UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q

 

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

 

For the quarterly period ended June 30, 2023

 

Commission File Number 000-54949

 

bdpt_10qimg1.jpg

 

BioAdaptives Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

 

46-2592228

(State or other jurisdiction of

incorporation or organization)

 

(IRS Employer

Identification No.)

 

 

 

2620 Regatta Drive, Suite 102, Las Vegas, NV

 

89128

(Address of principal executive offices)

 

(Zip Code)

 

(702) 659-8829

(Registrant’s telephone number, including area code)

 

N/A

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

 

Indicate by check mark whether the 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 preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes    ☐ NO

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§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

 

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

 

Large accelerated filer

Accelerated filer

Non-Accelerated filer

Smaller reporting Company

Emerging Growth Company

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) YES     ☒ NO

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

776,464,023 common shares issued and outstanding as of August 10, 2023

 

 

 

 

Form 10-Q

 

Table of Contents

 

PART I – FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

3

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of operations

15

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

22

 

 

 

Item 4.

Controls and Procedures

22

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

24

 

 

 

Item 1A.

Risk Factors

24

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

25

 

 

 

Item 3.

Defaults Upon Senior Securities

25

 

 

 

Item 4.

Mine Safety Disclosure

25

 

 

 

Item 5.

Other Information

25

 

 

 

Item 6.

Exhibits

25

 

 

 

Signatures

26

 

 
2

Table of Contents

 

BIOADAPTIVES, INC.

 

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$40,121

 

 

$25,405

 

Marketable securities

 

 

21

 

 

 

42

 

Inventory

 

 

6,487

 

 

 

8,877

 

Total Current Assets

 

 

46,629

 

 

 

34,324

 

 

 

 

 

 

 

 

 

 

License and patent, net

 

 

1,644

 

 

 

2,990

 

TOTAL ASSETS

 

$48,273

 

 

$37,314

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

419,685

 

 

 

409,920

 

Derivative liabilities

 

 

930,072

 

 

 

686,856

 

Current portion of convertible notes - net of discount of $42,512 and $7,647

 

 

315,738

 

 

 

381,793

 

Note payable - related party

 

 

61,290

 

 

 

10,246

 

Total Current Liabilities

 

 

1,726,785

 

 

 

1,488,815

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

1,726,785

 

 

 

1,488,815

 

 

 

 

 

 

 

 

 

 

Stockholders’ Deficit:

 

 

 

 

 

 

 

 

Preferred stock, ($0.0001 par value, 10,000,000 shares authorized;

 

 

 

 

 

 

 

 

Series A Preferred Stock 4,000,000 shares designated; 1,600,000 issued and outstanding, respectively

 

 

160

 

 

 

160

 

Series B Preferred Stock 6,000,000 shares designated; no share issued and outstanding

 

 

-

 

 

 

-

 

Common stock ($0.0001 par value, 1,250,000,000 shares authorized; 576,474,023 and 252,554,765 shares issued and outstanding, and 10,000 issuable, respectively)

 

 

57,647

 

 

 

25,255

 

Additional paid-in capital

 

 

6,246,464

 

 

 

6,074,763

 

Accumulated deficit

 

 

(7,982,783)

 

 

(7,551,679)

Total Stockholders’ Deficit

 

 

(1,678,512)

 

 

(1,451,501)

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

$48,273

 

 

$37,314

 

 

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

 

 
3

Table of Contents

 

BIOADAPTIVES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

 (UNAUDITED)

 

 

 

Three Months Ended

 

 

Six months ended

 

 

 

 June 30,

 

 

 June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$2,339

 

 

$4,322

 

 

$5,715

 

 

$9,855

 

Cost of revenue

 

 

849

 

 

 

2,169

 

 

 

2,245

 

 

 

5,759

 

Gross Profit

 

 

1,490

 

 

 

2,153

 

 

 

3,470

 

 

 

4,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

14,516

 

 

 

87,517

 

 

 

26,552

 

 

 

192,717

 

Professional fees

 

 

42,246

 

 

 

34,112

 

 

 

50,496

 

 

 

71,944

 

Amortization of license and patent

 

 

677

 

 

 

23,821

 

 

 

1,346

 

 

 

56,988

 

Total Operating Expenses

 

 

57,439

 

 

 

145,450

 

 

 

78,394

 

 

 

321,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on marketable securities

 

 

(10)

 

 

(106)

 

 

(20)

 

 

(127)

Interest expense

 

 

(52,253)

 

 

(75,367)

 

 

(103,316)

 

 

(105,466)

Change in fair value of derivative liabilities

 

 

(35,705)

 

 

(5,067)

 

 

(252,844)

 

 

(167,822)

Total Other Expense

 

 

(87,968)

 

 

(80,540)

 

 

(356,180)

 

 

(273,415)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(143,917)

 

 

(223,837)

 

 

(431,104)

 

 

(590,968)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$(143,917)

 

$(223,837)

 

$(431,104)

 

$(590,968)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

$(0.00)

 

$(0.00)

 

$(0.00)

 

$(0.01)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Number of Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

441,742,955

 

 

 

67,545,413

 

 

 

355,268,125

 

 

 

60,677,388

 

 

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

 

 
4

Table of Contents

 

BIOADAPTIVES, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ DEFICIT

 (UNAUDITED)

 

For the Three and Six months ended June 30, 2023

 

 

 

 

 

 

 

 

 

Common

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

Series A Preferred stock

 

 

stock

 

 

 

 

 

paid-in

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2022

 

 

1,600,000

 

 

$160

 

 

 

252,554,765

 

 

$25,255

 

 

$6,074,763

 

 

$(7,551,679)

 

$(1,451,501)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for conversion of debt

 

 

-

 

 

 

-

 

 

 

132,382,517

 

 

 

13,239

 

 

 

94,797

 

 

 

-

 

 

 

108,036

 

Net loss for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(287,187)

 

 

(287,187)

Balance, March 31, 2023

 

 

1,600,000

 

 

$160

 

 

 

384,937,282

 

 

$38,494

 

 

$6,169,560

 

 

$(7,838,866)

 

$(1,630,652)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for conversion of debt

 

 

-

 

 

 

-

 

 

 

191,536,741

 

 

 

19,153

 

 

 

76,904

 

 

 

-

 

 

 

96,057

 

Net loss for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(143,917)

 

 

(143,917)

Balance, June 30, 2023

 

 

1,600,000

 

 

$160

 

 

 

576,474,023

 

 

$57,647

 

 

$6,246,464

 

 

$(7,982,783)

 

$(1,678,512)

 

For the Three and Six months ended June 30, 2022

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

paid-in

 

 

Accumulated

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2021

 

 

1,600,000

 

 

$160

 

 

 

50,819,780

 

 

$5,082

 

 

$5,557,828

 

 

$(6,656,109 )

 

$(1,093,039 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for conversion of debt

 

 

-

 

 

 

-

 

 

 

7,540,799

 

 

 

754

 

 

 

51,263

 

 

 

-

 

 

 

52,017

 

Debts forgiveness - related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

-

 

 

 

10,000

 

Net loss for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(367,131 )

 

 

(367,131 )

Balance, March 31, 2022

 

 

1,600,000

 

 

$160

 

 

 

58,360,579

 

 

$5,836

 

 

$5,619,091

 

 

$(7,023,240 )

 

$(1,398,153 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for conversion of debt

 

 

-

 

 

 

-

 

 

 

19,096,904

 

 

 

1,910

 

 

 

119,705

 

 

 

-

 

 

 

121,615

 

Warrant issued for acquisition of patent

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,429

 

 

 

-

 

 

 

5,429

 

Net loss for the period

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(223,837 )

 

 

(223,837 )

Balance, June 30, 2022

 

 

1,600,000

 

 

$160

 

 

 

77,457,483

 

 

$7,746

 

 

$5,744,225

 

 

$(7,247,077 )

 

$(1,494,946 )

 

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

 

 
5

Table of Contents

 

BIOADAPTIVES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOW

 (UNAUDITED)

 

 

 

Six months ended

 

 

 

 June 30,

 

 

 

2023

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$(431,104)

 

$(590,968)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Change in fair value of derivative liabilities

 

 

252,844

 

 

 

162,755

 

Amortization of license and patent

 

 

1,346

 

 

 

56,988

 

Amortization of debt discount

 

 

82,385

 

 

 

79,547

 

Unrealized (gain) loss on investments in marketable securities

 

 

21

 

 

 

127

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Inventory

 

 

2,390

 

 

 

(5,897)

Accounts payable and accrued liabilities

 

 

15,790

 

 

 

157,431

 

Due to related party

 

 

-

 

 

 

1,803

 

Net Cash Used in Operating Activities

 

 

(76,328)

 

 

(138,214)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceed from related party

 

 

51,044

 

 

 

1,623

 

Repayment to related party

 

 

-

 

 

 

(1,623)

Repayment of notes payable - related party

 

 

-

 

 

 

(25,272)

Proceeds from convertible notes

 

 

40,000

 

 

 

125,000

 

Net Cash Provided by Financing Activities

 

 

91,044

 

 

 

99,728

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

14,716

 

 

 

(38,486)

Cash at beginning of period

 

 

25,405

 

 

 

82,936

 

Cash at end of period

 

$40,121

 

 

$44,450

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$-

 

 

$-

 

Cash paid for interest

 

$-

 

 

$4,728

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Derivative liability recognized as debt discount

 

$110,000

 

 

$92,000

 

Issuance of common stock for conversion of debt

 

$204,093

 

 

$173,632

 

Debts forgiveness - related party

 

$-

 

 

$10,000

 

Warrant issued for Patent’s acquisition

 

$-

 

 

$5,429

 

 

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

 

 
6

Table of Contents

 

BIOADAPTIVES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 (UNAUDITED)

 

1. DESCRIPTION OF BUSINESS AND HISTORY

 

Description of business

 

BioAdaptives, Inc. (“BioAdaptives” or the “Company”) was incorporated in Delaware on April 19, 2013, under the name Apex 8, Inc. Shortly afterwards, the Company’s control person sold his interest; new owners appointed management and changed its name to BioAdaptives, Inc. The Company acquired assets relating to the investigation, development and marketing of nutraceutical products; equipment designed to improve the bioavailability of nutrients in humans and animals; and licenses for specific products.

 

We commenced investigation of the role of various botanicals in primitive cell development and proliferation, including certain algae along with herbs used in Traditional Chinese Medicine and Ayurvedic Practice. In the course of this investigation, BioAdaptives identified several potential human and animal products. The Company terminated further work on the equipment and products licensed in its early stages to concentrate on these products, for both human and animals.

 

The Company’s current nutraceutical products are natural plant- and algal-based dietary supplements for humans and animals developed with our knowledge of natural foods. Our product lines include PluriCell®, PluriPain®, and PrimiLung™ for humans along with Equine All-in-One™ and a related Booster for horses.

 

Our human products are designed to aid memory, cognition and focus; assist in sleep and fatigue reduction; provide pain relief and healing; and improve overall emotional and physical wellness. The science behind our products has proven to be effective for performance enhancement and pain relief for horses and dogs as well as providing improvements in appearance and we have developed products to utilize these advances.

