Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS
Healthtech Solutions, Inc. (the “Company”) was incorporated
in Utah on October 18, 1985. The Company had no business operations from April 25, 2015, when it spun off its only direct subsidiary,
which at that time owned all of the assets through which the Company was carrying on operations, until November 16, 2020 when the Company
acquired all of the outstanding capital stock of Medi-Scan Inc.
The Company is pursuing a business plan in which the Company will acquire
and/or invest in cutting edge healthcare technology in the medical device, biopharma and pharmaceutical fields. The goal will be to nurture
these early stage ventures with financial support and administrative and technological assistance until their respective medical solutions
are ready to enter the market.
Acquisition of Medi-Scan Inc.
Medi-Scan Inc. was organized as a limited liability company named "Medi-Scan
LLC" in the State of Florida on September 25, 2018. On August 25, 2020, Medi-Scan LLC filed articles of conversion with the State
of Florida that converted it from an LLC to a C corporation. In December 2018, Medi-Scan acquired a portfolio of intellectual property
relating to medical imaging. Since December 2018, Medi-Scan has been engaged in developing practical applications for the medical imaging
technology as well as related medical technology. In 2020 Medi-Scan applied for three patents based on the technology developed in the
prior two years.
On November 12, 2020, Healthtech Solutions, Inc. entered into an exchange
agreement with Medi-Scan, Inc. ("Medi-Scan") and all of the shareholders of Medi-Scan, pursuant to which the shareholders of
Medi-Scan agreed to transfer all of the issued and outstanding stock of Medi-Scan to Healthtech Solutions, Inc., and Healthtech Solutions,
Inc. agreed to issue to the shareholders of Medi-Scan, Inc. 156,837 shares of its Series A Preferred Stock, which at that time represented
97% of the equity in Healthtech Solutions. The exchange of equity (the "Share Exchange") was completed on November 16, 2020.
As a result of the Share Exchange, the Medi-Scan shareholders become the
majority shareholders and had control of Healthtech Solutions. The acquisition of Medi-Scan was accounted for as a reverse merger effected
by a share exchange. Healthtech Solutions is considered the legal acquirer and Medi-Scan is considered the accounting acquirer. Accordingly,
the historical financial statements presented in this report for periods prior to November 16, 2020 are those of Medi-Scan.
On November 12, 2020, when the Share Exchange Agreement was executed, the
three members of the Healthtech Solutions Board of Directors were also the three managing members of Medi-Scan, entities under their control
owned a majority of the outstanding capital stock of Medi-Scan, and an entity under the control of one of them owned a majority of the
outstanding capital stock of Healthtech Solutions. Therefore, the Share Exchange was accounted for as a business combination of entities
under common control in accordance with ASC 805-50-30-5. Accordingly, the assets and liabilities of Medi-Scan are presented at their carrying
values at the date of the Share Exchange, and the Company’s historical stockholders’ equity has been retroactively restated
to the first period presented.
Acquisition/ Disposition of Varian Biopharmaceuticals, Inc.
On May 7, 2021 HLTT Acquisition Corp., a special purpose vehicle wholly-owned
by Healthtech Solutions, merged into Healthtech Oncology, Inc., a special purpose vehicle formed for the purpose of the merger, which
on that same date acquired the outstanding capital stock of Varian Biopharmaceuticals, Inc. ("Varian") through a non-statutory
share exchange. As a result, Healthtech Oncology became a wholly-owned subsidiary of Healthtech Solutions, and Varian became a wholly-owned
subsidiary of Healthtech Solutions. In exchange for their ownership of Healthtech Oncology, the shareholders of Healthtech Oncology (the
“Varian Shareholders”) received an aggregate of 29,737.184 shares of Series C Preferred Stock issued by Healthtech Solutions.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS (Continued)
Acquisition/ Disposition of Varian Biopharmaceuticals, Inc. (continued)
On November 9, 2021, the Company entered into a Share Exchange Agreement
(the "SEA") with its subsidiaries: Healthtech Oncology and Varian, as well as with the Varian Shareholders. Pursuant to the
SEA, (a) the Varian Shareholders delivered to Healthtech all of the outstanding shares of Healthtech Series C Preferred Stock and (b)
Healthtech caused Healthtech Oncology to transfer to the Shareholders all of the outstanding shares of Varian common stock. At the same
time, Varian issued to Healthtech Varian shares that represent 5.5% of the outstanding shares of Varian upon completion of the share exchange.
