Company Quick10K Filing
Cell Medx
Price0.13 EPS-0
Shares44 P/E-6
MCap6 P/FCF-33
Net Debt-0 EBIT-1
TEV6 TEV/EBIT-6
TTM 2019-05-31, in MM, except price, ratios
S-1 2021-03-04 Public Filing
10-Q 2021-02-28 Filed 2021-04-09
10-Q 2020-11-30 Filed 2021-01-14
10-Q 2020-08-31 Filed 2020-10-15
10-K 2020-05-31 Filed 2020-09-15
10-Q 2020-02-29 Filed 2020-04-14
10-Q 2019-11-30 Filed 2020-01-14
10-Q 2019-08-31 Filed 2019-10-15
10-K 2019-05-31 Filed 2019-09-06
10-Q 2019-02-28 Filed 2019-04-22
10-Q 2018-11-30 Filed 2019-01-14
10-Q 2018-08-31 Filed 2018-10-15
10-K 2018-05-31 Filed 2018-09-13
10-Q 2018-02-28 Filed 2018-04-16
10-Q 2017-11-30 Filed 2018-01-16
10-Q 2017-08-31 Filed 2017-10-17
10-K 2017-05-31 Filed 2017-08-29
10-Q 2017-02-28 Filed 2017-04-14
10-Q 2016-11-30 Filed 2017-01-17
10-Q 2016-08-31 Filed 2016-10-17
10-K 2016-05-31 Filed 2016-09-13
10-Q 2016-02-29 Filed 2016-04-14
10-Q 2015-11-30 Filed 2016-01-14
10-Q 2015-08-31 Filed 2015-10-15
10-K 2015-05-31 Filed 2015-09-03
10-Q 2015-02-28 Filed 2015-04-14
10-Q 2014-11-30 Filed 2015-01-14
10-Q 2014-08-31 Filed 2014-10-09
10-K 2014-05-31 Filed 2014-08-26
10-Q 2014-02-28 Filed 2014-04-18
10-Q 2013-11-30 Filed 2014-01-13
10-Q 2013-08-31 Filed 2013-10-03
10-Q 2013-02-28 Filed 2013-04-15
10-Q 2012-11-30 Filed 2013-01-16
10-Q 2012-08-31 Filed 2012-10-15
10-K 2012-05-31 Filed 2012-10-11
10-Q 2012-02-29 Filed 2012-04-09
10-Q 2011-11-30 Filed 2012-03-02
10-Q 2011-08-31 Filed 2011-10-17
10-K 2011-05-31 Filed 2011-09-21
8-K 2020-07-30
8-K 2020-06-08
8-K 2020-05-06
8-K 2020-01-29
8-K 2019-06-24
8-K 2019-03-21
8-K 2018-12-27
8-K 2018-05-07
8-K 2018-03-23

CMXC 10Q Quarterly Report

Part I - Financial Information
Item 1. Financial Statements
Note 1 - Organization and Nature of Operations
Note 2- Related Party Transactions
Note 3 - Equipment
Note 4 - Inventory
Note 5 - Notes and Advances Payable
Note 6 - Term Loan
Note 7 - Share Capital
Note 8 - Subsequent Events
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosure About Market Risk
Item 4. Controls and Procedures
Part II - Other Information
Item 1. Legal Proceedings
Item 1A. Risk Factors
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults Upon Senior Securities
Item 4. Mine Safety Disclosures
Item 5. Other Information
Item 6. Exhibits
EX-31.1 ex311.htm
EX-31.2 ex312.htm
EX-32.1 ex321.htm
EX-32.1 ex322.htm

Cell Medx Earnings 2016-08-31

Balance SheetIncome StatementCash Flow
0.60.1-0.3-0.8-1.2-1.72012201420172020
Assets, Equity
0.40.20.0-0.1-0.3-0.52011201320152018
Rev, G Profit, Net Income
0.40.30.1-0.0-0.2-0.32012201420172020
Ops, Inv, Fin

10-Q 1 form10q.htm 10-Q form10q.htm



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 10-Q
 
 
x                    Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended August 31, 2016
 
or
 
 
o                       Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
 
Commission File Number: 000-54500
 
Cell MedX Corp.
 (Exact name of registrant as specified in its charter)
 
Nevada
 
38-3939625
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
 
2872 Sumter Valley Circle
Henderson, NV
 
 
89052
(Address of principal executive offices)
 
(Zip code)
 
(844) 238-2692

 (Registrant’s telephone number, including area code)
 
n/a

 (Former name, former address and former fiscal year, if changed since last report)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  x Yes o No
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files).  Yes    x    No    o
 
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  o
 
Accelerated filer  o
     
Non-accelerated filer  o
 
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.) o Yes x No
 
The number of shares of the Registrant’s common stock, par value $.001 per share, outstanding as of October 17, 2016 was 40,244,605.

 
 
 

 

 
CONTENTS
 
   
Page
 
PART I – FINANCIAL INFORMATION
 
     
Item 1.
Financial Statements
  3
     
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
  4
     
Item 3.
Quantitative and Qualitative Disclosure about Market Risk
  8
     
Item 4.
Controls and Procedures
  8
     
 
PART II – OTHER INFORMATION
 
     
Item 1.
Legal Proceedings
 8
     
Item 1A.
Risk Factors
  8
     
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 11
     
Item 3.
Defaults Upon Senior Securities
 11
     
Item 4.
Mine Safety Disclosures
 11
     
Item 5.
Other Information
 11
     
Item 6.
Exhibits
  12
     
 
SIGNATURES
  14


 
2

 

PART I - FINANCIAL INFORMATION
 
Item 1. Financial Statements

The accompanying unaudited consolidated interim financial statements of Cell MedX Corp. as at August 31, 2016, have been prepared by the Company’s management in conformity with accounting principles generally accepted in the United States of America and in accordance with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X and, therefore, do not include all information and footnotes necessary for a complete presentation of financial position, results of operations, cash flows, and stockholders' deficit in conformity with generally accepted accounting principles.  In the opinion of management, all adjustments considered necessary for a fair presentation of the results of operations and financial position have been included and all such adjustments are of a normal recurring nature.

Operating results for the three month period ended August 31, 2016, are not necessarily indicative of the results that can be expected for the year ending May 31, 2017.

As used in this Quarterly Report, the terms “we,” “us,” “our,” “Cell MedX,” and the “Company” mean Cell MedX Corp. and its subsidiaries, Avyonce Cosmedics Inc., and Cell MedX (Canada) Corp., unless otherwise indicated. All dollar amounts in this Quarterly Report are expressed in U.S. dollars.

 
3

 

CELL MEDX CORP.
CONSOLIDATED BALANCE SHEETS
(EXPRESSED IN US DOLLARS)
 
             
   
August 31, 2016
   
May 31, 2016
 
ASSETS
 
(Unaudited)
       
             
Current assets
           
Cash
  $ 37,956     $ 27,561  
Inventory
    776       4,599  
Other current assets
    9,530       29,684  
Total current assets
    48,262       61,844  
                 
Equipment
    204,199       207,083  
Total assets
  $ 252,461     $ 268,927  
                 
                 
LIABILITIES AND STOCKHOLDERS' DEFICIT
               
Accounts payable
  $ 403,613     $ 384,147  
Accrued liabilities
    33,213       37,966  
Due to related parties
    335,524       307,650  
Notes and advances payable
    1,122,554       951,716  
Total liabilities
    1,894,904       1,681,479  
                 
STOCKHOLDERS' DEFICIT
               
Common stock, $0.001 par value, 300,000,000 shares authorized;
               
31,000,000 shares issued and outstanding at August 31, 2016 and  May 31, 2016
    31,000       31,000  
Additional paid-in capital
    1,783,395       1,734,498  
Obligation to issue shares
    75,000       75,000  
Accumulated deficit
    (3,533,416 )     (3,254,597 )
Accumulated other comprehensive income
    1,578       1,547  
Total stockholders' deficit
    (1,642,443 )     (1,412,552 )
Total liabilities and stockholders’ deficit
  $ 252,461     $ 268,927  
                 
                 
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
 
                 

 
F-1

 


CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(EXPRESSED IN US DOLLARS)
 
