UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

 

(Mark One)

 

 

[X]

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

 

 

For the quarterly period ended June 30, 2015.

 

 

[   ]

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

 

 

For the transition period from _______ to _______.


Commission File Number: 333-176954


[endo10q_063015apg001.jpg]


ENDONOVO THERAPEUTICS, INC.

(Exact name of registrant as specified in its charter)


 

 

Delaware

45-2552528

(State or other jurisdiction of

(I.R.S. Employer

incorporation or organization)

Identification No.)


6320 Canoga Avenue, 15th Floor, Woodland Hills, CA 91367

(Address of principal executive offices, zip code)


(800) 489-4774

(Registrant’s telephone number, including area code)


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 [ X ]

 

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 [X]   No [   ]


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







Large accelerated filer [   ]

 Accelerated filer [   ]

  

  

Non-accelerated filer [   ]

(do not check if smaller reporting company)

 Smaller reporting company [X]

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [   ]  No [X]

 

As of August 17, 2015, there were 101,289,580 shares of common stock, $0.0001 par value issued and outstanding.




2





ENDONOVO THERAPEUTICS, INC.

TABLE OF CONTENTS

FORM 10-Q REPORT

June 30, 2015

 

 

 

 

 

 

  

 

Page

Number

 

PART I - FINANCIAL INFORMATION

 

 

 

  

 

 

 

Item 1.  

Financial Statements.

 

4

 

Item 2.  

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

 

14

 

Item 3.  

Quantitative and Qualitative Disclosures About Market Risk.

 

19

 

Item 4.  

Controls and Procedures.

 

19

 

  

  

 

 

 

PART II - OTHER INFORMATION

 

 

 

  

 

 

 

Item 1.  

Legal Proceedings.

 

20

 

Item 1A.

Risk Factors.

 

20

 

Item 2.  

Unregistered Sales of Equity Securities and Use of Proceeds.

 

20

 

Item 3.  

Defaults Upon Senior Securities.

 

20

 

Item 4.  

Mine Safety Disclosures

 

20

 

Item 5.  

Other Information.

 

20

 

Item 6.  

Exhibits.

 

21

 

  

  

 

 

 

SIGNATURES

 

22

 





3



PART I - FINANCIAL INFORMATION


Item 1.  Financial Statements.


Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets


 

 

 

 June 30,

 

 

 December 31,

 

 

 

 2015

 

 

 2014

 

 

 

 (Unaudited)

 

 

(Audited)

 ASSETS

 

 

 

 

 

 Current assets:

 

 

 

 

 

 

 Cash

$

18,396 

 

$

988 

 

 Other current assets

 

 

 

2,000 

 Total current assets

 

18,396 

 

 

2,988 

 

 

 

 

 

 

 

 Property Plant and Equipment, net

 

35,321 

 

 

42,601 

 

 

$

53,717 

 

$

45,589 

 

 

 

 

 

 

 

 LIABILITIES AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 Current Liabilities

 

 

 

 

 

 

 Accounts payable and accrued expenses

$

3,757,427 

 

$

3,167,346 

 

 Short term advances

 

61,255 

 

 

900 

 

 Notes payable, net of discounts of $135,920 as of June 30, 2015 and $2,391 as of

 

 

 

 

 

 

    December 31, 2014

 

945,081 

 

 

1,084,025 

 

 Notes payable - related party

 

341,000 

 

 

291,000 

 

 Derivative liability

 

157,194 

 

 

 

 Current portion of long term loan

 

11,852 

 

 

11,677 

 

 

 

 

 

 

 

 Total current liabilities

 

5,273,809 

 

 

4,554,948 

 

 

 

 

 

 

 

 Long term loan

 

22,676 

 

 

28,646 

 Acquisition payable

 

155,000 

 

 

155,000 

 Total liabilities

 

5,451,485 

 

 

4,738,594 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 Shareholders' deficit

 

 

 

 

 

 

 Super AA super voting preferred stock, $0.0001 par value,

 

 

 

 

 

 

 1,000,000 authorized and 1,000 issued and outstanding

 

 

 

 

Common stock, $.0001 par value;

 

 

 

 

 

 

  250,000,000 shares authorized; 98,603,610 and 81,425,957 shares issued

 

 

 

 

 

  and outstanding as of June 30, 2015 and December 31, 2014

 

9,860 

 

 

8,143 

 

 Additional paid-in capital

 

1,924,694 

 

 

1,593,297 

 

 Stock subscriptions

 

(1,570)

 

 

(1,570)

 

 Accumulated deficit

 

(7,330,752)

 

 

(6,292,875)

 Total shareholders' deficit

 

(5,397,768)

 

 

(4,693,005)

   

 

$

53,717 

 

$

45,589 

 

 

 

 

 

 

 

See accompanying summary of accounting polices and notes to unaudited condensed consolidated financial statements.



