2017. Repayments are based on 30% of amounts processed through PayPal until the balance is paid.

Predecessor

CCI borrows funds from third parties from time to time for working capital purposes. For the nine months ended September 30, 2016 (Predecessor), CCI had borrowings of $257,100 (including $31,500 of debt discount), repayments of $126,315, and accretion of debt discount of $31,500 for a balance of $171,680 at September 30, 2016.

CCI issued notes payable to Menno Holterman (“Holterman Notes”), a director of CCI. During the year ended December 31, 2015, CCI borrowed an additional $278,273 bearing no interest and had no repayments for a balance of $459,681 at December 31, 2015 (“2015 Note”). During the nine months ended September 30, 2016, CCI borrowed an additional $82,553 (“2016 Note”) bearing no interest and had no repayments (collectively, “2015 and 2016 Notes”) for a balance of $542,234 at September 30, 2016. For the 2015 and 2016 Notes, we imputed interest on the principal amount of the borrowings at 10% per annum. The terms of the December 2014 Note call for interest only payments payable for the first three months of the December 2014 Note and beginning April 2015, payment of principal amortized over the remaining term of the note plus interest. The December 2014 Note was due June 1, 2016. As CCI is in default, the Holterman Notes were reclassed to short term notes payable – related party. CCI recognized interest expense of $12,573 and $35,813 under Other expense in the accompanying condensed consolidated Statements of Operations$0 for the three and nine months ended September 30, 2016 (Predecessor), respectively.


NOTE 10 –STOCK TRANSACTIONS

Successor

Preferred Stock

On March 17, 2017, the Company held an annual meeting of its shareholders. At the annual meeting, the majority shareholders of the Company approved an amendment to the articles of incorporation, authorizing one share of Series A Preferred stock, which would be issued to Joseph Segelman. The share of Series A Preferred stock shall vote together as a single class with the holders of the Company’s common stock,2022 and the holders of any2021, respectively, and is classified in other class or series of shares entitled to vote with the common stock, with the holder of the Series A Preferred stock being entitled to fifty-one percent (51%) of the total votes on all such matters regardless of the actual number of shares of Series A Preferred stock then outstanding, and the holders of the common stock and any other shares entitled to vote shall be entitled to their proportional share of the remaining forty-nine percent (49%) of the total votes based on their respective voting power. The share of Series A Preferred stock shall not be entitled to receive any distributionsexpenses in the eventconsolidated Statements of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary. The share of Series A Preferred stock shall not be eligible to receive dividends. The class of Series A Preferred stock shall be automatically cancelled ten (10) years after the initial issue date of such Series A Preferred stock.Operations. See Notes 6 for further warrant discussions.

NOTE 8 – OPERATING LEASES

On May 19, 2017, the Company received the file stamped certificate of amendment from the state of Delaware, which lists an effective date of March 20, 2017. On May 23, 2017, the Company issued the share of Series A Preferred stock to Joseph Segelman,valued at $270,000(based on the estimated fair value of the stock and control premium on the date of grant), which will allow Mr. Segelman to maintain fifty-one percent (51%) voting control of the Company regardless of how many shares of common stock are issued and outstanding. Therefore, the Company considers the Series A Preferred stock to be issued on May 23, 2017.

Common Stock

On June 30, 2017,27, 2021, the Company entered into a sixty-three month lease for its corporate office at $5,955 per month commencing June 15, 2021 maturing September 30, 2026. The Company accounts for this lease in accordance with ASC 842. Adoption of the standard resulted in the initial recognition of operating lease ROU asset of $290,827and operating lease liability of $290,827 as of June 15, 2021.

Operating lease right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU assets represent our right to use an Agreement and Note by certain institutional investorsAlpha Capital Anstalt and Brio Capital Master Fund Ltd.of up to $1,125,000 in debt. As additional considerationunderlying asset for the loan,lease term and lease liabilities represent our obligation to make lease payments arising from the investors received 1,500,000 shareslease. Generally, the implicit rate of restricted common stock,interest in aggregate, valued at $105,000(arrangements is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives. Our variable lease payments primarily consist of maintenance and other operating expenses from our stock price onreal estate leases. Variable lease payments are excluded from the date of grant) (see Note 9).

During the nine months ended September 30, 2017, the Company issued 4,551,756 restricted common shares for services of $298,005 (based on our stock price on the measurement date).

During the nine months ended September 30, 2017, the Company issued a total of 113,200 restricted common shares to its employees, valued at $5,760 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

On August 28, 2017, the Company issued 100,000 restricted common shares to an Advisor, valued at $5,000 (based on the estimated fair value of the stock on the measurement date) for outside advisoryROU assets and consulting services pursuant to the Company’s 2015 Equity Incentive Plan (see Note 11).

On January 2, 2017, the Company issued 150,000 restricted common shares for payment of accounts payable of $14,985.

On December 1, 2016, we acquired substantially all of the operating assets of CCI. As part of the purchase price of the operating assets of CCI, we issued 7,000,000 shares of common stock (of which 1,000,000 shares were issued to ASK Gold, a major supplier) valued at $770,000 (based on our stock price on the date of issuance).

As of December 31, 2016, the Company issued a total of 400,000 restricted common shares to its Advisors, valued at $100,000 (based on the estimated fair value of the stock on the date of grant) for outside advisorylease liabilities and consulting services pursuant to the Company’s 2015 Equity Incentive Plan (see Note 11).


As of December 31, 2016, the Company previously issued common shares pursuant to the terms of the Consent, Waiver and Modification Agreement (the “Agreement”) with certain Purchasers of Purchase Agreement dated December 23, 2015. The waivers containedare recognized in the Agreement wereperiod in which the obligation for those payments is incurred. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

We have lease agreements with lease and non-lease components. We have elected to account for these lease and non-lease components as a single lease component. We are also electing not to apply the recognition requirements to short-term leases of twelve months or less and instead will recognize lease payments as expense on a straight-line basis over the lease term.

The components of lease expense and supplemental cash flow information related to an increase in the shares issuable under the Company’s 2015 Stock Option Plan, a waiver of the right to participate in additional offerings by the Company, and allowing up to 20,000,000 shares of the Company’s common stock to be issued pursuant to a private or public offering at a price of not less than $0.30 per share. As considerationleases for the terms contained inperiod are as follows:

22

In accordance with ASC 842, the Agreement,components of lease expense were as wellfollows:

SCHEDULE OF OPERATING LEASE COST AND SUPPLEMENTAL CASH FLOW INFORMATION

  2022  2021  2022  2021 
  

Nine Months ended

September 30,

  Three Months ended September 30, 
  2022  2021  2022  2021 
Operating lease expense $53,757  $24,094  $17,919  $18,070 
Short term lease cost $-  $-  $-  $- 
Total lease expense $53,757  $24,094  $17,919  $18,070 

In accordance with ASC 842, other information related to leases was as for a feefollows:

Nine Months Ended September 30 2022  2021 
Operating cash flows from operating leases $54,312  $9,131 
Cash paid for amounts included in the measurement of lease liabilities $54,312  $9,131 
         
Weighted-average remaining lease term—operating leases   3.92 years    4.92 years 
Weighted-average discount rate—operating leases  10%  10%

In accordance with ASC 842, maturities of $0.0001 per share, the Company issued an aggregate of 1,000,000 shares to the Purchasers. The aggregate fair market value of these shares was approximately $200,000operating lease liabilities as the fair market value of the stock was $0.20 per share. We used recent sales of stock to determine the fair market value of these transactions.

NOTE 11 –STOCK BASED COMPENSATION

2015 Equity Incentive Plan (Successor)

As of September 30, 2017, the board of directors2022 were as follows:

SCHEDULE OF MATURITIES OF OPERATING LEASE LIABILITIES

  Operating 
Year ending: Lease 
2022 (remaining 3 months) $18,402 
2023  74,895 
2024  77,142 
2025  79,456 
2026  54,224 
Total undiscounted cash flows $304,119 
     
Reconciliation of lease liabilities:    
Weighted-average remaining lease terms   3.92 years 
Weighted-average discount rate  10%
Present values $264,691 
     
Lease liabilities—current  51,351 
Lease liabilities—long-term  201,457 
Lease liabilities—total $252,808 
     
Difference between undiscounted and discounted cash flows $51,311 

Operating lease cost was $17,919 and shareholders of the Company previously authorized the adoption$53,757 and implementation of the Company’s 2015 Equity Incentive Plan (the “2015 Plan”). The principal purpose of the 2015 Plan is to attract, retain$18,070 and motivate employees, officers, directors, consultants, agents, advisors and independent contractors of the Company and its related companies by providing them the opportunity to acquire a proprietary interest in the Company and to link their interests and efforts to the long-term interests of the Company’s shareholders. Under the 2015 Plan, an aggregate of 20,000,000 shares of the Company’s common stock have initially been reserved for issuance pursuant to a variety of stock-based compensation awards, including stock options, stock appreciation rights, stock awards, restricted stock, restricted stock units and other stock and cash-based awards. The exercise price for each option may not be less than fair market value of the common stock on the date of grant, and shall vest as determined by the Company’s board of directors but shall not exceed a ten-year period.

As of September 30, 2017, the Company issued a total of 500,000 restricted common shares to members of its advisory committee (“Advisors”), valued at $105,000 (based on the estimated fair value of the stock on the date of grant) for outside advisory and consulting services pursuant to the Company’s 2015 Equity Incentive Plan. One-twelfth (1/12) of the shares will be earned each month. The Company will revalue the shares at each vesting period and recognize expense for the portion of the shares earned. The Company recognized compensation expense of $9,167 and $40,417 under general and administrative expenses in the accompanying consolidated Statements of Operations$24,094 for the three and nine months ended September 30, 2017 (Successor),2022 and 2021, respectively. As of September 30, 2017, the Advisors had vested in 500,000 shares.

As of September 30, 2017, the Company previously granted to its CEO, options to purchase 10,000,000 shares of our common stock under the 2015 Plan, valued at $2,500,000 (based on the Black Scholes valuation model on the date of grant). The Black-Scholes option-pricing model used the following weighted average assumptions as of December 31, 2016: (i) no dividend yield for each year, (ii) volatility of 35.6 percent, (iii) risk-free interest rate of 1.87 percent, (iv) stock price of $0.25, (v) exercise price of $0.005, and (vi) expected life of 6.0 years. The options will vest 50% on the first anniversary of the grant date (“First Year Vest”) and the remaining 50% of the shares shall vest in twelve (12) equal installments on the first day of each calendar month following the first anniversary of the grant date beginning on June 1, 2016 and ending on June 1, 2017 (“Second Year Vest”), provided that CEO is continuously employed by the Company from the grant date through such applicable vesting date. Notwithstanding the foregoing, 100% of the shares of the Company’s common stock subject to the option shall fully vest if the Company shall successfully sell all of the shares of its common stock included in the primary offering of such common stock by the Company pursuant to the registration statement on Form S-1 to be filed with the Securities and Exchange Commission within ninety (90) days of the grant date. The First Year Vest options will amortize to expense over a 12 month period beginning May 2015 through April 2016 and the Second Year Vest options will amortize to expense over a 24 month period beginning May 2015 through April 2017.


The Company recognized expense of $0 and $45,391 for the three and nine months ended September 30, 2017 (Successor), respectively within stock based compensation – related party in the accompanying consolidated Statements of Operations with no amounts remaining to be recognized.

The following represents a summary of the Options outstanding atSeptember 30, 2017and changes during the period then ended:

  Options  Weighted Average Exercise Price  Aggregate Intrinsic Value * 
Outstanding at December 31, 2016  10,000,000  $0.005  $1,100,000 
Granted         
Exercised         
Expired/Forfeited         
Outstanding at September 30, 2017  10,000,000  $0.005  $1,600,000 
Exercisable at September 30, 2017  10,000,000  $  $ 
             
Expected to be vested  10,000,000  $0.005  $ 

* Based on the Company’s stock price on September 30, 2017 (Successor) and December 31, 2016 (Successor), respectively.

NOTE 129Related Party TransactionsRELATED PARTY TRANSACTIONS

Other than as set forth below, and as disclosed in Notes 5 and 7, 8, 9, 10, 11, and 14, the Company hasthere have not been any transaction entered into or been a participant in any transaction in which a related person had or will have a direct or indirect material interest.

23

Sublease

The Company’s customer service and distribution facility was subleased at $7,834 per month through CCI for a period of eighteen months. On March 1, 2017, the Company gave ninety day written notice to terminate the sublease with no costs to terminate the lease. Beginning June 1, 2017, the Company leases its customer service and distribution facility on a month-to-month basis for $4,000 per month from a third party.

Employment Agreements (Successor)

The Company previously had a consulting agreement with its CEO under which heMr. Ferrell was compensated $120,000 per annum. Beginning June 20, 2013, this contract was to continue unless and until terminated at any time by eitherhired March 9, 2022 as the Company or CEO giving two month notice in writing. Such consulting agreement was terminated by mutual agreement as of May 1, 2015 and superseded by the employment agreement effective May 1, 2015. The initial term of employment agreement expires on December 31, 2018, unless earlier terminated by either party. The agreement provides for automatic one-year renewals, unless either party gives notice of their intention not to extend at least 90 days prior to the expiration of any term. Under this employment agreement, the CEOCompany’s Chief Financial Officer. Mr. Ferrell receives a minimuman annual base salary of $180,000,$250,000, plus discretionary bonus compensation not to exceed 40% of salary. Mr. Ferrell’s employment also provides for medical insurance, disability benefits and three months of severance pay if his employment is eligibleterminated without cause or due to receive an annual performance bonus each year, if performance goals established bya change in control. Additionally, Mr. Ferrell will be granted up to 600,000 options to purchase 600,000 of the Company’s boardcommon shares upon the implementation of directors are met,a Company employee option plan. As of September 30, 2022, the Company has not implemented an option plan and is entitled to participate in customary benefit plans. Theretherefore, no options have been no performance goals established. If the Company terminates the CEO’s employment without cause, he will be entitled to the following: (i) payment of (x) accrued compensation and unpaid base salary through the date of such termination, (y) any amounts previously deferred by CEO and (z) the payment or reimbursement for expenses incurred prior to the date of such termination; (ii) an amount equal to 200% of the base salary and (iii) continued participation, at the Company’s expense, in the Company’s health and welfare programs for a period of two years after the date of termination.granted. The Company incurred compensation expense of $45,000$71,829 and $135,000$145,833 and $0 and $0 and employee benefits of $7,708 and $15,424 and $0 and $0 for the three and nine months ended September 30, 2017 (Successor),2022 and 2021, respectively. Deferred compensation totaling $664,000 as of September 30, 2017 (Successor), is included in Accrued Compensation

NOTE 10related party in the accompanying consolidated Balance Sheet. Deferred compensation includes $450,000 related to the employment agreement and $214,000 related to the consulting agreement. In addition, we incurred employee benefits on behalf of the CEO totaling approximately $3,531 and $11,977 for the three and nine months ended September 30, 2017 (Successor), respectively. Employee benefits include health and dental coverage, use of a car, car insurance, and a gym membership.


The Company previously had a consulting agreement with its secretary and director (“Secretary”) under which she was compensated $60,000 per annum. Beginning June 20, 2013, this contract was to continue unless and until terminated at any time by either the Company or Secretary giving two month notice in writing. Such consulting agreement was terminated by mutual agreement as of May 1, 2015 and superseded by the employment agreement effective May 1, 2015. The initial term of employment agreement expires on December 31, 2018, unless earlier terminated by either party. The agreement provides for automatic one-year renewals, unless either party gives notice of their intention not to extend at least 90 days prior to the expiration of any term. Under this employment agreement, the Secretary receives a minimum annual base salary of $80,000. If the Company terminates the Secretary’s employment without cause, she will be entitled to the following: (i) payment of (x) accrued compensation and unpaid base salary through the date of such termination, (y) any amounts previously deferred by Secretary and (z) the payment or reimbursement for expenses incurred prior to the date of such termination; (ii) an amount equal to 50% of the base salary and (iii) continued participation, at the Company’s expense, in the Company’s health and welfare programs for a period of two years after the date of termination. The Company incurred compensation expense of $20,000 and $60,000 for the three and nine months ended September 30, 2017 (Successor), respectively. Deferred compensation totaling $307,000 as of September 30, 2017 (Successor), is included in Accrued Compensation– related party in the accompanying consolidated Balance Sheet. Deferred compensation includes $193,333 related to the employment agreement and $113,667 related to the consulting agreement. In addition, we incurred employee benefits on behalf of the Secretary totaling approximately $1,798 and $5,378 for the three and nine months ended September 30, 2017 (Successor), respectively. Employee benefits include use of a car and car insurance.

Consulting Agreement

On December 1, 2016, the Company entered into a consulting agreement with Owen deVries, CCI’s CEO and director. The agreement calls for Mr. deVries to develop strategic partnerships and international business on the Company’s behalf for initial monthly payments of $11,000. The agreement was amended in April 2017 to reduce the monthly payment to $4,000. The agreement may be terminated given 90 day written notice.

NOTE 13 – EARNINGS PER SHARE

FASB ASC Topic 260,Earnings Per Share, requires a reconciliation of the numerator and denominator of the basic and diluted earnings (loss) per share (EPS) computations.

Basic earnings (loss) per share are computed by dividing net earnings available to common shareholdersstockholders by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. In periods where losses are reported, the weighted-average number of common stock outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive.