 

The Company also markets the Lung Cleanser™ medical device, which is sold with our PrimiLung® product as part of a Lung Armor™ package. Additionally, during this reporting period, the Company acquired patent rights to a method to embed oxygen in water and is developing commercial products based on this technology that will augment and complement our current product lines.

 

All of these products are sold under licensing and manufacturing agreements with third parties and our current activities are reliant on marketing and distributing products developed and owned by others.

 

In February 2022, the Company acquired US Patent rights to a process that increases dissolved oxygen in water. The process produces MorO2, ingestion of which is believed to increase diffusion of oxygen into muscle tissues. The Company is developing a business plan to manufacture and market products based on the MorO2 technology.

 

The Company’s corporate office is located at 2620 Regatta Drive, Suite 102, Las Vegas, NV 89128.

 

2. SUMMARY OF SIGNIFICANT POLICIES

 

Basis of Presentation

 

The accompanying unaudited interim financial statements of the Company 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 and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10K. 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 period presented, have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosures contained in the audited financial statements for the most recent fiscal period, as reported in the Form 10K filed with SEC on June 30, 2023, have been omitted.

 

 
7

Table of Contents

 

Use of estimates

 

The preparation of consolidated financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company, and on various other assumptions that the Company believes to be reasonable under the circumstances. Actual results could differ from those estimates.

 

Earnings (loss) per share

 

Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued.

 

Financial Instruments and Fair Value Measurements

 

As defined in ASC 820” Fair Value Measurements,” fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

 

The following table summarizes fair value measurements by level as of June 30, 2023, and December 31, 2022, measured at fair value on a recurring basis:

 

 

 

Total Carrying Value

 

 

Quoted Market Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

 

as of June 30, 2023

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities

 

$21

 

 

$21

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$930,072

 

 

$-

 

 

$-

 

 

$930,072

 

 

 

 

Fair Value Measurements as of December 31, 2022, Using:

 

 

 

Total

Carrying

Value

as of

December 31,

 

 

Quoted

Market

Prices in

Active

Markets

 

 

Significant

Other

Observable

Inputs

 

 

Significant Unobservable

Inputs

 

 

 

2022

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities, 105,736 shares of common stock of Hemp, Inc. (HEMP)

 

$42

 

 

$42

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$686,856

 

 

$-

 

 

$-

 

 

$686,856

 

 

 
8

Table of Contents

 

Derivative Financial Instruments

 

The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. We evaluate all of our financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company used a Black Scholes valuation model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date.

 

3. GOING CONCERN

 

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred losses since inception and had an accumulated deficit of $7,982,783 as of June 30, 2023. The Company requires capital for its contemplated operational and marketing activities. The Company’s ability to raise additional capital through the future issuances of common stock is unknown. Obtaining additional financing, successful development of the Company’s contemplated plan of operations, and the transition, ultimately, to profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raises substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.

 

In order to mitigate the risk related with this uncertainty, the Company plans to issue additional shares of common stock for cash and services during the next 12 months.

 

4. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

Accounts payable and accrued liabilities aa of June 30, 2023 and December 31, 2022, consists of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Accounts payable

 

$1,394

 

 

$6,939

 

Accrued salary

 

 

300,000

 

 

 

300,000

 

Accrued interest

 

 

116,872

 

 

 

101,966

 

Accrued liabilities

 

 

1,419

 

 

 

1,015

 

 

 

$419,685

 

 

$409,920

 

 

 
9

Table of Contents

 

5. CONVERTIBLE NOTES

 

Convertible notes as of June 30, 2023 and December 31, 2022, consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Convertible Notes - originated in April 2018

 

$95,000

 

 

$95,000

 

Convertible Notes - originated in June 2018

 

 

166,000

 

 

 

166,000

 

Convertible Notes - originated in October 2018

 

 

50,000

 

 

 

50,000

 

Convertible Notes - issued fiscal year 2022

 

 

-

 

 

 

78,440

 

Convertible Notes - issued fiscal year 2023

 

 

47,250

 

 

 

-

 

Total convertible notes payable

 

 

358,250

 

 

 

389,440

 

 

 

 

 

 

 

 

 

 

Less: Unamortized debt discount

 

 

(42,512)

 

 

(7,647)

Total convertible notes

 

 

315,738

 

 

 

381,793

 

 

 

 

 

 

 

 

 

 

Less: current portion of convertible notes

 

 

315,738

 

 

 

381,793

 

Long-term convertible notes

 

$-

 

 

$-

 

 

For the six months ended June 30, 2023 and 2022, the interest expense on convertible notes was $20,763 and $25,556, respectively. As of June 30, 2023 and December 31, 2022, the accrued interest was $115,656 and $100,919, respectively.

 

The Company recognized amortization expense related to the debt discount of $82,385 and $79,547 for the six months ended June 30, 2023 and 2022, respectively, which is included in interest expense in the statements of operation.

 

Conversion

 

During the six months ended June 30, 2023, the Company converted notes with principal amounts of $78,440 and accrued interest of $6,026 into 323,919,258 shares of common stock. The corresponding derivative liability at the date of conversion of $64,258 was credited to additional paid in capital.

 

Convertible Notes – Issued during the year ended December 31, 2018

 

During the year ended December 31, 2018, the Company issued a total principal amount of $426,000 in convertible notes for cash proceeds of $426,000. The convertible notes were also provided with a total of 107,000 common shares valued at $22,210. The terms of these convertible notes are summarized as follows:

 

 

·

Term two years;

 

 

 

 

·

Annual interest rates 12%;

 

 

 

 

·

Convertible at the option of the holders at any time

 

 

 

 

·

Conversion prices are based on 50% discount to market value for the common stock based on a 4-week weekly average of the closing price.

 

Convertible Notes - Issued during the year ended December 31, 2021

 

During the year ended December 31, 2021, the Company issued a total principal amount of $222,500 in convertible note for cash proceeds of $205,000. The terms of convertible note are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at 180 days from issuance

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

 

 
10

Table of Contents

 

During the year ended December 31, 2021, the Company converted principal of $172,050 and accrued interest of $6,200 into 17,787,355 shares of common stock.

 

Convertible Notes - Issued during the year ended December 31, 2022

 

During the year ended December 31, 2022, the Company issued a total principal amount of $211,500 in convertible notes for cash proceeds of $195,000. The terms of convertible notes are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at 180 days from issuance

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

 

Convertible Notes - Issued during the year ended December 31, 2023

 

During the six months ended June 30, 2023, the Company issued a total principal amount of $47,250 in convertible notes for cash proceeds of $40,000. The terms of convertible notes are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at any time

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

 

The Company valued the conversion feature using the Black-Scholes pricing model. The fair value of the derivative liability for all the notes that became convertible, including the notes issued in prior years, during the six months ended June 30, 2023, amounted to $569,854, and $117,250 of the value assigned to the derivative liability was recognized as a debt discount to the notes while the balance of $459,854 was recognized as a “day 1” derivative loss.

 

6. DERIVATIVE LIABILITIES

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and hedging, and determined that the instrument should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

Fair Value Assumptions Used in Accounting for Derivative Liabilities.

 

ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item.

 

 
11

Table of Contents

 

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of June 30, 2023. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each convertible note is estimated using the Black-Scholes valuation model.

 

For the six months ended June 30, 2023, and the year ended December 31, 2022, the estimated fair values of the liabilities measured on a recurring basis are as follows:

 

 

 

Six months ended

 

 

Year ended

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2021

 

Expected term

 

 0.18- 1.00 years

 

 

 0.06 - 0.51 years

 

Expected average volatility

 

141% - 240%

 

 

72% - 164%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.76% - 5.50%

 

 

0.17% - 4.72%

 

 

The following table summarizes the changes in the derivative liabilities during the six months ended June 30, 2023.

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2022

 

$686,856

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

110,000

 

Addition of new derivatives recognized as loss on derivatives

 

 

459,854

 

Settled on issuance of common stock

 

 

(119,628)

(Gain) loss on change in fair value of the derivative

 

 

(207,010)

Balance - June 30, 2023

 

$930,072

 

 

The aggregate (gain) loss on derivatives during the six months ended June 30, 2023, and 2022 was as follows.

 

 

 

Six months ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

Day one loss due to derivative liabilities on convertible notes

 

$459,854

 

 

$28,960

 

(Gain) loss on change in fair value of the derivative liabilities

 

 

(207,010)

 

 

138,862

 

 

 

$252,844

 

 

$167,822

 

 

7. STOCKHOLDERS’ EQUITY

 

Preferred Stock

 

On January 24, 2022, the Board of Directors of the Company’s, approved for an increase in the number of authorized shares of the Company’s preferred stock from 5,000,000 shares to 10,000,000 shares.

 

The Company is authorized to issue 10,000,000 shares of $0.001 par value preferred stock, of which 4,000,000 have been designated as Series A Preferred Stock and 6,000,000 have been designated as Series B Preferred Stock.

 

Series A Preferred Stock

 

On February 6, 2020, the Company established its Series A Preferred Stock, par value $0.001, by filing a Certificate of Designation with the Delaware Secretary of State. The Company’s board exercised “blank check” authority to establish classes of preferred stock without approval by shareholders under provision of its original Articles of Incorporation and has designated 4,000,000 shares of Series A Preferred Stock.

 

 
12

Table of Contents

 

The Company may use the Series A Preferred Stock for purpose of asset acquisition or in satisfaction of recognized debt; they are not otherwise available for sale. The Series A Preferred Stock have enhanced voting privileges under certain circumstances; the collective right to appoint elect one director, at the Holders’ option; and conversion-to-common rights at a 5:1 ratio.

 

There are 1,600,000 shares of Series A shares issued as of the date of this filing.

 

Series B Preferred Stock

 

On January 24, 2022, the Company established its Series B Preferred Stock, par value $0.0001, by filing a Certificate of Designation with the Delaware Secretary of State. The Company’s board exercised “blank check” authority to establish classes of preferred stock without approval by shareholders under provision of its original Articles of Incorporation and has designated 6,000,000 shares of Series B Preferred Stock.

 

The Company may use the Series B Preferred Stock for purpose of asset acquisition or in satisfaction of recognized debt; they are not otherwise available for sale. The Series B Preferred Stock have enhanced voting privileges (100:1); the collective right to appoint elect one director, at the Holders’ option; and conversion-to-common rights at a 10:1 ratio.

 

As of the date of this filing, no shares of Series B Preferred Stock are issued and outstanding.

 

Common Stock

 

On March 7, 2023, the Company amended its articles of incorporation to increase its authorized common shares from 750,000,000 to 1,250,000,000; this increase will be effective March 27, 2023. 

 

As of June 30, 2023 and December 31, 2022, there were 576,474,023 and 252,544,765 shares of the Company’s common stock issued and outstanding, respectively. In addition, as of June 30, 2023, and December 31, 2022, there were 10,000 shares of the Company’s common stock issuable.

 

Fiscal year 2023

 

During the six months ended June 30, 2023, the Company issued 323,919,258 shares of common stock valued at $204,093 for conversion of debt.