4





Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statement of Operations

 (Unaudited)


 

 

Three Months Ended

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 Revenues, net

$

1,920 

 

$

16,422 

 

$

4,665 

 

$

34,181 

 Cost of goods sold

 

1,338 

 

 

5,910 

 

 

2,162 

 

 

14,358 

 Gross profit

 

582 

 

 

10,512 

 

 

2,503 

 

 

19,823 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Operating expenses

 

494,266 

 

 

836,871 

 

 

927,820 

 

 

1,413,306 

 Loss from operations

 

(493,684)

 

 

(826,359)

 

 

(925,317)

 

 

(1,393,483)

 

 

 

 

 

 

 

 

 

 

 

 

 

 Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 Other income

 

 

 

649,800 

 

 

 

 

650,335 

 

 Amortization of derivative liability discount

 

(3,521)

 

 

 

 

(3,521)

 

 

 

 Change in fair value of derivative liability

 

29,446 

 

 

 

 

29,446 

 

 

 

 Interest expense, net

 

(89,964)

 

 

(26,125)

 

 

(138,486)

 

 

(88,052)

 

 

 

(64,039)

 

 

623,675 

 

 

(112,561)

 

 

562,283 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Loss before income taxes

 

(557,723)

 

 

(202,684)

 

 

(1,037,878)

 

 

(831,200)

 

 

 

 

 

 

 

 

 

 

 

 

 

 Provision for income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Net loss

$

(557,723)

 

$

(202,684)

 

$

(1,037,878)

 

$

(831,200)

 

 

 

 

 

 

 

 

 

 

 

 

 

 Basic and diluted loss per share

$

(0.01)

 

$

(0.26)

 

$

(0.01)

 

$

(1.00)

 Weighted average common share outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 Basic and diluted

 

97,996,920 

 

 

786,497 

 

 

91,364,222 

 

 

832,223 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying summary of accounting polices and notes to unaudited condensed consolidated financial statements.





5



Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

(Unaudited)


 

 

 

 

 Six Months ended June 30,

 

 

 

 

 

2015

 

 

2014

 Operating activities:

 

 

 

 

 

 

 Net loss

 

 $

(1,037,878)

 

 $

(831,200)

 

 Adjustments to reconcile net loss to cash  

 

 

 

 

 

 

 

 used in operating activities:

 

 

 

 

 

 

 

 Depreciation and amortization expense

 

7,280 

 

 

14,281 

 

 

 Impairment expense

 

 

 

12,000 

 

 

 Fair value of equity issued for services

 

4,251 

 

 

2,694 

 

 

 Non-cash interest

 

49,145 

 

 

 

 

 Amortization of note discount

 

3,521 

 

 

6,030 

 

 

 Change in fair value of derivative liability

 

(29,446)

 

 

 

 

 Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 Other current assets

 

2,000 

 

 

(7,000)

 

 

 

 Accounts payable and accrued expenses

 

622,305 

 

 

317,736 

 Net cash used in operating activities

 

(378,822)

 

 

(485,459)

 

 

 

 

 

 

 

 

 

 Investing activities:

 

 

 

 

 

 

 Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 Financing activities:

 

 

 

 

 

 

 Proceeds from the issuance of notes payable

 

290,500 

 

 

646,897 

 

 Proceeds from the issuance of notes payable- related parties

 

50,000 

 

 

 

 Proceeds from short term advances

 

73,205 

 

 

 

 Repayments on short term advances

 

(12,850)

 

 

 

 Proceeds from issuance of common stock

 

220 

 

 

 

 Payment against long term loan

 

(4,845)

 

 

 

 Payment against notes payable- related party

 

 

 

(19,710)

 Net cash provided by financing activities

 

396,230 

 

 

627,187 

 

 

 

 

 

 

 

 

 

 Net increase in cash

 

17,408 

 

 

141,728 

 Cash, beginning of year

 

988 

 

 

3,255 

 Cash, end of period

 $

18,396 

 

 $

144,983 

 

 

 

 

 

 

 

 

 

 Supplemental disclosure of cash flow information:

 

 

 

 

 

 Cash paid for interest

 $

6,112 

 

$

 Cash paid for income taxes

 $

500 

 

$

 

 

 

 

 

 

 

 

 

Non Cash Investing and Financing Activities:

 

 

 

 

 

 

Conversion of notes payable and accrued

 

 

 

 

 

 

 

 interest to common stock

 $

328,138 

 

$

 

See accompanying summary of accounting policies and notes to unaudited condensed consolidated financial statements.