Basic andThe following potentially dilutive securities were excluded from the calculation of diluted earnings (loss)net loss per share arebecause the same sinceeffects were anti-dilutive based on the application of the treasury stock method and because the Company hadincurred net losses for all periods presented and includingduring the additional potential common shares would have an anti-dilutive effect.period:

SCHEDULE OF ANTI DILUTIVE SECURITIES


  2022  2021  2022  2021 
  For the Nine Months Ended September 30,  For the Three Months Ended September 30, 
  2022  2021  2022  2021 
Convertible notes payable  9,386,463   5,532,796   9,386,463   5,532,796 
Warrants to purchase shares of common stock  11,841,160   7,222,558   11,841,160   7,222,558 
Total potentially dilutive shares  21,227,623   12,755,354   21,227,623   12,755,354 

The following table sets forth the computation of basic and diluted net income per share:

SCHEDULE OF COMPUTATION OF BASIC AND DILUTED NET INCOME PER SHARE

  For the Nine Months Ended September 30, 2017  For the Nine Months Ended September 30, 2016  For the Three Months Ended September 30, 2017  For the Three Months Ended September 30, 2016 
  Successor  Predecessor  Successor  Predecessor 
             
Net loss attributable to the common stockholders $(3,076,017) $(434,570) $(1,497,699) $(112,762)
                 
Basic weighted average outstanding shares of common stock  45,372,823   10,032,000   48,034,278   10,032,000 
Dilutive effect of options and warrants            
Diluted weighted average common stock and common stock equivalents  45,372,823   10,032,000   48,034,278   10,032,000 
                 
Loss per share:                
Basic and diluted $(0.07) $(0.04) $(0.03) $(0.01)

  2022  2021  2022  2021 
  Nine Months Ended September 30,  Three Months Ended September 30, 
  2022  2021  2022  2021 
             
Net loss attributable to the common stockholders $(2,070,880) $(1,777,447) $(726,509) $(665,904)
                 
Basic weighted average outstanding shares of common stock  37,295,803   36,138,191   37,295,803   36,721,651 
Dilutive effect of options and warrants  -   -   -   - 
Diluted weighted average common stock and common stock equivalents  37,295,803   36,138,191   37,295,803   36,721,651 
                 
Loss per share:                
Basic and diluted $(0.06) $(0.05) $(0.02) $(0.02)

NOTE 1411COMMITMENTS AND CONTINGENCIES

Contingent PaymentsLegal

On December 1, 2016, we acquired substantially all of the operating assets of CCI. As part of the purchase price of the operating assets of CCI, there is a cash payment of $500,000 contingent upon a future offering and earn out payments for all sales of CCI and RGNP products sold via CCI sales channels for the 2017, 2018, 2019 and 2020 calendar years. The estimated fair value of the contingent payments totaled $424,511 and was recognized as a liability in the accompanying consolidated balance sheets as of December 31, 2016 (Successor). During the nine months ended September 30, 2017 (Successor), ASK Gold and CCI each earned $23,578 of earn out payments for a total of $47,156. In addition, the Company paid $95,020 in reimbursement expenses (“Reimbursement Expenses”) that were the responsibility of CCI and will be applied against current and future earn out payments to CCI. The Company applied $23,578 of earn out payments owed to CCI against the Reimbursement Expenses for a net balance of $71,442 owed by CCI to the Company as of September 30, 2017 that is recorded in estimated fair value of contingent payments, net in the accompanying consolidated balance sheets. As of September 30, 2017 (Successor), estimated fair value of contingent payments, net was $305,913.

Operating Leases

The Company has month-to month leases for its headquarters and its sales and marketing office. The total rent is approximately $3,200 per month.

The Company’s customer service and distribution facility is located at 1933 S. Broadway. Los Angeles, California. This facility was subleased at $7,834 per month through CCI for a period of eighteen months. On March 1, 2017, the Company gave ninety day written notice to terminate the sublease with no costs to terminate the lease. Beginning June 1, 2017, the Company leases its customer service and distribution facility on a month-to-month basis for $4,000 per month from a third party.

Rent expense was approximately $18,138 and $85,811, and $22,510 and $70,723, for the three and nine months ended September 30, 2017 (Successor) and 2016 (Predecessor), respectively.

Legal

From time to time, various lawsuits and legal proceedings may arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently not aware of any legal proceedings or claims that it believes will have a material adverse effect on its business, financial condition or operating results.


NOTE 1512SUBSEQUENT EVENTS

Successor

In October 2017,The Company evaluated all events or transactions that occurred after September 30, 2022 up through the date the financial statements were available to be issued. During this period, the Company issued 2,175,012 restricted common sharesdid not have any material recognizable subsequent events required to be disclosed as of and for servicesthe period ended September 30, 2022 except for the following:

Effective October 10, 2022, the Company’s Board of $433,754 (based on our stock price on the measurement date).

In October 2017, the Company issued a total of 62,000 restricted common shares to an employee, valued at $11,160 (based on our stock price on the measurement date)Directors appointed Ms. Richa Nand, Mr. Jim Dorst, and Mr. Chris Wetzel as compensation pursuantnon-executive members to the Company’s 2015 Equity Incentive Plan.Board of Directors (“Director”). Each Director shall receive an annual retainer of $30,000 paid in equal quarterly amounts at the end of each quarter. In addition, each Director shall receive a grant of restricted stock units of $50,000, or at the discretion of the Board of Directors, options to acquire shares of common stock. Restricted stock units will be valued based on the average of the five trading days preceding and including the date of grant and will vest at a rate determined by the Board of Directors over one year. If options are granted, the options will be valued at the exercise price based on the average of the five trading days preceding and including the date of grant, have a ten year term, and will vest at a rate determined by the Board of Directors.

On December 23, 2015,As of October 20, 2022, the Company entered into a Purchase Agreement with respect to the sale and issuance to certain institutional investors (“Purchasers”) ofhas not repaid three convertible notes payable.totaling $717,530 and the three convertible notes are now in default. The Company is currently in discussions to restructure the terms of the Purchase Agreement provided that until two years after the Initial Trading Day (as defined in the Purchase Agreement), but not later than three years after the Initial Closing Date (December 23, 2015), the Purchasers may require a closing for up to an additional Subscription Amount equal to the Subscription Amount paid on the Initial Closing Date on the same terms and conditions as the Initial Closing.note.

24

On November 10, 2017, pursuant to a partial exercise of the subsequent closing provision of the Purchase Agreement, the Companyentered into a subsequent Securities Purchase Agreement with respect to the sale and issuance to certain institutional investors of (i) 833,354 shares of the Company’s common stock; (ii) $287,502 aggregate principal amount of secured convertible notes and (iii) common stock purchase warrants to purchase up to an aggregate of 3,593,775 shares of the Company’s common stock as defined in the Securities Purchase Agreement. The aggregate cash subscription amount received by the Company from the purchasers for the issuance of the incentive shares, notes and warrants was $250,005, which was issued at a $37,497 original issue discount from the face value of the note. The notes mature on May 10, 2019, eighteen (18) months after the Original Issue Date, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the notes.


There were no other events subsequent to September 30, 2017, and up to the date of this filing that would require disclosure.

35 

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

You should readSpecial Note Regarding Forward Looking Statements.

This quarterly report on Form 10-Q of Sigyn Therapeutics, Inc. for the following discussion and analysis of our financial condition and results of operations together with our financial statements and related notes included elsewhere in this filing. This discussion and other parts of this filing containperiod ended September 30, 2022 contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created thereby. To the extent that such statements are not recitations of historical fact, such statements constitute forward looking statements which, by definition, involve riskrisks and uncertainties,uncertainties. In particular, statements under the Sections; Description of Business, Management’s Discussion and Analysis of Financial Condition and Results of Operations contain forward looking statements. Where in any forward-looking statements, the Company expresses an expectation or belief as to future results or events, such as statementsexpectation or belief is expressed in good faith and believed to have a reasonable basis, but there can be no assurance that the statement of our plans, objectives, expectations, intentions, and beliefs. Ourexpectation or belief will result or be achieved or accomplished.

The following are factors that could cause actual results mayor events to differ materially from those discussedanticipated and include but are not limited to: general economic, financial and business conditions; changes in and compliance with governmental regulations; changes in tax laws; and the cost and effects of legal proceedings.

You should not rely on forward looking statements in this quarterly report. This quarterly report contains forward looking statements that involve risks and uncertainties. We use words such as “anticipates,” “believes,” “plans,” “expects,” “future,” “intends,” and similar expressions to identify these forward-looking statements as a result of various factors, including those referred to under “Risk Factors” (in the Annual Report on Form 10-K for the year ended December 31, 2016 as filed on May 31, 2017) and in other parts of this filing, and youstatements. Prospective investors should not place undue certainreliance on these forward-looking statements, which apply only as of the date of this filing.quarterly report. Our actual results could differ materially from those anticipated in these forward-looking statements.

Recent Developments

We are an emerging growth company as defined in Section 2(a) (19)Members of the Securities Act. PursuantBoard of Directors

Effective October 10, 2022, the Company’s Board of Directors appointed Ms. Richa Nand, Mr. Jim Dorst, and Mr. Chris Wetzel as non-executive members to Section 107the Company’s Board of Directors (“Director”). Each Director shall receive an annual retainer of $30,000 paid in equal quarterly amounts at the end of each quarter. In addition, each Director shall receive a grant of restricted stock units of $50,000, or at the discretion of the Jumpstart Our Business Startups Act, we may take advantageBoard of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards, meaning that we can delay the adoption of certain accounting standards until those standards would otherwise applyDirectors, options to private companies. We have chosen to take advantage of the extended transition period for complying with new or revised accounting standards applicable to public companies to delay adoption of such standards until such standards are made applicable to private companies. Accordingly, our financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.

OVERVIEW:

Successor and Predecessor Financial Presentation

On December 1, 2016, substantially all of the operating assets of Coordinates Collection, Inc. (“CCI”) were acquired byReign SapphireCorporation(RGNP” or the “Company”). RGNPis a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company.As part of the Acquisition, we created a wholly owned subsidiary, Reign Brands, Inc. (“Reign Brands”), which is a Delaware corporation, and shall act as the operating entity for the acquired CCI assets. The acquisition method of accounting was used to record assets acquired and liabilities assumed by Successor. Such accounting generally results in increased amortization and depreciation reported in future periods. Accordingly, the accompanying consolidated financial statements of the Predecessor and Successor are not comparable in all material respects since those consolidated financial statements report financial position, results of operations, and cash flows of these two separate entities. CCI’s fixed assets and identifiable intangible assets acquired were recorded based upon their estimated fair values as of the closing date of the Acquisition. The excess of purchase price over the value of the net assets acquired was recorded as goodwill.

Theaccompanying consolidated financial information and discussion have been presented on a comparative basis.For periods after the acquisition of theCoordinates Collection(since December 1, 2016), our financial results are referred to as “Successor” and its results of operations combines Reign Sapphire operations and theCoordinates Collection operations.For periods prior to the acquisition of theCoordinates Collection brand,our financial results are referred to as “Predecessor” and its operations includes only theCoordinates Collection operations.Where tables are presented, ablack line separates the Successor and Predecessor financial information to highlight the lack of comparability between the periods.

Historical Development

Predecessor

CCI, previously known as FD9 Group, Inc., markets and distributes classic custom jewelry throughLe Bloc andcustom jewelry, inscribed with location coordinates commemorating life’s special moments throughCoordinates Collection. CCI was organized as a Delaware corporation in 2013 and is currently based in Los Angeles, California.


On December 21, 2015, the shareholders of CCI approvedan amendment to the Articles of Incorporation to change the name of the Corporation to “Coordinates Collection Inc.”, increase the authorized number of shares of common stock from 1,000,000 to 15,000,000, par value $0.0001, eliminate the authorized preferred stock, convert each outstanding share of common stock of the Corporation into 9.8 shares of common stock, and convert each outstanding share of preferred stock of the Corporation into 1.16acquire shares of common stock. This transaction was accounted for as aRestricted stock split. CCI has retroactively restated per share andunits will be valued based on the outstanding shares for weighted average shares used in the basic and diluted earnings per share calculations for all periods presented, as a result of the reorganization.

Successor

RGNPisfive trading days preceding and including the date of grant and will vest at a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company with 3 niche brands: Reign Sapphire: ethically produced, direct mine-to-consumer sapphire jewelry targetingmillennials, Coordinates Collection: custom jewelry, inscribed with location coordinates commemorating life’s special moments, and Le Bloc: classic customized jewelry.

Reign Sapphire Corporation was establishedrate determined by the Board of Directors over one year. If options are granted, the options will be valued at the exercise price based on December 15, 2014 in the State of Delaware as a vertically integrated “mines-gate to retail” model for sapphires – rough sapphires to finished jewelry; a color gemstone brand; and a jewelry brand featuring Australian sapphires. We acquired our Coordinates Collection and Le Bloc brands and the assets related to the production and sale of it on December 1, 2016.

The Company includes Reign Brands as a wholly owned subsidiary, formed under of lawsaverage of the Statefive trading days preceding and including the date of Delaware.grant, have a ten year term, and will vest at a rate determined by the Board of Directors.

We started as UWI Holdings Corporation (previously known as Australian Sapphire Corporation) (“UWI”) and was established on May 31, 2013 inConvertible Promissory Debentures

Osher – $110,000

On September 20, 2022, the Province of New Brunswick, Canada. On December 31, 2014, UWICompany entered into an Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations with ReignSapphireCorporation, pursuant to which UWI transferred all of its net assets to Reign. The sole shareholder of UWI along with his spouse retained 100% ownership of Reign and were issued 27,845,000 of Reign common shares in exchange for the 16,000,250 outstanding shares of UWI. There was no significant tax consequence to this exchange. As a result, Reign is considered to be the continuation of the predecessor UWI. All historical financial information prior to the reorganization is that of UWI.

Prior to the reorganization, we were authorized to issue 50,000,000 shares of common stock and 5,000,000 shares of preferred stock. On May 8, 2015, our Articles of incorporation were amended to increase the authorized common shares to 100,000,000 and preferred shares to 10,000,000. On December 22, 2015, our Articles of Incorporation were amended to increase the authorized number common shares to 150,000,000 with the authorized number of preferred shares remaining at 10,000,000.

On March 17, 2017, our shareholders approvedan amendment to our Articles of Incorporation to authorize a class of preferred stock, titled Series A Preferred Stock, which will consist of one share. The Series A Preferred Stock shall vote together as a single class with the holders of the Corporation’s common stock and the holders of any other class or series of shares entitled to vote with the common stock, with the holder of the Series A Preferred Stock being entitled to fifty-one (51%Original Issue Discount Senior Convertible Debenture (the “Note”) of the total votes on all such matters regardless of the actual number of shares of Series A Preferred Stock then outstanding, and the holders of common stock and any other shares entitled to vote being entitled to their proportional share of the remaining 49% of the total votes based on their respective voting power. The Series A Preferred Stock shall not have any right to receive any dividends, nor any distributions in the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary. The share of Series A Preferred stock shall not be eligible to receive dividends. The class of Series A Preferred stock shall be automatically cancelled ten (10) years after the initial issue date of such Series A Preferred stock.

On May 19, 2017, we received the file stamped certificate of amendment from the state of Delaware, which lists an effective date of March 20, 2017. On May 23, 2017, we issued the share of Series A Preferred stock to Joseph Segelman,valued at $270,000(based on the estimated fair value of the stock and control premium on the date of grant), which will allow Mr. Segelman to maintain fifty-one percent (51%) voting control of us regardless of how many shares of common stock are issued and outstanding. Therefore, we consider the Series A Preferred stock to be issued on May 23, 2017.


Recent Developments

Financing Transactions

Successor

Amendment and Restatement of Certificate of Incorporation

Our board of directors are authorized to provide for the issue of any and all of the unissued and undesignated shares of the preferred stock in one or more series, and to fix the number of shares and to determine or alter for each series, such voting powers, full or limited, or no voting powers, and such designation, preferences, and relative, participating, optional, or other rights and qualifications, limitations, or restrictions thereof, as shall be stated an expressed in the resolution adopted by the board of directors providing for the issuance of such shares and as may be permitted by the Delaware General Corporation Law.

On March 17, 2017, the Company’s shareholders approved an amendment to the Company’s Certificate of Incorporation to designate 1 share of the Company’s authorized 10,000,000 shares of Preferred Stock as Series A Preferred Stock (“Series A Preferred Stock”), which shall vote with the Common Stock, and shall be entitled to fifty-one percent (51%) of the total votes of Common Stock on all such matters voted on. The Certificate of Amendment will be filed with the Delaware Secretary of State, and the Series A Preferred Stock will be issued to the Company’s CEO.

On May 19, 2017, the Company received the file stamped certificate of amendment from the state of Delaware, which lists an effective date of March 20, 2017. On May 23, 2017, the Company issued the share of Series A Preferred stock to Joseph Segelman,valued at $270,000(based on the estimated fair value of the stock and control premium on the date of grant), which will allow Mr. Segelman to maintain fifty-one percent (51%) voting control of the Company regardless of how many shares of common stock are issued and outstanding. Therefore, the Company considers the Series A Preferred stock to be issued on May 23, 2017.

Note Payable

On June 30, 2017, we entered into a Loan Agreement (“Agreement”), a Secured Promissory Note (“Note”) and a personal guarantee with respect to the funding by certain institutional investorsAlpha Capital Anstalt and Brio Capital Master Fund Ltd.of up to $1,125,000 in debt. Until December 31, 2018, we have the ability to request quarterly advances of up to the lesser of (i) $250,000 or (ii) one sixth (1/6) of the revenue reported in the Form 10-Q or 10-K for the previous calendar quarter or previous fiscal year, whichever is most recent, provided that such revenue generated a profit of at least 10 percent (10%). The investors may advance the funds in their absolute discretion. In June 2017, we were advanced $125,005. The Note shall become due and payable 18 months from each advance date. We must make payments to the investors in an amount of $350, including interest at 10% per annum, every business day from the date of the first advance, which shall be increased proportionately upon each advance. The Note is secured with our assets pursuant to a security agreement dated December 23, 2015. In addition, our CEO has personally guaranteed the Note. As additional consideration for the loan, the investors received 1,500,000 shares of restricted common stock, in aggregate, valued at $105,000(based on our stock price on the date of grant) along with $2,500 in cash for reimbursement of expenses incurred and recorded as debt issuance costs with a balance at September 30, 2017 of $87,500. The note payable balance net of debt discount at September 30, 2017 was $20,725.


The Agreementand Note are being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.We arestill accounting for the interest in accordance with GAAP.

We borrow funds from third parties from time to time for working capital purposes with an upfront fee of approximately $400, paying no interest, and with no length of repayment. For the nine months ended September 30, 2017 (Successor), we had borrowings of $22,500 and repayments of $9,093 for a balance of $13,407 at September 30, 2017. Repayments are based on 30% of amounts processed through PayPal until the balance is paid.

Due to Related Party

During the nine months ended September 30, 2017 (Successor), we received no advances from our CEO/director, incurred business expenses that were paid by the CEO/director of $962,172 (comprised of operating expenses of $946,669, inventory purchases totaling $5,650, website development costs of $8,913, and purchased equipment of $940) and had repayments of $631,035. We have a balance owed to the related party of $771,884 at September 30, 2017 (Successor). During the three and nine months ended September 30, 2017 (Successor), we incurred $45,000 and $135,000, respectively, of deferred compensation related to the CEO/director’s employment agreement and $20,000 and $60,000, respectively, of deferred compensation related to the Secretary’s employment agreement. As of September 30, 2017 (Successor), accrued compensation-related party was $971,000.

Securities Purchase Agreement

November 2017

We entered into a Securities Purchase Agreement with respect to the sale and issuance to certain institutional investors Alpha and Brioinvestor Osher Capital Partners LLC (“Osher”) of up to (i) 833,354 shares of our common stock, (ii) $287,502$110,000 aggregate principal amount of secured convertible notesNote due September 20, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (iii) common stock purchase warrants(ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 3,593,775733,333 shares of our common stock as defined in the Securities Purchase Agreement.Company’s Common Stock at an exercise price of $0.25 per share. The aggregate cash subscription amount received by usthe Company from the purchasersprevious noteholder for the issuance of the incentive shares, notesNote and warrantsWarrants was approximately $250,005,$100,000 which was issued at a $37,497$10,000 original issue discount from the face value of the note. Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes mature on May 10, 2019, eighteen (18) months afteris $0.15 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

25

Brio – $82,500

On September 9, 2022, the Company entered into an Original Issue Date, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the notes.