On November 9, 2021, the Company also entered into a Termination and Mutual
Release Agreement with Healthtech Oncology and Varian (the "Termination Agreement"). The Termination Agreement terminated the
Agreement and Plan of Merger and Reorganization among those same parties dated March 30, 2021. The Termination Agreement also included
a provision in which Varian assumed responsibility for payment of certain obligations that Healthtech undertook for the benefit of Varian.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Consolidation
These consolidated financial statements have been prepared in accordance
with accounting principles generally accepted in the United States of America.
The accompanying consolidated financial statements reflect the accounts
of Healthtech Solutions, Inc., its wholly owned subsidiaries, Medi-Scan and RevHeart, and the accounts of Varian from May 7, 2021 (date
of acquisition) through November 9, 2021 (date of disposition). All significant inter-company accounts and transactions have been eliminated
in consolidation.
Use of Estimates
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements. Management makes these estimates using the
best information available at the time the estimates are made; however, actual results could differ from those estimates. One significant
item subject to such estimates and assumptions is the valuation of the derivative liabilities. These estimates are often based on complex
judgments and assumptions that management believes to be reasonable but are inherently uncertain and unpredictable. Actual results could
differ from these estimates.
Concentrations of Credit Risk
We maintain our cash in bank deposit accounts, the balances of which at
times may exceed federally insured limits. We continually monitor our banking relationships and have not experienced any losses in our
accounts. We believe we are not exposed to any significant credit risk on cash.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Software Development Costs
In accordance with ASC 985-20, the Company expenses software development
costs, including costs to develop software products or the software component of products to be sold, leased, or marketed to external
users, before technological feasibility is reached. Technological feasibility is typically reached shortly before the release of such
products. Software development costs also include costs to develop software to be used solely to meet internal needs and cloud-based applications
used to deliver our services. The Company capitalizes development costs related to these software applications once the preliminary project
stage is complete and it is probable that the project will be completed, and the software will be used to perform the function intended.
Capitalization ends, and amortization begins when the product is available for general release to customers.
Research and Development
Research and development costs are expensed when incurred. Research and
development costs include costs of research, engineering, and technical activities to develop a new product or service or make significant
improvement to an existing product or manufacturing process. Research and development costs also include pre-approval regulatory and clinical
trial expenses.
Intangible Assets
The Company reviews goodwill and intangible assets with indefinite lives
for impairment according to the provisions of ASC Topic 350: "Intangibles - Goodwill and Other" at least annually
and when events or changes in circumstances indicate the carrying amount may not be recoverable. The Company measures recoverability of
these assets by comparing the carrying amounts to the future undiscounted cash flows that the assets or the asset group are expected to
generate. If the carrying value of the assets are not recoverable, the impairment recognized is measured as the amount by which the carrying
value of the asset exceeds its fair value. Management has determined that no impairment exists as of December 31, 2021.
Convertible Instruments
The Company evaluates and accounts for conversion options embedded in convertible
instruments in accordance with ASC 815, Derivatives and Hedging Activities.
Applicable GAAP requires companies to bifurcate conversion options from
their host instruments and account for them as free-standing derivative financial instruments according to certain criteria. The criteria
include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely
related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative
instrument and the host contract is not re-measured at fair value under other GAAP with changes in fair value reported in earnings as
they occur and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.
The Company accounts for convertible instruments (when it has been determined
that the embedded conversion options should not be bifurcated from their host instruments) as follows: the Company records, when necessary,
discounts to convertible notes for the intrinsic value of conversion options embedded in debt instruments based upon the differences between
the fair value of the underlying common stock at the commitment date of this note transaction and the effective conversion price embedded
in this note. Debt discounts under these arrangements are amortized over the term of the related debt to their stated date of redemption.