 

Warrant

 

On February 6, 2022, in conjunction with purchase of patent, the Company granted 1,000,000 shares for period of two years with exercise price of $0.006 per share. The fair value of granted shares at the issuance date was $5,429. The Company recorded warrant as additional paid-in-capital. 

 

The estimated fair values of the warrant are as follows:

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2022

 

Expected term

 

2.00 years

 

Expected average volatility

 

 

235%

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

 

1.31%

 

 
13

Table of Contents

 

8. RELATED PARTY TRANSACTIONS

 

Notes payable – related party

 

During the six months ended June 30, 2023 and 2022, the Company repaid notes payable to a related party and accrued interest of $0 and $30,000 and recognized interest of $168 and $363, respectively.

 

As of June 30, 2023 and December 31, 2022, the Company recorded notes payable - related party of $8,444 and $8,444 and accrued interest of $1,214 and $1,047, respectively. The note is a 4% interest bearing promissory note that the term is 1 year.

 

Due to related party

 

During the six months ended June 30, 2023, Dr. Edward E. Jacobs, M.D., our CEO, advanced $51,044 for operating expenses. As of June 30, 2023 and December 31, 2022, the Company recorded due to related party of $52,846 and $1,802, respectively.

 

9. SUBSEQUENT EVENTS

 

During July and early August, The REG A filed and as amended in November 2022 for 200,000,000 common shares at $0.001 were fully subscribed. This provides the Company with the liquidity to pursue further research into its lead products: Pluripain® , SleepEZ™ and Primilungs™ and move the Company’s testing, development and marketing programs forward. The Company is also in discussion with marketing specialists in expanding its footprint on the Amazon market place now that the RegA has been fully subscribed and provide the necessary funding for more intensive marketing efforts. Since the appointment of FCBTherapy as its exclusive Distributor, LiveStock impact is withdrawing from its own websale and is encouraged with the first initial wholesale order from FCBTherapy is over $9000 which is double the last 6 months gross sales.

 

 
14

Table of Contents

 

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

 

FORWARD LOOKING STATEMENTS

 

This current report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward- looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our unaudited financial statements are stated in United States Dollars (US$) and are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

 

Our financial statements are stated in United States Dollars (US$) and are prepared in accordance with United States Generally Accepted Accounting Principles.

 

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our capital stock.

 

As used in this quarterly report, the terms “we”, “us”, “our”, “Company” and “BioAdaptives” mean BioAdaptives Inc., unless otherwise indicated.

 

 
15

Table of Contents

 

1. OUR BUSINESS

 

Overview

 

BioAdaptives’ core business is to investigate, market and distribute natural plant, algal and mushroom-based products and medical devices that improve health and wellness for humans and animals, with an emphasis on pain relief, anti-viral function, and anti-aging properties.

 

Effective November 15, 2021, the Company entered into a marketing agreement for an FDA-cleared medical device, the Lung Flute™, which the Company called Lung Cleanser™. The Company is also exploring agreements with other medical device manufacturers; the owners of intellectual property relating to medical devices and processes; and marketing companies associated with these manufacturers and owners.

 

The Company’s current products include dietary supplements using natural ingredients and proprietary methods of optimizing the availability of nutrients in foods and beverages. Human products are designed to aid memory, cognition and focus; assist in sleep and fatigue reduction; provide pain relief and healing; and improve overall emotional and physical wellness.  The science behind our human products has proven to be effective for performance enhancement and pain relief for horses and dogs as well as providing improvements in appearance.

 

Our current product line for humans includes PluriPain®, PrimiLungs™, SleepEZ™, MindnMemory™ and Cell Rejuven™. Cell Rejuven™ the most recently launched product is an anti-aging cell rejuvenation formulation. We also market the Lung Cleanser™ and PrimiLungs™ product in our Lung Armor™ packaging, emphasizing the anti-viral properties of the nutraceutical and general respiratory health benefits from use of the non-invasive FDA-cleared device. MindNMemory™ is a nootropic formulation designed to enhance mental clarity and memory; SleepEZ™ is a natural soporific that aids relaxation and sleep quality. We acquired the SleepEZ™ license in 2021 as PrimiSleep™, and the revised formulation for MindnMemory™ during 2022, and have commenced marketing activities for these products. Sales of the Lung Cleanser™ have not met our expectations and we anticipate concentrating in marketing this device through wholesale channels instead.

 

Our animal products include an Equine All-in-One™ and Equine All-In-One Plus™ formulation, which we market to trainers, horse owners and boarding stables, and a Canine All-in-One™ that we market directly to consumers. Anecdotal and testimonial reports are that the equine products provide significant relief from exercise induced pulmonary hemorrhaging, as well as improved coat and mane appearance and hoof health. The canine products have demonstrated significant rejuvenating benefits for older dogs, improving overall appearance and energy levels. Effective April 2023, FBRTherapy Division has been appointed its exclusive Distributor for all LiveStock Impact’s products, as such The Company also negotiated with the supplier for the exclusive marketing rights to these products from the non-exclusive license it has held since June 2022.

 

Effective February 2, 2022, the Company acquired the option to purchase U.S. Patent No. 9,783,432B (the “Patent”), covering technology used in enhancing the capability of water to hold significantly larger amounts of oxygen. Since June 6, 2022, we entered into a services agreement with Wildpack Beverages in Las Vegas, Nevada to co-pack a pilot run (1333 cases) of this Product. However, since technical problems prevented completion of the planned pilot run, we are still working to rectify these issues and explore how to deploy the technology.

 

 
16

Table of Contents

 

Since the latter part of March, the Company has started to explore the Botanical Drugs sphere. We acquires the non exclusive licenses from Dr. Yaguang Liu, LY Research for Glucose Management, Eye Health due to Myopia and Presbyopia and a resveratrol product. Dr Liu has had over 40 years of research and development in the Botanical Drugs area. We are exploring the opportunities in deploying these patented products for nutraceutical use for human and animal initially.

 

While we continue to investigate and acquire nutraceutical products for humans and animals, all of our current activities are reliant on marketing and distributing products developed and owned by others. Currently, other than the two equine formulations where we have the exclusive marketing rights, we do not own the formulations for our key products and manufacture and market them under an agreement with the developer that requires payment of a royalty and a license agreement. We are negotiating towards the acquisition of some of these formulations.

 

We are reliant on direct web sales of the nutraceutical lines for humans and the All-in-One animal products for revenues, none of which has produced any significant revenue yet.  Because of this, we are now exploring the wholesale and affiliate markets for their sales. We have very limited experience in marketing and have yet to develop reliable sales expectations and forecasting.

 

Market and Marketing

 

We market our science-based, quality nutraceuticals to a broad base of the population in the U.S., and are exploring marketing prospects in Asia, Australasia, the Middle East, and Europe. The Company’s current target markets also include equine and canine companion animals and equine competitors in the U.S., Australasia and the Middle East.

 

During June 2021, we commenced use of social media professionals and existing connections to create awareness about our human products’ benefits. The initial results were not satisfactory and a recast, animal product-specific program that followed later in 2021, did not achieve the desired results. We are developing affiliate marketing opportunities and recognize that a broader campaign using traditional advertising along with social media and more contemporary marketing tools is necessary. We started to re-launch our internet-based marketing activities in Q1 2023, extending the individual product websites, revamping the Company’s website, continuing to explore wholesale, white-label opportunities and placing products on Amazon. To expand its footprint on the Amazon sales channel, we are discussing with amazon marketing specialist in third party management of our products on Amazon.

 

We are pursuing scientific surveys and other testing to demonstrate the usefulness of our products. While we do not anticipate developing testing protocols suitable for FDA approvals, we expect anecdotal and testimonial reports that will be useful in our marketing efforts. The Company participated in a survey involving the use of PluriPain® by patients suffering from Gadolinium Deposition Disease (“GDD”), and a combination of products for COVID Long Hauler patients. In the GDD survey, 60% of a small subject sample reported significant relief. The COVID Long Hauler survey has limited participation to date and no reported results. We continue to support these efforts.

 

Although we believe our newly formulated MindNMemory™ and Cell Rejuven™ products are substantial improvement over PrimiLive®, our other products have not substantially changed: We offer premium nutraceutical preparations containing the best quality all-natural botanical, algal and mushroom ingredients. We will continue to emphasize the unique qualities, use and function of our nutraceuticals. We intend to create market share in our target demographic by (i) emphasizing the benefits of our proprietary algal-mushroom based, all-natural, stimulant-free, sugar-free, non-GMO ingredients that combine with proven Traditional Chinese Medicine and Ayurvedic botanicals into science-based formulations, (ii) investigating additional products in response to market demand and testing, and (iii) utilizing our marketing operation to act as its sales and distribution arm to seek additional channels for sales coverage.

 

As noted above, we entered into licensing agreements for the PrimiLive® and PrimiSleep™ products during 2021 and changed the name PrimiSleep™ to SleepEZ™ to reflect on its capabilities as well as developing our reformulated MindnMemory™ during 2022. We also launched the advanced Cell product, Cell Rejuven™. While these products are all-natural botanical formulations, as our other nutraceutical products, they represent a departure from our existing product lines because they are targeted to specific markets: MindnMemory™ is a nootropic, intended to improve concentration and mental acuity; our initial marketing efforts are oriented toward Seniors and e-gamers. SleepEZ™ is intended for use as an aid to relaxation, with an emphasis on improving the quality of sleep. Cell Rejuven™ is an improved primitive cell anti-aging formulation that promotes high quality hair and nail growth, as well as improving mood We believe these products can be used in a complementary manner, to maintain on-task endurance and then to unwind and recover from such activities.

 

 
17

Table of Contents

 

We are furthering the use of a formulation of PluriPain® targeted toward the symptoms of pre-menstrual syndrome and menstrual pain. Anecdotal and testimonial reports have long noted that users obtain relief from these symptoms with use of the PluriPain® product, and we have made adjustments and additions to the formulation to target these symptoms. Early reports are promising, and we expect marketing efforts to emphasize the usefulness of our product to alleviate PMS-related symptoms. By popular requests, the Company is also working with developers on a menopause supplement.

 

We are also exploring the combination of PluriPain®, PrimiLung™ and SleepEZ™ for those still suffering COVID effects in the on-going Survey conducted by Regina Sutton, M.D. These specific formulations address some of the most troubling symptoms of long-term COVID sufferers, including brain fog, pain and sleep problems.

 

In light of the availability of marketing funding with the Reg A completion, we will be looking for collaboration with others to promote our products, and to also conduct surveys with larger groups of participants to further confirm their efficacy, which anecdotal reports have in the past confirmed.

 

With regard to animal products, the Company’s Livestock Impact Division under the direction its President, Bruce Colclasure, a National Cutting Horse Association champion, who owns and operates the Flying C Bar Ranch in Oklahoma and a breeder and trainer of over 80 NCHA champion cutting horses, continues to explore new opportunities in this emerging market. Mr. Colclasure uses and endorses our Equine All-in-One™ and derivative booster products providing valuable feedback and testimonials regarding their benefits. In addition, a high-performance special formulation of our All-in-One product continues to be marketed with exceptional results. We expect to expand the outreach in 2023.