November 2016

As of December 31, 2016, we previously entered into a Securities Purchase AgreementDiscount Senior Convertible Debenture (the “November 2016 Purchase Agreement”“Note”) with respect to the sale and issuance to certain institutional investors Alpha and investor Brio (collectively “November 2016 Purchasers”Capital Master Fund Ltd. (“Brio”) of up to (i) 833,354 shares of our Common Stock (the “November 2016 Incentive Shares”); (ii) $287,502$82,500 aggregate principal amount of Secured Convertible Notes (the “November 2016 Notes”)Note due September 9, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (iii)(ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 3,593,775, as amended,550,000 shares of ourthe Company’s Common Stock (the “November 2016 Warrants”). The November 2016 Incentive Shares, November 2016 Notes and November 2016 Warrants were issued on November 10, 2016 (the “November 2016 Original Issue Date”). November 2016 Purchasers received (i) November 2016 Incentive Shares at the rate of 2.8986 November 2016 Incentive Shares for each $1.00 of November 2016 Note principal issued to such November 2016 Purchaser; (ii) a November 2016 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s November 2016 Note; and (iii) November 2016 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s November 2016 Note principal amount divided by $0.12 (“Purchaser Conversion Price”), the conversion price in effect on the Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per sharean exercise price equal to $0.30, subject to adjustment.of $0.25 per share. The aggregate cash subscription amount received by usthe Company from the purchasersprevious noteholder for the issuance of the November 2016 Incentive Shares, November 2016 NotesNote and November 2016 Warrants was approximately $244,945 (the “Subscription Amount”)$75,000 which was issued at a $42,557$7,500 original issue discount from the face value of the Note.

The November 2016 Notes mature on May 10, 2018, eighteen (18) months after the November 2016 Original Issue Date, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the November 2016 Notes. At any time after the November 2016 Original Issue Date, the holders, at their option, may convert the outstanding principal balance and accrued interest into shares of our Common Stock. The initial conversion price for the principal and interest in connection with voluntary conversions by a holder of a Note was $0.12the convertible notes is $0.15 per share, as amended on May 30, 2017 to $0.08, subject to adjustment as provided therein. Each November 2016 Note, for example, is subject to adjustment upon certain eventstherein, such as stock splits and has full ratchet anti-dilution protections for issuance of securities by us at a price that is lower than the conversion price. The November 2016 Notes include customary events of default, including, among other things, payment defaults, covenant breaches, certain representations and warranties, certain events of bankruptcy, liquidation and suspension of our Common Stock from trading. The November 2016 Notes are collectively collateralized by substantially all of our assets and guarantees of payment of the November 2016 Notes have also been delivered by Joseph Segelman, the Chief Executive Officer and President of the Company, and Australian Sapphire Corporation (“ASC”), a stockholder of the Company which is wholly-owned by Joseph Segelman, guaranteed payment of all amounts owed under the November 2016 Notes, subject to the terms of such guaranty agreements.stock dividends.


The November 2016 Purchase Agreementis being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”. We are still accounting for the interest in accordance with GAAP.

Osher – $110,000

As a result of the failure to timely file our 2016 Form 10-K for the year ended December

On August 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017,2022, the Company entered into a Second Consent, Waiver and Modification Agreement (the “Agreement”) with certain purchasers of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers contained in the Agreement were related to a waiver of the right to participate in additional offerings by the Company, allowing shares of the Company’s common stock to be issued pursuant to a private offering at a price of not less than $0.08 per share as well as warrants exercisable for a period of five years at $0.30 per share, adjusting the conversion price of the Notes issued to the purchasers to $0.08 per share, extending the maturity date of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor). The extinguishment of debt is comprised of changes in the fair value of warrant and derivative liabilities due to the amendment of the notes that were measured immediately prior to and subsequent to the amendment that resulted in extinguishment loss of $176,022 for the November 2016 Purchaser Warrants, $75,648 for the December 2015 Purchaser Warrants, $183,250 for the November 2016 Purchaser Conversion Shares, and $41,842 for the December 2015 Purchaser Conversion Shares, as well as $178,409 for the unamortized debt discount associated with the November 2016 Notes and $36,200 for the unamortized debt discount associated with the December 2015 Notes.

November 2016 Optional Redemption

The November 2016 Notes provide that commencing six (6) months after the November 2016 Original Issue Date, we will have the option of prepaying the outstanding principal amount of the November 2016 Notes (an “November 2016 Optional Redemption”), in whole or in part, by paying to the holders a sum of money in cash equal to one hundred percent (100%) of the principal amount to be redeemed, together with accrued but unpaid interest thereon, if any, and any and all other sums due, accrued or payable to the holder arising under the November 2016 Note through the November 2016 Redemption Payment Date and 2.8986 shares of our Common Stock for each $1.00 of November 2016 Note principal amount being redeemed. A Notice of Redemption, if given, may be given on the first Trading Day following twenty (20) consecutive Trading Days during which all of the “Equity Conditions”, as defined, have been in effect.

The Company evaluated the Optional Redemption in ASC 815, and concluded that the Optional Redemption meets the criteria in ASC 815, and therefore, is accounted for as a liability.

As of September 30, 2017, the Optional Redemption was recorded as a derivative liability on the consolidated Balance Sheet using “Monte Carlo Method” modeling and at each subsequent reporting date, the fair value of the Optional Redemption liability will be re-measured and changes in the fair value will be recorded in the consolidated Statements of Operations. The Optional Redemption liability fair value was originally valued at $35,015 and was re-measured at fair value to be $47,250 at September 30, 2017 (Successor). During the three and nine months ended September 30, 2017, the Company recorded a loss on Optional Redemption valuation of $27,139 and $12,235, respectively.


November 2016 Purchaser Conversion

The November 2016 Purchaser has the right at any time after the November 2016 Original Issue Date until the outstanding balance of the Note has been paid in full, to convert all or any part of the outstanding balance into shares (“November 2016 Purchaser Conversion Shares”) of our common stock, of the portion of the outstanding balance being convertedDiscount Senior Convertible Debenture (the “November 2016 Conversion Amount”) divided by the November 2016 Purchaser Conversion Price of $0.08, as amended on May 30, 2017, subject to potential future adjustments described below. If the total outstanding balance of the November 2016 Notes were convertible as of September 30, 2017, the November 2016 Notes would have been convertible into 3,593,775 shares of our common stock.

November 2016 Purchaser Warrants

The November 2016 Purchaser Warrants allow the November 2016 Purchaser to purchase up to a number of shares of common stock equal to 100% of such purchaser’s Note principal amount divided by $0.08, as amended on May 30, 2017, with a per share exercise price equal to $0.30, subject to adjustment.

The term of the Purchaser Warrants is at any time on or after the six (6) month anniversary of the November 2016 Original Issue Date and on or prior to the five (5) year anniversary of the November 2016 Initial Trading Date of our common stock on a Trading Market.

The exercise price of the November 2016 Purchaser Warrants is $0.30 per share of our common stock, as may be adjusted from time to time pursuant to the full ratchet antidilution provisions of the November 2016 Purchaser Warrants.

The November 2016 Purchaser Warrants are exercisable by the November 2016 Purchaser in whole or in part, as either a cash exercise or as a “cashless” exercise.

November 2016 Purchaser Common Stock

The November 2016 Purchasers were issued a total of 833,354 shares of our common stock, valued at $100,002 (based on our stock price on the date of issuance).

As of December 31, 2016, the total proceeds of $244,945 previously received by us for the November 2016 Note, November 2016 Purchaser Common Stock, and November 2016 Purchaser Warrants, was allocated first to the November 2016 Purchaser Common Stock, November 2016 Purchaser Warrants, and embedded derivative liabilities at their initial fair values determined at the issuance date. Since the difference between the full fair value of November 2016 Purchaser Common Stock, November 2016 Purchaser Warrants, and embedded derivative liabilities of $240,615 was less than the proceeds of $244,945, no additional amounts were recorded.

December 2015

As of December 31, 2016, we previously entered into a Securities Purchase Agreement (the “Purchase Agreement”“Note”) with respect to the sale and issuance to certain institutional investors Alpha and Brio (collectively “Purchasers”investor Osher Capital Partners LLC (“Osher”) of up to (i) 2,500,000 shares of our Common Stock (the “December 2015 Incentive Shares”); (ii) $862,500$110,000 aggregate principal amount of Secured Convertible Notes (the “December 2015 Notes”)Note due August 31, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (iii) December 2015(ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 10,781,250, as amended,733,333 shares of ourthe Company’s Common Stock (the “December 2015 Warrants”). The December 2015 Incentive Shares, December 2015 Notes and December 2015 Warrants were issued on December 23, 2015 (the “Original Issue Date”). December 2015 Purchasers received (i) December 2015 Incentive Shares at the rate of 2.8986 December 2015 Incentive Shares for each $1.00 of December 2015 Note principal issued to such December 2015 Purchaser; (ii) a December 2015 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s December 2015 Note; and (iii) December 2015 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s December 2015 Note principal amount divided by $0.12 (“December 2015 Purchaser Conversion Price”), the conversion price in effect on the Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per sharean exercise price equal to $0.30, subject to adjustment.of $0.25 per share. The aggregate cash subscription amount received by usthe Company from the purchasersprevious noteholder for the issuance of the December 2015 Incentive Shares, December 2015 NotesNote and December 2015 Warrants was approximately $724,500 (the “December 2015 Subscription Amount”)$100,000 which was issued at a $138,000$10,000 original issue discount from the face value of the December 2015 Note.


The December 2015 Notes mature on December 31, 2017, as amended on May 30, 2017, and provide for interest to accrue at an interest rate equal to the lesser of 15% per annum or the maximum rate permitted under applicable law after the occurrence of any event of default as provided in the December 2015 Notes. At any time after the December 2015 Original Issue Date, the holders, at their option, may convert the outstanding principal balance and accrued interest into shares of our Common Stock. The initial conversion price for the principal and interest in connection with voluntary conversions by a holder of a December 2015 Note was $0.12the convertible notes is $0.15 per share, as amended on May 30, 2017 to $0.08, subject to adjustment as provided therein. Each December 2015 Note, for example, is subject to adjustment upon certain eventstherein, such as stock splits and has full ratchet anti-dilution protections for issuance of securities by us at a price that is lower than the conversion price. Each December 2015 Note also contains certain negative covenants, including prohibitions on incurrence of indebtedness, liens, charter amendments,stock dividends redemption. The December 2015 Notes include customary events of default, including, among other things, payment defaults, covenant breaches, certain representations and warranties, certain events of bankruptcy, liquidation and suspension of our Common Stock from trading. The December 2015 Notes are collectively collateralized by substantially all of our assets and guarantees of payment of the December 2015 Notes have also been delivered by Joseph Segelman, the Chief Executive Officer and President of the Company, and Australian Sapphire Corporation (“ASC”), a stockholder of the Company which is wholly-owned by Joseph Segelman, guaranteed payment of all amounts owed under the December 2015 Notes, subject to the terms of such guaranty agreements..

Other – $341,000

In addition, until one year after the initial trading date of a Registration Statement which registers all then outstanding or issuable underlying shares, the December 2015 Purchasers shall have the right to participate in an amount of subsequent financing equal to 100% of the December 2015 Purchase Agreement. As of December 31, 2016, this requirement was waived pursuant to the terms of the Consent, Waiver and Modification Agreement with certain Purchasers of Purchase Agreement dated December 23, 2015.

The Purchase Agreementis being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”. The Company is still accounting for the interest in accordance with GAAP.

As a result of the failure to timely file our 2016 Form 10-K for the year ended December 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017,July 2022, the Company entered into a Second Consent, Waiver and Modification Agreement with certain purchasersan Original Issue Discount Senior Convertible Debentures (the “July 2022 Notes”) totaling (i) $341,000 aggregate principal amount of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers containedNote (total of $310,000 cash was received) due in the Agreement were related to a waiver of the right to participatevarious dates in additional offeringsJuly 2023 based on $1.00 for each $0.90909 paid by the Company, allowingprevious noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 676,936 shares of the Company’s common stock to be issued pursuant to a private offeringCommon Stock at aan exercise price of not less than $0.08$0.50 per share as well as warrants exercisable for a period of five years at $0.30 per share, adjusting theshare. The conversion price for the principal in connection with voluntary conversions by the holders of the Notes issuedconvertible notes is $0.50 per share.

Osher – $82,500

On June 22, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the purchaserssale and issuance to $0.08 per share, extending the maturity dateinstitutional investor Osher Capital Partners LLC (“Osher”) of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor). The extinguishment of debt is comprised of changes in the fair value of warrant and derivative liabilities due to the amendment of the notes that were measured immediately prior to and subsequent to the amendment that resulted in extinguishment loss of $176,022 for the November 2016 Purchaser Warrants, $75,648 for the December 2015 Purchaser Warrants, $183,250 for the November 2016 Purchaser Conversion Shares, and $41,842 for the December 2015 Purchaser Conversion Shares, as well as $178,409 for the unamortized debt discount associated with the November 2016 Notes and $36,200 for the unamortized debt discount associated with the December 2015 Notes.


December 2015 Optional Redemption

The December 2015 Notes provide that commencing six (6) months after the December 2015 Original Issue Date, we will have the option of prepaying the outstanding(i) $82,500 aggregate principal amount of Note due June 22, 2023 based on $1.00 for each $0.90909 paid by the December 2015 Notes (an “December 2015 Optional Redemption”), in whole or in part, by paying to the holders a sum of money in cash equal to one hundred percent (100%) of the principal amount to be redeemed, together with accrued but unpaid interest thereon, if any,previous noteholder and any and all other sums due, accrued or payable to the holder arising under the December 2015 Note through the December 2015 Redemption Payment Date and 2.8986 shares of our(ii) five-year Common Stock for each $1.00 of December 2015 Note principal amount being redeemed. A Notice of Redemption, if given, may be given on the first Trading Day following twenty (20) consecutive Trading Days during which all of the “Equity Conditions”, as defined, have been in effect.

December 2015 Purchaser Conversion

The December 2015 Purchaser has the right at any time after the December 2015 Original Issue Date until the outstanding balance of the December 2015 Note has been paid in full, to convert all or any part of the outstanding balance into sharesPurchase Warrants (“December 2015 Purchaser Conversion Shares”Warrants’) of our common stock, of the portion of the outstanding balance being converted (the “December 2015 Conversion Amount”) divided by the December 2015 Purchaser Conversion Price of $0.08, as amended on May 30, 2017, subject to potential future adjustments described below. If the total outstanding balance of the Note were convertible as of September 30, 2017, the December 2015 Note would have been convertible into 10,781,250 shares of our common stock.

December 2015 Purchaser Warrants

The December 2015 Purchaser Warrants allow the December 2015 Purchaser to purchase up to a numberan aggregate of 165,000 shares of common stock equal to 100% of such purchaser’s Note principal amount divided by $0.08, as amended on May 30, 2017, with a per share exercise price equal to $0.30, subject to adjustment.

The term of the December 2015 Purchaser Warrants isCompany’s Common Stock at any time on or after the six (6) month anniversary of the December 2015 Original Issue Date and on or prior to the five (5) year anniversary of the December 2015 Initial Trading Date of our common stock on a Trading Market.

Thean exercise price of $0.50 per share. The aggregate cash subscription amount received by the December 2015 Purchaser Warrants is $0.30 per share of our common stock, as may be adjustedCompany from time to time pursuant to the antidilution provisionsprevious noteholder for the issuance of the December 2015 Purchaser Warrants.

The December 2015 PurchaserNote and Warrants are exercisable bywas $75,000 which was issued at a $7,500 original issue discount from the December 2015 Purchaser in whole or in part, as either a cash exercise or as a “cashless” exercise.

December 2015 Purchaser Common Stock

The December 2015 Purchasers were issued a total of 2,500,000 shares of our common stock, valued at $625,000 (based on the estimated fairface value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock on the date of grant)splits and stock dividends.


Stock Transactions

Osher – $55,000

Preferred Stock (Successor)

On March 17, 2017,June 1, 2022, the Company heldentered into an annual meeting of its shareholders. At the annual meeting, the majority shareholders of the Company approved an amendmentOriginal Issue Discount Senior Convertible Debenture (the “Note”) with respect to the articlessale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of incorporation, authorizing one share(i) $55,000 aggregate principal amount of Series A Preferred stock, which would be issuedNote due June 1, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to Joseph Segelman. The sharepurchase up to an aggregate of Series A Preferred stock shall vote together as a single class with the holders110,000 shares of the Company’s common stock,Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $50,000 which was issued at a $5,000 original issue discount from the holdersface value of any other class or series of shares entitled to votethe Note. The conversion price for the principal in connection with the common stock, with thevoluntary conversions by a holder of the Series A Preferredconvertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock being entitled to fifty-one percent (51%) of the total votes on all such matters regardless of the actual number of shares of Series A Preferredsplits and stock then outstanding, and the holders of the common stock and any other shares entitled to vote shall be entitled to their proportional share of the remaining forty-nine percent (49%) of the total votes based on their respective voting power. The share of Series A Preferred stock shall not be entitled to receive any distributions in the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary. The share of Series A Preferred stock shall not be eligible to receive dividends. The class of Series A Preferred stock shall be automatically cancelled ten (10) years after the initial issue date of such Series A Preferred stock.dividends.

26

Brio – $110,000

On May 19, 2017,10, 2022, the Company received the file stamped certificate of amendment from the state of Delaware, which lists an effective date of March 20, 2017. On May 23, 2017, the Company issued the share of Series A Preferred stock to Joseph Segelman,valued at $270,000(based on the estimated fair value of the stock and control premium on the date of grant), which will allow Mr. Segelman to maintain fifty-one percent (51%) voting control of the Company regardless of how many shares of common stock are issued and outstanding. Therefore, the Company considers the Series A Preferred stock to be issued on May 23, 2017.

Common Stock (Successor)

In October 2017, we issued 2,175,012 restricted common shares for services of $433,754 (based on our stock price on the date of grant).

On June 30, 2017, we entered into an AgreementOriginal Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and Note by certainissuance to institutional investorsAlpha Capital Anstalt and investor Brio Capital Master Fund Ltd.(“Brio”) of (i) $110,000 aggregate principal amount of Note due May 10, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to $1,125,000 in debt. As additional consideration for the loan, the investors received 1,500,000 sharesan aggregate of restricted common stock, in aggregate, valued at $105,000(based on our stock price on the date of grant).

During the nine months ended September 30, 2017, we issued 4,551,756 restricted common shares for services of $298,005 (based on our stock price on the date of grant).

On January 2, 2017, we issued 150,000 restricted common shares for payment of accounts payable of $14,985.

As December 31, 2016, we entered into an Agreement with certain Purchasers of the December 2015 Purchase Agreement dated December 23, 2015. The waivers contained in the Agreement were related to an increase in the shares issuable under the Company’s 2015 Stock Option Plan, a waiver of the right to participate in additional offerings by the Company, and allowing up to 20,000,000220,000 shares of the Company’s common stock to beCommon Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued pursuant to a private or public offering at a price$10,000 original issue discount from the face value of not less than $0.30 per share. As considerationthe Note. The conversion price for the terms containedprincipal in connection with voluntary conversions by a holder of the Agreement, as well as for a fee of $0.0001convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Osher – $110,000

On April 28, 2022, the Company issuedentered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due April 28, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 1,000,000220,000 shares to the December 2015 Purchasers.