6



Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statement of Shareholders’ Deficit

(Unaudited)


 

 

 

 

 

 

 

 Additional

 

 

 Common Stock  

 

 

 

 

 

 Total

 

 Common Stock

 

 

 Paid-in

 

 

 Subscription

 

 

 Retained  

 

 

 Shareholder's

 

 Shares

 

 

 Amount

 

 

 Capital

 

 

 Receivable

 

 

 Earnings

 

 

 Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Balance December 31, 2014

81,425,957

 

$

8,143

 

$

1,593,297

 

$

(1,570)

 

$

(6,292,875)

 

$

(4,693,005)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Shares issued for cash

222,775

 

 

21

 

 

199

 

 

 

 

 

 

220 

 Share issued for services

4,249,286

 

 

425

 

 

3,826

 

 

 

 

 

 

4,251 

 Shares issued with notes payable

505,000

 

 

51

 

 

454

 

 

 

 

 

 

505 

 Share issued for conversion of notes

 payable and accrued interest

12,200,592

 

 

1,220

 

 

326,918

 

 

 

 

 

 

328,138 

 Net loss  

-

 

 

-

 

 

-

 

 

 

 

(1,037,878)

 

 

(1,037,878)

 Balance June 30, 2015

98,603,610

 

$

9,860

 

$

1,924,694

 

$

(1,570)

 

$

(7,330,753)

 

$

(5,397,769)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying summary of accounting polices and notes to unaudited condensed consolidated financial statements.



7



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements



Note 1 - Organization and Nature of Business


Endonovo Therapeutics, Inc. and Subsidiaries (the “Company” or “ETI”) operates in two business segments: 1) intellectual property licensing and commercialization; and 2) biomedical research and development which included the development of the TVEMF device which has been the source of all revenues in the current year.  

 

Basis of Presentation and Principles of Consolidation


The accompanying unaudited interim condensed consolidated financial statements have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Article 8 of Regulation S-X. Accordingly, the financial statements do not include all of the information and notes required by GAAP for complete financial statements. The condensed consolidated financial statements as of June 30, 2015, and 2014 are unaudited; however, in the opinion of management such interim condensed consolidated financial statements reflect all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented. The results of operations for the period presented are not necessarily indicative of the results that might be expected for future interim periods or for the full year.


The consolidated financial statements of the Company include the accounts of ETI and IPR as of March 14, 2012; Aviva as of April 2, 2013; and WeHealAnimals as of November 16, 2013. All significant intercompany accounts and transactions are eliminated in consolidation.


Going Concern


These accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates realization of assets and the satisfaction of liabilities in the normal course of business for a period following the date of these consolidated financial statements.  The Company has raised approximately $401,000 in debt and equity financing for the period January 1, 2015 to June 30, 2015.  The Company is raising additional capital through debt and equity securities in order to continue the funding of its operations.  However, there is no assurance that the Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.  No adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty. To reduce the risk of not being able to continue as a going concern, management has implemented its business plan to materialize revenues from its license agreements, has initiated a private placement offering to raise capital through the sale of its common stock and is seeking out profitable companies.  Although, uncertainty exists as to whether the Company will be able to generate enough cash from operations to fund the Company’s working capital needs or raise sufficient capital to meet the Company’s obligations as they become due, no adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty.


Recent Accounting Standard Updates


The Company is not aware of any recently issued accounting pronouncements that when adopted will have a material effect on the Company’s financial position or result of its operations.


Reclassification


The 2014 financial statements have been reclassified to conform to the current year presentation.


Note 2 - Property and Equipment


The following is a summary of equipment, at cost, less accumulated depreciation at June 30, 2015 and December 31, 2014:



8



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)



 

 

 

June 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

Autos

 

$

64,458

 

$

64,458

Medical equipment

 

 

5,000

 

 

5,000

Other equipment

 

 

4,945

 

 

4,945

 

 

 

74,403

 

 

74,403

Less accumulated depreciation

 

 

39,082

 

 

31,802

 

 

$

35,321

 

$

42,601



Note 3 - Notes Payable and Long Term Loan


Notes Payable


In October 2013, the Company initiated a private placement for up to $500,000 of financing by the issuance of notes payable at a minimum of $25,000. The notes bear interest at 10% per annum and are due and payable with accrued interest one year from issuance.  Also, the Company agreed to issue 125,000 shares of its common stock for each unit. In July 2014, the Company initiated a private placement for up to $500,000 of financing by the issuance of notes payable at a minimum of $25,000. The notes bear interest at 10% per annum and are due and payable with accrued interest one year from issuance.  Also, the Company agreed to issue 50,000 shares of its common stock for each unit. In October 2014, the Company initiated a private placement for up to $500,000 of financing by the issuance of notes payable at a minimum of $25,000. The notes bear interest at 10% per annum and are due and payable with accrued interest one year from issuance.  Also, the Company agreed to issue 50,000 shares of its common stock for each unit.  From January 1, 2014 to June 30, 2015, the company has issued promissory notes for an aggregate principal of approximately $302,500 under this private placement.


During the three months ended June 30, 2015, the Company issued and has outstanding one convertible Debenture (“Variable Debenture”) with original terms of 9 months and an interest rate of 8% which contains a variable conversion rate with a discount of 42% of the Company’s common stock based on the average lowest three trading prices 15 days previous to conversion.  The Variable Debenture contains a prepayment option which enables the Company to prepay the note for periods of 0-180 days subsequent to issuance at premiums ranging from 120% to145%.  The gross amount of the Variable Debenture outstanding is $38,000 as of June 30, 2015.