The Company accounts for the conversion of convertible debt when a conversion
option has been bifurcated using the general extinguishment standards. The debt and equity linked derivatives are removed at their carrying
amounts and the shares issued are measured at their then-current fair value, with any difference recorded as a gain or loss on extinguishment
of the two separate accounting liabilities.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Convertible Instruments (continued)
See Note 9, “Derivative Financial Instruments” for disclosures
regarding the derivative embedded in the 7% Convertible Debentures issued by the Company in November 2020 and exchanged for Common Stock
on May 6, 2021.
Share-Based Compensation
The Company follows the provisions of FASB ASC 718 requiring employee equity
awards to be accounted for under the fair value method. Accordingly, share-based compensation is measured at grant date, based on the
fair value of the award and recognized over its vesting period. No equity instruments were granted to employees during the year ending
December 31, 2021 and no compensation expense is required to be recognized under provisions of ASC 718 with respect to employees.
Fair Value of Financial Instruments
The Company follows ASC 825-10-50-10 with respect to disclosures about
fair value of its financial instruments and ASC 820-10-35-37 to measure the fair value of its financial instruments. ASC 820-10-35-37
establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America, and expands
disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures,
ASC 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into
three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical
assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph
820-10-35-37 are described below:
| · | Level 1: Quoted market prices available in active markets for identical
assets or liabilities as of the reporting date. |
| · | Level 2: Pricing inputs other than quoted prices in active markets included
in Level 1, which are either directly or indirectly observable as of the reporting date. |
| · | Level 3: Pricing inputs that are generally unobservable inputs and not corroborated
by market data. |
Determining which category an asset or liability falls within the hierarchy
requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
Financial assets and liabilities of the Company primarily consist of cash,
prepaid expenses, accounts payable and accrued liabilities, other payables and convertible debentures. As of December 31, 2021, the carrying
values of these financial instruments (other than convertible debentures) approximated their fair values due to the short-term nature
of these instruments.
See: Note 9, "Derivative Financial Instruments", for fair
value disclosures regarding the convertible debentures issued by the Company in November 2020 and exchanged for Common Stock on May 6,
2021. The derivative liability is classified as a Level 3 liability, and is the only financial liability measure at fair value on a recurring
basis.
There were no transfers between level 1, level 2 or level 3 measurements
during the year ending December 31, 2021.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Earnings Per Share
The Company calculates earnings per share (“EPS”) as required
by ASC 260, Earnings Per Share. Basic EPS is calculated by dividing the net income available to common stockholders by the weighted average
number of common shares outstanding for the period, excluding common stock equivalents. Diluted EPS is computed by dividing the net income
available to common stockholders by the weighted average number of common shares outstanding for the period, plus the weighted average
number of dilutive common stock equivalents outstanding for the period determined using the treasury-stock method. For periods with a
net loss, the dilutive common stock equivalents are excluded from the diluted EPS calculation. For purposes of this calculation, common
stock subject to repurchase by the Company, options, and warrants are considered to be common stock equivalents and are only included
in the calculation of diluted earnings per share when their effect is dilutive.
Income Taxes
The Company follows ASC Topic 740, Income Taxes, which requires the recognition
of deferred income taxes for the differences between the basis of assets and liabilities for financial statements and income tax purposes.
Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases
of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable
to the periods in which the differences are expected to affect taxable income. Deferred tax assets are also recognized for operating losses
and for tax credit carryforwards. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected
to be realized.
ASC 740-10-30 requires income tax positions to meet a more-likely-than-not
recognition threshold to be recognized in the financial statements. Under ASC 740-10-30, tax positions that previously failed to meet
the more-likely-than-not threshold should be recognized in the first subsequent financial reporting period in which that threshold is
met. Under ASC 740-10-40, previously recognized tax positions that no longer meet the more-likely-than-not threshold should be derecognized
in the first subsequent financial reporting period in which that threshold is no longer met. The Company had no material uncertain tax
positions as of December 31, 2021 or December 31, 2020.