On December 1, 2016, we acquired substantially all of the operating assetsCompany’s Common Stock at an exercise price of CCI. As part$0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the purchase price ofNote and Warrants was $100,000 which was issued at a $10,000 original issue discount from the operating assets of CCI, we issued 7,000,000 shares of common stock (of which 1,000,000 shares were issued to ASK Gold, a major supplier) valued at $770,000 (based on our stock price on the date of issuance).

Stock Based Compensation

In October 2017, we issued a total of 62,000 restricted common shares to an employee, valued at $11,160 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.


In July 2017, we issued a total of 10,000 restricted common shares to two employees, valued at $600 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

On January 22, 2017, we issued a total of 103,200 restricted common shares to our employees, valued at $5,160 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

On August 28, 2017, we issued a total of 100,000 immediately vesting restricted common shares to a member of our Advisors, valued at $5,000 (based on the fairface value of the servicesNote. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Osher – $110,000

On March 23, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due March 23, 2023 based on $1.00 for each $0.90909 paid by the dateprevious noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of grant)220,000 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for outside advisorythe issuance of the Note and consulting services pursuant to our 2015 Equity Incentive Plan.

As of December 31, 2016, weWarrants was $100,000 which was issued at a total of 400,000 restricted common shares to our Advisors, valued at $100,000 (based on$10,000 original issue discount from the estimated fairface value of the stock onNote. The conversion price for the date of grant) for outside advisory and consulting services pursuant to our 2015 Equity Incentive Plan. One-twelfth (1/12)principal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

Brio – $110,000

On March 23, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Brio Capital Master Fund Ltd. (“Brio”) of (i) $110,000 aggregate principal amount of Note due March 23, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 220,000 shares will be earned each month. we will revalueof the sharesCompany’s Common Stock at each vesting period and recognize expensean exercise price of $0.50 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the portionissuance of the shares earned. We recognized compensation expenseNote and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of $9,167 and $40,417 under general and administrative expenses in the accompanying consolidated Statements of OperationsNote. The conversion price for the threeprincipal in connection with voluntary conversions by a holder of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and nine months ended September 30, 2017 (Successor), respectively. As of September 30, 2017, the Advisors had vested in 400,000 shares.stock dividends.

As of September 30, 2017, we previously granted to our Chief Executive Officer and director (“CEO”), options to purchase 10,000,000 shares of our common stock under the Company’s 2015 Equity Incentive Plan (the “2015 Plan”), valued at $2,500,000 (based on the Black Scholes valuation model on the grant date).

Limited Operating History; Need for Additional Capital

There is limited historical financial information about us on which to base an evaluation of our performance. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources, and possible cost overruns due to increases in the cost of services. To become profitable and competitive, we must receive additional capital. We have no assurance that future financing will materialize. If that financing is not available, we may be unable to continue operations.

27

Business Overview

Sigyn Therapeutics, Inc. (“Sigyn” or the “Company”) is a development-stage medical technology company headquartered in San Diego, California. We are focused on creating therapeutic solutions that address unmet needs in global health.

Sigyn Therapy™ is a broad-spectrum blood purification technology to address life-threatening infections and inflammatory disorders for which effective drug therapies are not available. We designed Sigyn Therapy to extract pathogen sources of life-threatening inflammation in concert with dampening down the dysregulated overproduction of inflammatory cytokines (the cytokine storm), which plays a prominent role in each of our candidate treatment indications.

We are advancing Sigyn Therapy as a candidate to treat end-stage renal disease (ESRD) patients with chronic inflammation and/or endotoxemia, pathogen-associated sepsis (leading cause of hospital deaths), community acquired pneumonia (a leading cause of death among infectious diseases), and emerging pandemic threats.

Since initiating the development of Sigyn Therapy in 2020, we completed a series of in vitro studies that demonstrated the ability of Sigyn Therapy to extract pathogen sources of inflammation from human blood plasma. These include endotoxin (a gram-negative bacterial toxin), peptidoglycan and lipoteichoic acid (gram-positive bacterial toxins), and viral pathogens, including COVID-19.

We also completed in vitro studies that demonstrated the ability of Sigyn Therapy to extract inflammatory cytokines from human blood plasma. These include interleukin-1 beta (IL-1b), interleukin-6 (IL-6), and tumor necrosis factor alpha (TNF-a). In a related study, we reduced the circulating presence of liposomes as a model system to evaluate the potential of Sigyn Therapy to address CytoVesicles that transport inflammatory cytokine cargos throughout the bloodstream.

Additionally, in vitro studies demonstrated the ability of Sigyn Therapy to deplete hepatic (liver) toxins from human blood plasma, which included ammonia, bile acid and bilirubin. Based on these outcomes, we may further investigate the potential of Sigyn Therapy to address acute forms of liver failure in future studies.

Subsequent to our in vitro study results, we completed in vivo animal studies of Sigyn Therapy at the University of Michigan. In these studies, Sigyn Therapy was administered via standard dialysis machines utilizing conventional blood-tubing sets, for periods up to six hours in eight porcine (pig) subjects. Important criteria for treatment safety, including hemodynamic parameters, serum chemistries and hematologic measurements, were stable across all eight subjects.

The data resulting from our in vivo and in vitro studies is being incorporated into an Investigational Device Exemption (IDE) that we are drafting for submission to the U.S. Food and Drug Administration (“FDA”) to support the potential initiation of human feasibility studies in the United States.

Beyond our focus to clinically advance Sigyn Therapy, we intend to develop a pipeline of extracorporeal blood purification therapies. In this regard, we have designed a therapeutic system to enhance the benefit of cancer chemotherapy. To support this endeavor, we disclosed on October 6, 2022, that a patent application entitled: SYSTEM AND METHODS TO ENHANCE CHEMOTHERAPY DELIVERY AND REDUCE TOXICITY” had been filed with the United States Patent and Trademark Office (“USPTO”). On October 13, 2022, we subsequently disclosed that trademark applications to register ChemoPrepTM and ChemoPureTM were filed with the USPTO”.

Chemotherapeutic agents are the most commonly administered drugs to treat cancer, which is the second leading cause of death in the United States. Despite therapeutic advances, treatment toxicity, drug resistance and inadequate tumor site delivery restrict the benefit of chemotherapy.

To overcome these challenges, our patent submission describes a therapeutic device system whose primary objective is to enhance tumor site delivery of chemotherapy and reduce its toxicity. A secondary objective of the system is to reduce treatment dosing without sacrificing patient benefit, or conversely increase chemotherapy dosing without added toxicity. In concert with these objectives, the therapeutic system offers to inhibit the spread of cancer metastasis reported to be induced by the administration of chemotherapy.

28

Our proposed chemotherapy enhancement system is comprised of two blood purification technologies. ChemoPrepTM, administered prior to chemotherapy to optimize tumor site delivery and improve the benefit of ChemoPureTM, which is deployed post-chemotherapy to reduce treatment toxicity and inhibit the potential spread of cancer metastasis.

Sigyn Therapy Mechanism of Action

To overcome the limitations of previous drug and device therapies, we designed Sigyn Therapy to have an expansive- mechanism of action. Pre-clinical invitro studies have measured the ability of Sigyn Therapy the deplete the presence of viral pathogens, bacterial toxins, and inflammatory mediators from human blood plasma. Such capabilities establish Sigyn Therapy as a candidate to treat pathogen-associated conditions that precipitate Sepsis, Community Acquired Pneumonia, Emerging Bioterror and Pandemic threats, and End-Stage Renal Disease with endotoxemia and elevated inflammatory cytokine production.

To support widespread implementation, Sigyn Therapy is a single-use disposable device that is deployable on the global infrastructure of hemodialysis and continuous renal replacement therapy (CRRT) machines already located in hospitals and clinics. To reduce the risk of blood clotting and hemolysis, the anticoagulant heparin is administered, which is the standard-of-care drug administered in dialysis and CRRT therapies. During animal studies conducted at the University of Michigan, Sigyn Therapy was deployed for use on a hemodialysis machine manufactured by Fresenius Medical Care, the global leader in the dialysis industry.

Incorporated with Sigyn Therapy is a “cocktail” of adsorbent components formulated to optimize the broad-spectrum extraction of therapeutic targets from the bloodstream. In the medical field, the term “cocktail” is a reference to the simultaneous administration of multiple drugs (a drug cocktail) with differing mechanisms of actions. While drug cocktails are emerging as potential mechanisms to treat cancer, they are life-saving countermeasures to treat HIV and Hepatitis-C viral infections. However, dosing of multi-drug agent cocktails is limited by toxicity and adverse events that can result from deleterious drug interactions.

Sigyn Therapy is not constrained by such limitations as active adsorbent components are maintained within Sigyn Therapy and not introduced into the body. As a result, we are able to incorporate a substantial quantity of adsorbent components to capture therapeutic targets outside of the body as they circulate through Sigyn Therapy. Each adsorbent component has differing capture characteristics that contribute to optimizing the ability of Sigyn Therapy to address a broad-spectrum of pathogenic and inflammatory targets that precipitate the cytokine storm that underlies sepsis and other life-threatening inflammatory disorders.

The adsorbent components incorporated within Sigyn Therapy provide more than 200,000 square meters (~50 acres) of surface area on which to adsorb and remove circulating viruses, bacterial toxins, and inflammatory mediators. Beyond an immense capacity to deplete circulating therapeutic targets, Sigyn Therapy is also efficient. Based on blood flow rates of 350ml/min, a patient’s entire bloodstream can pass through Sigyn Therapy more than fifteen times during a single four-hour treatment period.

From a technical perspective, Sigyn Therapy is a 325mm long polycarbonate column that internally contains polyethersulphone hollow fibers that have porous walls have a median pore size of ~200 nanometers (nm). As blood flows into Sigyn Therapy, plasma and therapeutic targets below 200nm travel through the porous walls as a result of blood-side pressure. As the hollow fiber bundle within Sigyn Therapy creates a resistance to the flow of blood, a pressure drop is created along the length of the device such that the blood-side pressure is higher at the blood inlet and lower at the blood outlet. This allows for plasma and therapeutic targets to flow away from the blood and into the extra-lumen space (inside the polycarbonate shell, yet outside the hollow-fiber bundle) to interact with Sigyn Therapy’s adsorbent components in a low shear force environment. In the distal third of the fiber bundle, the pressure gradient is reversed, which allows for plasma to flow back through the fiber walls to be reconvened into the bloodstream without the presence of therapeutic targets that were captured by adsorbent components housed in the extra-lumen space of Sigyn Therapy.

29

Overview of Candidate Treatment Indications

Based on data resulting from in vitro blood purification studies, our candidate treatment indications include, but are not limited to; pathogen-associated conditions that precipitate Sepsis (leading cause of hospital deaths worldwide), Community Acquired Pneumonia (a leading cause of death among infectious diseases), Emerging Bioterror and Pandemic threats, and End-Stage Renal Disease (ESRD) patients with endotoxemia and elevated inflammatory cytokine production. However, there is no assurance that human feasibility and pivotal studies will demonstrate Sigyn Therapy to be a safe and efficacious treatment for any of our treatment indications.

End-Stage Renal Disease Endotoxemia and Inflammation

According to the United States Renal Data System (USRDS), more than 550,000 individuals suffer from end-stage renal disease (ESRD), which results in approximately 85 million kidney dialysis treatments being administered in the United States each year. Persistent inflammation is a hallmark feature of ESRD as reflected by the excess production of inflammatory cytokines, including tumor necrosis factor-α (TNF-α), interleukin-1β (IL-1β) and interleukin-6 (IL-6), which contribute to increased all-cause mortality. ESRD inflammation also induces intestinal permeability, which allows endotoxin (gram-negative bacterial toxin) to translocate from the gut and into the bloodstream. Beyond fueling further inflammation, endotoxin is potent activator of sepsis, which can lead to multiple organ failure and death.

Sigyn Therapy establishes a candidate strategy to improve the health and quality-of-life of ESRD patients. Beyond its ability to deplete endotoxin, TNF-α, IL-1β, and IL-6 from human blood plasma, Sigyn Therapy can be administered in series with dialysis therapy.

We are currently drafting an Investigational Device Exemption (IDE) for submission to the U.S. Food and Drug Administration (“FDA”) related to a human feasibility study of Sigyn Therapy in End-Stage Renal Disease (ESRD) patients with endotoxemia and elevated inflammatory cytokine production. As per the study protocol, Sigyn Therapy will be administered in combination with the regularly scheduled dialysis treatments of enrolled subjects. The primary study objective will be to evaluate the safety of Sigyn Therapy in health compromised ESRD patients. A secondary objective is to quantify changes in circulating levels of endotoxin, tumor necrosis factor-α (TNF-α), interleukin-1β (IL-1β), and interleukin-6 (IL-6) before and after each Sigyn Therapy administration. Endotoxin and excess TNF-α, IL-1β, and IL-6 production are commonly associated with each of our candidate treatment indications, including sepsis and community-acquired pneumonia.

Sepsis

Sepsis is defined as a life-threatening organ dysfunction caused by a dysregulated host response to infection. In January of 2020, a report entitled; “Global, Regional, and National Sepsis Incidence and Mortality, 1990-2017: Analysis for the Global Burden of Disease Study,” was published in the Journal Lancet. The publication reported 48.9 million cases of sepsis and 11 million deaths in 2017. In that same year, an estimated 20.3 million sepsis cases and 2.9 million deaths were among children younger than 5-years old. The report included a reference that sepsis kills more people around the world than all forms of cancer combined. In the United States, sepsis was reported to be the most common cause of hospital deaths with an annual financial burden that exceeds $24 billion.

To date, more than 100 human studies have been conducted to evaluate the safety and efficacy of candidate drugs to treat sepsis. With one brief exception (Xigris, Eli Lilly), none of these studies resulted in a market cleared therapy.

As sepsis remains beyond the reach of single-target drugs, there is an emerging interest in multi-mechanism therapies that can target both inflammatory and pathogen associated targets. Sigyn Therapy addresses a broad-spectrum of pathogen sources and the resulting dysregulated cytokine production (the cytokine storm) that is the hallmark of sepsis. Additionally, we believe that inflammatory cytokine cargos transported by CytoVesicles may represent a novel, yet important therapeutic target.

Community Acquired Pneumonia

Community Acquired Pneumonia (CAP) represents a significant opportunity for Sigyn Therapy to reduce the occurrence of sepsis. CAP is a leading cause of death among infectious diseases, the leading cause of death in children under five years of age, and a catalyst for approximately 50% of sepsis and septic shock cases.

30

In the United States, more than 1.5 million individuals are hospitalized with CAP each year, resulting in an annual financial burden that exceeds $10 billion.

Statistically, a therapeutic strategy that reduced the incidence of CAP related sepsis and septic shock would save thousands of lives each year. In a study of 4,222 patients, the all-cause mortality for adult patients with CAP was reported to be 6.5% during hospitalization. However, the mortality of patients with CAP related sepsis and septic shock rose to 51% during hospitalization.

CAP is further complicated by the fact that the pathogen sources of CAP are identified in only 38% of patients, based on a study of 2,259 subjects whose pneumonia diagnosis was confirmed by chest x-ray. Of the source pathogens identified in the study, ninety seven percent (97%) were either viral or bacterial in origin.

To reduce the occurrence of CAP related sepsis and septic shock, Sigyn Therapy offers a broad-spectrum mechanism to reduce the circulating presence of viral pathogens and bacterial toxins before and if they are identified as the CAP pathogen source. Additionally, Sigyn Therapy may help to control the excess production of inflammatory cytokines (the cytokine storm) that precipitate sepsis and septic shock.

Emerging Pandemic Threats

Covid-19 affirmed the use of extracorporeal blood purification as a first-line countermeasures to treat an emerging pandemic threat not addressed with an approved drug or vaccine at the outset of an outbreak. On March 24, 2020, the U.S. Department of Health and Human Services (HHS) declared that the emergence of COVID-19 justified the Emergency-Use Authorization (EUA) of drugs, biological products, and medical devices to combat the pandemic. Within a month of this HHS declaration, FDA awarded an EUA to blood purification therapies from Terumo BCT, ExThera Medical Corporation, CytoSorbents, Inc., and Baxter Healthcare Corporation. In connection with these authorizations, FDA published a statement that blood purification devices may be effective at treating patients with confirmed COVID-19 by reducing various pathogens, cytokines, and other inflammatory mediators from the bloodstream.

Consistent with FDA’s statement, Sigyn Therapy is designed to address pathogen sources of life-threatening inflammation in concert with the broad-spectrum depletion of cytokines and other inflammatory mediators from the bloodstream. Based on this mechanism, we believe that Sigyn Therapy provides a candidate strategy to address future pandemic outbreaks, which are increasingly being fueled by a confluence of global warming, urban crowding, and intercontinental travel.

Additionally, as a majority of infectious human viruses are not addressed with a corresponding drug or vaccine, there may be an ongoing need for blood purification technologies that offer to reduce the severity of infection and mitigate the excess production of inflammatory cytokines (the cytokine storm) associated with high mortality in non-pandemic viral infections. In this regard, we believe Sigyn Therapy also aligns with HHS initiatives established through the Public Health Emergency Medical Countermeasure Enterprise (PHEMCE) that support the development of broad-spectrum medical countermeasures that can mitigate the impact of an emerging pandemic or bioterror threat, yet also have viability in established disease indications.

Overview of Presentation

The following Management’s Discussion and Analysis (“MD&A”) or Plan of Operations includes the following sections:

Plan of Operations

Results of Operations

Liquidity and Capital Resources
Capital Expenditures
Going Concern
Critical Accounting Policies
Off-Balance Sheet Arrangements

31
 Capital Expenditures

Going Concern

Critical Accounting Policies

Off-Balance Sheet Arrangements


Plan of Operations

CCI, previously known as FD9 Group, Inc., markets and distributes classic custom jewelry throughLe Bloc andcustom jewelry, inscribed with location coordinates commemorating life’s special moments throughCoordinates Collection. CCI was organized as a Delaware corporation in 2013 and is currently based in Los Angeles, California.

On December 1, 2016, substantially all of the operating assets of CCI were acquired by RGNP, formerly known as Reign Sapphire Corporation. RGNPis a Beverly Hills-based, direct-to-consumer, branded and custom jewelry company.As part of the Acquisition, we created a wholly owned subsidiary, Reign Brands, and shall act as the operating entity for the acquired CCI assets.

Subsequent to the acquisition of CCI’s assets, we have three niche brands: Reign Sapphire: ethically produced, direct mine-to-consumer sapphire jewelry targetingmillennials,Coordinates Collection: custom jewelry, inscribed with location coordinates commemorating life’s special moments, and Le Bloc: classic customized jewelry.

Reign Sapphire

Reign Sapphire was established as a vertically integrated “source to retail” model for sapphires-rough sapphires to finished jewelry; a color gemstone brand; and a jewelry brand featuring Australian sapphires. We are not an exploration or mining company and are not engaged in exploration or mining activities. We purchase rough sapphires in bulk, directly from commercial miners in Australia, and we intend to oversee each step of the process as the stones go from the mines-gate to the consumer as Reign Sapphire jewelry.