   
Three Months Ended
August 31,
 
   
2016
   
2015
 
             
Revenue
           
Sales
  $ 5,368     $ 1,882  
Cost of goods sold
    3,411       1,205  
Gross margin
    1,957       677  
                 
Operating expenses
               
Amortization
    18,011       3,913  
Consulting fees
    75,140       86,458  
General and administrative expenses
    44,224       67,962  
Research and development costs
    72,852       553,539  
Stock-based compensation
    48,897       316,585  
Total operating expenses
    259,124       1,028,457  
                 
Other items
               
Accretion expense
    (6,257 )     -  
Gain on sale of equipment
    -       2,979  
Interest
    (15,395 )     (4,627 )
Net loss
    (278,819 )     (1,029,428 )
                 
Unrealized foreign exchange translation gain
    31       1,986  
Comprehensive loss
  $ (278,788 )   $ (1,027,442 )
Net loss per common share
               
Basic and diluted
  $ (0.01 )   $ (0.03 )
                 
Weighted average number of shares outstanding – basic and diluted
    31,000,000       31,000,000  
                 
                 
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
 

 
F-2

 
 

CELL MEDX CORP.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
(UNAUDITED)
(EXPRESSED IN US DOLLARS)
 
     
Obligation
Additional
  Accumulated Other
 
 
Common Stock
to Issue
Paid-in
Deficit
Comprehensive
 
 
Shares
Amount
Shares
Capital
Accumulated
Income
Total
               
Balance - May 31, 2015
           31,000,000
 $      31,000
 $      75,000
 $          324,629
 $       (1,115,460)
 $                      765
 $          (684,066)
               
Options issued for technology
                           -
                  -
                  -
             496,345
                          -
                            -
               496,345
Stock-based compensation
                           -
                  -
                  -
             316,585
                          -
                            -
               316,585
Warrants issued for term loan
                           -
                  -
                  -
                    -
                          -
                            -
                         -
Net loss for the three months ended August 31, 2015
                           -
                  -
                  -
                    -
          (1,029,428)
                            -
          (1,029,428)
Translation to reporting currency
                           -
                  -
                  -
                    -
                          -
                      1,986
                   1,986
               
Balance - August 31, 2015
           31,000,000
         31,000
         75,000
          1,137,559
          (2,144,888)
                      2,751
             (898,578)
               
Options issued for consulting fees
                           -
                  -
                  -
               20,364
                          -
                            -
                 20,364
Stock-based compensation
                           -
                  -
                  -
             551,575
                          -
                            -
               551,575
Warrants issued for term loan
                           -
                  -
                  -
               25,000
                          -
                            -
                 25,000
Net loss for the nine months ended May 31, 2016
                           -
                  -
                  -
                    -
          (1,109,709)
                            -
          (1,109,709)
Translation to reporting currency
                           -
                  -
                  -
                    -
                          -
                    (1,204)
                 (1,204)
               
Balance - May 31, 2016
           31,000,000
         31,000
         75,000
          1,734,498
          (3,254,597)
                      1,547
          (1,412,552)
               
Stock-based compensation
                           -
                  -
                  -
               48,897
                          -
                            -
                 48,897
Net loss for the three months ended August 31, 2016
                           -
                  -
                  -
                    -
             (278,819)
                            -
             (278,819)
Translation to reporting currency
                           -
                  -
                  -
                    -
                          -
                           31
                        31
               
Balance - August 31, 2016
           31,000,000
 $      31,000
 $      75,000
 $       1,783,395
 $       (3,533,416)
 $                   1,578
 $       (1,642,443)
               
               
               
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
 


 
F-3

 

CELL MEDX CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(EXPRESSED IN US DOLLARS)
 
   
Three Months Ended
August 31,
 
   
2016
   
2015
 
             
Cash flows used in operating activities:
           
   Net loss
  $ (278,819 )   $ (1,029,428 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Accretion expense
    6,257       -  
Accrued interest on notes payable
    15,395       4,627  
Amortization
    18,011       3,913  
Foreign exchange loss (gain)
    223       (7,489 )
Gain on sale of equipment
    -       (2,979 )
Research and development costs - non-cash
    -       496,345  
Stock-based compensation
    48,897       316,585  
Changes in operating assets and liabilities:
               
Inventory
    3,823       (410 )
Other current assets
    20,046       6,241  
Accounts payable
    19,443       35,787  
Accrued liabilities
    (4,754 )     1,974  
Due to related parties
    28,194       77,235  
Net cash flows used in operating activities
    (123,284 )     (97,599 )
                 
Cash flows used in investing activities:
               
Acquisition of equipment
    (14,940 )     (18,773 )
Net cash used in investing activities
    (14,940 )     (18,773 )
                 
Cash flows from financing activities:
               
Advances payable
    -       (30,000 )
Proceeds from notes payable
    148,754       152,000  
Net cash provided by financing activities
    148,754       122,000  
                 
Effects of foreign currency exchange on cash
    (135 )     (49 )
Increase in cash
    10,395       5,579  
Cash, beginning
    27,561       1,258  
Cash, ending
  $ 37,956     $ 6,837  
                 
Non-cash investing transactions:
               
Sale of equipment recorded as settlement of due to related parties
  $ -     $ 19,301  
                 
                 
The accompanying notes are an integral part of these unaudited interim consolidated financial statements.
 

 
F-4

 

CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2016


NOTE 1 - ORGANIZATION AND NATURE OF OPERATIONS
 
Cell MedX Corp. (the “Company”) was incorporated under the laws of the State of Nevada. On November 26, 2014, the Company formed a subsidiary, Avyonce Cosmedics Inc., (“Avyonce”) and on April 26, 2016, the Company formed an additional subsidiary, Cell MedX (Canada) Corp. (“Cell MedX Canada”). Both subsidiaries were formed under the laws of British Columbia.
 
The Company is an early development stage company focused on the discovery, development and commercialization of therapeutic products for patients with diseases such as diabetes.
 
Unaudited Interim Financial Statements
The unaudited interim consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”). They do not include all information and footnotes required by GAAP for complete financial statements. Except as disclosed herein, there have been no material changes in the information disclosed in the notes to the consolidated financial statements for the year ended May 31, 2016, included in the Company’s Annual Report on Form 10-K, filed with the SEC. The interim unaudited consolidated financial statements should be read in conjunction with those audited consolidated financial statements included in Form 10-K. In the opinion of management, all adjustments considered necessary for fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the three month period ended August 31, 2016, are not necessarily indicative of the results that may be expected for the year ending May 31, 2017.
 
Reclassifications
Certain prior period amounts in the accompanying unaudited consolidated interim financial statements have been reclassified to conform to the current period’s presentation.  These reclassifications had no net effect on the consolidated results of operations or financial position for any period presented.
 
Going Concern
The accompanying unaudited consolidated interim financial statements have been prepared assuming the Company will continue as a going concern. Continuation as a going concern is dependent upon the ability of the Company to obtain the necessary financing to meet its obligations and pay its liabilities arising from normal business operations when they come due and ultimately upon its ability to achieve profitable operations.  The outcome of these matters cannot be predicted with any certainty at this time and raises substantial doubt that the Company will be able to continue as a going concern.  These unaudited interim consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilities that may be necessary should the Company be unable to continue as a going concern.  Management intends to obtain additional funding by borrowing funds from its directors and officers, issuing promissory notes and/or a private placement of common stock.

NOTE 2– RELATED PARTY TRANSACTIONS

Amounts due to related parties, other than notes payable to related parties (Notes 5 and 6) at August 31, 2016 and May 31, 2016:
   
August 31, 2016
   
May 31, 2016
 
Due to the Chief Executive Officer (“CEO”) and President
  $ 77,054     $ 66,254  
Due to the Vice President (“VP”), Corporate Strategy
    103,945       95,575  
Due to the VP, Technology and Operations
    65,293       56,596  
Due to the Chief Medical Officer
    81,059       81,059  
Due to a company owned by VP,  Corporate Strategy  and VP Technology and Operations
    1,743       1,747  
Due to the Chief Financial Officer (“CFO”)
    6,430       6,419  
Due to related parties
  $ 335,524     $ 307,650  

Amounts are unsecured, due on demand and bear no interest.