 

In light of the failures of our past social media campaigns, we recommenced a social media effort this quarter with better response. The Company continues its marketing affiliate outreach program for the equine products, directly contacting the principals of horse clubs and associations, offering discounts, samples and other inducements, seeking to develop “product champion” and “maven” relationships. We contacted principals in organizations with thousands of members and many more thousands of horses. Since the 4th Quarter 2022, we have been distributing samples and marketing materials to over 40 principals and influencers in regional and breed-specific equine associations and in anticipation of receiving feedback from these marketing initiatives in 2023.

 

Manufacturing

 

All of the Company’s nutraceutical products are considered dietary supplements or natural foods, and we carefully avoid making health, drug or disease cure claims that could trigger regulatory compliance issues and affect our ability to market BioAdaptives products. Our active ingredients are all plant-, algal and mushroom-based and sourced worldwide from reputable suppliers who employ stringent compliance and sustainable agriculture practices .

 

We contract with manufacturers to assemble and package our products, all of which are subject to our inspection and approval. Fulfillment of retail internet and direct-to-reseller orders are conducted from our own facilities. BioAdaptives actively investigates new products, techniques and novel applications of existing products or technology in our research. The Company’s research work has centered on investigations of all-natural supplement formulations that activate primitive cells, including stem cells and their derivatives, and natural ingredients that encourage stem cell proliferation.

 

 
18

Table of Contents

 

As noted above, it is our intention to operate primarily as a research and marketing company, developing consumer markets for nutraceutical products and medical devices that we license or market for others.

 

Employees

 

The Company currently has 3 executive employees and 3 part-time employees. We retain hourly labor on an as-needed basis and professional consultants to operate our business. The management of the Company expects to continue to use outside consultants, attorneys, and accountants, as necessary, as long as it is seeking and evaluating business opportunities. The need for additional employees, and their availability, will be addressed in connection with the decision whether or not to acquire or participate in specific business opportunities.

 

2. LIQUITITY AND CAPITAL RESOURCES:

 

Liquidity -- Financial Performance – Three Months Ended June 30, 2023, and 2022

 

We had a net loss of $143,917 for the six-month period ended June 30 2023, which was $$79,920less than the net loss of $223,827 for the six-month period ended June 30, 2022. The change in our results is mainly due to the Change in operating expenses.

 

The following table summarizes key items of comparison and their related increase (decrease) for the three-month periods ended June 30, 2023, and 2022:

 

 

 

2023

 

 

2022

 

 

Changes

 

Revenue

 

 

2,339

 

 

 

4,322

 

 

 

(1,987)

Cost of Sales

 

 

849

 

 

 

2,169

 

 

 

1,320

 

Operation Expenses

 

 

57,439

 

 

 

145,450

 

 

 

88,011

 

Other income (expenses)

 

 

(87,968)

 

 

(80,540)

 

 

(7,428)

Net Income (loss)

 

 

(143,917)

 

 

(233,837)

 

 

79,920

 

 

Revenue

 

Our revenues have been derived entirely from product sales.

 

Cost of Sales

 

Our cost of sales is primarily derived from contract manufacturing expenses and shipping and handling expenses related to customer fulfillment. We also expense marketing expenses, which includes the cost of samples or products provided for promotional purposes and website content development. We have contracted for consulting services relating to website and product label redesign and another web sales outreach campaign, and we expect expenses to accrue for such services in 3Q 2023, and beyond.

 

 
19

Table of Contents

 

Operation Expenses

 

Our general, administrative and professional fees are largely attributable to office, rent, advertising, consultants and transfer agent, legal, accounting and audit fees related to our reporting requirements as a public company as well as stock-based compensation for officers, directors and consultants.

 

Other Income (Expense)

 

The Company recorded interest expenses of $52,253 and $ 75,367 for the six months ended June30, 2023, and 2022.

 

Net Loss

 

As a result of our operating expenses the Company reported a net loss of $ 143,917 and $ 223,837 for the six months ended June 30, 2023, and 2022.

 

Capital Resources – Balance Sheet and Cash Flows

 

Our balance sheet as of June 30 2023, reflects current assets of $46,629 , including cash in the amount of $40,121 . We currently meet cash requirements by infusions of cash from issuance of notes to finance partners, through RegA subscriptions and advances from shareholders. Most of these notes have conversion features that require accounting for derivative liabilities. We are hopeful that our Reg. A+ offering will help to reduce our financing costs but can provide no assurances as to whether our offering will be successful.

 

Working Capital (Deficiency)

 

 

 

June 30, 2023,

 

 

June 30, 2022,

 

 

Change

 

Current Assets

 

 

46,629

 

 

 

34,324

 

 

 

12,305

 

Current Liabilities

 

 

1,726,785

 

 

 

1,488,815

 

 

 

(225,661)

Working Capital (Deficiency)

 

 

(1,680,165)

 

 

(1,454,491)

 

 

(225,661)

 

Cash Flows

 

 

 

Six Months Ended

 

 

 

June 30

 

 

 

2023

 

 

2022

 

 

Change

 

Cash provided by (used in) Operating Activities

 

 

(76,328)

 

 

(138,214)

 

 

61,886

 

Cash provided by (used in) Financing Activities

 

 

91,044

 

 

 

99,728

 

 

 

(8,684)

Net Increase (Decrease) In Cash During Period

 

 

14,716

 

 

 

(38,486)

 

 

53,202

 

 

 
20

Table of Contents

 

Net cash used by operating activities during the six months ended June 30, 2023, was $ 76,328 a decrease of $ 61,886 from net cash used of $138,214 in operating activities during the six months ended June 30, 2022.

 

Cash Flows from Financing Activities

 

Net cash provided by financing activities during the three months ended June 30, 2023, was $ 91,044 , a decrease of $ 8,684 from net cash provided in financing activities during the six months ended June 30, 2022.

 

As of June 30, 2023, we have insufficient cash to operate our business at the current level for the next twelve months and insufficient cash to achieve our business goals. The success of our business plan beyond the next 12 months is contingent upon us obtaining additional financing. We intend to fund operations through debt and/or equity financing arrangements, which may be insufficient to fund our capital expenditures, working capital, or other cash requirements. We do not have any formal commitments or arrangements for the sales of stock or the advancement or loan of funds at this time. There can be no assurance that such additional financing will be available to us on acceptable terms, or at all.

 

Critical Accounting Estimates -- Going Concern

 

We are required to provide qualitative and quantitative information necessary to understand any critical accounting estimations, including uncertainties associated with such estimates. Our critical accounting estimates, as well as the financial statements contained in this report, are all reliant on the assumption that we will continue as a going concern, which contemplates our ability to generate sufficient cash flows from operations and financing activities necessary to continue in business by employing our assets and satisfying our liabilities in the normal course of business.

 

On June 30, 2023, we had $40,121 of cash on-hand and an accumulated deficit of $7,982,783 , and as noted throughout this report and our financial statements and notes thereto, our independent auditors expressed their substantial doubt as to our ability to continue as a going concern as of December 31, 2022. We anticipate incurring significant losses in the future. We do not have an established source of revenue sufficient to cover our operating costs. Our ability to continue as a going concern is dependent upon our ability to successfully compete, operate profitably and/or raise additional capital through other means. If we are unable to reverse our losses, we will have to discontinue operations.

 

Because our business plan relies on marketing products we license from others, our capital requirements are generally limited to general operations and administration, including the costs of continuing as a public company, and our variable costs scale up or down based on our actual sales. We believe that increasing our marketing expenses will be critical to establishing sales sufficient to cover our expenses and, if possible, generate a profit. We anticipate using our existing financing operations to do so, which will almost certainly require either the issuance of equity or increases in existing levels of debt or, most likely, both.

 

Management’s plans include the raising of capital through the equity markets to fund future operations, seeking additional acquisitions, and generating revenue through our business. However, even if we do raise sufficient capital to support our operating expenses and generate adequate revenues, there can be no assurances that the revenue will be sufficient to enable us to develop business to a level where we will generate profits and positive cash flows from operations. These matters raise substantial doubt about our ability to continue as a going concern. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

 

 
21

Table of Contents

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, and capital expenditures or capital resources that are material to stockholders.

 

Critical Accounting Policies

 

Our financial statements are based on the application of accounting principles generally accepted in the United States (“US GAAP”). US GAAP requires the use of estimates; assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenue, and expense amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition. We believe our use of estimates and underlying accounting assumptions adhere to US GAAP and are consistently and conservatively applied that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.

 

Recent Accounting Pronouncements

 

The Company has evaluated recent pronouncements through Accounting Standards Updates (“ASU”) and believes that none of them will have a material impact on the Company’s financial position, results of operations or cash flows.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company,” we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

As required by Rule 13a-15 under the Securities Exchange Act of 1934, we have carried out an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this quarterly report, June 30, 2023. This evaluation was carried out under supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer.

 

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in our company’s reports filed under the Securities Exchange Act of 1934 is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

 

Based upon that evaluation, including our Chief Executive Officer and Chief Financial Officer, we have concluded that our disclosure controls and procedures were ineffective as of the end of the period covered by this report due to a material weakness in our internal control over financial reporting, which is described below

 

 
22

Table of Contents

 

Management’s Report on Internal Control over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934). Management has assessed the effectiveness of our internal control over financial reporting as of June 30, 2023, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. As a result of this assessment, management concluded that, as of June 30, 2023, our internal control over financial reporting was not effective. Our management identified the following material weaknesses in our internal control over financial reporting, which are indicative of many small companies with small staff: (i) inadequate segregation of duties and effective risk assessment. and (ii) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of both US GAAP and SEC guidelines.

 

We plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterly report on Form 10-Q, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we hope to implement the following changes during our fiscal year ending December 31, 2023: (i) appoint additional qualified personnel to address inadequate segregation of duties and ineffective risk management; and (ii) adopt sufficient written policies and procedures for accounting and financial reporting. The remediation efforts set out in (i) and (ii) are largely dependent upon our securing additional financing to cover the costs of implementing the changes required. If we are unsuccessful in securing such funds, remediation efforts may be adversely affected in a material manner.

 

To a certain extent, the size of our operation provides inherent checks and balances relative to internal controls: Because of our limited staff size and the integration of our executives and directors in operations, the prospect for significant internal control failures resulting in unreliable financial statements or worse is remote. Regardless, we recognize the importance of multiple layers of reporting and controls and are working toward improving our capabilities.

 

Changes in Internal Control over Financial Reporting

 

There was no change in the Company’s internal control over financial reporting that occurred during the Company’s most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 
23

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

At this time, we know of no pending legal proceedings to which we are a party, either individually or in the aggregate. We are from time-to-time, during the normal course of our business operations, subject to various litigation claims and legal disputes. There are no such claims or disputes pending at this time and we have not been notified of any possible claims or disputes. 

 

Item 1A. Risk Factors

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Covid-19 Pandemic Impact and Risk

 

At this time, it is not possible to fully assess the impact of the COVID-19 pandemic on the Company’s operations and capital requirements. While we have noted that economic headwinds have eased generally, our business is impacted by numerous other influences. Business activities from 1Q 2020 onward were substantially curtailed: Our key executives were unable to travel, which impacted on our financing operations. Consumer demand was generally down in our target markets, even though we offer products that are generally considered to promote health. We delayed much of our marketing activity due to travel, funding and perceived demand issues.