Our core values are to offer consumers conflict free sapphires; sapphires that are mined from a verified source; sapphires that have been procured directly from miners, sapphires that are ethically processed and sapphires that are natural (not synthetic). In addition, we intend to feature exclusively Australian sapphires in our jewelry collections.

Coordinates Collection

Coordinates Collection markets and distributescustom jewelry, inscribed with location coordinates commemorating life’s special moments. Coordinates Collection is the next level of customized jewelry that pairs high quality craftsmanship with a fresh look. Geographic coordinates pinpoint the location of a favorite memory and the beautiful engraving personalizes each piece to the customer. Coordinates Collection uses high quality materials such as semi-precious to precious metals and stones as well as ceramic coatings. All products take personalization to the next level with stylish, high quality hand-crafted products, a customized experience and a unique technology platform that guides the customer through a step-by-step process to create the perfect meaningful piece.

Le Bloc

Le Bloc markets and distributes classic custom jewelry. Le Bloc is a way to wear your favorite letters and/or words. The collection is comprised of bracelets, necklaces, and rings featuring bloc’s engraved with a single letter in the finish of your choice.

Strategy

Reign Sapphire

We intend to set ourselves apart from our competition by actively promoting our three core offerings: a vertically integrated “source to retail” model for sapphires - rough sapphires to finished jewelry; a color gemstone brand; and a jewelry brand featuring Australian sapphires.

We intend to promote Reign Sapphires as conflict free, ethically processed and natural. We also intend to make video footage and pictures of the process available to consumers.


We intend to focus primarily on quality and design and secondly on strategic pricing methods in order to compete in the U.S. market.

While all of our competitors have established themselves uniquely within sectors of the market, none have marketed themselves as mines-gate to consumers with a vertical integration of processing, cutting and shaping, manufacturing, and sales of sapphires. We believe there is a strong market opportunity for our products as there is currently growth in U.S. and global jewelry sales. We believe that we have the knowledge and expertise to capitalize on this opportunity and to capitalize upon the uniquely powerful internationally recognized Australian brand image and appeal and become the leading player in this fragmented cottage industry.

Coordinates Collection and Le Bloc

We market our Coordinates Collection and Le Bloc products using various strategies including social media, Independent Affiliates, Internet advertising, wholesale relationships, and “word of mouth” free advertising.

We have an exclusive international distribution agreement with a third party marketing company to distribute the Reign Brands, Coordinates Collection and Le Bloc products in the country of Qatar at discounted prices. The agreement is for a term of five years and terminates in July 2021.

Products

Our initial product lines consist of rings, bracelets, necklaces. We intend to eventually manufacture pendants and watches. When sapphires are used in the products, they are predominantly 1.5mm to 2.5mm diamond and princess cut melees.

Plan of Operations

We recently launched our retail website and acquired the assets of Coordinates Collection and its retail customer base. We will not have the necessary capital to fully execute the first phase of our business plan until we are able to secure financing. There can be no assurance that such financing will be available on suitable terms. Even if we raise such financing, we may not have sufficient capital to begin generating further revenues from operations.

Our plan of operations consists of:

Launch of our B2B marketing and sales efforts through the use of distribution partners and a high-end fashion retailers.
Launch of our D2C marketing and sales efforts through the use of social media, Internet marketing, print advertising, promotions, and signage.
Raise capital, fund administrative infrastructure and ongoing operations until our operations generate positive cash flow.

How We Generate Revenue

We recognize revenue at the time of shipment. Revenues are presented net of refunds and known credits.

General and administrative expenses consist primarily of the cost of customer service, billing, cost of information systemspersonnel costs and personnelprofessional fees required to support our operations and growth.

Depending on the extent of our future growth, we may experience significant strain on our management, personnel, and information systems. We will need to implement and improve operational, financial, and management information systems. In addition, we are implementing new information systems that will provide better record-keeping, customer service and billing. However, there can be no assurance that our management resources or information systems will be sufficient to manage any future growth in our business, and the failure to do so could have a material adverse effect on our business, results of operations and financial condition.condition.


Reclassifications

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations. An adjustment has been made to the Unaudited Condensed Consolidated Statements of Operations for three and nine months ended September, 2021, to reclass $177,844 and $392,496, respectively, of costs to research and development previously classified in general and administrative. In addition, an adjustment has been made to the Unaudited Condensed Consolidated Balance Sheets as of December 31, 2021, to reclass $1,072 of other current liabilities previously classified in accrued payroll and payroll taxes.

Results of Operations

Three Months Ended September 30, 2017 (Successor)2022 Compared to the Three Months Ended September 30, 2016 (Predecessor)2021

The following discussion represents a comparison of our results of operations for the period ended September 30, 2017, which includes the results of operations for the three months ended September 30, 2017 (Successor) compared to the three months ended September 30, 2016 (Predecessor).2022 and 2021. The results of operations for the periods shown in our unauditedaudited condensed consolidated financial statements including the periods shown as Successor and Predecessor, are not necessarily indicative of operating results for the entire period. In the opinion of management, the unauditedaudited condensed consolidated financial statements recognize all adjustments of a normal recurring nature considered necessary to fairly state our financial position, results of operations and cash flows for the periods presented.

 Three Months Ended September 30, 
 Three Months Ended September 30, 2017 (Successor)  Three Months Ended September 30, 2016 (Predecessor)  2022 2021 
           
Net revenues $255,975  $342,164  $-  $- 
Cost of sales  98,465   164,979   -   - 
Gross Profit  157,510   177,185   -   - 
Operating expenses  737,723   253,695   533,647   573,363 
Other expense  917,486   36,252   192,862   92,541 
Net loss from continuing operation $(1,497,699) $(112,762)
Net loss before income taxes and discontinued operations $(726,509) $(665,904)

Net Revenues

Net revenuesFor the three months ended September 30, 2022 and 2021, we had no revenues.

Cost of Sales

For the three months ended September 30, 2022 and 2021, we had no cost of sales as we had no revenues.

32

Operating expenses

Operating expenses decreased by $86,189,$39,716, or 25.2%6.9%, to $255,975$533,647 for three months ended September 30, 2022 from $573,363 for the three months ended September 30, 2017 (Successor) from $342,1642021 primarily due to decreases in research and development costs of $93,733, investor relations costs of $49,835, consulting fees of $40,048, and rent expenses of $4,413, offset primarily by increases in compensation costs of $54,994, professional fees of $16,428, depreciation costs of $1,283, marketing costs of $65, insurance costs of $78,852, and general and administration costs of $3,309, as a result of adding administrative infrastructure for our anticipated business development. In 2022, the Company incurred compensation for its CEO and CTO and hired a CFO resulting in increased compensation costs, has increased professional fees (primarily legal), and has decreased investor relations costs (primarily the fair value of common stock issued for services of $47,000 in 2021). Research and development costs consist of a decrease of $45,944 attributed to in house efforts and a decrease of $47,789 to third parties for developmental services and testing.

For the three months ended September 30, 2022, we had marketing expenses of $65, research and development costs of $133,770, and general and administrative expenses of $399,812 primarily due to professional fees of $40,729, compensation costs of $192,315, insurance expense of $78,852, rent of $19,999, depreciation costs of $1,715, amortization costs of $900, investor relations costs of $19,474, consulting fees of $41,775, and general and administration costs of $4,053, as a result of adding administrative infrastructure for our anticipated business development. In 2022, the Company incurred professional fees (primarily legal and audit fees), incurred compensation for its CEO and CTO and hired a CFO, incurred consulting costs (primarily for public relations and brand awareness), had investor relations costs, and had rent through the lease of office space. Research and development costs consist of $131,900 attributed to in house efforts and $1,870 to third parties for developmental services and testing.

For the three months ended September 30, 2021, we had research and development costs of $227,503, and general and administrative expenses of $345,860 primarily due to professional fees of $24,301, compensation costs of $137,321, rent of $24,412, depreciation and amortization costs of $1,332, investor relations costs of $69,309, consulting fees of $81,823, and general and administration costs of $7,362, as a result of adding administrative infrastructure for our anticipated business development. In 2021, the Company incurred marketing costs (primarily the fair value of common stock issued for services), has incurred professional fees (primarily legal and audit fees, and consulting costs), incurred compensation for its CEO and CTO, incurred consulting costs (primarily for public relations and brand awareness), had investor relations costs (primarily the fair value of common stock issued for services of $47,000 in 2021), and had rent through the lease of office space beginning in June 2021. Research and development costs consist of $177,844 attributed to in house efforts and $49,659 to third parties for developmental services and testing.

Other Expense

Other expense for the three months ended September 30, 2016 (Predecessor). The decrease2022 totaled $192,862 primarily due to interest expense of $148,372 in revenue is primarily the resultconjunction with accretion of a reductiondebt discount and interest expense of $44,420 in retail revenueconjunction with accretion of $45,578 or 17.2%,original issuance discount, compared to $219,433other expense of $92,541 for the three months ended September 30, 2017 (Successor) from $265,0112021 primarily due to interest expense of $49,749 in conjunction with accretion of debt discount and interest expense of $13,697 in conjunction with accretion of original issuance discount.

Net loss before income taxes

Net loss before income taxes and discontinued operations for the three months ended September 30, 2016 (Predecessor) due to supply chain issues and marketing costs.

Cost of Sales

Cost of sales decreased by $66,514, or 40.3%, to $98,465 for the three months ended September 30, 2017 (Successor) from $164,979 for the three months ended September 30, 2016 (Predecessor). The decrease in cost of sales was2022 totaled $726,509 primarily due to the decrease in revenue. As a percentage of revenue, cost of sales was 38.5% and 48.2% resulting in a gross margin of 61.5% and 51.8% for the three months ended September 30, 2017 (Successor) and for the three months ended September 30, 2016 (Predecessor), respectively, due to product-wide price increases and decreases in supply chain efficiencies.

Operating expenses

Operating expenses increased by $484,028, or 190.8%, to $737,723 for the three months ended September 30, 2017 (Successor) from $253,695 for the three months ended September 30, 2016 (Predecessor) primarily due to increases in stock based compensation of $211,505, investor relations costs of $18,836, depreciation and amortization costs of $39,407, compensation costs of $69,569, consulting costs of $20,420, marketing costs of $171,285, travel costs of $5,686, and general and administration costs of $4,241, offset primarily by decreases in professional fees of $35,492, and rent of $4,372, as a result of reorganizing our administrative infrastructure, primarily consulting costs and investor relations, due to the decrease in revenues and refocusing our marketing initiatives to generate anticipated sales growth.


For the three months ended September 30, 2017 (Successor), we had marketing expenses of $171,285, stock based compensation of $211,505, and general and administrative expenses of $354,934 primarily due to compensation costs of $169,903, consulting costs of $39,949, travel expenses of $17,557, rent of $18,138, professional fees of $12,374, depreciation and amortization costs of $58,730, investor relations costs of $18,836, and general and administration costs of $19,447 as a result of reorganizing our administrative infrastructure, primarily professional fees, due to the decrease in revenues and refocusing our marketing initiatives to generate anticipated sales growth.

For the three months ended September 30, 2016 (Predecessor), we had marketing expenses of $17,056 and general and administrative expenses of $236,639, primarily due to compensation costs of $100,334, consulting costs of $19,529, travel expenses of $11,871, rent of $22,510, professional fees of $47,866, depreciation and amortization costs of $19,323, and general and administration costs of $15,206, as a result of startup marketing initiatives and adding administrative infrastructure, primarily compensation costs and professional fees, for our current and anticipated sales growth.

Other Expense

Other income for the three months ended September 30, 2017 (Successor) totaled $917,486 primarily due to interest expense of $19,971 in conjunction with debt discount, loss due to the change in fair value of warrant liabilities of $366,505, and a loss due to the change in fair value of derivative liabilities of $531,010, compared to other expense of $36,252 for the three months ended September 30, 2016 (Predecessor) primarily due to interest expense of $36,252 primarily in conjunction with debt discount and notes payable.

Net loss before income taxes

Net loss before income taxes for the three months ended September 30, 2017 (Successor) totaled $1,497,699 primarily due to decreased revenue of $255,975, the change in fair value of warrant and derivative liabilities, and (increases/decreases) in compensation costs, stock based compensation-related party, consulting services costs, rent, professional fees, marketing costs, investor relations costs, consulting fees, research and development costs, rent, and general and administration costs compared to a loss of $112,762$665,904 for the three months ended September 30, 2016 (Predecessor)2021 primarily due to revenue of $342,164 and (increases/decreases) in compensation costs, professional fees, investor relations, consulting servicesfees, research and development costs, rent, professional fees, marketing costs, and general and administration costs.

Assets and Liabilities

Assets were $2,128,369$362,273 as of September 30, 2017.2022. Assets consisted primarily of cash of $21,860, accounts receivable$28,123, inventories of $17,322, inventory$50,000, other current assets of $726,139 which includes samples inventory of $134,145,$7,254, equipment of $28,724,$23,767, intangible assets of $852,377,$3,000, operating lease right-of-use assets of $229,418, and goodwillother assets of $481,947.$20,711. Liabilities were $5,095,940$2,104,375 as of September 30, 2017.2022. Liabilities consisted primarily of accrued compensation-related party of $971,000, due to related party of $771,884, accounts payable of $172,480, deferred revenue$306,000, accrued payroll and payroll taxes of $41,334, estimated fair value of contingent payments, net of $305,913, other current liabilities of $55,811, derivative liabilities of $662,250, warrant liabilities of $951,859,$30,124, convertible notes of $1,150,002,$1,515,443, net of $406,373 of unamortized debt discount and notes payable of $34,132 (less debt issuance costs, and operating lease liabilities of $87,500).$252,808.


33

Nine Months Ended September 30, 2017 (Successor)2022 Compared to the Nine Months Ended September 30, 2016 (Predecessor)2021

  Nine Months Ended September 30, 2017 (Successor)  Nine Months Ended September 30, 2016 (Predecessor) 
       
Net revenues $960,497  $1,437,330 
Cost of sales  372,670   661,586 
Gross Profit  587,827   775,744 
Operating expenses  2,124,475   1,093,584 
Other expense  1,539,369   116,730 
Net loss from continuing operation $(3,076,017) $(434,570)

Net Revenues

Net revenues decreased by $476,833, or 33.2%, to $960,497The following discussion represents a comparison of our results of operations for the nine months ended September 30, 2017 (Successor)2022 and 2021. The results of operations for the periods shown in our audited condensed consolidated financial statements are not necessarily indicative of operating results for the entire period. In the opinion of management, the audited condensed consolidated financial statements recognize all adjustments of a normal recurring nature considered necessary to fairly state our financial position, results of operations and cash flows for the periods presented.

  Nine Months Ended September 30, 
  2022  2021 
       
Net revenues $-  $- 
Cost of sales  -   - 
Gross Profit  -   - 
Operating expenses  1,675,677   1,417,278 
Other expense  395,203   360,169 
Net loss before income taxes and discontinued operations $(2,070,880) $(1,777,447)

Net Revenues

For the nine months ended September 30, 2022 and 2021, we had no revenues.

Cost of Sales

For the nine months ended September 30, 2022 and 2021, we had no cost of sales as we had no revenues.

Operating expenses

Operating expenses increased by $258,399, or 18.2%, to $1,675,677 for nine months ended September 30, 2022 from $1,437,330$1,417,278 for the nine months ended September 30, 2016 (Predecessor). The decrease in revenue is primarily the result of a reduction in retail revenue of $465,335 or 37.4%, to $777,259 for the nine months ended September 30, 2017 (Successor) from $1,242,594 for the nine months ended September 30, 2016 (Predecessor) due to supply chain issues and marketing costs.

Cost of Sales

Cost of sales decreased by $288,916, or 43.7%, to $372,670 for the nine months ended September 30, 2017 (Successor) from $661,586 for the nine months ended September 30, 2016 (Predecessor). The decrease in cost of sales was primarily due to the decrease in revenue and the decrease in supplier costs. As a percentage of revenue, cost of sales was 38.8% and 46.0% resulting in a gross margin of 61.2% and 54.0% for the nine months ended September 30, 2017 (Successor) and for the nine months ended September 30, 2016 (Predecessor), respectively, due to product-wide price increases and decreases in supply chain efficiencies.

Operating expenses

Operating expenses increased by $1,030,891, or 94.3%, to $2,124,475 for the nine months ended September 30, 2017 (Successor) from $1,093,584 for the nine months ended September 30, 2016 (Predecessor)2021 primarily due to increases in rent of $15,088, stock based compensation of $619,156, investor relations costs of $63,735, depreciation and amortization costs of $118,092, travel expenses of $11,843, marketing costs of $141,559, compensation costs of $162,981, consulting$199,796, professional fees of $73,893, research and development costs of $8,241,$33,041, depreciation costs of $3,859, rent expenses of $27,905, and general and administration costs of $8,022, and$5,267, offset primarily by decreasesa decrease in professionalmarketing expenses of $164,054, consulting fees of $145,226,$12,918, investor relations costs of $78,386, and amortization costs of $12,606, as a result of reorganizing ouradding administrative infrastructure primarilyfor our anticipated business development. In 2022, the Company has incurred an increase in professional fees (primarily legal and audit fees), incurred a full year of compensation for its CEO and CTO and hired a CFO resulting in increased compensation costs, increased consulting costs (primarily for public relations and brand awareness), has decreased investor relations duecosts (primarily the fair value of common stock issued for services of $211,500 in 2021), and incurred a full year of rent from the lease of office space in June 2021. Research and development costs consist of an increase of $46,618 attributed to thein house efforts and a decrease in revenuesof $13,577 to third parties for developmental services and refocusing our marketing initiatives to generate anticipated sales growth.testing.

For the nine months ended September 30, 2017 (Successor),2022, we had marketing expenses of $394,579, stock based compensation$446, research and development costs of $619,156,$516,796, and general and administrative expenses of $1,110,740$1,158,435 primarily due to professional fees of $172,170, compensation costs of $536,297, consulting costs$532,643, insurance expense of $82,535, travel expenses of $42,305,$182,689, rent of $85,811, professional fees of $64,995,$56,590, depreciation and amortization costs of $172,536,$7,839, investor relations costs of $63,735,$43,465, consulting fees of $144,900, and general and administration costs of $62,526$18,139, as a result of reorganizing ouradding administrative infrastructure primarilyfor our anticipated business development. In 2022, the Company has incurred professional fees due(primarily legal and audit fees), incurred compensation for its CEO and CTO and hired a CFO, incurred consulting costs (primarily for public relations and brand awareness), had investor relations costs, and had rent through the lease of office space. Research and development costs consist of $439,116 attributed to the decrease in revenueshouse efforts and refocusing our marketing initiatives$77,680 to generate anticipated sales growth.third parties for developmental services and testing.