During the three months ended August 31, 2016 and 2015, the Company had the following transactions with related parties:
   
August 31,
2016
   
August 31,
2015
 
Management fees incurred to the CEO and President
  $ 10,800     $ 10,800  
Stock-based compensation  incurred to the CEO and President (Note 7)
    11,600       223,731  
Management fees incurred to the CFO
    3,000       3,000  
Consulting fees incurred to the VP, Corporate Strategy
    13,820       27,199  
Consulting fees incurred to the VP, Technology and Operations
    13,820       21,759  
Net payments received  for equipment sold to the VP, Technology and Operations and VP, Corporate Strategy
    -       (19,301 )
Value of options  issued and vested for Technology acquired from the VP, Technology and Operations and VP, Corporate Strategy, and recorded as part of research and development costs (Note 7)
    -       496,345  
Consulting fees incurred to the Chief Medical Officer and recorded as part of research and development costs
    -       30,000  
Stock-based compensation  incurred to the Chief Medical Officer (Note 7)
    37,297       92,854  
Research and development costs incurred to a company  controlled by the Chief Medical Officer
    -       25,053  
Accrued interest expense incurred to a significant shareholder, included in general and administrative expense (Note 5)
    3,833       -  
Accretion expense associated with a term loan entered into with significant shareholder (Note 6)
    6,257       -  
Total transactions with related parties
  $ 100,427     $ 911,440  
 
 
F-5

 
 
CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2016

NOTE 3 – EQUIPMENT

Amortization schedule for the equipment at August 31, 2016 and May 31, 2016:
 
   
August 31, 2016
   
May 31, 2016
 
Book value, beginning of the period
  $ 207,083     $ 25,846  
Changes during the period
    15,127       201,840  
Amortization
    (18,011 )     (20,603 )
Book value, end of the period
  $ 204,199     $ 207,083  

NOTE 4 – INVENTORY

As at August 31, 2016, the inventory consisted of supplies held for resale, and was valued at $776 (May 31, 2016 - $4,599). The Company uses lower of cost or net realizable value to determine the book value of the inventory at reporting date.

NOTE 5 – NOTES AND ADVANCES PAYABLE

The tables below summarize the short-term loans and advances outstanding as at August 31, 2016 and May 31, 2016:
 
As at August 31, 2016
 
Principal outstanding
   
Interest rate
per annum
 
Additional
description
 
Accrued
Interest / Accretion
   
Total Book
Value
 
$ 195,000       6%  
Convertible
  $ 21,834     $ 216,834  
  565,000       6%  
Non-convertible
    21,158       586,158  
  271,195       6%  
Related Party (Note 2)
    11,445       282,640  
  50,000       6%  
Term Loan- Related Party (Notes 2 and 6)
    11,285       36,285  
  637       0%  
Advances
    -       637  
$ 1,081,832               $ 65,722     $ 1,122,554  

 
As at May 31, 2016
 
Principal outstanding
   
Interest rate
per annum
 
Additional
description
 
Accrued
Interest / Accretion
   
Total Book
Value
 
$ 195,000       6%  
Convertible
  $ 18,588     $ 213,588  
  490,000       6%  
Non-convertible
    12,842       502,842  
  197,000       6%  
Related Party (Note 4)
    7,620       204,620  
  50,000       6%  
Term Loan- Related Party (Notes 2 and 6)
    5,028       30,028  
  638       0%  
Advances
    -       638  
$ 932,638               $ 44,078     $ 951,716  
.
During the three month period ended August 31, 2016, the Company entered into a number of loan agreements with unrelated parties for a total of $75,000 (2015 - $480,000). These loans bear interest at 6% per annum, are unsecured and are payable on demand. During the same period, the Company entered into a number of loan agreements with Mr. Richard Jeffs (“Mr. Jeffs”), the Company’s major shareholder, for a total of $73,754 (CAD$96,500) (2015 – $247,000). The loans of CAD$96,500 bear interest at 6% per annum, are unsecured and are payable on demand.

As of August 31, 2016, the Company recorded $15,395 (2015 - $4,627) in interest expense associated with above loans, not including the interest accumulated on the Term Loan with Mr. Jeffs (Note 6).

 
F-6

 
CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2016
 
NOTE 6 – TERM LOAN

On March 3, 2016, the Company entered into a loan agreement (the “Term Loan Agreement”) with Mr. Jeffs for a loan in the principal amount of $50,000 maturing March 3, 2017, with interest payable at a rate of 6% per annum (the “Term Loan”).  As additional consideration for the Term Loan, the Company issued to the Mr. Jeffs share purchase warrants (the “Warrants”) for the purchase of up to 2,000,000 shares of the Company’s common stock, exercisable for a period of five years at a price of $0.15 per share if exercised during the first year, $0.25 per share if exercised during the second year, $0.40 per share if exercised during the third year, $0.60 per share if exercised during the fourth year and $0.75 per share during the fifth year. The Warrants were determined to be detachable from the debt instrument, as the debt instrument does not have to be surrendered to exercise the warrant. Under the guidance provided by ASC 470-20-25-2, proceeds from the sale of debt instrument with stock purchase warrants must be allocated to the two elements based on the relative fair values of the debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to the warrants was $25,000 and was recorded to additional paid-in capital.

The Term Loan has effective interest rate of 77.51%, which was due primarily to the recording of non-cash accretion interest. During the three month period ended August 31, 2016, the Company recognized accretion expense of $6,257 (2015 - $Nil).

At March 3, 2016, the fair value of Warrants was valued using the Black-Scholes Option pricing model using the following assumptions:

 
At March 3, 2016
Expected Warrant Life
5 years
Risk-Free Interest Rate
1.33%
Expected Dividend Yield
Nil
Expected Stock Price Volatility
16%

NOTE 7 – SHARE CAPITAL

During the three month period ended August 31, 2016, the Company did not have any transactions that resulted in the issuance of the shares of its common stock.

During the year ended May 31, 2015, the Company received a subscription for 150,000 units (each a “Unit”) at a price of $0.50 per Unit for total proceeds of $75,000. Each Unit consists of one share of the Company’s common stock and one warrant for the purchase of one additional share of the Company’s common stock, exercisable at a price of $1.00 per share, expiring one year after the issuance of the Units. The Company issued the shares on September 20, 2016. Since the expiration date of the warrants had passed, the warrants were not issued.

Options

On November 25, 2014, as part of the technology purchase agreement dated for reference October 16, 2014, and as amended on October 28, 2014 and November 13, 2014, the Company issued to the vendors of the Technology (the “Vendors”) options for the purchase of up to 20,000,000 shares of the Company’s common stock at an initial exercise price of $0.05 per share and expiring on the 5th year anniversary of the applicable vesting date, or on December 31, 2019, for those options that have not vested.

On August 26, 2015, the board of directors of the Company determined that the options to purchase up to 2,500,000 common shares of the Company’s common stock granted to the Vendors for the Technology, which were to vest upon the design and commencement of the first clinical trial, have vested. The total fair value of the vested options was calculated to be $496,345 (Note 2) and was determined using the Black-Scholes Option pricing model at the grant date using the following assumptions:

 
At August 26, 2015
Expected Life of Options
5 years
Risk-Free Interest Rate
1.49%
Expected Dividend Yield
Nil
Expected Stock Price Volatility
216%

On September 26, 2016 the Company entered into a letter agreement with the Vendors to cancel remaining 17,500,000 options.
 
On January 13, 2015, the Company issued 2,400,000 non-transferrable options to its Chief Medical Officer. The options are exercisable at $0.67 per share and vest quarterly starting on March 31, 2015, in equal portions of 200,000 shares per vesting period, and expire on the 5th year anniversary of the applicable vesting date.
 
The total fair value of the options was calculated to be $591,503 and was determined using the Black-Scholes Option pricing model at the grant date using the following assumptions:

 
At January 13, 2015
Expected Life of Options
5 years from vesting
Risk-Free Interest Rate
1.37%
Expected Dividend Yield
Nil
Expected Stock Price Volatility
27%

 
F-7

 
CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2016
 
As of August 31, 2016, options to acquire up to 1,200,000 shares of the Company’s common stock have vested, and the Company recognized $37,297 (2015 - $92,854) (Note 2) as share-based compensation expense for the three month period ended August 31, 2016. Further $87,503 will be recognized in the future periods.