During the three months ended June 30, 2015, a note was reassigned from one investor to another.  During this reassignment, the Company entered into negotiations with the new note holder to have the note contain a conversion feature that would allow the note holder to convert the amount of the note into shares of common stock. The note matures in 1 year and has no interest rate.  The note contains a variable conversion rate with a discount of 40% of the Company’s common stock based on the Volume Weighted Average Price (“VWAP”) of the 5 preceding days of trading.   The convertible note contains a prepayment option which enables the Company to prepay the note at any time.  As of June 30, 2015, the outstanding balance of this note was $100,000.




9



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)



 

 

 

As of

 

 

 

June 30,

2015

 

 

December 31,

2014

Notes payable at beginning of period

 

$

1,377,416 

 

$

710,072 

Notes payable issued for cash

 

 

340,500 

 

 

935,500 

Less amounts converted to stock

 

 

(295,915)

 

 

(268,156)

Notes payable at end of period

 

 

1,422,001 

 

 

1,377,416 

Less debt discount

 

 

(135,920)

 

 

(2,391)

 

 

$

1,286,081 

 

$

1,375,025 

 

 

 

 

 

 

 

Notes payable issued to related parties

 

$

341,000 

 

$

291,000 

Notes payable issued to non-related parties

$

945,081 

 

$

1,084,025 



Derivative Liability

 

The Company issued two Variable Debentures during the three months ended June 30, 2015, which contained variable conversion rates based on unknown future prices of the Company’s common stock.  This resulted in a conversion feature.  The Company measures the conversion feature using the Black-Scholes option valuation model using the following assumptions:


 

 

Six months ended June 30,

 

 

2015

 

2014

Expected term

 

9 months - 1 year

 

None

Exercise price

 

$0.30-$0.52

 

None

Expected volatility

 

158%-181%

 

None

Expected dividends

 

None

 

None

Risk-free interest rate

 

0.28%

 

None

Forfeitures

 

None

 

None



The time period over which the Company will be required to evaluate the fair value of the conversion feature is nine months or conversion.

 

The assumptions used in determining fair value represent management’s best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment. As a result, if factors change, including changes in the market value of the Company’s common stock, managements’ assessment or significant fluctuations in the volatility of the trading market for the Company’s common stock, the Company’s fair value estimates could be materially different in the future.


The Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Company’s stock price, which is subject to significant fluctuation and is not under its control. The resulting effect on net loss is therefore subject to significant fluctuation and will continue to be so until the Company’s Variable Debentures, which the convertible feature is associated with, are converted into common stock or paid in full with cash. Assuming all other fair value inputs remain constant, the Company will record non-cash expense when its stock price increases and non-cash income when its stock price decreases.



10



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)



As of June 30, 2015 and December 31, 2014, the balances of the Derivative Liability are as follows:


 

 

Derivative Liability

Balance December 31, 2014

 

$

Issuance of debt

 

 

186,640 

  Change in estimated fair value (1)

 

 

(29,446)

Balance June 30, 2015

 

$

157,194 


(1)

The change in estimated fair value is reflected in interest expense on the statement of operations.



Long Term Loan


The Company has financed the purchase of an automobile.  The future minimum payments on the loan are as follows:


Maturity dates of long term debt

 

 

 

 

 

 

Twelve months ending,

 

 

 

 

June 30, 2016

 

$

11,852

 

June 30, 2017

 

$

12,211

 

June 30, 2018

 

$

10,465

 

June 30, 2019

 

$

-

 

 

 

$

34,528

 

 

 

 

 

 

Current portion

 

$

11,852

 

Long term portion

 

$

22,676



Note 4 - Shareholders’ Deficit


Reverse Spilt


On April 28, 2014, we concluded the process of changing our corporate name to Endonovo Therapeutics, Inc. and began trading under the symbol ENDV.  The Company enacted a reverse stock split effective May 15, 2014.  All share and per share numbers in this report have been adjusted for the reverse stock split.


Common Stock


The Company has entered into consulting agreements with various consultants for service to be provided to the Company. The agreements stipulate a monthly fee and a certain number of shares that the consultant vests in over the term of the contract. The consultant is issued a prorated number of shares of common stock at the beginning of the contract, which the consultant earns over a three-month period. At the anniversary of each quarter, the consultant is issued a new allotment of common stock. In accordance with ASC 505-50 – Equity-Based Payment to non-Employees, the common stock shares issued to the consultant are valued upon their vesting, with interim estimates of value as appropriate during the vesting period.



11



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)


The shares of common stock that have vested through January 2013 were valued based on a valuation performed by an independent valuation firm as the Company had no active market for its shares prior to that time. The Company’s shares began trading in January 2013; as a result the Company utilized market value for its stock when valuing its common stock for the three months ended March 31, 2013. During the second quarter of 2013, the Company revalued the shares based on low trading volume to $0.001. During the six months ended June 30, 2015, the Company granted 4,249,286 shares for services performed by consultants and recorded expense of $4,251.