34

For the nine months ended September 30, 2016 (Predecessor),2021, we had marketing expenses of $225,620$164,500, research and development costs of $483,755, and general and administrative expenses of $867,964,$933,523 primarily due to professional fees of $98,277, compensation costs of $373,316, consulting costs of $74,294, travel expenses of $30,462,$332,847, rent of $70,723, professional fees of $210,221,$28,685, depreciation and amortization costs of $54,444,$16,586, investor relations costs of $121,851, consulting fees of $157,818, and general and administration costs of $50,504$12,959, as a result of startup marketing initiatives and adding administrative infrastructure primarily compensation costs andfor our anticipated business development. In 2021, the Company has incurred professional fees (primarily legal and audit fees, and consulting costs), had investor relations costs (primarily the fair value of common stock issued for our currentservices of $211,500), and anticipated sales growth.incurred compensation for its CEO and CTO. Research and development costs consist of $392,498 attributed to in house efforts and $91,257 to third parties for developmental services and testing.


Other Expense

Other expense for the nine months ended September 30, 2017 (Successor)2022 totaled $1,539,369$395,203 primarily due to interest expense of $337,610$309,226 in conjunction with accretion of debt discount loss due to the changeand interest expense of $85,875 in fair valueconjunction with accretion of warrant liabilities of $226,893, loss due to the change in fair value of derivative liabilities of $283,495, and extinguishment loss of $691,371,original issuance discount, compared to other expense of $116,730$360,169 for the nine months ended September 30, 2016 (Predecessor)2021 primarily due to interest expense of $119,105 primarily$286,391 in conjunction with accretion of debt discount and notes payable, and other incomeinterest expense of $2,375.$44,683 in conjunction with accretion of original issuance discount.

Net loss before income taxes

Net loss before income taxes and discontinued operations for the nine months ended September 30, 2017 (Successor)2022 totaled $3,076,017$2,070,880 primarily due to decreased revenue of $960,497, the change in fair value of warrant and derivative liabilities, and (increases/decreases) in compensation costs, stock based compensation, consulting services costs, rent, professional fees, marketing costs, investor relations costs, consulting fees, research and development costs, rent, and general and administration costs compared to a loss of $434,570$1,777,447 for the nine months ended September 30, 2016 (Predecessor)2021 primarily due to revenue of $1,437,330 and (increases/decreases) in compensation costs, professional fees, investor relations, consulting servicesfees, research and development costs, rent, professional fees, marketing costs, and general and administration costs.

Liquidity and Capital Resources

Going Concern

The accompanying financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company had an accumulated deficit of $6,336,639 at September 30, 2022, had a working capital deficit of $1,817,541 and $341,187 at September 30, 2022 and December 31, 2021, respectively, had a net loss of $726,609 and $2,070,880 and $665,904 and $1,777,447 for the three and nine months ended September 30, 2022 and 2021, respectively, and net cash used in operating activities of $1,378,475 and $1,221,221 for the nine months ended September 30, 2022 and 2021, respectively, with no revenue earned since inception, and a lack of operational history. These matters raise substantial doubt about the Company’s ability to continue as a going concern.

While the Company is attempting to expand operations and increase revenues, the Company’s cash position may not be significant enough to support the Company’s daily operations. Management intends to raise additional funds by way of a public offering or an asset sale transaction. Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for the Company to continue as a going concern. While management believes in the viability of its strategy to generate revenues and in its ability to raise additional funds or transact an asset sale, there can be no assurances to that effect or on terms acceptable to the Company. The ability of the Company to continue as a going concern is dependent upon the Company’s ability to further implement its business plan and generate revenues.

The condensed consolidated financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern.

General– Overall, we had a decrease in cash flows of $127,747 infor the nine months ended September 30, 20172022 of $312,833 resulting from cash used in operating activities of $181,051,$1,378,475 and cash used in investing activities of $68,328, and$860, offset partially by cash provided by financing activities of $121,632.$1,066,502.

35

The following is a summary of our cash flows provided by (used in) operating, investing, and financing activities during the periods indicated:

 Nine Months Ended September 30, 
 Nine Months Ended September 30, 2017 (Successor)  Nine Months Ended September 30, 2016 (Predecessor)  2022 2021 
           
Net cash provided by (used in):                
Operating activities $(181,051) $(135,251) $(1,378,475) $(1,221,221)
Investing activities  (68,328)  (90,984)  (860)  (20,205)
Financing activities  121,632   183,903   1,066,502   1,660,000 
Net decrease in cash $(127,747) $(42,332)
 $(312,833) $418,574 

Nine Months Ended September 30, 2017 (Successor) Compared to the Nine Months Ended September 30, 2016 (Predecessor)

Cash Flows from Operating Activities – For the nine months ended September 30, 2017 (Successor),2022, net cash used in operating activitiesoperations was $181,051.$1,378,475 compared to net cash used in operations of $1,221,221 for the nine months ended September 30, 2021. Net cash used in operations was primarily due to a net loss of $(3,076,017),$2,070,880 for nine months ended September 30, 2022 and the changes in operating assets and liabilities of $527,626,$289,465, primarily due to a netthe increase in accounts payable of $155,525,$266,147 and accrued compensation – related partypayroll and payroll taxes of $195,000, due to related party of $331,137, and$29,052, offset partially by other current liabilities of $20,240, offset primarily by decreases in accounts receivable$555 and other current assets of $17,322, deferred revenue of $37,486, and the estimated fair value of contingent payments, net of $118,598.$5,179. In addition, net cash used in operating activities was offset primarily byincludes adjustments to reconcile net lossprofit from stock based compensation – related partydepreciation expense of $45,391, the$5,139, amortization expense of $2,700, accretion of theoriginal issuance costs of $85,875, and accretion of debt discount of $333,472, depreciation expense of $10,266, amortization expense of $162,270, the estimated fair market value of stock issued for services of $338,422, preferred share issued to CEO – related party of $270,000, stock based compensation issued to employees of $5,760, loss on extinguishment of debt of $691,371, the change in derivative liabilities of $283,495 and the change in warrant liabilities of $226,893.$309,226.


For the nine months ended September 30, 2016 (Predecessor),2021, net cash used in operations was $135,251.$1,221,221. Net cash used in operations was primarily due to a net loss of $(434,570), offset primarily by depreciation expense of $5,912, amortization expense of $48,533, and the accretion of debt discount of $31,500,$1,777,447 for nine months ended September 30, 2021 and the changes in operating assets and liabilities of $213,374,$2,932, primarily due to the increase in accounts payable of $359,103, and inventory of $1,173, offset primarily by prepaid expenses of $3,908, and accounts receivable of $36,850, deferred revenue of $96,423,$16,869 and other current liabilities of $9,721.$43,692, offset primarily by other current assets of $27,509, other assets of $20,711, and accrued payroll and payroll taxes of $15,273. In addition, net cash used in operating activities includes adjustments to reconcile net profit from depreciation expense of $1,279, amortization expense of $15,305, stock issued for services of $211,500, accretion of original issuance costs of $44,683, and accretion of debt discount of $286,391.

Cash Flows from Investing Activities – For the nine months ended September 30, 2017 (Successor),2022, net cash used in investing activities was $68,328$860 due to the purchase of property and equipment compared to cash used in investing activities of $20,205 for purchasesthe nine months ended September 30, 2021 due to the purchase of computer equipment of $940property and $67,388 for website development costs.equipment.

Cash Flows from Financing Activities For the nine months ended September 30, 2016 (Predecessor),2022, net cash used in investingprovided by financing was $1,066,502, due to proceeds from short term convertible notes of $1,110,000 and fees associated with the filing of the Company’s Form S-1 of $43,498 compared to cash provided by financing activities was $90,984of $1,660,000 for purchases of computer equipment of $129 and $90,855 for website development costs.

Cash Flows from Financing Activities –For the nine months ended September 30, 2017 (Successor), net cash provided by financing activities was $121,6322021 due to proceeds from common stock issued for cash of $1,465,000 and short term convertible notes of $147,504 offset partially by repayments of $25,872. For the nine months ended September 30, 2016 (Predecessor), net cash provided by financing activities was $183,903 due to proceeds from short term notes (net of issuance costs) of $225,600, proceeds from short term notes – related party of $82,553,$250,000, and a cash overdraft of $2,065, offset primarily by repaymentsrepayment of short term convertible notes of $126,315.$55,000.

Financing– We expect that our current working capital position, together with our expected future cash flows from operations will be insufficient to fund our operations in the ordinary course of business, anticipated capital expenditures, debt payment requirements and other contractual obligations for at least the next twelve months. However, this belief is based upon many assumptions and is subjectAs stated above, Management intends to numerous risks, andraise additional funds by way of a public offering or an asset sale transaction, however there can be no assurance that we will not require additional fundingbe successful in the future.completing such transactions.

We have no present agreements or commitments with respect to any material acquisitions of other businesses, products, product rights or technologies or any other material capital expenditures. However, we will continue to evaluate acquisitions of and/or investments in products, technologies, capital equipment or improvements or companies that complement our business and may make such acquisitions and/or investments in the future. Accordingly, we may need to obtain additional sources of capital in the future to finance any such acquisitions and/or investments. We may not be able to obtain such financing on commercially reasonable terms, if at all. Due to the ongoing global economic crisis, we believe it may be difficult to obtain additional financing if needed. Even if we are able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution for our shareholders,stockholders, in the case of equity financing.

Note Payable (Successor)

36

On June 30, 2017, we entered into a Loan Agreement, a Secured Promissory Note (“Note”) and a personal guarantee with respect to the funding by certain institutional investorsAlpha Capital Anstalt and Brio Capital Master Fund Ltd.of up to $1,125,000 in debt. Until December 31, 2018, we have the ability to request quarterly advances of up to the lesser of (i) $250,000 or (ii) one sixth (1/6) of the revenue reported in the Form 10-Q or 10-K for the previous calendar quarter or previous fiscal year, whichever is most recent, provided that such revenue generated a profit of at least 10 percent (10%). The investors may advance the funds in their absolute discretion. In June 2017, the Company was advanced $125,005. The Note shall become due and payable 18 months from each advance date. We must make payments to the investors in an amount of $350, including interest at 10% per annum, every business day from the date of the first advance, which shall be increased proportionately upon each advance. The Note is secured with our assets pursuant to a security agreement dated December 23, 2015. In addition, our CEO has personally guaranteed the Note. As additional consideration for the loan, the investors received 1,500,000 shares of restricted common stock, in aggregate, valued at $105,000(based on our stock price on the date of grant) along with $2,500 in cash for reimbursement of expenses incurred and recorded as debt issuance costs with a balance at September 30, 2017 of $87,500. The note payable balance net of debt discount at September 30, 2017 was $20,725.


The Agreementand Note are being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.We arestill accounting for the interest in accordance with GAAP.

We borrow funds from third parties from time to time for working capital purposes with an upfront fee of approximately $400, paying no interest, and with no length of repayment. For the nine months ended September 30, 2017 (Successor), we had borrowings of $22,500 and repayments of $9,093 for a balance of $13,407 at September 30, 2017. Repayments are based on 30% of amounts processed through PayPal until the balance is paid.

Due to Related Party

During the three and nine months ended September 30, 2017 (Successor), we received no advances from our CEO/director, incurred business expenses that were paid by the CEO/director of $962,172 (comprised of operating expenses of $946,669, inventory purchases totaling $5,650, website development costs of $8,913, and purchased equipment of $940) and had repayments of $631,035. We have a balance owed to the related party of $771,884 at September 30, 2017 (Successor). During the three and nine months ended September 30, 2017 (Successor), we incurred $45,000 and $135,000, respectively, of deferred compensation related to the CEO/director’s employment agreement and $20,000 and $60,000, respectively, of deferred compensation related to the Secretary’s employment agreement. As of September 30, 2017 (Successor), accrued compensation-related party was $971,000.

Advance from Shareholders (Predecessor)

CCI issued notes payable to Menno Holterman. As of December 31, 2014, CCI had borrowed $181,408 bearing interest at 10%. During the year ended December 31, 2015, CCI borrowed an additional $278,273 bearing no interest and had no repayments for a balance of $459,681 at December 31, 2015 (“2015 Note”). During the nine months ended September 30, 2016, CCI borrowed an additional $82,553 (“2016 Note”) bearing no interest and had no repayments (collectively, “2015 and 2016 Notes”) for a balance of $542,234 at September 30, 2016. For the 2015 and 2016 Notes, we imputed interest on the principal amount of the borrowings at 10% per annum. The terms of the December 2014 note call for interest only payments payable for the first three and nine months of the note and beginning April 2015, payment of principal amortized over the remaining term of the note plus interest. The note was due June 1, 2016. As CCI is in default, the Holterman Notes were reclassed to short term notes payable – related party. CCI recognized interest expense of $12,573 and $35,813 under Other expense in the accompanying consolidated Statements of Operations for the three and nine months ended September 30, 2016 (Predecessor), respectively.

CCI had no employment agreement with its CEO and director, but CCI still incurred compensation on behalf of the CEO and director. CCI incurred compensation expense of $20,110 and $56,884 in the three and nine months ended September 30, 2016 (Predecessor), respectively. There were no amounts due to the CEO and director for unpaid amounts related to business expenses paid by the CEO on behalf of CCI. During the three and nine months ended September 30, 2016 (Predecessor), the CEO and director received employee benefits totaling $15,490 and $34,329, respectively. In addition, the CEO/director incurred business expenses of $1,250 and $6,570 and had repayments for business expenses of $0 and $180 for the three and nine months ended September 30, 2016 (Predecessor), respectively.

Stock Transactions (Successor)

In October 2017, the Company issued 2,175,012 restricted common shares for services of $433,754 (based on our stock price on the date of grant).

During the nine months ended September 30, 2017, we issued 4,551,756 restricted common shares for services of $298,005 (based on our stock price on the date of grant).

On January 2, 2017, we issued 150,000 restricted common shares for payment of accounts payable of $14,985.


As of December 31, 2016, we previously issued common shares pursuant to the terms of the Consent, Waiver and Modification Agreement (the “Agreement”) with certain Purchasers of the December 2015 Purchase Agreement dated December 23, 2015. The waivers contained in the Agreement were related to an increase in the shares issuable under the Company’s 2015 Stock Option Plan, a waiver of the right to participate in additional offerings by us, and allowing up to 20,000,000 shares of our common stock to be issued pursuant to a private or public offering at a price of not less than $0.30 per share. As consideration for the terms contained in the Agreement, as well as for a fee of $0.0001 per share, we issued an aggregate of 1,000,000 shares to the December 2015 Purchasers.

Stock Based Compensation (Successor)

As of December 31, 2016, our board of directors and shareholders previously authorized the adoption and implementation of the Company’s 2015 Equity Incentive Plan (the “2015 Plan”). The principal purpose of the 2015 Plan is to attract, retain and motivate employees, officers, directors, consultants, agents, advisors and independent contractors to us and our related companies by providing them the opportunity to acquire a proprietary interest in us and to link their interests and efforts to the long-term interests of our shareholders. The material terms of the 2015 Plan are summarized in “Executive Compensation Plans and Other Benefit Plans” in this filing. Under the 2015 Plan, an aggregate of 20,000,000 shares of our common stock have initially been reserved for issuance pursuant to a variety of stock-based compensation awards, including stock options, stock appreciation rights, stock awards, restricted stock, restricted stock units and other stock and cash-based awards.

In October 2017, we issued a total of 62,000 restricted common shares to an employee, valued at $11,160 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

In July 2017, we issued a total of 10,000 restricted common shares to two employees, valued at $600 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

On January 22, 2017, we issued a total of 103,200 restricted common shares to our employees, valued at $5,160 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

On August 28, 2017, we issued a total of 100,000 immediately vesting restricted common shares to a member of our Advisors, valued at $5,000 (based on the fair value of the services on the date of grant) for outside advisory and consulting services pursuant to our 2015 Equity Incentive Plan.

As of December 31, 2016, we issued a total of 400,000 restricted common shares to our Advisors, valued at $100,000 (based on the estimated fair value of the stock on the date of grant) for outside advisory and consulting services pursuant to our 2015 Equity Incentive Plan. One-twelfth (1/12) of the shares will be earned each month. We will revalue the shares at each vesting period and recognize expense for the portion of the shares earned. We recognized compensation expense of $4,167 and $35,417 under general and administrative expenses in the accompanying consolidated Statements of Operations for the three and nine months ended September 30, 2017 (Successor), respectively. As of September 30, 2017, the Advisors had vested in 400,000 shares.

As of December 31, 2016, we previously issued our CEO, options for 10,000,000 shares of our common stock under the 2015 Plan, valued at $2,500,000 (based on the Black Scholes valuation model on the grant date). The Black-Scholes option-pricing model used the following weighted average assumptions as of December 31, 2016: (i) no dividend yield for each year, (ii) volatility of 35.6 percent, (iii) risk-free interest rate of 1.87 percent, (iv) stock price of $0.25, (v) exercise price of $0.005, and (vi) expected life of 6.0 years. The options will vest 50% on the first anniversary of the grant date (“First Year Vest”) and the remaining 50% of the shares shall vest in twelve (12) equal installments on the first day of each calendar month following the first anniversary of the grant date beginning on June 1, 2016 and ending on June 1, 2017 (“Second Year Vest”), provided that CEO is continuously employed by the Company from the grant date through such applicable vesting date. Notwithstanding the foregoing, 100% of the shares of the Company’s common stock subject to the option shall fully vest if the Company shall successfully sell all of the shares of its common stock included in the primary offering of such common stock by the Company pursuant to the registration statement on Form S-1 to be filed with the Securities and Exchange Commission within ninety (90) days of the grant date. The First Year Vest options will amortize to expense over a 12 month period beginning May 2015 through April 2016 and the Second Year Vest options will amortize to expense over a 24 month period beginning May 2015 through April 2017.


We recognized expense of $0 and $45,391 for the three and nine months ended September 30, 2017 (Successor), respectively, within stock based compensation in the accompanying consolidated Statement of Operations with no amounts remaining to be recognized.

Capital Expenditures

Other Capital Expenditures

We expect to purchase approximately $30,000 of equipment in connection with the expansion of our business during the next twelve months.

Fiscal year end

Our fiscal year end is December 31.

Going ConcernCritical Accounting Policies

We had an accumulated deficit of approximately $9,206,000 and $6,130,000 at September 30, 2017 (Successor) and December 31, 2016 (Successor), respectively, had a working capital deficit of $4,331,000 and $2,128,000 at September 30, 2017 (Successor) and December 31, 2016 (Successor), respectively, had a net loss of approximately $1,498,000 and $3,076,000, and $113,000 and $435,000, for the three and nine months ended September 30, 2017 (Successor) and September 30, 2016 (Predecessor), respectively, and net cash used in operating activities of approximately $174,000 and $135,000 for the nine months ended September 30, 2017 (Successor) and 2016 (Predecessor), respectively, with limited revenue earned since inception. These matters raise substantial doubt about the Company’s abilityRefer to continue as a going concern.