 

We re-launched our marketing efforts during 1Q 2022, but these have slowed to gain traction. The other factors impeding the growth of our business have significantly changed: travel restrictions have eased, and our finance partners have cash for investments or debt issuance. Consumer demand for our products, however, has not increased significantly. We believe this has more to do with poor reception to our marketing initiatives and the fact that we operate in a crowded market space, with several better-known and capitalized competitors.

 

The CDC reports that US children and adults should remain vigilant to new mutations of the COVID-19 virus, and that the pandemic will likely continue to impact groups that comprise our intended consumers. Should the pandemic reignite, the Company may be faced with the same headwinds we saw during 2021, which may adversely affect the Company’s ability to (i) retain employees and consultants; (ii) obtain additional financing on terms acceptable to the Company, if at all; (iii) delay regulatory submissions and approvals, if required; (iv) delay, limit or preclude the Company from securing manufacturing sites, partnerships or marketing agreements; (v) delay, limit or preclude the Company from achieving technology or product development goals, milestones, or objectives; and (vi) preclude or delay entry into joint venture or partnership arrangements. The occurrence of any one or more of such events may affect the Company’s ability to execute its business plan.

 

During 2Q 2022, the Company commenced sponsorship of a COVID Long Hauler Survey, providing funding for scientific uses and samples of our pain, pulmonary and sleep products to participants. While we do not (and cannot) make any manner of drug-type or treatment claims regarding disease, the Company has received anecdotal reports that certain combinations of our products provide relief from certain long-term COVID symptoms, including brain fog, persistent pain, and sleep disruptions. Although we are careful not to make any COVID-related claims in our marketing materials, we intend to pursue this survey for general scientific purposes to determine additional uses for our products.

 

The Company’s priority and commitment is to the health and security of its team members, their families and its partners through this unprecedented pandemic.

 

 
24

Table of Contents

 

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

 

We issued equity securities during this reporting period to satisfy convertible notes to our finance partner, 1-800 Diagonal Lending, LLC.; the structure and terms of these obligations is the same as made in previous periods. The table below sets out these issuances during the period from April 1 2023 to and including June 30 2023

 

1800 DIAGONAL LENDING, LLC

19,032,298

05/26/2023

1800 DIAGONAL LENDING, LLC

19,032,298

05/31/2023

1800 DIAGONAL LENDING, LLC

21,041,667

06/01/2023

1800 DIAGONAL LENDING, LLC

21,055,556

06/02/2023

1800 DIAGONAL LENDING, LLC

21,055,556

06/05/2023

1800 DIAGONAL LENDING, LLC

21,055,556

06/06/2023

1800 DIAGONAL LENDING, LLC

21,055,556

06/07/2023

1800 DIAGONAL LENDING, LLC

21,055,556

06/07/2023

1800 DIAGONAL LENDING, LLC

27,152,778

06/08/2023

Total

191,536,741

 

 

An additional note will come due during end December 2023. We anticipate issuance of common shares upon 1800 Diagonal Lending’s demand.

 

Item 3. Defaults Upon Senior Securities

 

The Company has no senior securities, but has outstanding instruments previously characterized as unsecured convertible debentures. These instruments are not senior to any other Company obligation. The Company arranged extension and forbearance agreements with the holders of the 12% Debentures, which were issued in 2018 and were due at various times in 2020. Our agreement called for the extension of these obligations on the same terms until December 31, 2021, in exchange for current interest payments and delivery of 280,000 shares of its common stock (total). We are currently in default on these obligations but are working on an alternative resolution.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

Nothing to add.

 

Item 6. Exhibits

 

31.1

Section 302 Certification by the Principal Executive Officer

 

 

31.2

Section 302 Certification by the Principal Financial Officer

 

 

32.1

Section 906 Certification by the Principal Executive Officer

 

 

32.2

Section 906 Certification by the Principal Financial Officer

 

 
25

Table of Contents

 

SIGNATURES

 

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

 

 

BioAdaptives Inc.

(Registrant)

    

Dated: August 11, 2023

/s/ Dr. Edward E. Jacobs, M.D.

 

 

Dr. Edward E. Jacobs, M.D.

 
  

Chief Executive Officer

 
    

 

 

/s/ Robert W. Ellis

 

 

 

Robert W. Ellis

 

 

 

Principal Financial Officer

 

 

 
26

 

nullnullnullnullv3.23.2
Cover - shares
6 Months Ended
Jun. 30, 2023
Aug. 10, 2023
Cover [Abstract]    
Entity Registrant Name BioAdaptives Inc.  
Entity Central Index Key 0001575142  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Jun. 30, 2023  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2023  
Entity Common Stock Shares Outstanding   776,464,023
Document Quarterly Report true  
Document Transition Report false  
Entity File Number 000-54949  
Entity Incorporation State Country Code DE  
Entity Tax Identification Number 46-2592228  
Entity Address Address Line 1 2620 Regatta Drive  
Entity Address Address Line 2 Suite 102  
Entity Address City Or Town Las Vegas  
Entity Address State Or Province NV  
Entity Address Postal Zip Code 89128  
City Area Code 702  
Local Phone Number 659-8829  
Entity Interactive Data Current Yes  
v3.23.2
CONSOLIDATED BALANCE SHEETS - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current Assets:    
Cash $ 40,121 $ 25,405
Marketable securities 21 42
Inventory 6,487 8,877
Total Current Assets 46,629 34,324
License and patent, net 1,644 2,990
TOTAL ASSETS 48,273 37,314
Current Liabilities:    
Accounts payable and accrued liabilities 419,685 409,920
Derivative liabilities 930,072 686,856
Current portion of convertible notes - net of discount of $42,512 and $7,647 315,738 381,793
Note payable - related party 61,290 10,246
Total Current Liabilities 1,726,785 1,488,815
Total Liabilities 1,726,785 1,488,815
Stockholders' Deficit:    
Common stock ($.0001 par value, 1,250,000,000 shares authorized; 576,474,023 and 252,554,765 shares issued and outstanding, and 10,000 issuable, respectively) 57,647 25,255
Additional paid-in capital 6,246,464 6,074,763
Accumulated deficit (7,982,783) (7,551,679)
Total Stockholders' Deficit (1,678,512) (1,451,501)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT 48,273 37,314
Series A Preferred Stock [Member]    
Stockholders' Deficit:    
Preferred stock, ($.0001 par value, 10,000,000 shares authorized; 160 160
Series B Preferred Stock [Member]    
Stockholders' Deficit:    
Preferred stock, ($.0001 par value, 10,000,000 shares authorized; $ 0 $ 0
v3.23.2
CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Convertible notes payable current, discount $ 42,512 $ 7,647
Preferred stock, shares par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 10,000,000 10,000,000
Common stock, shares par value $ 0.0001 $ 0.0001
Common stock, shares authorized 1,250,000,000 1,250,000,000
Common stock, shares issued 576,474,023 252,554,765
Common stock, shares outstanding 576,474,023 252,554,765
Common stock, shares issuable 10,000 10,000
Series A Preferred Stock [Member]    
Preferred stock, shares authorized 4,000,000 4,000,000
Preferred stock, shares issued 1,600,000 1,600,000
Preferred stock, shares outstanding 1,600,000 1,600,000
Series B Preferred Stock [Member]    
Preferred stock, shares authorized 6,000,000 6,000,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
v3.23.2
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED)        
Revenues $ 2,339 $ 4,322 $ 5,715 $ 9,855
Cost of revenue 849 2,169 2,245 5,759
Gross Profit 1,490 2,153 3,470 4,096
Operating Expenses        
General and administrative 14,516 87,517 26,552 192,717
Professional fees 42,246 34,112 50,496 71,944
Amortization of license and patent 677 23,821 1,346 56,988
Total Operating Expenses 57,439 145,450 78,394 321,649
Other Income (Expense)        
Unrealized gain (loss) on marketable securities (10) (106) (20) (127)
Interest expense (52,253) (75,367) (103,316) (105,466)
Change in fair value of derivative liabilities (35,705) (5,067) (252,844) (167,822)
Total Other Expense (87,968) (80,540) (356,180) (273,415)
Loss before income taxes (143,917) (223,837) (431,104) (590,968)
Net Loss $ (143,917) $ (223,837) $ (431,104) $ (590,968)
Net Loss Per Common Share:        
Basic and Diluted $ (0.00) $ (0.00) $ (0.00) $ (0.01)
Weighted Average Number of Common Shares Outstanding:        
Basic and Diluted 441,742,955 67,545,413 355,268,125 60,677,388
v3.23.2
CONSOLIDATED STATEMENT OF STOCKHOLDERS DEFICIT - USD ($)
Total
Series A Preferred Stocks
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2021   1,600,000 50,819,780    
Balance, amount at Dec. 31, 2021 $ (1,093,039) $ 160 $ 5,082 $ 5,557,828 $ (6,656,109)
Common stock issued for conversion of debt, shares     7,540,799    
Common stock issued for conversion of debt, amount 52,017 0 $ 754 51,263 0
Debts forgiveness - related party 10,000 0 0 10,000 0
Net loss for the period (367,131) $ 0 $ 0 0 (367,131)
Balance, shares at Mar. 31, 2022   1,600,000 58,360,579    
Balance, amount at Mar. 31, 2022 (1,398,153) $ 160 $ 5,836 5,619,091 (7,023,240)
Balance, shares at Dec. 31, 2021   1,600,000 50,819,780    
Balance, amount at Dec. 31, 2021 (1,093,039) $ 160 $ 5,082 5,557,828 (6,656,109)
Debts forgiveness - related party 10,000        
Net loss for the period (590,968)        
Warrant issued for acquisition of patent 5,429        
Balance, shares at Jun. 30, 2022   1,600,000 77,457,483    
Balance, amount at Jun. 30, 2022 (1,494,946) $ 160 $ 7,746 5,744,225 (7,247,077)
Balance, shares at Mar. 31, 2022   1,600,000 58,360,579    
Balance, amount at Mar. 31, 2022 (1,398,153) $ 160 $ 5,836 5,619,091 (7,023,240)
Common stock issued for conversion of debt, shares     19,096,904    
Common stock issued for conversion of debt, amount 121,615 0 $ 1,910 119,705 0
Net loss for the period (223,837) 0 0 0 (223,837)
Warrant issued for acquisition of patent 5,429 $ 0 $ 0 5,429 0
Balance, shares at Jun. 30, 2022   1,600,000 77,457,483    
Balance, amount at Jun. 30, 2022 (1,494,946) $ 160 $ 7,746 5,744,225 (7,247,077)
Balance, shares at Dec. 31, 2022   1,600,000 252,554,765    
Balance, amount at Dec. 31, 2022 (1,451,501) $ 160 $ 25,255 6,074,763 (7,551,679)
Common stock issued for conversion of debt, shares     132,382,517    
Common stock issued for conversion of debt, amount 108,036 0 $ 13,239 94,797 0
Net loss for the period (287,187) $ 0 $ 0 0 (287,187)
Balance, shares at Mar. 31, 2023   1,600,000 384,937,282    
Balance, amount at Mar. 31, 2023 (1,630,652) $ 160 $ 38,494 6,169,560 (7,838,866)
Balance, shares at Dec. 31, 2022   1,600,000 252,554,765    
Balance, amount at Dec. 31, 2022 (1,451,501) $ 160 $ 25,255 6,074,763 (7,551,679)
Debts forgiveness - related party 0        
Net loss for the period (431,104)        
Warrant issued for acquisition of patent 0        
Balance, shares at Jun. 30, 2023   1,600,000 576,474,023    
Balance, amount at Jun. 30, 2023 (1,678,512) $ 160 $ 57,647 6,246,464 (7,982,783)
Balance, shares at Mar. 31, 2023   1,600,000 384,937,282    
Balance, amount at Mar. 31, 2023 (1,630,652) $ 160 $ 38,494 6,169,560 (7,838,866)
Common stock issued for conversion of debt, shares     191,536,741    
Common stock issued for conversion of debt, amount 96,057 0 $ 19,153 76,904 0
Net loss for the period (143,917) $ 0 $ 0 0 (143,917)
Balance, shares at Jun. 30, 2023   1,600,000 576,474,023    
Balance, amount at Jun. 30, 2023 $ (1,678,512) $ 160 $ 57,647 $ 6,246,464 $ (7,982,783)
v3.23.2
CONSOLIDATED STATEMENTS OF CASH FLOW (UNAUDITED) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (431,104) $ (590,968)
Adjustments to reconcile net loss to net cash used in operating activities:    
Change in fair value of derivative liabilities 252,844 162,755
Amortization of license and patent 1,346 56,988
Amortization of debt discount 82,385 79,547
Unrealized (gain) loss on investments in marketable securities 21 127
Changes in operating assets and liabilities:    
Inventory 2,390 (5,897)
Accounts payable and accrued liabilities 15,790 157,431
Due to related party 0 1,803
Net Cash Used in Operating Activities (76,328) (138,214)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceed from related party 51,044 1,623
Repayment to related party 0 (1,623)
Repayment of notes payable - related party 0 (25,272)
Proceeds from convertible notes 40,000 125,000
Net Cash Provided by Financing Activities 91,044 99,728
Net change in cash 14,716 (38,486)
Cash at beginning of period 25,405 82,936
Cash at end of period 40,121 44,450
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for income taxes 0 0
Cash paid for interest 0 4,728
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Derivative liability recognized as debt discount 110,000 92,000
Issuance of common stock for conversion of debt 204,093 173,632
Debts forgiveness - related party 0 10,000
Warrant issued for Patent's acquisition $ 0 $ 5,429
v3.23.2
DESCRIPTION OF BUSINESS AND HISTORY
6 Months Ended
Jun. 30, 2023
DESCRIPTION OF BUSINESS AND HISTORY  
1. DESCRIPTION OF BUSINESS AND HISTORY