The application of tax laws and regulations is subject to legal and factual
interpretation, judgment and uncertainty. Tax laws and regulations themselves are subject to change as a result of changes in fiscal policy,
changes in legislation, the evolution of regulations and court rulings. Therefore, the actual liability may be materially different from
our estimates, which could result in the need to record additional tax liabilities or potentially reverse previously recorded tax liabilities
or the deferred tax asset valuation allowance.
Recently Adopted Accounting Standards
The Company has reviewed recently issued accounting pronouncements and
plans to adopt those that are applicable to it. The Company does not expect the adoption of any recently issued pronouncements to have
an impact on its results of operations or financial position.
NOTE 3 – GOING CONCERN
The accompanying 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 not generated any revenue since inception, and has an accumulated deficit of $10,547,924 as of December 31, 2021. These conditions,
among others, raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not
include any adjustments that may result from the outcome of these uncertainties. The financial statements do not include any adjustments
to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities
that may result from the possible inability of the Company to continue as a going concern.
Management anticipates that the Company will be dependent, for the near
future, on additional investment capital or debt to fund operating expenses until its planned operations generate sufficient revenue to
offset the Company’s expenses. Management, therefore, is actively pursuing sources of investment capital.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 4 – INTANGIBLE ASSETS
The Company’s intangible assets consist of the intellectual property
relating to medical imaging contributed to Medi-Scan in 2018 as a capital contribution. The intangible assets were amortized over three
years. Amortization expense relating to the intangible assets totaled $25,926 in the year ended December 31, 2021, and $38,889 in the
year ended December 31, 2020.
NOTE 5 - DISCONTINUED OPERATIONS; INVESTMENT IN AND ADVANCE TO NON-CONSOLIDATED
SUBSIDIARY
On May 7, 2021 the Company acquired ownership of Varian Biopharmaceuticals,
Inc. (“Varian”) from its original shareholders (the “Varian Shareholders”) in exchange for 29,737.184 shares of
Series C Preferred Stock issued by Healthtech Solutions. The Company determined that the fair value of the Series C Preferred Stock was
equal to the amount of cash acquired in the transaction plus the amount of debt in excess of that cash that was assumed, and allocated
the fair value accordingly between the assets acquired and the liabilities assumed.
The parties subsequently agreed that the relationship between Healthtech
Solutions and Varian was not achieving its intended results. Therefore, on November 9, 2021, the Company entered into a Share Exchange
Agreement (the "SEA") with the Varian Shareholders. in order to unwind its acquisition of Varian. Pursuant to the SEA, (a) the
Varian Shareholders returned to Healthtech all of the outstanding shares of Healthtech Series C Preferred Stock and (b) Healthtech caused
all of the outstanding shares of Varian common stock to be returned to the Varian Shareholders. Immediate subsequently, Varian issued
to Healthtech Varian shares that represent 5.5% of the outstanding shares of Varian.
The Company has valued its 5.5% interest in Varian at $60,000, which represents
5.5% of the fair market value of Varian. That asset has been combined on the Company’s balance sheet with a $50,000 receivable from
Varian provided for in the SEA, and the combination is classified as “investment in and advance to non-consolidated affiliate”
Varian incurred $668,960 in operating loss from the date of acquisition
5/7/2021 through the date of disposition 11/9/2021. That loss has been recorded on the Company’s Statements of Operations as a Loss
from Discontinued Operations, Net of Taxes.In addition to the operating loss from discontinued operations, HLTT incurred a $134,111 Loss
from Disposal.
The following table summarizes the provisional fair values of the assets
acquired and liabilities assumed on May 7, 2021.
ACQUISITION
Schedule of Acquisition | |
|
Assets acquired: | |
|
Cash | |
$ | 1,658 | |
Goodwill | |
| 1,104,388 | |
Total assets acquired | |
| 1,106,046 | |
| |
| | |
Liabilities assumed: | |
| | |
Accounts payable | |
| 10,372 | |
Accrued expenses | |
| 370,594 | |
Loans payable | |
| 725,080 | |
Total liabilities assumed | |
| 1,106,046 | |
The following table sets forth the components of the loss from discontinued
operations realized by the Company during the year ended December 31, 2021.