While we are attempting to expand operations and increase revenues, our cash position may not be sufficient enough to support our daily operations. We intend to raise additional funds by way of a public or private offering. We believe that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity for us to continue as a going concern. While we believeNote 3 in the viability of our strategyaccompanying notes to generate revenues and in its ability to raise additional funds, there can be no assurances to that effect. Our ability to continue as a going concern is dependent upon our ability to further implement our business plan and generate revenues. Our current burn rate to maintain the minimal level of operations for us to be in a position to execute our business plan upon funding is anticipated to be no greater than $25,000 per month in cash. Joseph Segelman, our President and CEO, has agreed to underwrite these costs, if necessary, until we are able to more fully execute our business plan. In addition, until we begin to more fully execute our business plan, we will continue to defer and accrue salaries and thus will not require cash to make payments under employment agreements.

Theunaudited condensed consolidated financial statements do not include any adjustments that might be necessary if we are unable to continue as a going concern.

Critical Accounting Policies

The Commission has defined a company’sfor critical accounting policies as the ones that are most important to the portrayal of our financial condition and results of operations and which require us to make its most difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. Based on this definition, we have identified the critical accounting policies and judgments addressed below. We also have other key accounting policies that are significant to understanding our results.policies.


The following are deemed to be the most significant accounting policies affecting us.

Use of Estimates

The preparation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of net sales and expenses during the reported periods. Actual results may differ from those estimates and such differences may be material to the consolidated financial statements. The more significant estimates and assumptions by management include among others: inventory valuation, warrant liability valuation, derivative liability valuation, common stock and option valuation, valuation of acquired intangible assets, and the recoverability of intangibles. The current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.

Revenue Recognition

We recognize revenues in accordance with FASB ASC Topic 605, “Revenue Recognition”, and with the guidelines of the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 104 “Revenue Recognition”.

Under SAB 104, four conditions must be met before revenue can be recognized: (i) there is persuasive evidence that an arrangement exists, (ii) delivery has occurred or service has been rendered, (iii) the price is fixed or determinable, and (iv) collection is reasonably assured.

We recognize revenue from product sales when the product is received and accepted by the customer, provided that collection of the resulting receivable is reasonably assured. While the products are being transported and delivered to the customer and until the products are accepted by the customer, the suppliers bear the risk of loss. Credit is granted generally for terms of 7 to 90 days, based on credit evaluations.

We currently have no return policy. We are currently evaluating our return policy to be more in line with industry standards.

Inventories

Inventories are stated at the lower of cost or market on a lot basis each quarter. A lot is determined by the cut, clarity, size, and weight of the sapphires. Our inventory consists of loose sapphire jewels that meet rigorous grading criteria and are of cuts and sizes most commonly used in the jewelry industry. As of September 30, 2017 (Successor) and December 31, 2016 (Successor), we carried primarily loose sapphire jewels and loose sapphire jewels held as samples. Samples are used to show potential customers what the jewelry would look like. Promotional items given to customers that are not expected to be returned will be removed from inventory and expensed. We appraise our inventory on an annual basis or if circumstances dictate sooner to determine if the estimated fair value is greater or less than cost. In addition, we review the inventory each quarter against industry prices from gem-guide and if there is a potential impairment, we would appraise the inventory. The estimated fair value is subject to significant change due to changes in popularity of cut, perceived grade of the clarity of the sapphires, the number type and size of inclusions, the availability of other similar quality and size sapphires, and other factors. As a result, the appraised value of the sapphires could be significantly lower from the current estimated fair value. Our loose sapphire jewels do not degrade in quality over time and are not subject to fashion trends. In view of the foregoing factors, we have concluded that no excess or obsolete loose jewel inventory reserve requirements existed as of September 30, 2017 and December 31, 2016, respectively.


Intangible Assets and Goodwill

Goodwill is the cost of an acquisition less the fair value of the net assets of the acquired business.

Intangible assets consist primarily of tradenames, proprietary designs, developed technology – website, and developed technology – Ipad application. Our intangible assets are being amortized on a straight-line basis over a period of three to ten years.

Impairment of Long-lived Assets and Goodwill

We evaluate goodwill for impairment annually as of December 31st, and whenever events or changes in circumstances indicate it is more likely than not that the fair value of a reporting unit containing goodwill is less than its carrying amount. The goodwill impairment test consists of a two-step process, if necessary. The first step is to compare the fair value of a reporting unit to its carrying value, including goodwill. We typically use discounted cash flow models to determine the fair value of a reporting unit. The assumptions used in these models are consistent with those we believe hypothetical marketplace participants would use. If the fair value of the reporting unit is less than its carrying value, the second step of the impairment test must be performed in order to determine the amount of impairment loss, if any. The second step compares the implied fair value of the reporting unit’s goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit’s goodwill exceeds its implied fair value, an impairment charge is recognized in an amount equal to that excess. The loss recognized cannot exceed the carrying amount of goodwill.

We periodically evaluate whether the carrying value of property, equipment and intangible assets has been impaired when circumstances indicate the carrying value of those assets may not be recoverable. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset. If the carrying value is not recoverable, the impairment loss is measured as the excess of the asset’s carrying value over its fair value.

Our impairment analyses require management to apply judgment in estimating future cash flows as well as asset fair values, including forecasting useful lives of the assets, assessing the probability of different outcomes, and selecting the discount rate that reflects the risk inherent in future cash flows. If the carrying value is not recoverable, we assess the fair value of long-lived assets using commonly accepted techniques, and may use more than one method, including, but not limited to, recent third party comparable sales and discounted cash flow models. If actual results are not consistent with our assumptions and estimates, or our assumptions and estimates change due to new information, we may be exposed to an impairment charge in the future.

Deferred Revenue

Deferred revenue consists of customer orders paid in advance of the delivery of the order. The Company classifies deferred revenue as short-term as the typical order ships within three weeks of placing the order. Deferred revenue is recognized as revenue when the product is shipped to the customer and all other revenue recognition criteria have been met.

Deferred Revenue (Predecessor)

In March 2016, CCI entered into an agreement with Knight Capital LLC (“Knight”) whereby in exchange for $147,500, CCI agreed to sell Knight $199,125 of our future sales.

CCI accounted for the sale of future receivables in accordance with ASC 470, Debt, as deferred revenue on the date of the agreement. For the three and nine months ended September 30, 2016 (Predecessor), CCI repaid $23,000 and $100,000, respectively, to Knight.


Stock Based Compensation

Issuances of our common stock or warrants for acquiring goods or services are measured at the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. The measurement date for the fair value of the equity instruments issued to consultants or vendors is determined at the earlier of (i) the date at which a commitment for performance to earn the equity instruments is reached (a “performance commitment” which would include a penalty considered to be of a magnitude that is a sufficiently large disincentive for nonperformance) or (ii) the date at which performance is complete. However, situations may arise in which counter performance may be required over a period of time but the equity award granted to the party performing the service is fully vested and non-forfeitable on the date of the agreement. As a result, in this situation in which vesting periods do not exist as the instruments fully vested on the date of agreement, we determine such date to be the measurement date and will record the estimated fair market value of the instruments granted as a prepaid expense and amortize such amount to general and administrative expense in the accompanying consolidated Statements of Operations over the contract period. When it is appropriate for us to recognize the cost of a transaction during financial reporting periods prior to the measurement date, for purposes of recognition of costs during those periods, the equity instrument is measured at the then-current fair values at each of those interim financial reporting dates.

For purposes of determining the variables used in the calculation of stock compensation expense under the provisions of FASB ASC Topic 505, “Equity” and FASB ASC Topic 718, “Compensation - Stock Compensation,”we perform an analysis of current market data and historical Company data to calculate an estimate of implied volatility, the expected term of the option and the expected forfeiture rate. With the exception of the expected forfeiture rate, which is not an input, we use these estimates as variables in the Black-Scholes option pricing model. Depending upon the number of stock options granted, any fluctuations in these calculations could have a material effect on the results presented in our consolidated Statements of Operations and comprehensive income. In addition, any differences between estimated forfeitures and actual forfeitures could also have a material impact on our financial statements.

Non-Cash Equity Transactions

Shares of equity instruments issued for non-cash consideration are recorded at the fair value of the consideration received based on the market value of services to be rendered, or at the value of the stock given, considered in reference to contemporaneous cash sale of stock.

Fair Value of Financial Instruments

We apply the provisions of accounting guidance, FASB Topic ASC 825 that requires all entities to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized on the balance sheet, for which it is practicable to estimate fair value, and defines fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties. As of September 30, 2017 and December 31, 2016, the fair value of inventory, accrued compensation - related party, and advance from shareholder approximated carrying value due to the short maturity of the instruments, quoted market prices or interest rates which fluctuate with market rates.

Debt

We issue debt that may have separate warrants, conversion features, or no equity-linked attributes.

Debt with warrants – When we issue debt with warrants, we treat the warrants as a debt discount, record as a contra-liability against the debt, and amortize the balance over the life of the underlying debt as amortization of debt discount expense in the consolidated Statements of Operations. The offset to the contra-liability is recorded as additional paid in capital in our balance sheet. We determine the value of the warrants using the Black-Scholes Option Pricing Model (“Black-Scholes”) using the stock price on the date of issuance, the risk free interest rate associated with the life of the debt, and the volatility of our stock. If the debt is retired early, the associated debt discount is then recognized immediately as amortization of debt discount expense in the consolidated Statements of Operations. The debt is treated as conventional debt.


Convertible debt – derivative treatment – When we issue debt with a conversion feature, we must first assess whether the conversion feature meets the requirements to be treated as a derivative, as follows: a) one or more underlyings, typically the price of our common stock; b) one or more notional amounts or payment provisions or both, generally the number of shares upon conversion; c) no initial net investment, which typically excludes the amount borrowed; and d) net settlement provisions, which in the case of convertible debt generally means the stock received upon conversion can be readily sold for cash. An embedded equity-linked component that meets the definition of a derivative does not have to be separated from the host instrument if the component qualifies for the scope exception for certain contracts involving an issuer’s own equity. The scope exception applies if the contract is both a) indexed to its own stock; and b) classified in shareholders’ equity in its statement of financial position.

If the conversion feature within convertible debt meets the requirements to be treated as a derivative, we estimate the fair value of the convertible debt derivative using Black-Scholes upon the date of issuance. If the fair value of the convertible debt derivative is higher than the face value of the convertible debt, the excess is immediately recognized as interest expense. Otherwise, the fair value of the convertible debt derivative is recorded as a liability with an offsetting amount recorded as a debt discount, which offsets the carrying amount of the debt. The convertible debt derivative is revalued at the end of each reporting period and any change in fair value is recorded as a gain or loss in the consolidated Statements of Operations. The debt discount is amortized through interest expense over the life of the debt.

Convertible debt – beneficial conversion feature – If the conversion feature is not treated as a derivative, we assess whether it is a beneficial conversion feature (“BCF’). A BCF exists if the conversion price of the convertible debt instrument is less than the stock price on the commitment date. This typically occurs when the conversion price is less than the fair value of the stock on the date the instrument was issued. The value of a BCF is equal to the intrinsic value of the feature, the difference between the conversion price and the common stock into which it is convertible, and is recorded as additional paid in capital and as a debt discount in the Balance Sheet. We amortize the balance over the life of the underlying debt as amortization of debt discount expense in the consolidated Statements of Operations. If the debt is retired early, the associated debt discount is then recognized immediately as amortization of debt discount expense in the consolidated Statements of Operations.

If the conversion feature does not qualify for either the derivative treatment or as a BCF, the convertible debt is treated as traditional debt.

Future Contractual Obligations and Commitments

As of September 30, 2017, other than noted below, we had no future contractual obligations and commitments. Future contractual obligations and commitments are based on the terms of the relevant agreements and appropriate classification of items under GAAP as currently in effect. Future events could cause actual payments to differ from these amounts.

We incur contractual obligations and financial commitments in the normal course of our operations and financing activities. Contractual obligations include future cash payments required under existing contracts, such as debt and lease agreements. These obligations may result from both general financing activities and from commercial arrangements that are directly supported by related operating activities. Details on these obligations are set forth below.

Convertible Note Payable

November 2016 Securities Purchase Agreement (Successor)

As of December 31, 2016, the Purchasers of the December 2015 Securities Purchase Agreement previously exercised their right under Section 2.4 of the Purchase Agreement, in order to enter into a Subsequent Closing, as that term is defined in the Purchase Agreement, under the same terms as are included in the Purchase Agreement. The November 2016 Incentive Shares, November 2016 Notes and November 2016 Warrants were issued on November 10, 2016. November 2016 Purchasers received (i) November 2016 Incentive Shares at the rate of 2.8986 November 2016 Incentive Shares for each $1.00 of November 2016 Note principal issued to such November 2016 Purchaser; (ii) a November 2016 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s November 2016 Note; and (iii) November 2016 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s November 2016 Note principal amount divided by $0.12 (“November 2016 Purchaser Conversion Price”), the conversion price in effect on the November 2016 Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per share exercise price equal to $0.30, subject to adjustment. The aggregate cash subscription amount received by the Company from the purchasers for the issuance of the November 2016 Incentive Shares, November 2016 Notes and November 2016 Warrants was approximately $244,945 which was issued at a $42,557 original issue discount from the face value of the November 2016 Note.


December 2015 Securities Purchase Agreement (Successor)

As of December 31, 2016, we previously entered into a Securities Purchase Agreement (the “December 2015 Purchase Agreement”) with respect to the sale and issuance to certain institutional investors Alpha and Brio (collectively “December 2015 Purchasers”) of up to (i) 2,500,000 shares of our Common Stock (the “December 2015 Incentive Shares”); (ii) $862,500 aggregate principal amount of Secured Convertible Notes (the “December 2015 Notes”) and (iii) Common Stock Purchase Warrants to purchase up to an aggregate of 10,781,250, as amended, shares of our Common Stock (the “December 2015 Warrants”). The December 2015 Incentive Shares, December 2015 Notes and December 2015 Warrants were issued on December 23, 2015 (the “December 2015 Original Issue Date”). December 2015 Purchasers received (i) December 2015 Incentive Shares at the rate of 2.8986 December 2015 Incentive Shares for each $1.00 of December 2015 Note principal issued to such December 2015 Purchaser; (ii) a December 2015 Note with a principal amount of $1.00 for each $0.86956 for each $1.00 paid by each purchaser for such purchaser’s December 2015 Note; and (iii) December 2015 Warrants to purchase up to a number of shares of Common Stock equal to 100% of such purchaser’s December 2015 Note principal amount divided by $0.12 (“December 2015 Purchaser Conversion Price”), the conversion price in effect on the December 2015 Initial Closing Date, as amended on May 30, 2017 to $0.08, with a per share exercise price equal to $0.30, subject to adjustment. The aggregate cash subscription amount received by us from the purchasers for the issuance of the December 2015 Incentive Shares, December 2015 Notes and December 2015 Warrants was approximately $724,500 (the “Subscription Amount”) which was issued at a $138,000 original issue discount from the face value of the December 2015 Note.

In addition, the November 2016 Note and the December 2015 Note provide that commencing six (6) months after the Original Issue Date, we will have the option of prepaying the outstanding principal amount of the Notes (an “Optional Redemption”), in whole or in part, by paying to the holders a sum of money in cash equal to one hundred percent (100%) of the principal amount to be redeemed, together with accrued but unpaid interest thereon, if any, and any and all other sums due, accrued or payable to the holder arising under the Note through the Redemption Payment Date and 2.8986 shares of our Common Stock for each $1.00 of Note principal amount being redeemed. A Notice of Redemption, if given, may be given on the first Trading Day following twenty (20) consecutive Trading Days during which all of the “Equity Conditions”, as defined, have been in effect.

As a result of the failure to timely file our 2016 Form 10-K for the year ended December 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017, the Company entered into a Second Consent, Waiver and Modification Agreement with certain purchasers of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers contained in the Agreement were related to a waiver of the right to participate in additional offerings by the Company, allowing shares of the Company’s common stock to be issued pursuant to a private offering at a price of not less than $0.08 per share as well as warrants exercisable for a period of five years at $0.30 per share, adjusting the conversion price of the Notes issued to the purchasers to $0.08 per share, extending the maturity date of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor). The extinguishment of debt is comprised of changes in the fair value of warrant and derivative liabilities due to the amendment of the notes that were measured immediately prior to and subsequent to the amendment that resulted in extinguishment loss of $176,022 for the November 2016 Purchaser Warrants, $75,648 for the December 2015 Purchaser Warrants, $183,250 for the November 2016 Purchaser Conversion Shares, and $41,842 for the December 2015 Purchaser Conversion Shares, as well as $178,409 for the unamortized debt discount associated with the November 2016 Notes and $36,200 for the unamortized debt discount associated with the December 2015 Notes.


Note Payable

On June 30, 2017, we entered into a Loan Agreement, a Secured Promissory Note (“Note”) and a personal guarantee with respect to the funding by certain institutional investorsAlpha Capital Anstalt and Brio Capital Master Fund Ltd.of up to $1,125,000 in debt. Until December 31, 2018, we have the ability to request quarterly advances of up to the lesser of (i) $250,000 or (ii) one sixth (1/6) of the revenue reported in the Form 10-Q or 10-K for the previous calendar quarter or previous fiscal year, whichever is most recent, provided that such revenue generated a profit of at least 10 percent (10%). The investors may advance the funds in their absolute discretion. In June 2017, the Company was advanced $125,005. The Note shall become due and payable 18 months from each advance date. We must make payments to the investors in an amount of $350, including interest at 10% per annum, every business day from the date of the first advance, which shall be increased proportionately upon each advance. The Note is secured with our assets pursuant to a security agreement dated December 23, 2015. In addition, our CEO has personally guaranteed the Note. As additional consideration for the loan, the investors received 1,500,000 shares of restricted common stock, in aggregate, valued at $105,000(based on our stock price on the date of grant) along with $2,500 in cash for reimbursement of expenses incurred and recorded as debt issuance costs with a balance at September 30, 2017 of $87,500. The note payable balance net of debt discount at September 30, 2017 was $20,725.

The Agreementand Note are being entered into in accordance with the halachically accepted exemptions on the paying of interest payments in business transactions known as “heter iska”.We arestill accounting for the interest in accordance with GAAP.

We borrow funds from third parties from time to time for working capital purposes with an upfront fee of approximately $400, paying no interest, and with no length of repayment. For the nine months ended September 30, 2017 (Successor), we had borrowings of $22,500 and repayments of $9,093 for a balance of $13,407 at September 30, 2017. Repayments are based on 30% of amounts processed through PayPal until the balance is paid.