On August 5, 2015, the Company issued to its CEO, President and a member of the board of directors options to purchase up to 2,500,000 shares of the Company’s common stock (the “CEO Options”). The CEO Options are exercisable at $0.35 per share. As of August 31, 2016, all CEO Options have vested.

The CEO Options expire on the 5th year anniversary of the particular vesting date, subject to certain early termination provisions, upon the death of the optionee, or if the optionee ceases to act for the Company in any capacity either voluntarily or as a result of a termination or removal for cause.

The total fair value of the options was calculated to be $616,886 and was determined using the Black-Scholes option pricing model at the grant date using the following assumptions:

 
At August 5, 2015
Expected Life of Options
5 years from vesting
Risk-Free Interest Rate
1.65%
Expected Dividend Yield
Nil
Expected Stock Price Volatility
218%

During the three month period ended August 31, 2016, the Company recognized $11,600 as share-based compensation expense (Note 2) (2015 - $223,731).

The changes in the number of stock options outstanding during the three months period ended August 31, 2016 and for the year ended May 31, 2016 are as follows:

   
Three months ended
August 31, 2016
   
Year ended
May 31, 2016
 
   
Number of options
   
Weighted average exercise price
   
Number of options
   
Weighted average exercise price
 
Options outstanding, beginning
    25,050,000     $ 0.14       22,400,000     $ 0.12  
Options granted
    -       n/a       2,650,000     $ 0.34  
Options outstanding, ending
    25,050,000     $ 0.14       25,050,000     $ 0.14  
Options exercisable, ending
    6,350,000     $ 0.29       5,650,000     $ 0.27  

Details of options outstanding and exercisable as at August 31, 2016 are as follows:

Exercise price
 
Grant date
 
Number of options
granted
   
Number of options
exercisable
 
$ 0.05  
November 25, 2014
    20,000,000       2,500,000  
$ 0.67  
January 13, 2015
    2,400,000       1,200,000  
$ 0.35  
August 5, 2015
    2,500,000       2,500,000  
$ 0.20  
September 23, 2015
    150,000       150,000  
            25,050,000       6,350,000  

At August 31, 2016, the weighted average remaining contractual life of the stock options outstanding and exercisable was 4.10 years.
 
F-8

 

CELL MEDX CORP.
NOTES TO THE UNAUDITED INTERIM
CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
AUGUST 31, 2016
 
Warrants

On March 3, 2016 (the “Effective Date”) the Company issued non-transferrable share purchase warrants to acquire up to 2,000,000 shares of the Company’s common stock expiring on March 3, 2021, to Mr. Jeffs as additional consideration for the Term Loan (Note 6). The exercise price of these warrants is as follows:

Period expiring on:
Exercise Price
March 3, 2017
$0.15
March 3, 2018
$0.25
March 3, 2019
$0.40
March 3, 2020
$0.60
March 3, 2021
$0.75

As at August 31, 2016, the Company had 2,000,000 (May 31, 2016 – 2,000,000) warrants outstanding. The remaining contractual life of the warrants was 4.51 years.

NOTE 8 – SUBSEQUENT EVENTS

a.  
On September 26, 2016, the Company entered into a letter agreement (the “Letter Agreement”) with Jean Arnett and Brad Hargreaves to cancel the unvested portion of the options granted to Ms. Arnett and Mr. Hargreaves by the Company (Note 7). In addition, the Company renegotiated its consulting arrangements with Ms. Arnett and Mr. Hargreaves. Based on the Letter Agreement, the Company has agreed to pay each of Ms. Arnett and Mr. Hargreaves CAD$5,000 per month, beginning effective August 1, 2016, for a duration of six months.

b.  
On October 12, 2016, the Company closed its non-brokered private placement offering (the “Offering”) at a price of $0.15 per unit, by issuing 2,383,333 units for cash proceeds of $357,500 and 6,711,272 units to the holders of the Company’s notes payable (Note 5) for debt settlement of $1,006,691. Each unit sold under the Offering consisted of one common share of the Company and one share purchase warrant entitling the holder to purchase one additional common share for a period of five years after closing at an exercise price of $0.50 per share if exercised during the first year, $0.75 per share if exercised during the second year, $1.00 per share if exercised during the third year, $1.25 per share if exercised during the fourth year, and at $1.50 per share if exercised during the fifth year.

 
F-9

 

Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations
 
The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited interim consolidated financial statements, the notes to those financial statements and other financial information appearing elsewhere in this document. In addition to historical information, the following discussion and other parts of this document contain forward-looking statements that reflect plans, estimates, intentions, expectations and beliefs. Actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those set forth in the "Risk Factors" in Part II, Item 1A of this Quarterly Report.

The discussion provided in this Quarterly Report should be read in conjunction with our Annual Report on Form 10-K for the year ended May 31, 2016, filed with the United States Securities and Exchange Commission (the “SEC”) on September 13, 2016.

Overview

We were incorporated as Plandel Resources, Inc. under the laws of the State of Nevada on March 19, 2010. On March 24, 2014, we changed our name to Sports Asylum, Inc. and on September 30, 2014, we changed our name to Cell MedX Corp. to reflect our current business direction.

On November 25, 2014, we completed the acquisition of a proprietary method for the application of bioelectric signaling to treat diabetes and related ailments (the “eBalance Technology”).  With our acquisition of the eBalance Technology, we have shifted our business direction to the discovery, development and commercialization of therapeutic products for patients with diseases such as diabetes by developing technologies to help manage the illness and related complications.

On November 26, 2014, we formed a subsidiary, Avyonce Cosmedics Inc., (the “Avyonce”) under the laws of the Province of British Columbia. Avyonce’s main business activity is channelled towards the resale and marketing of spa technology and equipment to the worldwide beauty and wellness industry. Avyonce is also instrumental in carrying out the observational studies using eBalance Technology.

On April 26, 2016, we formed a subsidiary, Cell MedX (Canada) Corp., (the “Cell MedX Canada”) under the laws of the Province of British Columbia, in anticipation of increased business activity in Canada.

Recent Corporate Developments

The following corporate developments occurred during the quarter ended August 31, 2016, and up to the date of the filing of this report:

Letter Agreement with Jean Arnett and Brad Hargreaves
 
On September 26, 2016, we entered into a letter agreement (the “Letter Agreement”) with Jean Arnett and Brad Hargreaves to, among other things, cancel the unvested portion of the options granted to Ms. Arnett and Mr. Hargreaves by the Company pursuant to those separate Option Agreements between us and Ms. Arnett, and Mr. Hargreaves, each dated for reference November 25, 2014 (the “Cancelled Options”).  The Cancelled Options had previously entitled Ms. Arnett and Mr. Hargreaves to collectively acquire up to total of 17,500,000 common shares of the Company (8,750,000 shares, each) at an initial price of $0.05 per share.

In addition, we renegotiated our consulting arrangements with Ms. Arnett and Mr. Hargreaves. Based on the Letter Agreement, we agreed to pay each of Ms. Arnett and Mr. Hargreaves CAD$5,000 per month, beginning effective August 1, 2016, for a duration of six (6) months.

Appointment of Director

On September 26, 2016, the board of directors of the Company unanimously resolved to fix the number of directors at three, and appointed Yanika Silina, our current Chief Financial Officer, as a director to fill the vacancy created by the increase in the number of directors. We did not enter into any new compensation arrangements with Ms. Silina in connection with her appointment as a director of the Company.
 
Private Placement Offering

On October 12, 2016, we closed a non-brokered private placement offering (the “Offering”) at a price of $0.15 per unit, by issuing 2,383,333 units for cash proceeds of $357,500 and 6,711,272 units to the holders of our notes payable for debt settlement of $1,006,691. Each unit sold under the Offering consisted of one common share of the Company and one share purchase warrant entitling the holder to purchase one additional common share for a period of five years after closing at an exercise price of $0.50 per share if exercised during the first year, $0.75 per share if exercised during the second year, $1.00 per share if exercised during the third year, $1.25 per share if exercised during the fourth year, and at $1.50 per share if exercised during the fifth year.