Schedule of loss from discontinued operations | |
| | |
| |
| May 7, 2021 –
Nov. 8, 2021 | |
Revenue | |
$ | — | |
| |
| | |
Operating Expenses: | |
| | |
General & Administrative | |
| 463,026 | |
Research & Development | |
| 205,934 | |
Total Operating Expenses | |
| 668,960 | |
| |
| | |
Loss before provision for income tax | |
| (668,960 | ) |
Loss on disposal | |
| (134,111 | ) |
Total loss on discontinued operations that is presented in the Statement of Operations | |
$ | (803,071 | ) |
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 6 – RELATED PARTIES
During the first five months of 2020, Medi-Scan paid $10,000 per month
to a law firm owned by Denis Kleinfeld, who was a managing member of Medi-Scan at that time and became a member of the Board of Directors
of Healthtech Solutions in September 2020. The payment included $1,447 as compensation for use of the law firm's offices as the executive
offices of Medi-Scan, the remainder was compensation for the administrative and other services of employees of the law firm, and for legal
services by Mr. Kleinfeld.
For legal services rendered as counsel to Healthtech Solutions during the
period January 1, 2021 to December 31, 2021, Healthtech Solutions recorded $245,132 in fees and expenses payable to Robert Brantl. Mr.
Brantl was the sole officer and director of Healthtech Solutions until September 4, 2020 and has served as Secretary of Healthtech Solutions
since September 4, 2020. Healthtech Solutions no longer considers Mr. Brantl to be a related party.
In May 2020 David Rubin, through his personal holding company, Storm Funding
LLC, agreed to contribute $250,000 to Medi-Scan in exchange for a 25% equity interest in Medi-Scan. During the remainder of 2020, Mr.
Rubin satisfied $245,442 of the obligation: he contributed $142,761 by paying obligations incurred by Medi-Scan in that amount, and Mr.
Rubin satisfied a total of $102,681 of the obligation by contributing to Medi-Scan the services of administrative personnel employed by
Storm Funding LLC, a company owned by Mr. Rubin. During the period from January 1, 2021 to December 31, 2021 Mr Rubin satisfied the remainder
of his contribution of $4,558. During that period, Mr Rubin also loaned $107,000 to the Company and contributed services of Storm
Funding LLC valued at $52,464, which is included in Loans from Shareholders on the Company's Balance Sheets. Mr. Rubin was a managing member of Medi-Scan commencing in May 2020 and served as Chairman and CEO of Healthtech
Solutions from September 2020 through July 19, 2021.
On May 4, 2021 the Company entered into an Advisory Agreement with Kleinfeld
Legal Services P.A., which is owned by Denis Kleinfeld. Mr. Kleinfeld was, until April 24, 2021, a member of the Company's Board of Directors.
Pursuant to the Advisory Agreement, Kleinfeld Legal Services P.A. will provide legal and advisory services to Medi-Scan Inc. during the
next two years. In consideration of the services, the Company will pay Kleinfeld Legal Services a $100,000 signing fee plus a services
fee of $150,000 per year. The Company also assigned to Kleinfeld Legal Services 19.9% of the capital stock of Medi-Scan, Inc. During
the year ended December 31, 2021, the company recorded expenses for advisory services from Kleinfeld Legal Services totaling $200,000.
On November 10, 2021, in compensation for services, the Company issued
1.5 million shares of common stock to each of the non-executive members of its Board of Directors and 1.0 million shares of common stock
to its General Counsel. The market price of the common stock on the date of grant was $.55 per share.
During 2021, the Company borrowed $336,921 from a number of its shareholders.
The loans are unsecured, payable on demand and bear interest at 7% per annum.
NOTE 7 – SHAREHOLDERS EQUITY
Authorized Capital Stock
The following table sets forth information, as of December 31, 2021, regarding
the classes of capital stock that are authorized by the Articles of Incorporation of Healthtech Solutions, Inc.