Employment Agreements

We previously had a consulting agreement with our CEO under which he was compensated $120,000 per annum. Beginning June 20, 2013, this contract was to continue unless and until terminated at any time by either us or CEO giving two month notice in writing. Such consulting agreement was terminated by mutual agreement as of May 1, 2015 and superseded by the employment agreement effective May 1, 2015. The initial term of the employment agreement expires on December 31, 2018, unless earlier terminated by us or CEO. The agreement provides for automatic one-year renewals, unless either we or CEO give notice of our or his intention not to extend at least 90 days prior to the expiration of any term. In addition, CEO will receive a minimum annual base salary of $180,000, is eligible to receive an annual performance bonus each year, if performance goals established by our board of directors are met, and is entitled to participate in customary benefit plans. There have been no performance goals established. If we terminate CEO’s employment without cause, he will be entitled to the following: (i) payment of (x) accrued compensation and unpaid base salary through the date of such termination, (y) any amounts previously deferred by CEO and (z) the payment or reimbursement for expenses incurred prior to the date of such termination; (ii) an amount equal to 200% of the base salary and (iii) continued participation, at our expense, in our health and welfare programs for a period of two years after the date of termination. We incurred compensation expense of $45,000 and $135,000 for the three and nine months ended September 30, 2017 (Successor), respectively. Deferred compensation totaling $664,000 as of September 30, 2017 (Successor), is included in Accrued Compensation-Related Party. Deferred compensation includes $450,000 related to the employment agreement and $214,000 related to the consulting agreement. In addition, we incurred employee benefits on behalf of the CEO for the three and nine months ended September 30, 2017 (Successor) totaling approximately $3,531 and $11,977, respectively. Employee benefits include health and dental coverage, use of a car, car insurance, and a gym membership.


We previously had a consulting agreement with our secretary and director (“Secretary”) under which she was compensated $60,000 per annum. Beginning June 20, 2013, this contract was to continue unless and until terminated at any time by either us or Secretary giving two month notice in writing. Such consulting agreement was terminated by mutual agreement as of May 1, 2015 and superseded by the employment agreement effective May 1, 2015. The initial term of the employment agreement expires on December 31, 2018, unless earlier terminated by us or Secretary. The agreement provides for automatic one-year renewals, unless either we or Secretary give notice of our or his intention not to extend at least 90 days prior to the expiration of any term. In addition, Secretary will receive a minimum annual base salary of $80,000. If we terminate Secretary’s employment without cause, she will be entitled to the following: (i) payment of (x) accrued compensation and unpaid base salary through the date of such termination, (y) any amounts previously deferred by director and (z) the payment or reimbursement for expenses incurred prior to the date of such termination; (ii) an amount equal to 50% of the base salary and (iii) continued participation, at our expense, in our health and welfare programs for a period of two years after the date of termination. We incurred compensation expense of $20,000 and $60,000 for the three and nine months ended September 30, 2017 (Successor), respectively. Deferred compensation totaling $307,000 as of September 30, 2017 (Successor), is included in Accrued Compensation-Related Party. Deferred compensation includes $193,333 related to the employment agreement and $113,667 related to the consulting agreement. In addition, we incurred employee benefits on behalf of the Secretary for the three and nine months ended September 30, 2017 (Successor) totaling approximately $1,798 and $5,378, respectively. Employee benefits include use of a car and car insurance.

During the nine months ended September 30, 2017 (Successor), we received no advances from our CEO/director, incurred business expenses that were paid by the CEO/director of $966,068 (comprised of operating expenses of $950,565, inventory purchases totaling $5,650, website development costs of $8,913, and purchased equipment of $940) and had repayments of $631,524. We have a balance owed to the related party of $775,291 at September 30, 2017 (Successor). During the three and nine months ended September 30, 2017 (Successor), we incurred $45,000 and $135,000, respectively, of deferred compensation related to the CEO/director’s employment agreement and $20,000 and $60,000, respectively, of deferred compensation related to the Secretary’s employment agreement. As of September 30, 2017 (Successor), accrued compensation-related party was $971,000.

Consulting Agreement

On December 1, 2016, we entered into a consulting agreement with Owen deVries, CCI’s CEO and director. The agreement calls for Mr. deVries to develop strategic partnerships and international business on our behalf for initial monthly payments of $11,000. The agreement was amended in April 2017 to reduce the monthly payment to $4,000. The agreement may be terminated given 90 day written notice.

Contingent Payments

On December 1, 2016, we acquired substantially all of the operating assets of CCI. As part of the purchase price of the operating assets of CCI, there is a cash payment of $500,000 contingent upon a future offering and earn out payments for all sales of CCI and RGNP products sold via CCI sales channels for the 2017, 2018, 2019 and 2020 calendar years. The estimated fair value of the contingent payments totaled $424,511 and was recognized as a liability in the accompanying consolidated balance sheets as of December 31, 2016 (Successor). During the nine months ended September 30, 2017 (Successor), ASK Gold and CCI each earned $23,578 of earn out payments for a total of $47,156. In addition, the Company paid $95,020 in reimbursement expenses (“Reimbursement Expenses”) that were the responsibility of CCI and will be applied against current and future earn out payments to CCI. We applied $23,578 of earn out payments owed to CCI against the Reimbursement Expenses for a net balance of $71,442 owed by CCI to us as of September 30, 2017 that is recorded in estimated fair value of contingent payments, net in the accompanying consolidated balance sheets. As of September 30, 2017 (Successor), estimated fair value of contingent payments, net was $305,913.


Recent Accounting Pronouncements

Refer to Note 3 in the accompanying notes to the condensed consolidated financial statements.

Off-Balance Sheet Arrangements

As of September 30, 2017 (Successor),2022, we have not entered into any transaction, agreement or other contractual arrangement with an entity unconsolidated under which it has:

a retained or contingent interest in assets transferred to the unconsolidated entity or similar arrangement that serves as credit;

liquidity or market risk support to such entity for such assets;

an obligation, including a contingent obligation, under a contract that would be accounted for as a derivative instrument; or

an obligation, including a contingent obligation, arising out of a variable interest in an unconsolidated entity that is held by, and material to us, where such entity provides financing, liquidity, market risk or credit risk support to or engages in leasing, hedging, or research and development services with us.

Inflation

We do not believe that inflation has had a material effect on our results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURESDISCLOSURE ABOUT MARKET RISK.RISK

AsWe are a “smallersmaller reporting company as defined by Item 10Rule 12b-2 of Regulation S-K, wethe Securities Exchange Act of 1934 and are not required to provide the information in Item 3.under this item.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rule 13a-l5(e) under the Exchange Act) that are designed to ensure that information that would be required to be disclosed in Exchange Act reports is recorded, processed, summarized and reported within the time period specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including to our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

37

Our management, under the supervision and with the participation of our Chief Executive Officer (“CEO”)CEO and Chief Financial Officer (“CFO”), has evaluated the effectiveness of our disclosure controls and procedures as defined in SEC Rules 13a-15(e) and 15d-15(e), using the criteria in Internal Control-Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”)(2013), as of the end of the period covered by this report. Based on such evaluation, management identified deficiencies that were determined to be a material weakness.

A material weaknessManagement’s Report on Internal Controls over Financial Reporting

The Company’s management is a deficiency, or a combination of deficiencies,responsible for establishing and maintaining effective internal control over financial reporting (as defined in disclosure controls and procedures, such that there is a reasonable possibility that a material misstatementRule 13a-l5(f) of the company’s annual or interim financial statements will not be prevented or detected on a timely basis. BecauseSecurities Exchange Act). Management assessed the effectiveness of the Company’s internal control over financial reporting as of September 30, 2022. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) (2013). Based on that assessment, management believes that, as of September 30, 2022, the Company’s internal control over financial reporting was ineffective based on the COSO criteria, due to the following material weaknesses described below, management concluded that our disclosure controls and procedures were ineffective as of end of the period covered by this report to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules.listed below.


The specific material weaknesses identified by the Company’scompany’s management as of end of the period covered by this report include the following:

we have not performed a risk assessment and mapped our processes to control objectives;

we have not implemented comprehensive entity-level internal controls;

we have not implemented adequate system and manual controls; and;and

we do not have sufficient segregation of duties. As such, the officers approve their own related business expense reimbursements

Despite the material weaknesses reported above, our management believes that our condensed consolidated financial statements included in this report fairly present in all material respects our financial condition, results of operations and cash flows for the periods presented and that this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report.

This report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public accounting firm pursuant to rules of the Commission that permit us to provide only management’s report in this report.

Management’s Remediation Plan

The weaknesses and their related risks are not uncommon in a company of our size because of the limitations in the size and number of staff. Due to our size and nature, segregation of all conflicting duties has not always been possible and may not be economically feasible.

However, weplan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterlyannual report on Form 10-Q,10-K, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement the following changes in the current fiscal year as resources allow:

(i)appointAppoint additional qualified personnel to address inadequate segregation of duties and implement modifications to our financial controls to address such inadequacies;
(ii)Hire a new Big 4 CFO with experience working in publicly traded companies and hire a staff person to support the CFO, which was accomplished in March 2022.

The remediation efforts set out herein will be implemented in the current 20172022 fiscal year. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues, if any, within our company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake.

38

Management believes that despite our material weaknesses set forth above, our condensed consolidated financial statements for the threenine months ended September 30, 20172022 are fairly stated, in all material respects, in accordance with U.S. GAAP.

Changes in Internal ControlsControl over Financial Reporting

There werehave been no changes in the Company’sour internal control over financial reporting during the quarter endednine months ending September 30, 20172022 that have materially affected, or are reasonably likely to materially affect, our internal controlscontrol over financial reporting. We will continue to evaluate the effectiveness of internal controls and procedures on an ongoing basis.


PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.PROCEDINGS.

From time to time, we may become party to litigation or other legal proceedings that we consider to be a part of the ordinary course of our business. We are not currently involved in legal proceedings that could reasonably be expected to have a material adverse effect on our business, prospects, financial condition or results of operations. We may become involved in material legal proceedings in the future. To the best our knowledge, none of our directors, officers or affiliates is involved in a legal proceeding adverse to our business or has a material interest adverse to our business.

ITEM 1A. RISK FACTORS.

We are a smaller reporting companySmaller Reporting Company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item. We have filed a registration statement on Form S-1 under the Securities Act of 1933, as amended, that was declared effective on May 4, 2016 and readers of this report should refer to and read the section on “Risk Factors” in such Form S-1 for important information relating to our company, our industry, our securities and the offering of our securities that is the subject of such Form S-1.

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

On August 28, 2017, weSeptember 20, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due September 20, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 733,333 shares of the Company’s Common Stock at an exercise price of $0.25 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a total of 100,000 immediately vesting restricted common shares to a member of our Advisors, valued at $5,000 (based on$10,000 original issue discount from the fairface value of the servicesNote. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.15 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

On September 9, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Brio Capital Master Fund Ltd. (“Brio”) of (i) $82,500 aggregate principal amount of Note due September 9, 2023 based on $1.00 for each $0.90909 paid by the dateprevious noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of grant)550,000 shares of the Company’s Common Stock at an exercise price of $0.25 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for outside advisorythe issuance of the Note and consulting servicesWarrants was $75,000 which was issued at a $7,500 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.15 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

On August 31, 2022, the Company entered into an Original Issue Discount Senior Convertible Debenture (the “Note”) with respect to the sale and issuance to institutional investor Osher Capital Partners LLC (“Osher”) of (i) $110,000 aggregate principal amount of Note due August 31, 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 733,333 shares of the Company’s Common Stock at an exercise price of $0.25 per share. The aggregate cash subscription amount received by the Company from the previous noteholder for the issuance of the Note and Warrants was $100,000 which was issued at a $10,000 original issue discount from the face value of the Note. The conversion price for the principal in connection with voluntary conversions by a holder of the convertible notes is $0.15 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

39

In July 2022, the Company entered into an Original Issue Discount Senior Convertible Debentures (the “July 2022 Notes”) totaling (i) $341,000 aggregate principal amount of Note (total of $310,000 cash was received) due in various dates in July 2023 based on $1.00 for each $0.90909 paid by the previous noteholder and (ii) five-year Common Stock Purchase Warrants (“Warrants’) to purchase up to an aggregate of 676,936 shares of the Company’s Common Stock at an exercise price of $0.50 per share. The conversion price for the principal in connection with voluntary conversions by the holders of the convertible notes is $0.50 per share, subject to adjustment as provided therein, such as stock splits and stock dividends.

These issuances have been made pursuant to our 2015 Equity Incentive Plan.transactions exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.

In July 2017, we issued a total of 10,000 restricted common shares to two employees, valued at $600 (based on our stock price on the date of grant) as compensation pursuant to the Company’s 2015 Equity Incentive Plan.

During the three months ended September 30, 2017, the Company issued 3,821,756 restricted common shares for services of $210,905 (based on our stock price on the date of grant).

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

As a resultof October 20, 2022, the Company has not repaid three convertible notes totaling $717,530 and the three convertible notes are now in default. The Company is currently in discussions to restructure the terms of the failure to timely file our 2016 Form 10-K for the year ended December 31, 2016 and our Form 10-Q for the three month period ended March 31, 2017, the November 2016 and December 2015 Notes were in default. On May 30, 2017, the Company entered into a Second Consent, Waiver and Modification Agreement with certain purchasers of convertible promissory notes (the “Notes”) pursuant to securities purchase agreements dated December 23, 2015 and November 10, 2016, which were amended pursuant to a Consent, Waiver and Modification Agreement dated October 13, 2016. The waivers contained in the Agreement were related to a waiver of the right to participate in additional offerings by the Company, allowing shares of the Company’s common stock to be issued pursuant to a private offering at a price of not less than $0.08 per share as well as warrants exercisable for a period of five years at $0.30 per share, adjusting the conversion price of the Notes issued to the purchasers to $0.08 per share, extending the maturity date of the December 23, 2015 convertible promissory notes to December 31, 2017 and waiving default provisions listed in the Notes related to the Company’s failure to timely file its Form 10-K for the year ended December 31, 2016 and the Form 10-Q for the three month period ended March 31, 2017. Based on ASC 470-50-40,Extinguishments of Debt, the Company recognized $691,371 as an extinguishment of debt under Other (income) expense in the accompanying consolidated Statements of Operations for the nine months ended September 30, 2017 (Successor).note.


ITEM 4. MINE SAFETYSAFTEY DISCLOSURE.

Pursuant to Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act, issuers that are operators, or that have a subsidiary that is an operator, of a coal or other mine in the United States are required to disclose in their periodic reports filed with the SEC information regarding specified health and safety violations, orders and citations, related assessments and legal actions, and mining-related fatalities from the Federal Mine Safety and Health Administration, or MSHA, under the Federal Mine Safety and Health Act of 1977, or the Mine Act. During the quarter ended September 30, 2017,2022, we did not have any projects that were in production and as such, were not subject to regulation by MSHA under the Mine Act.

ITEM 5. OTHER INFORMATION.INFORMITON.

None.

ITEMItem 6. EXHIBITS.Exhibits.

The following documents are filed as a part of this report or are incorporated by reference to previous filings, if so indicated:

Exhibit NumberDescription
3.1*Amended and Restated Certificate of Incorporation, as filed with the Secretary of State of the State of Delaware on December 22, 2015 and as currently in effect. (Filed as Exhibit 3.1 to the Current Report on Form 8-K filed by the Registrant on December 24, 2015 and incorporated herein by reference)
3.2*Bylaws of the Registrant, as currently in effect (Filed as Exhibit 3.2 to the Registration Statement on Form S-1 filed by the Registrant on May 27, 2015, and incorporated herein by reference).
3.3*Amendment to the Certificate of Incorporation of the Registration (Filed as Exhibit 3.1 to the Current Report on Form 8-K filed by the Registrant on October 23, 2020 and incorporated herein by reference)
10.1*+Share Exchange Agreement dated August 25, 2020 (Filed as Exhibit 10.1 to the Current Report on Form 8-Kfiled by the Registrant on August 31, 2020 and incorporated herein by reference)*.
10.2*+Operating Lease.
10.3*+Employment Agreement for Jeremy Ferrell (Filed as Exhibit 99.1 to the Current Report on Form 8-K filed by the Registrant on March 9, 2022 and incorporated herein by reference).
10.4*January 2020 Financing Documents and Extensions
10.5*June 23, 2020 Financing Documents.

 

Exhibit No.10.6*DescriptionSeptember 17, 2020 Financing Documents
31.1*10.7*Senior Convertible Debenture dated May 10, 2022 (filed as Exhibit 10.21 to S-1/A filed on August 29, 2022)
10.8*Warrant dated May 10, 2022 (filed as Exhibit 10.22 to S-1/A filed on August 29, 2022)
10.9*Warrant dated October 18, 2021 (filed as Exhibit 10.24 to S-1/A filed on August 29, 2022)
10.10*Senior Convertible Debenture dated March 23, 2022 (filed as Exhibit 10.25 to S-1/A filed on August 29, 2022)
10.11*Warrant dated March 23, 2022 (filed as Exhibit 10.26 to S-1/A filed on August 29, 2022)
10.12*Senior Convertible Debenture dated March 23, 2022 (filed as Exhibit 10.27 to S-1/A filed on August 29, 2022)
10.13*Warrant dated March 23, 2022 (filed as Exhibit 10.28 to S-1/A filed on August 29, 2022)
10.14*Senior Convertible Debenture dated April 28, 2022 (filed as Exhibit 10.29 to S-1/A filed on August 29, 2022)
10.15*Warrant dated April 28, 2022 (filed as Exhibit 10.30 to S-1/A filed on August 29, 2022)
10.16*June 1, 2022 Financing Documents
10.17*June 22, 2022 Financing Documents
10.18*Set of Form Documents for July 2022 Financing
10.19*August 31, 2022 Financing Documents
10.20*September 9, 2022 Financing Documents
10.21*October 20, 2022 Financing Documents
21.1Subsidiaries of the Registrant (filed as Exhibit 21.1 to S-1/A filed on August 29, 2022)
31.1Certification by Chief Executive Officer pursuant to Rule 13a-14(a).
31.2Certification by Principal Financial and Chief FinancialAccounting Officer pursuant to Rule 13a-14(a).
32.1*32.1Certification by Chief Executive Officer and 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**

32.2Certification by Principal Financial and Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INSInline XBRL Instance Document
101.SCHInline XBRL Taxonomy Extension Schema Document
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document
101.LABInline XBRL Taxonomy Extension Label Linkbase Document
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document
104Cover Page Interactive Data Files

File (embedded within the Inline XBRL document)
*Filed herewith.Previously filed.
+Management contract or compensatory plan

All references to Registrant’s Forms 8-K, 10-K and 10-Q include reference to File No. 333-204486

41
 

**        In accordance with Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 ofSIGNATURES

Pursuant to the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18requirements of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, ReignSapphireCorporation (the “Registrant”)registrant has duly caused this report to be signed on its behalf by the undersigned thereuntohereunto duly authorized.

REIGN SAPPHIRE CORPORATION

Sigyn Therapeutics, Inc.

a Delaware corporation

Date:Dated: November 13, 201714, 2022By:/s/ Joseph SegelmanJames Joyce
Joseph SegelmanJames Joyce

Chief Executive Officer and Director (Principal Executive Officer)

Dated: November 14, 2022By:/s/ Jeremy Ferrell
Jeremy Ferrell
Chief Financial Officer (Principal Financial and Accounting Officer)
Dated: November 14, 2022By:/s/ Craig Roberts
Craig Roberts
Chief Technology Officer and Director

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

(Principal
SignatureTitleDate
/s/ James JoyceChief Executive Officer and DirectorNovember 14, 2022
James Joyce(Principal Executive Officer)
/s/ Jeremy FerrellChief Financial OfficerNovember 14, 2022
Jeremy Ferrell(Principal Financial and Accounting Officer)

/s/ Craig RobertsCTO and DirectorNovember 14, 2022
Craig Roberts


42