During the six months ended June 30, 2015, the Company issued 505,000 shares of common stock to the purchasers of notes.  The share issuance was valued at $505.


In addition, during the six months ended June 30, 2015, the Company issued 12,200,592 shares of common stock on the conversion of notes in an amount of $295,915 and accrued interest of $32,223.


Series AA Preferred Shares


On February 22, 2013, the Board of Directors of the Company authorized an amendment to the Company’s Articles of Incorporation, as amended (the “Articles of Incorporation”), in the form of a Certificate of Designation that authorized the issuance of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.0001 per share, designated “Series AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.  


Each holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one hundred thousand (100,000) votes for each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled to vote at each meeting of stockholders of the Company.  As of June 30, 2015, there were 1,000 shares of Series AA Preferred stock outstanding.


Note 5 – Related Party Transactions


From time-to-time officers of the Company advance monies to the Company to cover costs.  During the six months ended June 30, 2015, officers advanced $18,305 of funds to the Company of which $12,350 was repaid during the period. At June 30, 2015, the balance of short term advances due to related parties was $6,855.


During the six months ended June 30, 2015, officers and executives of the Company have entered into note payable agreements amounting to $50,000.  The balance of notes payable from related parties at June 30, 2015 is $341,000.


Note 6 – Fair Value Measurements


Accounting guidance on fair value measurements and disclosures defines fair value, establishes a framework for measuring the fair value of assets and liabilities using a hierarchy system, and defines required disclosures. It clarifies that 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 in the market in which the reporting entity transacts business.

 

The Company's balance sheet contains derivative liabilities that are recorded at fair value on a recurring basis. The three-level valuation hierarchy for disclosure of fair value is as follows:


Level 1: uses quoted market prices in active markets for identical assets or liabilities.

Level 2: uses observable market-based inputs or unobservable inputs that are corroborated by market data.

Level 3: uses unobservable inputs that are not corroborated by market data.


The fair value of the Company’s recorded derivative liability is determined based on unobservable inputs that are not corroborated by market data, which require a Level 3 classification. A  Black-Scholes  option valuation model was used to determine the fair value. The Company records derivative liability on the condensed consolidated balance sheet at fair value with changes in fair value recorded in the condensed consolidated statement of operation.



12



Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)



The following table presents the balances of  liabilities measured at fair value on a recurring basis by level as of June 30, 2015:


 

Fair Value Measurements Using

 

 

Quoted Prices in Active

 

 

Significant Other

 

 

Significant

 

 

 

 

 

Markets for

 

 

Observable

 

 

Unobservable

 

 

 

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

 

 

As of June 30, 2015

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

   Derivative liability

$

-

 

$

-

 

$

157,194

 

$

157,194

Total

$

-

 

$

-

 

$

157,194

 

$

157,194


The following table presents changes in the liabilities with significant unobservable inputs (Level 3) for the six months ended June 30, 2015:


 

 

Derivative Liability

Balance December 31, 2014

 

$

Issuance of debt

 

 

186,640 

  Change in estimated fair value

 

 

(29,446)

Balance June 30, 2015

 

$

157,194 


Note 7 – Subsequent Events

Subsequent to June 30, 2015, an aggregate of 1,020,000 shares of restricted common stock were issued as compensation to independent contractors.


Subsequent to June 30, 2015, the Company issued $264,500 in notes payable and issued 100,000 shares of its restricted common stock pursuant to a Private Placement Memorandum and private offerings.


On August 14, 2015, the Company issued 250,000 shares as part of an extension agreement to Donnie Rudd’s $96,000 Note Payable, which was due and payable on August 15, 2015. As part of the extension, the new due date of the Note is November 15, 2015.


On January 15, 2015 the Company entered into an Equity Purchase Agreement (the “EPA” with Kodiak Capital Group. LLC (“KCG”) and, pursuant thereto caused a registration statement on Form S-1 to become effective under the Securities Act of 1933, as amended.  To date the Company issued 2,000,000 shares of common stock to KCG and has received $56,738 in connection with KCG’s sale of 98,750 shares of common stock under the EPA.  The Company has demanded (among other things) (i) an accounting of shares sold by KCG under the EPA, (ii) a return of 1,901,250 shares that KCG holds against possible future put notices to its transfer agent for cancellation as the Company does not anticipate future put notices; and (iii) return of the 215,000 shares KCG received as a commitment fee for the EPA.  As of the date of this filing, KCG has not complied with any of these demands and has twice improperly sought to remove all transfer restrictions from the 215,000 shares, which have a minimum selling price of $0.50 per share until June 30, 2016.


During July 2015, the Company entered into a settlement agreement with the holder of a $100,000 convertible promissory note wherein the Note was exchanged for 900,000 shares of common stock, with the restriction that the shares may be sold from time to time at various prices of $0.60 and above.