1. DESCRIPTION OF BUSINESS AND HISTORY

 

Description of business

 

BioAdaptives, Inc. (“BioAdaptives” or the “Company”) was incorporated in Delaware on April 19, 2013, under the name Apex 8, Inc. Shortly afterwards, the Company’s control person sold his interest; new owners appointed management and changed its name to BioAdaptives, Inc. The Company acquired assets relating to the investigation, development and marketing of nutraceutical products; equipment designed to improve the bioavailability of nutrients in humans and animals; and licenses for specific products.

 

We commenced investigation of the role of various botanicals in primitive cell development and proliferation, including certain algae along with herbs used in Traditional Chinese Medicine and Ayurvedic Practice. In the course of this investigation, BioAdaptives identified several potential human and animal products. The Company terminated further work on the equipment and products licensed in its early stages to concentrate on these products, for both human and animals.

 

The Company’s current nutraceutical products are natural plant- and algal-based dietary supplements for humans and animals developed with our knowledge of natural foods. Our product lines include PluriCell®, PluriPain®, and PrimiLung™ for humans along with Equine All-in-One™ and a related Booster for horses.

 

Our human products are designed to aid memory, cognition and focus; assist in sleep and fatigue reduction; provide pain relief and healing; and improve overall emotional and physical wellness. The science behind our products has proven to be effective for performance enhancement and pain relief for horses and dogs as well as providing improvements in appearance and we have developed products to utilize these advances.

 

The Company also markets the Lung Cleanser™ medical device, which is sold with our PrimiLung® product as part of a Lung Armor™ package. Additionally, during this reporting period, the Company acquired patent rights to a method to embed oxygen in water and is developing commercial products based on this technology that will augment and complement our current product lines.

 

All of these products are sold under licensing and manufacturing agreements with third parties and our current activities are reliant on marketing and distributing products developed and owned by others.

 

In February 2022, the Company acquired US Patent rights to a process that increases dissolved oxygen in water. The process produces MorO2, ingestion of which is believed to increase diffusion of oxygen into muscle tissues. The Company is developing a business plan to manufacture and market products based on the MorO2 technology.

 

The Company’s corporate office is located at 2620 Regatta Drive, Suite 102, Las Vegas, NV 89128.

v3.23.2
SUMMARY OF SIGNIFICANT POLICIES
6 Months Ended
Jun. 30, 2023
SUMMARY OF SIGNIFICANT POLICIES  
2. SUMMARY OF SIGNIFICANT POLICIES

2. SUMMARY OF SIGNIFICANT POLICIES

 

Basis of Presentation

 

The accompanying unaudited interim financial statements of the Company 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 and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10K. 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 period presented, have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosures contained in the audited financial statements for the most recent fiscal period, as reported in the Form 10K filed with SEC on June 30, 2023, have been omitted.

Use of estimates

 

The preparation of consolidated financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company, and on various other assumptions that the Company believes to be reasonable under the circumstances. Actual results could differ from those estimates.

 

Earnings (loss) per share

 

Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued.

 

Financial Instruments and Fair Value Measurements

 

As defined in ASC 820” Fair Value Measurements,” fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

 

The following table summarizes fair value measurements by level as of June 30, 2023, and December 31, 2022, measured at fair value on a recurring basis:

 

 

 

Total Carrying Value

 

 

Quoted Market Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

 

as of June 30, 2023

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities

 

$21

 

 

$21

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$930,072

 

 

$-

 

 

$-

 

 

$930,072

 

 

 

 

Fair Value Measurements as of December 31, 2022, Using:

 

 

 

Total

Carrying

Value

as of

December 31,

 

 

Quoted

Market

Prices in

Active

Markets

 

 

Significant

Other

Observable

Inputs

 

 

Significant Unobservable

Inputs

 

 

 

2022

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities, 105,736 shares of common stock of Hemp, Inc. (HEMP)

 

$42

 

 

$42

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$686,856

 

 

$-

 

 

$-

 

 

$686,856

 

Derivative Financial Instruments

 

The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. We evaluate all of our financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company used a Black Scholes valuation model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date.

v3.23.2
GOING CONCERN
6 Months Ended
Jun. 30, 2023
GOING CONCERN  
3. GOING CONCERN

3. GOING CONCERN

 

The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred losses since inception and had an accumulated deficit of $7,982,783 as of June 30, 2023. The Company requires capital for its contemplated operational and marketing activities. The Company’s ability to raise additional capital through the future issuances of common stock is unknown. Obtaining additional financing, successful development of the Company’s contemplated plan of operations, and the transition, ultimately, to profitable operations are necessary for the Company to continue operations. The ability to successfully resolve these factors raises substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.

 

In order to mitigate the risk related with this uncertainty, the Company plans to issue additional shares of common stock for cash and services during the next 12 months.

v3.23.2
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
6 Months Ended
Jun. 30, 2023
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES  
4. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

4. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 

Accounts payable and accrued liabilities aa of June 30, 2023 and December 31, 2022, consists of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Accounts payable

 

$1,394

 

 

$6,939

 

Accrued salary

 

 

300,000

 

 

 

300,000

 

Accrued interest

 

 

116,872

 

 

 

101,966

 

Accrued liabilities

 

 

1,419

 

 

 

1,015

 

 

 

$419,685

 

 

$409,920

 

v3.23.2
CONVERTIBLE NOTES
6 Months Ended
Jun. 30, 2023
CONVERTIBLE NOTES  
5. CONVERTIBLE NOTES

5. CONVERTIBLE NOTES

 

Convertible notes as of June 30, 2023 and December 31, 2022, consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Convertible Notes - originated in April 2018

 

$95,000

 

 

$95,000

 

Convertible Notes - originated in June 2018

 

 

166,000

 

 

 

166,000

 

Convertible Notes - originated in October 2018

 

 

50,000

 

 

 

50,000

 

Convertible Notes - issued fiscal year 2022

 

 

-

 

 

 

78,440

 

Convertible Notes - issued fiscal year 2023

 

 

47,250

 

 

 

-

 

Total convertible notes payable

 

 

358,250

 

 

 

389,440

 

 

 

 

 

 

 

 

 

 

Less: Unamortized debt discount

 

 

(42,512)

 

 

(7,647)

Total convertible notes

 

 

315,738

 

 

 

381,793

 

 

 

 

 

 

 

 

 

 

Less: current portion of convertible notes

 

 

315,738

 

 

 

381,793

 

Long-term convertible notes

 

$-

 

 

$-

 

 

For the six months ended June 30, 2023 and 2022, the interest expense on convertible notes was $20,763 and $25,556, respectively. As of June 30, 2023 and December 31, 2022, the accrued interest was $115,656 and $100,919, respectively.

 

The Company recognized amortization expense related to the debt discount of $82,385 and $79,547 for the six months ended June 30, 2023 and 2022, respectively, which is included in interest expense in the statements of operation.

 

Conversion

 

During the six months ended June 30, 2023, the Company converted notes with principal amounts of $78,440 and accrued interest of $6,026 into 323,919,258 shares of common stock. The corresponding derivative liability at the date of conversion of $64,258 was credited to additional paid in capital.

 

Convertible Notes – Issued during the year ended December 31, 2018

 

During the year ended December 31, 2018, the Company issued a total principal amount of $426,000 in convertible notes for cash proceeds of $426,000. The convertible notes were also provided with a total of 107,000 common shares valued at $22,210. The terms of these convertible notes are summarized as follows:

 

 

·

Term two years;

 

 

 

 

·

Annual interest rates 12%;

 

 

 

 

·

Convertible at the option of the holders at any time

 

 

 

 

·

Conversion prices are based on 50% discount to market value for the common stock based on a 4-week weekly average of the closing price.

 

Convertible Notes - Issued during the year ended December 31, 2021

 

During the year ended December 31, 2021, the Company issued a total principal amount of $222,500 in convertible note for cash proceeds of $205,000. The terms of convertible note are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at 180 days from issuance

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

During the year ended December 31, 2021, the Company converted principal of $172,050 and accrued interest of $6,200 into 17,787,355 shares of common stock.