Summary of Shareholders Equity | |
| | | |
| | |
Class | |
Shares Authorized | |
Shares Outstanding |
Common Stock, $.001 par value | |
| 200,000,000 | | |
| 66,965,933 | |
Series A Preferred Stock, $.001 par value | |
| 156,937 | | |
| 110,520 | |
Undesignated Preferred Stock, $.001 par value | |
| 1,843,163 | | |
| 0 | |
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 7 – SHAREHOLDERS EQUITY (Continued)
Series A Preferred Stock. The Series A
Preferred Stock was authorized on November 16, 2020. When first authorized, each
share of Series A Preferred Stock was convertible by the holderat any time into two thousand (2.00) shares of Common Stock
and had voting rights equivalent to the voting rights of 2,000 shares of common stock. On November 12, 2021, after a vote of the
Board of Directors, the Company's shareholders and the holders of the outstanding Series A Preferred Stock voting as a class,
Articles of Amendment of the Company's Articles of Incorporation were filed which modified the terms of the Series A Preferred
Stock such that each share of Series A Preferred Stock is now convertible by the holder into fifty (50 shares of Common Stock
at any time after May 31, 2024. and entitles a stockholder to voting rights equivalent to those of 50 shares of Common Stock on all
matters upon which stockholders are permitted to vote. In the event of our liquidation, dissolution or winding up, after
payment of all creditors, holders of our Series A Preferred Stock are entitled to receive, ratably, a preferential payment of $.01
per share, then to share pro rate in the net assets available to stockholders on an as-converted basis.
Undesignated
Preferred Stock. The Board of Directors has authority, without shareholder approval and by resolution of the Board of Directors, to
amend the Corporation's Articles of Incorporation to divide the class of undesignated Preferred Stock into series, to designate each such
series by a distinguishing letter, number or title so as to distinguish the shares thereof from the shares of all other series and classes,
and to fix and determine the following relative rights and preferences of the shares of each series so established.
Exchange of Series A Preferred Stock for Common Stock
On May 14, 2021 the Company entered into an Exchange Agreement with Richard
Parker, who is Medi-Scan's Chief Research Officer. Pursuant to the Exchange Agreement, Mr. Parker's family trust exchanged 29,407 shares
of the Company's Series A Preferred Stock for 6,000,000 shares of the Company's common stock, and the Company
assigned to Mr. Parker's family trust 18.75% of the outstanding shares of Medi-Scan, Inc.
On October 6, 2021, the holders of 16,910 shares of the Company's Series
A Preferred Stock converted those shares into 33,820,000 shares of the Company's common stock.
Issuance of Common Stock for Settlement of Convertible Debentures
On May 6, 2021, the Company issued 3,507,164 shares of common shares in
exchange for the settlement of the convertible debentures, see Note 8 and Note 9. These shares were valued at the previous market
closing price of $1.14 per share.
Issuance
of Common Stock for Services
During the year ended December 31, 2021,
the Company issued 4,975,000 shares of common stock for services rendered valued at $3,229,028.
Capital Contributions
Medi-Scan's founders contributed $4,558 to the Company during the year
ended December 31, 2021, and $270,442 during the year ended December 31, 2020.
On May 21, 2020, Medi-Scan entered into agreement with Storm Funding LLC,
a company owned by David Rubin. Storm Funding LLC committed to invest $250,000 in exchange for a 25% membership interest in Medi-Scan.
At the same time, David Rubin joined Medi-Scan as Executive Chairman. The financing commitment has been fully satisfied.
In May 2021, the Company issued to 30 accredited investors 8,962,500 shares
of common stock for aggregate cash proceeds of $1,792,500.
NOTE 8 – EXCHANGEABLE NOTES AND CONVERTIBLE DEBENTURES
In August and September of 2020,Medi-Scan issued four 7% Exchangeable Promissory
Notes in the aggregate principal amount of $375,000. Principal and interest were payable on the Notes on January 31, 2021. The Notes provided
that, in the event that Medi-Scan was acquired by a corporation whose common stock was registered with the SEC, the Notes would be automatically
exchanged for 7% convertible debentures issued by that acquirer.