As a result of these issuances the total number of shares outstanding is 101,289,580.



13




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


Cautionary Notice Regarding Forward Looking Statements

 

The information contained in Item 2 contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Actual results may materially differ from those projected in the forward-looking statements as a result of certain risks and uncertainties set forth in this report. Although management believes that the assumptions made and expectations reflected in the forward-looking statements are reasonable, there is no assurance that the underlying assumptions will, in fact, prove to be correct or that actual results will not be different from expectations expressed in this report.

 

This filing contains a number of forward-looking statements which reflect management’s current views and expectations with respect to our business, strategies, products, future results and events, and financial performance. All statements made in this filing other than statements of historical fact, including statements addressing operating performance, events, or developments which management expects or anticipates will or may occur in the future, including statements related to distributor channels, volume growth, revenues, profitability, new products, adequacy of funds from operations, statements expressing general optimism about future operating results, and non-historical information, are forward looking statements. In particular, the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “may,” and variations of such words, and similar expressions identify forward-looking statements, but are not the exclusive means of identifying such statements, and their absence does not mean that the statement is not forward-looking. These forward-looking statements are subject to certain risks and uncertainties, including those discussed below. Our actual results, performance or achievements could differ materially from historical results as well as those expressed in, anticipated, or implied by these forward-looking statements. We do not undertake any obligation to revise these forward-looking statements to reflect any future events or circumstances.

 

Readers should not place undue reliance on these forward-looking statements, which are based on management’s current expectations and projections about future events, are not guarantees of future performance, are subject to risks, uncertainties and assumptions (including those described below), and apply only as of the date of this filing. Our actual results, performance or achievements could differ materially from the results expressed in, or implied by, these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.


Overview


Endonovo Therapeutics, Inc.  (the “Company” or “END”) is comprised of two business segments: (1) intellectual property management and commercialization and (2) biomedical research and development and medical device.


Our intellectual property management and commercialization segment is operated through our wholly-owned subsidiary, IP Resources International, Inc. (“IPR”).  IPR focuses primarily on licensing various commercially desirable technologies and patents from companies that need operating capital or that need help commercializing their technology and sublicense such technology in designated territories.  This segment acquires exclusive licenses for marketable technology normally without the payment of any upfront license fee to the licensor and thereafter, to sub-license the technology in the designated markets, including Asia, Europe, and Brazil.  Our results depend upon our ability to locate available, licensable, and readily marketable technology, to negotiate favorable licenses for such technology, and to sub-license the technology in the designated markets at a sufficient level of volume in an effort to generate maximum revenues.


Our medical device business, which is our present primary focus, is primarily engaged in the development, patenting and regulatory approval of our proprietary square wave form device and therapies.




14




Going Concern


Our independent registered auditors included an explanatory paragraph in their opinion on our consolidated financial statements as of and for the fiscal year ended December 31, 2014 that states that our ongoing losses and lack of resources causes substantial doubt about our ability to continue as a going concern.


Critical Accounting Policies and Estimates


We prepare our condensed consolidated financial statements in accordance with accounting principles generally accepted in the U.S. (U.S. GAAP). In doing so, we have to make estimates and assumptions that affect our reported amounts of assets, liabilities, revenues, and expenses, as well as related disclosure of contingent assets and liabilities. In some cases, we could reasonably have used different accounting policies and estimates. In some cases, changes in the accounting estimates are reasonably likely to occur from period to period. Accordingly, actual results could differ materially from our estimates. To the extent that there are material differences between these estimates and actual results, our financial condition or results of operations will be affected. We base our estimates on past experience and other assumptions that we believe are reasonable under the circumstances, and we evaluate these estimates on an ongoing basis. We refer to accounting estimates of this type as critical accounting policies and estimates, which we discuss further below.


Use of estimates


In the opinion of management, the accompanying condensed consolidated balance sheets and related interim statements of operations, cash flows, and shareholders' deficits include all adjustments, consisting only of normal recurring items, necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. The significant estimates were made for the fair value of common stock issued for services and depreciation and amortization of our long-lived assets. Actual results and outcomes may differ from management's estimates and assumptions.


Revenue recognition


The Company recognizes revenue from its technology licensing and commercialization activities in accordance with paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition.  The Company recognizes revenue when it is realized or realizable and earned.


The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the services have been rendered to the customer and accepted by the customer as completed pursuant to Company’s Licensing Agreements, (iii) collectability is reasonably assured. The Company has yet to realize any revenues from its licensing agreements.  All of our revenues in the current year are from the sale of the TVEMF device.


Recently Issued Accounting Pronouncements


The Company is not aware of any recently issued accounting pronouncements that when adopted will have a material effect on the Company’s financial position or result of its operations.