Loan Agreements
 
During the quarter ended August 31, 2016, and up to the date of the filing of this report we entered into a number of loan agreements for a total of $148,754, of which $73,754 (CAD$96,500) were loaned to us by Mr. Richard Jeffs, our major shareholder. The loans bear interest at 6% per annum, compounded monthly, are unsecured and payable on demand.

 
4

 
Update on Observational Clinical Study

During the quarter ended August 31, 2016, and up to the date of the filing of this report the Company, with the assistance of Nutrasource Diagnostics Inc., has secured the main research facility in Hamilton, Ontario, completed an investigational protocol as well as Informed Consent and Ethics Board submission documentation, in an anticipation to enter regulated clinical trials. All clinical trials will be posted on clinicaltrials.gov upon approval of government regulatory agencies detailing the project protocol, sites and progress.

Results of Operations for the Three months ended August 31, 2016 and 2015

Our operating results for the three month periods ended August 31, 2016 and 2015 and the changes in the operating results between those periods are summarized in the table below.

   
Three Months Ended
       
   
August 31,
2016
   
August 31,
2015
   
Percentage Change
 
                   
Sales
  $ 5,368     $ 1,882       185.2 %
Cost of goods sold
    3,411       1,205       183.1 %
Gross margin
    1,957       677       189.1 %
Operating expenses
                       
Amortization
    18,011       3,913       360.3 %
Consulting fees
    75,140       86,458       (13.1 )%
General and administrative expenses
    44,224       67,962       (34.9 )%
Research and development costs
    72,852       553,539       (86.8 )%
Stock-based compensation
    48,897       316,585       (84.6 )%
Total operating expenses
    259,124       1,028,457       (74.8 )%
Accretion expense
    (6,257 )     -       n/a  
Gain on sale of equipment
    -       2,979       (100.0 )%
Interest
    (15,395 )     (4,627 )     232.7 %
Net loss
  $ (278,819 )   $ (1,029,428 )     (72.9 )%

Revenues

Our revenue during the three month period ended August 31, 2016, and during the comparative period ended August 31, 2015, consisted of sales of spa equipment and services. Due to the current concentration on research and development of our eBalance Technology and devices based on this technology, we do not expect to have significant operating revenue in the foreseeable future.

Operating Expenses

During the three month period ended August 31, 2016, our operating expenses decreased by 74.8% from $1,028,457 incurred during the three months ended August 31, 2015, to $259,124 incurred during the three months ended August 31, 2016. The most significant year-to-date changes were as follows:

Our research and development fees for the three month period ended August 31, 2016, decreased by $480,687, from $553,539 we incurred during the three months ended August 31, 2015 to $72,852 we incurred during the three months ended August 31, 2016. The increased research and development fees during the comparative period resulted from $496,345 we recorded as fair value of options to acquire up to 2,500,000 shares of our common stock that we granted to Ms. Arnett and Mr. Hargreaves in connection with our acquisition from them of the eBalance Technology pursuant to our Technology Purchase Agreement, as amended.
Our stock-based compensation for the three month period ended August 31, 2016, decreased by $267,688, from $316,585 we incurred during the three months ended August 31, 2015 to $48,897 we incurred during the three months ended August 31, 2016. The share-based compensation included $37,297 (2015 - $92,854) in fair market value of the options we issued to Dr. Sanderson pursuant to his consulting agreement with us, and $11,600 (2015 - $223,731) in fair market value of the options we issued to Mr. McEnulty pursuant to his option agreement with us.
During the three month period ended August 31, 2016, our consulting fees decreased by $11,318, from $86,458 we incurred during the three months ended August 31, 2015, to $75,140 we incurred during the three months ended August 31, 2016. The decrease was mainly associated with a change in consulting arrangements with Ms. Arnett and Mr. Hargreaves - the vendors of our eBalance Technology.
Our general and administrative fees for the three month period ended August 31, 2016, decreased by $23,738, or 34.9%, from $67,962 we incurred during the three months ended August 31, 2015 to $44,224 we incurred during the three months ended August 31, 2016. The largest factors that contributed to this decrease were associated with a reduction in our corporate communication fees of $19,842, accounting and audit fees of $7,691, rent of $5,897, and salaries and wages of $4,823. These decreases were in part offset by increases in travel fees of $10,047, loss on foreign exchange of $3,572, professional fees of $1,795 and office expenses of $1,143.

Other Items

During the three month period ended August 31, 2016, we accrued $15,395 (2015 - $4,627) in interest associated with the outstanding notes payable. Of this interest, $3,833 was accrued on $271,195 in notes payable we issued to Mr. Jeffs, our major shareholder.
During the three month period ended August 31, 2015, we recorded $2,979 in a gain on sale of equipment which we sold to Mr. Hargreaves for total proceeds of $19,301. We did not have similar transactions during the three month period ended August 31, 2016.
During the three month period ended August 31, 2016, we recorded $6,257 (2015 - $Nil) in accretion expense which resulted from the difference between the 6% stated interest rate and the 77.51% implied interest rate we used to determine the fair value of the proceeds we received pursuant to the $50,000 term loan with Mr. Jeffs.

 
5

 

Liquidity and Capital Resources

Working Capital
   
As at
   
As at
       
   
August 31,
2016
   
May 31,
2016
   
Percentage
Change
 
Current assets
  $ 48,262     $ 61,844       (22.0 %)
Current liabilities
    1,894,904       1,681,479       12.7 %
Working capital deficit
  $ (1,846,642 )   $ (1,619,635 )     14.0 %

As of August 31, 2016, we had a cash balance of $37,956, a working capital deficit of $1,846,642 and cash flows used in operations of $123,284 for the period then ended. During the three months period ended August 31, 2016, we funded our operations with $73,754 (CAD$96,500) we received from Mr. Jeffs, our major shareholder, and with $75,000 we received from non-related parties. See “Net Cash Provided By Financing Activities”.

We did not generated sufficient cash flows from our operating activities to satisfy our cash requirements for the period ended August 31, 2016.  The amount of cash that we have generated from our operations to date is significantly less than our current debt obligations, including our debt obligations under our notes payable.  There is no assurance that we will be able to generate sufficient cash from our operations to repay the amounts owing under these notes and advances payable, or to service our other debt obligations.  If we are unable to generate sufficient cash flow from our operations to repay the amounts owing when due, we may be required to raise additional financing from other sources.

Cash Flows
   
Three months ended
 
   
August 31,
2016
   
August 31,
2015
 
Cash flows used in operating activities
  $ (123,284 )   $ (97,599 )
Cash flows used in investing activities
    (14,940 )     (18,773 )
Cash flows provided by financing activities
    148,754       122,000  
Effects of foreign currency exchange on cash
    (135 )     (49 )
Net increase in cash during the period
  $ 10,395     $ 5,579  

Net Cash Used in Operating Activities

Net cash used in operating activities during the three months ended August 31, 2016, was $123,284. This cash was primarily used to cover our cash operating expenses of $190,036 and to reduce our accrued liabilities by $4,754. These uses of cash were offset by decreases in our inventory and other current assets of $3,823 and $20,046, respectively, and by increases in our accounts payable and amounts due to related parties of $19,443 and $28,194, respectively.

Net cash used in operating activities during the three months ended August 31, 2015, was $97,599. This cash was primarily used to cover our cash operating expenses of $218,426, and to increase our inventory held by Avyonce by $410. These uses of cash were offset by decreases in other current assets of $6,241, increases in our accounts payable and accrued liabilities of $35,787 and $1,974, respectively, as well as increases in amounts due to related parties of $ 77,235.

Non-cash transactions

During the three month period ended August 31, 2016, our net loss was affected by the following expenses that did not have any impact on cash used in operations:

 
·
$37,297 in stock-based compensation associated with the fair value of the options to purchase up to 2,400,000 shares of our common stock we issued to Dr. Sanderson as compensation for his appointment as our Chief Medical Officer; and $11,600 in share-based compensation associated with the fair value of the options to purchase up to 2,500,000 shares of our common stock we issued to Mr. Frank McEnulty, our CEO and President;
 
 
·
$15,395 in interest we accrued on the outstanding notes payable. Of this interest, $3,833 was accrued on $271,195 in notes payable we issued to Mr. Jeffs, our major shareholder;
 
 
·
$6,257 in accretion expense which resulted from the difference between the 6%  stated interest rate and the 77.51% implied interest rate we used to determine the fair value of the proceeds we received pursuant to the $50,000 term loan with Mr. Jeffs;
 
 
·
$18,011 in amortization expense we recorded on the equipment that is being used in our research of the eBalance Technology; and
 
 
·
$223 loss that resulted from foreign exchange fluctuations on Canadian dollar denominated transactions.
 