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 8 – EXCHANGEABLE NOTES AND CONVERTIBLE DEBENTURES (Continued)
In November of 2020, by reason of the Share Exchange, the four 7% Exchangeable
Promissory Notes were automatically exchanged for 7% Convertible Debentures issued by Healthtech Solutions in a principal amount of $381,505,
which was equal to the principal of and accrued interest on the Notes. Then, during December of 2020, Healthtech Solutions issued four
additional 7% Convertible Debentures in the aggregate principal amount of $250,000 in exchange for payment of cash in that amount. On
February 4, 2021 an additional debenture was issued in the amount $50,000.
The 7% Convertible Debentures were convertible into common stock, at the
holders’ option, at a 30% discount to the market price of the Company’s common stock. The Company determined that the conversion
feature represented a derivative financial instrument embedded in the Debentures. The accounting treatment of derivative financial instruments
requires that the Company record the fair value of that derivative financial instrument as a discount to the value of the Debentures as
of the inception date of each Debenture. Accordingly, the Company recorded an aggregate initial discount of $349,202 for the fair value
of the derivative liability at inception of each convertible debenture. During the year ending December 31, 2021, the Company amortized
$27,303 and $351,202 as interest expense. During the year ended December 31, 2020, the Company amortized $9,277 as interest
expense. At December 31, 2020 the notes were presented on the balance sheet, net of unamortized discount, at $325,824.
On May 6, 2021, by agreement with the holders of the 7% Convertible Debentures,
the Company issued 3,507,164 shares of common shares in exchange for surrender of the convertible debentures.
NOTE 9 – DERIVATIVE FINANCIAL INSTRUMENTS
The Company determined that the conversion feature of the 7% Convertible
Debentures represented an embedded derivative since the Debentures were convertible into a variable number of shares upon conversion.
Accordingly, the Debentures are not considered to be conventional debt under ASC 815 and the embedded conversion feature was bifurcated
from the debt host and accounted for as a derivative liability.
The fair value of the derivatives embedded in the 7% Convertible Debentures
as of December 31, 2020 was determined using the Monte Carlo simulation method based on the following assumptions: (1) dividend yield
of 0%, (2) expected volatility of 167%, (3) weighted average risk-free interest rate of 9.0%, (4) expected life until January 31, 2024,
and (5) the quoted market price of the Company’s common stock at each valuation date.
At May 6, 2021, just prior to settlement, the Company marked-to-market
the fair value of the nine derivatives and determined a fair value of $3,296,997. The Company recorded a loss from change in
fair value of debt derivatives of $2,933,735 for the year ended December 31, 2021. Upon the issuance of 3,507,164 shares of
common stock (see Note 7), the balance of the derivative liability of $3,296,997 and the principal totaling $681,581 were reduced to $0.
A summary of changes in derivative liabilities for the year ended December
31, 2021 was as follows:
Summary of Changes in Convertible Debentures | |
| | |
Balance at December 31, 2020 | |
$ | 337,874 | |
Issuance in February 2021 | |
$ | 25,388 | |
Change in fair value | |
| 2,933,735 | |
Settlement upon exchange for Common Stock | |
| (3,296,997 | ) |
Balance at December 31, 2021 | |
| — | |
HEALTHECH SOLUTIONS,
INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 10 – NOTE RECEIVABLE
On December 30, 2021 the Company executed
a Term Sheet with Predictive Biotech, Inc. (“PBI”) and its parent Predictive Technology Group, Inc. (“PTG”), which
contemplated further negotiations towards the Company’s acquisition of the assets of PBI related to its wound care business. Pursuant
to the Term Sheet, the Company loaned $168,000 to PBI and PTG on that date. The loan does not bear interest. The Term Sheet provides that
the loan will be repaid by offset of 25% of royalties that may become payable to PBI from the Company’s wound care business. The
terms of that royalty arrangement were finalized in the Operations Agreement that was made by the Company, PBI, PTG and Healthtech Wound
Care Inc. in January 2022.
NOTE 11 – INCOME TAX
As discussed in Note 1, the historical financial statements presented in
this report for periods prior to November 16, 2020 are those of Medi-Scan, Inc. In prior years and through August 25, 2020, Medi-Scan,
Inc. was a limited liability company which was treated as a partnership for income tax purposes, and the tax benefit of losses realized
by the Company for that period was passed on to its members.