15



Results of Operations for the Three Months ended June 30, 2015 and June 30, 2014


 

 

 

 

Three Months Ended June 30,

 

 

Favorable

 

 

 

 

 

 

 2015

 

 

 2014

 

 

(Unfavorable)

 

%

Revenue

 

$

1,920 

 

$

16,422 

 

$

(14,502)

 

-88.3%

Cost of revenue

 

 

1,338 

 

 

5,910 

 

 

4,572 

 

77.4%

Gross profit

 

 

582 

 

 

10,512 

 

 

(9,930)

 

-94.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

494,266 

 

 

836,871 

 

 

(342,605)

 

-40.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(493,684)

 

 

(826,359)

 

 

332,675 

 

40.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

(64,039)

 

 

623,675 

 

 

(687,714)

 

110.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(557,723)

 

$

(202,684)

 

$

(355,039)

 

-175.2%



Revenues


We had $1,920 in net revenues for the three months ended June 30, 2015 compared to $16,422 for the three months ended June 30, 2014. We are in an early stage and our revenues will be small and erratic until our operations develop.  The growth of our business is dependent on successfully raising additional capital to fund our growth


Operating Expenses


Our operating expenses for the three months ended June 30, 2015 were approximately $494,000 compared to $837,000 for the corresponding period of the previous year. The operating expenses were comprised primarily from consulting and professional fees for the development of our intellectual property management and licensing activities and expenses related to being a public company.


Results of Operations for the Six Months ended June 30, 2015 and June 30, 2014


 

 

 

 

Six Months Ended June 30,

 

 

Favorable

 

 

 

 

 

 

 2015

 

 

 2014

 

 

(Unfavorable)

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

4,665 

 

$

34,181 

 

$

(29,516)

 

-86.4%

Cost of revenue

 

 

2,162 

 

 

14,358 

 

 

12,196 

 

84.9%

Gross profit

 

 

2,503 

 

 

19,823 

 

 

(17,320)

 

-87.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

927,820 

 

 

1,413,306 

 

 

(485,486)

 

-34.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(925,317)

 

 

(1,393,483)

 

 

468,166 

 

33.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

(112,561)

 

 

562,283 

 

 

(674,844)

 

120.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(1,037,878)

 

$

(831,200)

 

$

(206,678)

 

-24.9%




16




Revenues


We had $4,665 in net revenues for the six months ended June 30, 2015 compared to $34,181 for the six months ended June 30, 2014. We are in an early stage and our revenues will be small and erratic until our operations develop.  The growth of our business is dependent on successfully raising additional capital to fund our growth


Operating Expenses


Our operating expenses for the six months ended June 30, 2015 were approximately $928,000 compared to $1,413,000 for the corresponding period of the previous year. The operating expenses were comprised primarily from consulting and professional fees for the development of our intellectual property management and licensing activities and expenses related to being a public company.


Liquidity and Capital Resources  


 

 

 

 

 As of

 

 

 

 

 

 

 

 June 30,

2015

 

 

December 31,

2014

 

 

Increase (Decrease)

Working Capital

 

 

 

 

 

 

 

 

 

Current assets

 

$

18,396 

 

$

2,988 

 

$

15,408 

Current liabilities

 

 

5,273,809 

 

 

4,554,948 

 

 

718,861 

  Working capital deficit

$

(5,255,413)

 

$

(4,551,960)

 

$

703,453 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

$

177,676 

 

$

183,646 

 

$

(5,970)

 

 

 

 

 

 

 

 

 

 

 

Stockholders' deficit

 

$

(5,397,768)

 

$

(4,693,005)

 

$

704,763 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Six Months Ended June 30,  

 

 

Increase

 

 

 

 

2015

 

 

2014

 

 

(Decrease)

Statements of Cash Flows Select Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided (used) by:

 

 

 

 

 

 

 

 

   Operating activities

$

(428,822)

 

$

(485,459)

 

$

(56,637)

   Investing activities

$

 

$

 

$

   Financing activities

$

446,230 

 

$

627,187 

 

$

(180,957)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 As of

 

 

 

 

 

 

 

 June 30,

2015

 

 

 December 31, 2014

 

 

Increase (Decrease)

Balance Sheet Select Information

 

 

 

 

 

 

 

 

  Cash

 

 

$

18,396

 

$

988

 

$

17,408

 

 

 

 

 

 

 

 

 

 

 

  Accounts payable and accrued expenses

$

3,757,427

 

$

3,167,346

 

$

590,081




17




Since inception and through June 30, 2015, the Company has raised approximately $1,780,000 in equity and debt transactions. These funds have been used to commence the operations of the Company to acquire and begin the development of its license portfolio. These activities include attending trade shows, marketing our licenses and corporate development.  Our accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates realization of assets and the satisfaction of liabilities in the normal course of business for the twelve month period following the date of these condensed consolidated financial statements. The Company has incurred substantial losses since inception.  Its current liabilities exceed its current assets and available cash is not sufficient to fund expected future operations.  The Company is raising additional capital through debt and equity securities in order to continue the funding of its operations. However, there is no assurance that the Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern. To reduce the risk of not being able to continue as a going concern, management has implemented its business plan to materialize revenues from its license agreements and has initiated a private placement offering to raise capital through the sale of its common stock.  Although, uncertainty exists as to whether the Company will be able generate enough cash from operations to fund the Company’s working capital needs or raise sufficient capital to meet the Company’s obligations as they become due, no adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty.  Our cash on hand at June 30, 2015 was approximately $18,000.  This will be insufficient to fund operations if additional capital is not raised.  The Company raised an aggregate of approximately $401,000 through the sale of equity and debt securities during the six months ended June 30, 2015.