 
6

 
During the three month period ended August 31, 2015, our net loss was affected by the following amounts that did not have any impact on cash used in operations:

 
·
$3,913 in amortization expense we recorded on our equipment that will be used in clinical trials of our eBalance Technology;
 
 
·
$2,979 gain we recorded on the sale of our equipment to Ms. Jean Arnett and Mr. Brad Hargreaves; $19,301 in proceeds from the sale were used to reduce amounts owed to Mr. Hargreaves and Ms. Arnett for services they provided to the Company;
 
 
·
$92,854 in stock-based compensation associated with the fair value of the options to purchase up to 2,400,000 shares of our common stock we issued to Dr. Sanderson as compensation for his appointment as our Chief Medical Officer; and $223,731 in stock-based compensation associated with the fair value of the options to purchase up to 2,500,000 shares of our common stock we issued to Mr. Frank McEnulty, our CEO and President;
 
 
·
$496,345 in stock-based compensation associated with the fair value of the options to purchase up to 2,500,000 shares of our common stock, which we issued to Ms. Jean Arnett and Mr. Brad Hargreaves as part of the options to purchase up to 20,000,000 shares of our common stock pursuant to our Technology Purchase Agreement, dated for reference November 25, 2014, and which vested on August 26, 2015; and
 
 
·
$7,489 gain that resulted from foreign exchange fluctuations on Canadian Dollar denominated transactions.
 
Net Cash Provided by Financing Activities

During the three months period ended August 31, 2016, we borrowed a total of $75,000 from unrelated parties and $73,754 (CAD$96,500) from our major shareholder.  These loans are unsecured, payable on demand and bear interest at 6% per annum, compounded monthly.

During the three months ended August 31, 2015, we borrowed a total of $152,000 from unrelated parties.  The loans are unsecured, payable on demand and bear interest at 6% per annum, compounded monthly. During the same period we repaid $30,000 in non-interest bearing advances to a non-related party.

Net Cash Used in Investing Activities

During the three month period ended August 31, 2016, we paid $14,940 for the equipment which is being used in our clinical and observational studies.

During the three month period ended August 31, 2015, we paid $18,773 for the equipment which is being used in our clinical and observational studies.

Going Concern

The notes to our unaudited interim consolidated financial statements at August 31, 2016, disclose our uncertain ability to continue as a going concern. We are development stage company with limited operations. To date we have been able to generate only minimal revenue from the operations of our wholly owned subsidiary, Avyonce. Our research and development plans for the near future will require large capital expenditures, which we are planning to mitigate through equity or debt   financing.

We have accumulated a deficit of $3,533,416 since inception and increased financing will be required to fund and support our operations. Our continuation as a going concern depends upon the continued financial support of our shareholders, our ability to obtain necessary debt or equity financing to continue operations, and the attainment of profitable operations. Our unaudited interim consolidated financial statements do not give effect to any adjustments that would be necessary should we be unable to continue as a going concern and therefore be required to realize our assets and discharge our liabilities in other than the normal course of business and at amounts different from those reflected in our financial statements.
 
Off-Balance Sheet Arrangements

None.

Critical Accounting Policies
 
An appreciation of our critical accounting policies is necessary to understand our financial results. These policies may require management to make difficult and subjective judgments regarding uncertainties, and as a result, such estimates may significantly impact our financial results. The precision of these estimates and the likelihood of future changes depend on a number of underlying variables and a range of possible outcomes. We have applied our critical accounting policies and estimation methods consistently.
 
Changes in and Disagreements with Accountants on Accounting Procedures and Financial Disclosure
 
 
None.

 
7

 
Item 3.  Quantitative and Qualitative Disclosure about Market Risk
 
None
 
Item 4.  Controls and Procedures
 
Our management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer's management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

An evaluation was conducted under the supervision and with the participation of our management of the effectiveness of the design and operation of our disclosure controls and procedures as of August 31, 2016. Based on that evaluation, our management concluded that our disclosure controls and procedures were not effective in recording, processing, summarizing and reporting information required to be disclosed within the time periods specified in Securities and Exchange Commission’s rules and forms due to lack of segregation of duties.

During the quarter ended August 31, 2016, there were no changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION
 
Item 1.  Legal Proceedings
 
None.
 
Item 1A.  Risk Factors
 
There is a high degree of risk associated with investing in our securities.  Prospective investors should carefully read this Quarterly Report on Form 10-Q and consider the following risk factors when deciding whether to purchase our securities.
 
The risk factors outlined below are some of the known, substantial, material and potential risks that could adversely affect our business, financial condition, operating results and common share value. We cannot assure that we will successfully address these or any unknown risks and a failure to do so can have a negative impact on your investment.  We may encounter risks in addition to those described below. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, may also impair or adversely affect our business, financial condition or results of operation.
 
Risks Associated with our Company and our Industry
 
We operate in a highly competitive market. We face competition from large, well established medical device manufacturers and pharmaceutical companies in the market for treating and managing diabetes and related ailments.  Many of these companies are very well accepted by health practitioners and have significant resources, and we may not be able to compete effectively.
 
The market for devices and therapies for treating and managing diabetes and related ailments is intensely competitive, subject to rapid change and significantly affected by new product introductions. We compete indirectly with large pharmaceutical and medical device companies, such as Bayer Corp., Becton Dickinson Corp., LifeScan Inc., a division of Johnson & Johnson, MediSense Inc. and TheraSense Inc. These competitors’ products are based on traditional healthcare model and are well accepted by health practitioners and patients. If these companies decide to penetrate our target market they could threaten our position in the market.
 
We are subject to numerous governmental regulations which can increase our costs of developing our eBalance Technology and products based on this technology.
 
Our products may be subject to rigorous regulation by the FDA, Health Canada and numerous international, supranational, federal, and state authorities. The process of obtaining regulatory approvals to market a medical device can be costly and time-consuming, and approvals might not be granted for future products, or additional indications or uses of existing products, on a timely basis, if at all. Delays in the receipt of, or failure to obtain approvals for, our products, or new indications and uses, could result in delayed realization of product revenues, reduction in revenues, and in substantial additional costs. In addition, no assurance can be given that we will remain in compliance with applicable FDA, Health Canada and other regulatory requirements once approval or marketing authorization has been obtained for a product. These requirements include, among other things, regulations regarding manufacturing practices, product labeling, and advertising and post-marketing reporting, including adverse event reports and field alerts due to manufacturing quality concerns.
 

 
8

 
 
Changes in the health care regulatory environment may adversely affect our business.
 
A number of the provisions of the U.S. Patient Protection and Affordable Care Act and the Health Care and Education Reconciliation Act of 2010 and its amendments changed access to health care products and services and established new fees for the medical device industry. Future rulemaking could increase rebates, reduce prices or the rate of price increases for health care products and services, or require additional reporting and disclosure. We cannot predict the timing or impact of any future rulemaking.
 
The expiration or loss of patent protection and licenses may affect our future revenues and operating income.
 
Our business relies on patents, patent applications, trademarks and copyrights to protect our intellectual property. Although most of the challenges to our intellectual property may come from other businesses, governments may also challenge intellectual property protections. To the extent our intellectual property is successfully challenged, invalidated, or circumvented or to the extent it does not allow us to compete effectively, our business will suffer. To the extent that countries do not enforce our intellectual property rights or to the extent that countries require compulsory licensing of our intellectual property, our future revenues and operating income will be reduced.
 
Competitors' intellectual property may prevent us from selling our products or have a material adverse effect on our future profitability and financial condition.
 