 

Convertible Notes - Issued during the year ended December 31, 2022

 

During the year ended December 31, 2022, the Company issued a total principal amount of $211,500 in convertible notes for cash proceeds of $195,000. The terms of convertible notes are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at 180 days from issuance

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

 

Convertible Notes - Issued during the year ended December 31, 2023

 

During the six months ended June 30, 2023, the Company issued a total principal amount of $47,250 in convertible notes for cash proceeds of $40,000. The terms of convertible notes are summarized as follows:

 

 

·

Term one year;

 

 

 

 

·

Annual interest rates 10%;

 

 

 

 

·

Convertible at any time

 

 

 

 

·

Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date.

 

The Company valued the conversion feature using the Black-Scholes pricing model. The fair value of the derivative liability for all the notes that became convertible, including the notes issued in prior years, during the six months ended June 30, 2023, amounted to $569,854, and $117,250 of the value assigned to the derivative liability was recognized as a debt discount to the notes while the balance of $459,854 was recognized as a “day 1” derivative loss.

v3.23.2
DERIVATIVE LIABILITIES
6 Months Ended
Jun. 30, 2023
DERIVATIVE LIABILITIES  
6. DERIVATIVE LIABILITIES

6. DERIVATIVE LIABILITIES

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and hedging, and determined that the instrument should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

Fair Value Assumptions Used in Accounting for Derivative Liabilities.

 

ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item.

The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of June 30, 2023. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each convertible note is estimated using the Black-Scholes valuation model.

 

For the six months ended June 30, 2023, and the year ended December 31, 2022, the estimated fair values of the liabilities measured on a recurring basis are as follows:

 

 

 

Six months ended

 

 

Year ended

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2021

 

Expected term

 

 0.18- 1.00 years

 

 

 0.06 - 0.51 years

 

Expected average volatility

 

141% - 240%

 

 

72% - 164%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.76% - 5.50%

 

 

0.17% - 4.72%

 

 

The following table summarizes the changes in the derivative liabilities during the six months ended June 30, 2023.

 

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2022

 

$686,856

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

110,000

 

Addition of new derivatives recognized as loss on derivatives

 

 

459,854

 

Settled on issuance of common stock

 

 

(119,628)

(Gain) loss on change in fair value of the derivative

 

 

(207,010)

Balance - June 30, 2023

 

$930,072

 

 

The aggregate (gain) loss on derivatives during the six months ended June 30, 2023, and 2022 was as follows.

 

 

 

Six months ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

Day one loss due to derivative liabilities on convertible notes

 

$459,854

 

 

$28,960

 

(Gain) loss on change in fair value of the derivative liabilities

 

 

(207,010)

 

 

138,862

 

 

 

$252,844

 

 

$167,822

 

v3.23.2
STOCKHOLDERS EQUITY
6 Months Ended
Jun. 30, 2023
STOCKHOLDERS EQUITY  
7. STOCKHOLDERS' EQUITY

7. STOCKHOLDERS’ EQUITY

 

Preferred Stock

 

On January 24, 2022, the Board of Directors of the Company’s, approved for an increase in the number of authorized shares of the Company’s preferred stock from 5,000,000 shares to 10,000,000 shares.

 

The Company is authorized to issue 10,000,000 shares of $0.001 par value preferred stock, of which 4,000,000 have been designated as Series A Preferred Stock and 6,000,000 have been designated as Series B Preferred Stock.

 

Series A Preferred Stock

 

On February 6, 2020, the Company established its Series A Preferred Stock, par value $0.001, by filing a Certificate of Designation with the Delaware Secretary of State. The Company’s board exercised “blank check” authority to establish classes of preferred stock without approval by shareholders under provision of its original Articles of Incorporation and has designated 4,000,000 shares of Series A Preferred Stock.

The Company may use the Series A Preferred Stock for purpose of asset acquisition or in satisfaction of recognized debt; they are not otherwise available for sale. The Series A Preferred Stock have enhanced voting privileges under certain circumstances; the collective right to appoint elect one director, at the Holders’ option; and conversion-to-common rights at a 5:1 ratio.

 

There are 1,600,000 shares of Series A shares issued as of the date of this filing.

 

Series B Preferred Stock

 

On January 24, 2022, the Company established its Series B Preferred Stock, par value $0.0001, by filing a Certificate of Designation with the Delaware Secretary of State. The Company’s board exercised “blank check” authority to establish classes of preferred stock without approval by shareholders under provision of its original Articles of Incorporation and has designated 6,000,000 shares of Series B Preferred Stock.

 

The Company may use the Series B Preferred Stock for purpose of asset acquisition or in satisfaction of recognized debt; they are not otherwise available for sale. The Series B Preferred Stock have enhanced voting privileges (100:1); the collective right to appoint elect one director, at the Holders’ option; and conversion-to-common rights at a 10:1 ratio.

 

As of the date of this filing, no shares of Series B Preferred Stock are issued and outstanding.

 

Common Stock

 

On March 7, 2023, the Company amended its articles of incorporation to increase its authorized common shares from 750,000,000 to 1,250,000,000; this increase will be effective March 27, 2023. 

 

As of June 30, 2023 and December 31, 2022, there were 576,474,023 and 252,544,765 shares of the Company’s common stock issued and outstanding, respectively. In addition, as of June 30, 2023, and December 31, 2022, there were 10,000 shares of the Company’s common stock issuable.

 

Fiscal year 2023

 

During the six months ended June 30, 2023, the Company issued 323,919,258 shares of common stock valued at $204,093 for conversion of debt.

 

Warrant

 

On February 6, 2022, in conjunction with purchase of patent, the Company granted 1,000,000 shares for period of two years with exercise price of $0.006 per share. The fair value of granted shares at the issuance date was $5,429. The Company recorded warrant as additional paid-in-capital. 

 

The estimated fair values of the warrant are as follows:

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2022

 

Expected term

 

2.00 years

 

Expected average volatility

 

 

235%

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

 

1.31%
v3.23.2
RELATED PARTY TRANSACTIONS
6 Months Ended
Jun. 30, 2023
RELATED PARTY TRANSACTIONS  
8. RELATED PARTY TRANSACTIONS

8. RELATED PARTY TRANSACTIONS

 

Notes payable – related party

 

During the six months ended June 30, 2023 and 2022, the Company repaid notes payable to a related party and accrued interest of $0 and $30,000 and recognized interest of $168 and $363, respectively.

 

As of June 30, 2023 and December 31, 2022, the Company recorded notes payable - related party of $8,444 and $8,444 and accrued interest of $1,214 and $1,047, respectively. The note is a 4% interest bearing promissory note that the term is 1 year.

 

Due to related party

 

During the six months ended June 30, 2023, Dr. Edward E. Jacobs, M.D., our CEO, advanced $51,044 for operating expenses. As of June 30, 2023 and December 31, 2022, the Company recorded due to related party of $52,846 and $1,802, respectively.

v3.23.2
SUBSEQUENT EVENTS
6 Months Ended
Jun. 30, 2023
SUBSEQUENT EVENTS  
9. SUBSEQUENT EVENTS

9. SUBSEQUENT EVENTS

 

During July and early August, The REG A filed and as amended in November 2022 for 200,000,000 common shares at $0.001 were fully subscribed. This provides the Company with the liquidity to pursue further research into its lead products: Pluripain® , SleepEZ™ and Primilungs™ and move the Company’s testing, development and marketing programs forward. The Company is also in discussion with marketing specialists in expanding its footprint on the Amazon market place now that the RegA has been fully subscribed and provide the necessary funding for more intensive marketing efforts. Since the appointment of FCBTherapy as its exclusive Distributor, LiveStock impact is withdrawing from its own websale and is encouraged with the first initial wholesale order from FCBTherapy is over $9000 which is double the last 6 months gross sales.

v3.23.2
SUMMARY OF SIGNIFICANT POLICIES (Policies)
6 Months Ended
Jun. 30, 2023
SUMMARY OF SIGNIFICANT POLICIES  
Basis of presentation

The accompanying unaudited interim financial statements of the Company 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 and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10K. 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 period presented, have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosures contained in the audited financial statements for the most recent fiscal period, as reported in the Form 10K filed with SEC on June 30, 2023, have been omitted.

Use of estimates

The preparation of consolidated financial statements in conformity with US GAAP requires the Company to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. These estimates and judgments are based on historical information, information that is currently available to the Company, and on various other assumptions that the Company believes to be reasonable under the circumstances. Actual results could differ from those estimates.

Earnings (loss) per share

Basic earnings (loss) per common share is computed by dividing net income (loss) available to common shareholders by the weighted-average number of shares of common stock outstanding during the period. Diluted earnings per common share is computed by dividing income available to common shareholders by the weighted-average number of shares of common stock outstanding during the period increased to include the number of additional shares of common stock that would have been outstanding if potentially dilutive securities had been issued.

Financial Instruments and Fair Value Measurements

As defined in ASC 820” Fair Value Measurements,” fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).

 

The following table summarizes fair value measurements by level as of June 30, 2023, and December 31, 2022, measured at fair value on a recurring basis:

 

 

 

Total Carrying Value

 

 

Quoted Market Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

 

as of June 30, 2023

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities

 

$21

 

 

$21

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$930,072

 

 

$-

 

 

$-

 

 

$930,072

 

 

 

 

Fair Value Measurements as of December 31, 2022, Using:

 

 

 

Total

Carrying

Value

as of

December 31,

 

 

Quoted

Market

Prices in

Active

Markets

 

 

Significant

Other

Observable

Inputs

 

 

Significant Unobservable

Inputs

 

 

 

2022

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities, 105,736 shares of common stock of Hemp, Inc. (HEMP)

 

$42

 

 

$42

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$686,856

 

 

$-

 

 

$-

 

 

$686,856

 

Derivative Financial Instruments

The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. We evaluate all of our financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company used a Black Scholes valuation model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance sheet date.

v3.23.2
SUMMARY OF SIGNIFICANT POLICIES (Tables)
6 Months Ended
Jun. 30, 2023
SUMMARY OF SIGNIFICANT POLICIES  
Schedule of Fair Value of Measurements of Assets on Recurring Basis

 

 

Total Carrying Value

 

 

Quoted Market Prices in Active Markets

 

 

Significant Other Observable Inputs

 

 

Significant Unobservable Inputs

 

 

 

as of June 30, 2023

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities

 

$21

 

 

$21

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$930,072

 

 

$-

 

 

$-

 

 

$930,072

 

 

 

Fair Value Measurements as of December 31, 2022, Using:

 

 

 

Total

Carrying

Value

as of

December 31,

 

 

Quoted

Market

Prices in

Active

Markets

 

 

Significant

Other

Observable

Inputs

 

 

Significant Unobservable

Inputs

 

 

 

2022

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Equity Securities, 105,736 shares of common stock of Hemp, Inc. (HEMP)

 

$42

 

 

$42

 

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$686,856

 

 

$-

 

 

$-

 

 

$686,856

 

v3.23.2
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2023
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES  
Schedule of Accounts Payable and Accrued Liabilities

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Accounts payable

 

$1,394

 

 

$6,939

 

Accrued salary

 

 

300,000

 