The Company is not aware of any recently issued accounting pronouncements that when adopted will have a material effect on the Company’s financial position or result of its operation.


Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements.

 

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.


We are a Smaller Reporting Company and are not required to provide the information under this item.


Item 4.  Controls and Procedures.


Disclosure of controls and procedures.

 

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

 

As required by the SEC Rule 13a-15(b), we carried out an evaluation under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our principal executive officer and principal financial officer



18



concluded that our disclosure controls and procedures were not effective at the reasonable assurance level due to the material weaknesses described below. 


In light of the material weaknesses described below, we performed additional analysis and other post-closing procedures to ensure our financial statements were prepared in accordance with generally accepted accounting principles.  Accordingly, we believe that the financial statements included in this report fairly present, in all material respects, our financial condition, results of operations and cash flows for the periods presented.


A material weakness is a control deficiency (within the meaning of the Public Company Accounting Oversight Board (PCAOB) Auditing Standard No. 2) or combination of control deficiencies that result in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.  Management has identified the following two material weaknesses which have caused management to conclude that as of June 30, 2015 our disclosure controls and procedures were not effective at the reasonable assurance level:


1.  We do not have written documentation of our internal control policies and procedures.  Written documentation of key internal controls over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act which is applicable to us for the quarter ended June 30, 2015.  Management evaluated the impact of our failure to have written documentation of our internal controls and procedures on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.


2.  We do not have sufficient segregation of duties within accounting functions, which is a basic internal control.  Due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible.  However, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals.  Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.


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

 

Changes in internal controls over financial reporting.

 

There has been no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.  




19




PART II - OTHER INFORMATION


Item 1.  Legal Proceedings.

 

We are not currently involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

Item 1A.  Risk Factors.

 

We are a Smaller Reporting Company (as defined in Rule 12b-2 of the Exchange Act) and are not required to provide the information under this item.

 

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



Number of

 

 

 

 

Common Shares

 

Source of

 

 

Issued

 

Payment

 

Amount

1,945,000

 

Services

 

$

1,945

180,000

 

Note issuance

 

$

180

45,144

 

Cash

 

$

45



The above issuances of securities during the three months ended June 30, 2015 were exempt from registration pursuant to Section 4(2), and/or Regulation D promulgated under the Securities Act. These securities qualified for exemption under Section 4(2) of the Securities Act since the issuance securities by us did not involve a public offering. The offering was not a “public offering” as defined in Section 4(2) due to the insubstantial number of persons involved in the deal, size of the offering, manner of the offering and number of securities offered. We did not undertake an offering in which we sold a high number of securities to a high number of investors. In addition, these stockholders had the necessary investment intent as required by Section 4(2) since they agreed to and received share certificates bearing a legend stating that such securities are restricted pursuant to Rule 144 of the Securities Act. This restriction ensures that these securities would not be immediately redistributed into the market and therefore not be part of a “public offering.” Based on an analysis of the above factors, we have met the requirements to qualify for exemption under Section 4(2) of the Securities Act for this transaction.


Item 3.  Defaults Upon Senior Securities.

 

None

 

Item 4.  Mine Safety Disclosures.

 

Not applicable


Item 5.  Other Information

 

None




20



Item 6.  Exhibits


Exhibit

Number

 

Exhibit Title

 

 

 

3.1

 

Certificate of Amendment to the Certificate of Incorporation affecting a 100 for one reverse stock split.

 

 

31.1

Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

32.1

Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

101.INS *

XBRL Instance Document

  

  

101.SCH *

XBRL Taxonomy Schema

  

  

101.CAL *

XBRL Taxonomy Calculation Linkbase

  

  

101.DEF *

XBRL Taxonomy Definition Linkbase

  

  

101.LAB *

XBRL Taxonomy Label Linkbase

  

  

101.PRE *

XBRL Taxonomy Presentation Linkbase

 

 

In accordance with SEC Release 33-8238, Exhibit 32.1 and 32.2 are being furnished and not filed.

 

 

* Furnished herewith. XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

  









SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 


Dated: August 19, 2015

Endonovo Therapeutics, Inc.

  

  

  

  

  

By:

/s/  Alan Collier

  

  

  

Alan Collier

  

  

  

Chief Executive Officer

(Duly Authorized Officer, Principal Executive Officer and Principal Financial Officer)

  




21