The provision (benefit) for income taxes consisted of the following for
2020, 2021, and for the period from the conversion of Medi-Scan to a corporation through December 31, 2020:
Schedule of Provision for Income Taxes | |
| |
|
| |
December 31, 2021 | |
December 31, 2020 |
| |
| |
|
U.S. federal statutory rate | |
| 21.0 | % | |
| 21.0 | % |
State tax, net of federal benefit | |
| 5.0 | % | |
| 5.0 | % |
Change in valuation allowance | |
| (26.0 | %) | |
| (26.0 | %) |
| |
| | | |
| | |
Net deferred tax assets | |
| — | | |
| — | |
The following
table reconciles the effective income tax rates with the statutory rates for 2020, 2021, and for the period from the conversion date to
December 31, 2021:
Schedule of Effective Income Tax Rate Reconciliation | |
|
| |
|
U.S. federal statutory rate | |
| 21.0 | % |
State tax, net of federal benefit | |
| 5.0 | % |
Change in valuation allowance | |
| 26.0 | % |
| |
| | |
Effective income tax rate | |
| — | % |
| |
| | |
Deferred tax assets are comprised of the following:
Schedule of Deferred Tax Assets | |
| |
|
| |
December 31, 2021 | |
December 31, 2020 |
| |
| |
|
Net operating loss carryforwards | |
$ | 9,109,219 | | |
$ | 111,265 | |
Valuation allowance | |
| (9,109,219 | ) | |
| (111,265 | ) |
Net deferred tax assets | |
| — | | |
$ | — | |
At December 31, 2021, the Company had approximately $9,109,219 of
federal net operating losses (“NOL”) that may be available to offset future taxable income. Through 2036, the amount and
utilization of any future net operating loss carry-forwards may be subject to limitations set forth by the Internal Revenue Code.
Based upon an analysis of the Company’s stock ownership activity through December 31, 2021, a change of ownership was deemed
to have occurred in the 2020 fiscal year. This change of ownership created an annual limitation of substantially all of the
Company’s net operating losses which are available through 2036.
HEALTHECH
SOLUTIONS, INC.
Notes to Consolidated
Financial Statements
Years Ended December
31, 2021 and 2020
NOTE 11 – INCOME TAX (continued)
The Company assesses the likelihood that deferred tax assets will be
realized. To the extent that realization is not likely, a valuation allowance is established. Based upon the Company’s losses
since inception, management believes that it is more likely than not that future benefit of the deferred tax asset will not be
realized principally due to the continuing losses from operations and the change of ownership limitations and has therefore
established a full valuation allowance of all NOL’s.
The tax years ending December 31, 2020 remain open to examination by the
taxing authorities.
NOTE 12 – SUBSEQUENT EVENTS
On January 31, 2022, pursuant to the Asset Purchase Agreement dated
January 18, 2022 among the Company and its newly-organized subsidiary, Healthtech Wound Care, Inc. (“HWC”), Predictive Technology
Group, Inc. (“PTG”) and its subsidiary, Predictive Biotech, Inc. (“Biotech”), HWC acquired the assets of Biotech
that were related to Biotech’s wound care business and entered into an Operations Agreement with Biotech and PTG containing terms
of their future relationship. The Company received from PTG three year options to purchase Biotech and/or Cellsure, LLC, another subsidiary
of PTG, each for a purchase price of $10. During the three year term of the options, the Company will be entitled to exercise exclusive
managerial control over the operations of Cellsure and over the operations of Biotech related to wound care.
In consideration of the transfer of assets to HWC, HWC issued preferred
shares to Biotech. Until HWC achieves positive cash flow or $3.5 million in capital has been contributed to HWC, the preferred shares
held by Biotech will represent 30% of HWC’s equity and voting power. The Operations Agreement commits the Company to provide working
capital to HWC and Biotech until HWC achieves positive cash flow or the Company contributes $3.5 million or the Company determines that
market conditions make it unlikely that HWC will be financially successful.
In accordance with ASC 855-10, the Company’s management has performed
subsequent events procedures through the date these financial statements were issued and determined that there are no reportable subsequent
events other than as stated above.