 

 

300,000

 

Accrued interest

 

 

116,872

 

 

 

101,966

 

Accrued liabilities

 

 

1,419

 

 

 

1,015

 

 

 

$419,685

 

 

$409,920

 

v3.23.2
CONVERTIBLE NOTES (Tables)
6 Months Ended
Jun. 30, 2023
CONVERTIBLE NOTES  
Schedule of Convertible Notes

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Convertible Notes - originated in April 2018

 

$95,000

 

 

$95,000

 

Convertible Notes - originated in June 2018

 

 

166,000

 

 

 

166,000

 

Convertible Notes - originated in October 2018

 

 

50,000

 

 

 

50,000

 

Convertible Notes - issued fiscal year 2022

 

 

-

 

 

 

78,440

 

Convertible Notes - issued fiscal year 2023

 

 

47,250

 

 

 

-

 

Total convertible notes payable

 

 

358,250

 

 

 

389,440

 

 

 

 

 

 

 

 

 

 

Less: Unamortized debt discount

 

 

(42,512)

 

 

(7,647)

Total convertible notes

 

 

315,738

 

 

 

381,793

 

 

 

 

 

 

 

 

 

 

Less: current portion of convertible notes

 

 

315,738

 

 

 

381,793

 

Long-term convertible notes

 

$-

 

 

$-

 

v3.23.2
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2023
DERIVATIVE LIABILITIES  
Schedule of Estimated Fair Values of Liabilities Measured on Recurring Basis

 

 

Six months ended

 

 

Year ended

 

 

 

June 30,

 

 

December 31,

 

 

 

2023

 

 

2021

 

Expected term

 

 0.18- 1.00 years

 

 

 0.06 - 0.51 years

 

Expected average volatility

 

141% - 240%

 

 

72% - 164%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.76% - 5.50%

 

 

0.17% - 4.72%

 

Summary of Changes in Derivative Liabilities

Fair Value Measurements Using Significant Observable Inputs (Level 3)

 

 

 

 

 

Balance - December 31, 2022

 

$686,856

 

 

 

 

 

 

Addition of new derivatives recognized as debt discounts

 

 

110,000

 

Addition of new derivatives recognized as loss on derivatives

 

 

459,854

 

Settled on issuance of common stock

 

 

(119,628)

(Gain) loss on change in fair value of the derivative

 

 

(207,010)

Balance - June 30, 2023

 

$930,072

 

Schedule of (gain) loss on Derivatives

 

 

Six months ended

 

 

 

June 30,

 

 

 

2023

 

 

2022

 

Day one loss due to derivative liabilities on convertible notes

 

$459,854

 

 

$28,960

 

(Gain) loss on change in fair value of the derivative liabilities

 

 

(207,010)

 

 

138,862

 

 

 

$252,844

 

 

$167,822

 

v3.23.2
STOCKHOLDERS EQUITY (Tables)
6 Months Ended
Jun. 30, 2023
STOCKHOLDERS EQUITY  
Schedule of Estimated Fair Values of Warrant Measured on Recurring Basis

 

 

Year Ended

 

 

 

December 31,

 

 

 

2022

 

Expected term

 

2.00 years

 

Expected average volatility

 

 

235%

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

 

1.31%
v3.23.2
SUMMARY OF SIGNIFICANT POLICIES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Equity Securities $ 21 $ 42
Derivative liabilities 930,072 686,856
Fair Value, Inputs, Level 1 [Member]    
Equity Securities 21 42
Derivative liabilities 0 0
Fair Value, Inputs, Level 2 [Member]    
Equity Securities 0 0
Derivative liabilities 0 0
Fair Value, Inputs, Level 3 [Member]    
Equity Securities 0 0
Derivative liabilities $ 930,072 $ 686,856
v3.23.2
GOING CONCERN (Details Narrative)
Jun. 30, 2023
USD ($)
GOING CONCERN  
Accumulated deficit $ (7,982,783)
v3.23.2
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES    
Accounts payable $ 1,394 $ 6,939
Accrued salary 300,000 300,000
Accrued interest 116,872 101,966
Accrued liabilities 1,419 1,015
Accounts Payable And Accrued Liabilities $ 419,685 $ 409,920
v3.23.2
CONVERTIBLE NOTES (Details) - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Total convertible notes payable $ 358,250 $ 389,440
Less: Unamortized debt discount (42,512) (7,647)
Total convertible notes 315,738 381,793
Less: current portion of convertible notes 315,738 381,793
Long-term convertible notes 0 0
originated in April 2018 [Member] | Convertible Notes Payable [Member]    
Total convertible notes payable 95,000 95,000
Originated in June 2018 [Member] | Convertible Notes Payable [Member]    
Total convertible notes payable 166,000 166,000
Originated in October 2018 [Member] | Convertible Notes Payable [Member]    
Total convertible notes payable 50,000 50,000
Issued fiscal year 2022 [Member] | Convertible Notes Payable [Member]    
Total convertible notes payable 0 78,440
Issued fiscal year 2023 [Member] | Convertible Notes Payable [Member]    
Total convertible notes payable $ 47,250 $ 0
v3.23.2
CONVERTIBLE NOTES (Details Narrative) - USD ($)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2018
Debt discount $ 117,250        
Derivative loss 459,854        
Amortization of debt discount 82,385 $ 79,547      
Interest expenses 20,763 $ 25,556      
Settled on issuance of common stock 64,258        
Value Assigned of derivatives liabilities 569,854        
Accrued interest 115,656   $ 100,919    
Principal amount of convertible notes 78,440        
Accrued interest of convertible notes $ 6,026        
Convertible shares of common stock 323,919,258        
Accrued interest $ 1,419   1,015    
Convertible Notes Payable [Member]          
Principal amount of convertible notes $ 47,250   $ 211,500 $ 222,500 $ 426,000
Description of conversion price Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date   Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date Conversion prices are based on 39% discount to the lowest trading price during the 20-trading day period ending on the latest complete training day prior to the conversion date Conversion prices are based on 50% discount to market value for the common stock based on a 4-week weekly average of the closing price
Proceeds from Convertible notes $ 40,000   $ 195,000 $ 205,000 $ 426,000
Debt instrument converted amount         $ 22,210
Debt instrument converted amount shares issued       17,787,355 107,000
Convertible debt term 1 year     1 year 2 years
Annual interest rates 10.00%     10.00% 12.00%
Debt Instrument, Convertible, Terms of Conversion Feature Convertible at any time   Convertible at 180 days from issuance Convertible at 180 days from issuance Convertible at the option of the holders at any time
Unpaid principal amount       $ 172,050  
Accrued interest       $ 6,200  
v3.23.2
DERIVATIVE LIABILITIES (Details)
6 Months Ended 12 Months Ended
Jun. 30, 2023
Dec. 31, 2021
Expected dividend yield 0.00% 0.00%
Expected average volatility 235.00%  
Risk-free interest rate 1.31%  
Minimum [Member]    
Expected term 2 months 4 days 21 days
Expected average volatility 141.00% 72.00%
Risk-free interest rate 4.76% 0.17%
Maximum [Member]    
Expected term 1 year 6 months 3 days
Expected average volatility 240.00% 164.00%
Risk-free interest rate 5.50% 4.72%
v3.23.2
DERIVATIVE LIABILITIES (Details 1) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
DERIVATIVE LIABILITIES    
Beginnig Balance $ 686,856  
Addition of new derivatives recognized as debt discounts 110,000  
Addition of new derivatives recognized as loss on derivatives 459,854  
Settled on issuance of common stock (119,628)  
Loss on change in fair value of the derivative (207,010) $ 138,862
Ending Balance $ 930,072  
v3.23.2
DERIVATIVE LIABILITIES (Details 2) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
DERIVATIVE LIABILITIES    
Day one loss due to derivative liabilities on convertible notes $ 459,854 $ 28,960
(Gain) loss on change in fair value of the derivative liabilities (207,010) 138,862
Aggregate (gain) loss on derivatives $ 252,844 $ 167,822
v3.23.2
STOCKHOLDERS EQUITY (Details)
6 Months Ended
Jun. 30, 2023
STOCKHOLDERS EQUITY  
Expected term 2 years
Expected average volatility 235.00%
Expected dividend yield 0.00%
Risk-free interest rate 1.31%
v3.23.2
STOCKHOLDERS EQUITY (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended
Feb. 06, 2022
Feb. 06, 2020
Jan. 24, 2022
Jun. 30, 2023
Jun. 30, 2022
Mar. 07, 2023
Dec. 31, 2022
Nov. 30, 2022
Preferred stock, shares authorized     10,000,000 10,000,000     10,000,000  
Shares Issued of common stock       323,919,258        
Conversion of debt       $ 204,093        
Common stock, shares outstanding       576,474,023     252,554,765  
Common stock, shares authorized       1,250,000,000   1,250,000,000 1,250,000,000 200,000,000
Exercise price $ 0.006              
Common stock, shares issuable       10,000     10,000  
Fair value of shares granted $ 5,429     $ 252,844 $ 162,755      
Preferred stock, shares par value       $ 0.0001     $ 0.0001  
Series A Preferred Stock [Member]                
Preferred stock, shares authorized       4,000,000     4,000,000  
Preferred stock, shares authorized   4,000,000 5,000,000 4,000,000        
Preferred stock, shares par value   $ 0.001 $ 0.0001          
Conversion common rights   at a 5:1 ratio            
Preferred stock, shares issued       1,600,000     1,600,000  
Series B Preferred Stock [Member]                
Preferred stock, shares authorized     6,000,000 6,000,000     6,000,000  
Preferred stock, shares par value     $ 0.001          
Conversion common rights     at a 10:1 ratio          
Preferred stock, shares issued       0     0  
Common Stocks [Member]                
Common stock, shares outstanding       576,474,023     252,544,765  
Common stock, shares authorized           750,000,000    
Common stock, shares granted 1,000,000              
v3.23.2
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Rate of interest 4.00%    
Repayment of notes payable - related party $ 0 $ 30,000  
Notes payable- related party noncurrent 8,444   $ 8,444
Interest amount 168 363  
Notes payable - accrued interest 1,214   $ 1,047
Dr. Edward E. Jacobs [Member]      
Due to related parties 52,846 $ 1,802  
Advances to related party $ 51,044    
v3.23.2
SUBSEQUENT EVENT (Details Narrative) - USD ($)
Jun. 30, 2023
Mar. 07, 2023
Dec. 31, 2022
Nov. 30, 2022
SUBSEQUENT EVENT (Details Narrative)        
Common stock, shares authorized 1,250,000,000 1,250,000,000 1,250,000,000 200,000,000
Common stock par value $ 0.0001   $ 0.0001 $ 0.001
Amount receive from initial wholesale order       $ 9,000

Bioadaptives (PK) (USOTC:BDPT)
過去 株価チャート
から 11 2024 まで 12 2024 Bioadaptives (PK)のチャートをもっと見るにはこちらをクリック
Bioadaptives (PK) (USOTC:BDPT)
過去 株価チャート
から 12 2023 まで 12 2024 Bioadaptives (PK)のチャートをもっと見るにはこちらをクリック