Competitors may claim that our Technology infringes upon their intellectual property. Resolving an intellectual property infringement claim can be costly and time consuming and may require us to enter into license agreements. We cannot guarantee that we would be able to obtain license agreements on commercially reasonable terms. A successful claim of patent or other intellectual property infringement could subject us to significant damages or an injunction preventing the manufacture, sale or use of our product. Any of these events could have a material adverse effect on our profitability and financial condition.
 
Our research and development efforts may not result in the development of commercially successful products based on our eBalance Technology, which may hinder our profitability and future growth.
 
We do not currently have any marketable products. Our eBalance Technology is currently in the research and development stage as are our planned products incorporating this technology.  In order to develop commercially marketable products, we will be required to commit substantial efforts, funds, and other resources to research and development. A high rate of failure is inherent in the research and development of new products and technologies. We must make ongoing substantial expenditures without any assurance that our efforts will be commercially successful. Failure can occur at any point in the process, including after significant funds have been invested. Planned products may fail to reach the market or may only have limited commercial success because of efficacy or safety concerns, failure to achieve positive clinical outcomes, inability to obtain necessary regulatory approvals, limited scope of approved uses, excessive costs to manufacture, the failure to establish or maintain intellectual property rights, or infringement of the intellectual property rights of others.
 
Even if we successfully develop marketable products or commercially develop our current technology, we may be quickly rendered obsolete by changing customer preferences, changing industry standards, or competitors' innovations.
 
Innovations may not be accepted quickly in the marketplace because of, among other things, entrenched patterns of clinical practice or uncertainty over third-party reimbursement. We cannot state with certainty when or whether our products under development will be launched, whether we will be able to develop, license, or otherwise acquire new products, or whether any products will be commercially successful. Failure to launch successful new products or new indications for existing products may cause our products to become obsolete, causing our revenues and operating results to suffer.
 
New products and technological advances by our competitors may negatively affect our results of operations.
 
Our products face intense competition from our competitors. Competitors' products may be safer, more effective, more effectively marketed or sold, or have lower prices or superior performance features than our products. We cannot predict with certainty the timing or impact of the introduction of competitors' products.
 
Significant safety concerns could arise for our products, which could have a material adverse effect on our revenues and financial condition.
 
Healthcare products typically receive regulatory approval based on data obtained in controlled clinical trials of limited duration. Following regulatory approval, these products will be used over longer periods of time in many patients. Investigators may also conduct additional, and perhaps more extensive, studies. If new safety issues are reported, we may be required to amend the conditions of use for a product. For example, we may be required to provide additional warnings on a product's label or narrow its approved intended use, either of which could reduce the product's market acceptance. If serious safety issues arise with our product, sales of the product could be halted by us or by regulatory authorities. Safety issues affecting suppliers' or competitors' products also may reduce the market acceptance of our products.
 
Inability to attract and maintain key personnel may cause our business to fail.
 
Success depends on the acquisition of key personnel.  We will have to compete with other companies both within and outside the healthcare industry to recruit and retain competent employees and consultants.  If we cannot maintain qualified personnel to meet the needs of our anticipated growth, we could face material adverse effects on our business and financial condition.
 
We are recently formed, lack an operating history and to date have generated only minimal revenues through our wholly owned subsidiary, Avyonce.  If we cannot increase our revenues to start generating profits, our investors may lose their entire investment.
 
We are a recently formed company and to date have generated only minimal revenues through sales of Spa equipment and services through our wholly owned subsidiary, Avyonce. No profits have been made to date and if we fail to make any then we may fail as a business and an investment in our common stock will be worth nothing.  We have no operating history and thus no way to measure progress or potential future success.  Success has yet to be proven. We have yet to prove our eBalance Technology through clinical trials and we have yet to develop any products through which we would be able to start generating revenue. Financial losses should be expected to continue in the near future and at least until such time that we enter commercial production of devices based on the eBalance Technology, of which there is no assurance.  As a new business we face all the risks of a ‘start-up’ venture including unforeseen costs, expenses, problems, and management limitations and difficulties.  Since inception, we have accumulated deficit of $3,533,416 and there is no guarantee, that we may ever be able to turn a profit or locate additional opportunities, hire additional management and other personnel.
 
We need to acquire additional financing or our business will fail.
 
We must obtain additional capital or our business will fail. In order to continue development of our eBalance Technology and to successfully complete clinical trials, we must secure more funds. Currently, we have very limited resources and have already accumulated a net loss. Financing may be subject to numerous factors including investor sentiment, acceptance of our technology and so on.  We currently have no arrangements for additional financing.  We may also have to borrow large sums of money that require substantial capital and interest payments.
 
 
 
9

 
Risks related to our stock
 
We expect to raise additional capital through the offering of more shares, which will result in dilution to our current shareholders.
 
Raising additional capital through future offerings of common stock is expected to be necessary for our Company to continue.  However there is no guarantee that we will be successful in raising additional capital. Issuance of additional stock will increase the total number of shares issued and outstanding resulting in decrease of the percentage interest held by each of our shareholders. 
 
There is a limited market for our common stock meaning that our shareholders may not be able to resell their shares.
 
Our common stock currently has a limited market which may restrict shareholders’ ability to resell their stock or use their stock as collateral. Thus, the shareholders may have to sell their shares privately which may prove very difficult. Private sales are more difficult and often give lower than anticipated prices.
 
Should a larger public market develop for our stock, future sales of shares may negatively affect their market price.
 
Even if a larger market develops, the shares may be sparsely traded and have wide share price fluctuations.  Liquidity may be low despite there being a market, making it difficult to get a return on the investment.  The price also depends on potential investor’s feelings regarding the results of our operations, the competition of other companies’ shares, our ability to generate future revenues, and market perception about future of microcurrent technologies.
 
Because our stock is a penny stock, stockholders will be more limited in their ability to sell their stock.
 
The SEC has adopted rules that regulate broker-dealer practices in connection with transactions in penny stocks. Penny stocks are generally equity securities with a price of less than $5.00, other than securities registered on certain national securities exchanges or quoted on the NASDAQ system, provided that current price and volume information with respect to transactions in such securities is provided by the exchange or quotation system.
 
Because our securities constitute "penny stocks" within the meaning of the rules, the rules apply to us and to our securities. The rules may further affect the ability of owners of shares to sell our securities in any market that might develop for them. As long as the quotation price of our common stock is less than $5.00 per share, the common stock will be subject to Rule 15g-9 under the Exchange Act. The penny stock rules require a broker-dealer, prior to a transaction in a penny stock, to deliver a standardized risk disclosure document prepared by the SEC, that:
 
 
·
contains a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;
 
 
·
contains a description of the broker's or dealer's duties to the customer and of the rights and remedies available to the customer with respect to a violation to such duties or other requirements of securities laws;
 
 
·
contains a brief, clear, narrative description of a dealer market, including bid and ask prices for penny stocks and the significance of the spread between the bid and ask price;
 
 
·
contains a toll-free telephone number for inquiries on disciplinary actions;
 
 
·
defines significant terms in the disclosure document or in the conduct of trading in penny stocks; and
 
 
·
contains such other information and is in such form, including language, type, size and format, as the SEC shall require by rule or regulation.
 
The broker-dealer also must provide, prior to effecting any transaction in a penny stock, the customer with: (a) bid and offer quotations for the penny stock; (b) the compensation of the broker-dealer and its salesperson in the transaction; (c) the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and (d) a monthly account statements showing the market value of each penny stock held in the customer's account. In addition, the penny stock rules require that, prior to a transaction in a penny stock not otherwise exempt from those rules, the broker-dealer must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser's written acknowledgment of the receipt of a risk disclosure statement, a written agreement to transactions involving penny stocks, and a signed and dated copy of a written suitability statement. These disclosure requirements may have the effect of reducing the trading activity in the secondary market for our stock.
 
We have not paid nor anticipate paying cash dividends on our common stock.
 
We have not declared any dividends on our common stock during the past two fiscal years or at any time in our history.  The Nevada Revised Statutes (the “NRS”), provide certain limitations on our ability to declare dividends. Section 78.288 of Chapter 78 of the NRS prohibits us from declaring dividends where, after giving effect to the distribution of the dividend:
 
 
(a)
we would not be able to pay our debts as they become due in the usual course of business; or
 
(b)
except as may be allowed by our Articles of Incorporation, our total assets would be less than the sum of our total liabilities plus the amount that would be needed, if we were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of stockholders who may have preferential rights and whose preferential rights are superior to those receiving the distribution.
 
We do not expect to declare any dividends in the foreseeable future as we expect to spend any funds legally available for the payment of dividends on the development of our business.
 
 
10

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

In January 2015 we received a subscription for 150,000 units (each a “Unit”) at a price of $0.50 per Unit for total proceeds of $75,000. Each Unit consisted of one share of our common stock and one warrant for the purchase of one additional share of our common stock, exercisable at a price of $1.00 per share, expiring one year after the issuance of the Units. We issued the shares on September 20, 2016. Since the expiration date of the warrants had passed, the warrants were not issued.

On October 12, 2016, we closed a non-brokered private placement offering (the “Offering”) at a price of $0.15 per unit (each an "October Unit"), by issuing 9,094,605 October Units for total gross proceeds of $1,364,191.
 
Each October Unit sold under the Offering consisted of one common share of the Company and one share purchase warrant entitling the holder to purchase one additional common share for a period of five years after closing at an exercise price of $0.50 per share if exercised during the first year, $0.75 per share if exercised during the second year, $1.00 per share if exercised during the third year, $1.25 per share if exercised during the fourth year, and at $1.50 per share if exercised during the fifth year. As part of the Offering, the holders of the notes payable, which were due on demand, chose to convert a total of $1,006,691 owed to them into Units of the Company’s common stock.
 
The October Units were issued pursuant to the provisions of Regulation S of the United States Securities Act of 1933, as amended (the “Act”) to the persons who are not residents of the United States and are otherwise not “U.S. Persons” as that term is defined in Rule 902(k) of Regulation S of the Act.

Item 3.  Defaults upon Senior Securities
 
None.

Item 4.  Mine Safety Disclosures
 
None.
 
Item 5.  Other Information
 
None.
 
 
11

 

Item 6.  Exhibits
 
Exhibit Number
 
Description of Document
3.1
 
Articles of Incorporation (2)
3.2
 
Articles of Merger – Sports Asylum, Inc. and Plandel Resources, Inc.(5)
3.3
 
Articles of Merger – Cell MedX Corp. and Sports Asylum, Inc.(5)
3.4
 
Bylaws (1)
4.1
 
Specimen Stock Certificate (1)
10.1
 
Letter Agreement dated August 29, 2014 among Sports Asylum, Inc., Jean Arnett, Brad Hargreaves and XC Velle Institute Inc. (4)
10.2
 
Consulting Agreement dated September 1, 2014 among Sports Asylum, Inc. and Jean Arnett.
10.3
 
Consulting Agreement dated September 1, 2014 among Sports Asylum, Inc. and Brad Hargreaves.
10.4
 
Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(6)
10.5
 
First Amendment Agreement dated October 28, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(7)
10.6
 
Convertible Loan Agreement and Note Payable dated November 12, 2014 among Cell MedX Corp., and City Group LLC. (12)
10.7
 
Second Amendment Agreement dated November 13, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.(8)
10.8
 
Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.(9)
10.9
 
Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves.(9)
10.10
 
First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.(9)
10.11
 
First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves. (9)
10.12
 
Convertible Loan Agreement and Note Payable dated December 12, 2014 among Cell MedX Corp., and City Group LLC.(10)
10.13
 
Management Consulting Agreement dated January 13, 2015 among Cell MedX Corp., and Dr. John Sanderson, MD.(10)
10.14
 
Stock Option Agreement dated December 12, 2014 among Cell MedX Corp. and Dr. John Sanderson, MD. (10)
10.15
 
Loan Agreement and Note Payable dated April 20, 2015 among Cell MedX Corp., and City Group LLC. (13)
10.16
 
Loan Agreement and Note Payable dated June 17, 2015 among Cell MedX Corp., and City Group LLC. (13)
10.17
 
Loan Agreement and Note Payable dated June 29, 2015 among Cell MedX Corp., and Richard N. Jeffs. (13)
10.18
 
Loan Agreement and Note Payable dated July 7, 2015 among Cell MedX Corp., and City Group LLC. (13)
10.19
 
Loan Agreement and Note Payable dated July 9, 2015 among Cell MedX Corp., and Richard N. Jeffs. (13)
10.20
 
Loan Agreement and Note Payable dated July 15, 2015 among Cell MedX Corp., and Richard N. Jeffs. (13)
10.21
Stock Option Agreement dated August 5, 2015 among Cell MedX Corp. and Frank E. McEnulty.(11)
10.22
 
Loan Agreement and Note Payable dated August 12, 2015 among Cell MedX Corp., and Richard N. Jeffs. (13)
10.23
Loan Agreement and Note Payable dated September 3, 2015 among Cell MedX Corp., and Richard N. Jeffs. (14)
10.24
Consulting Agreement dated September 1, 2015 and effective as of September 23, 2015 among Cell MedX Corp., and Steven H. Bulwa. (14)
10.25
 
Stock Option Agreement dated September 23, 2015 among Cell MedX Corp. and Steven H. Bulwa.(14)
10.26
 
Loan Agreement and Note Payable dated September 24, 2015 among Cell MedX Corp., and City Group LLC. (14)
10.27
Loan Agreement and Note Payable dated September 28, 2015 among Cell MedX Corp., and Richard N. Jeffs. (14)
 
 
12

 
10.28
eBalance Prototype Development Agreement dated October 1, 2015 among Cell MedX Corp., and Claudio Tassi. (14)
10.29
Non-binding Letter of Intent dated December 4, 2015 to Enter into Development Agreement and License Agreement among Cell MedX Corp., Claudio Tassi, and Bioformed Aesthetic S.L.(15)
10.30
Loan Agreement and Note Payable dated November 5, 2015, among Cell MedX Corp., and Tradex Capital Corp.
10.31
Loan Agreement and Note Payable dated December 23, 2015, among Cell MedX Corp., and Coventry Capital LLC.(15)
10.32
Loan Agreement and Note Payable dated February 4, 2016, among Cell MedX Corp., and Tradex Capital Corp.
10.33
Loan Agreement and Note Payable dated March 2, 2016, among Cell MedX Corp., and Tradex Capital Corp.
10.34
Loan Agreement dated March 3, 2016 between Richard Norman Jeffs and Cell MedX Corp. (16)
10.35
Loan Agreement and Note Payable dated March 10, 2016, among Cell MedX Corp., and Tradex Capital Corp. (17)
10.36
Loan Agreement and Note Payable dated March 30, 2016, among Cell MedX Corp., and Tradex Capital Corp. (18)
10.37
Loan Agreement and Note Payable dated March 31, 2016 among Cell MedX Corp., and Richard N. Jeffs. (18)
10.38
Loan Agreement and Note Payable dated April 29, 2016, among Cell MedX Corp., and Richard N. Jeffs. (18)
10.39
Loan Agreement and Note Payable dated June 1, 2016, among Cell MedX Corp., and Tradex Capital Corp. (18)
10.40
Loan Agreement and Note Payable dated June 2, 2016, among Cell MedX Corp., and Richard N. Jeffs. (18)
10.41
Loan Agreement and Note Payable dated June 29, 2016, among Cell MedX Corp., and Tradex Capital Corp. (18)
10.42
Loan Agreement and Note Payable dated June 30, 2016, among Cell MedX Corp., and Richard N. Jeffs. (18)
10.43
Loan Agreement and Note Payable dated August 8, 2016, among Cell MedX Corp., and Richard N. Jeffs. (18)
10.44
Loan Agreement and Note Payable dated August 22, 2016, among Cell MedX Corp., and Tradex Capital Corp. (18)
10.45
Letter Agreement dated September 26, 2016, between Jean Arnett, Brad Hargreaves and Cell MedX Corp. (19)
14.1
Code of Ethics (3)
     
31.1
 
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
 
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
 
Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
 
Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101
 
The following materials from this Quarterly Report on Form 10-Q for the three month periods ended August 31, 2016 and 2015 formatted in XBRL (extensible Business Reporting Language):
   
    (1) Consolidated Balance Sheets at August 31, 2016 (unaudited), and May 31, 2016.
   
(2) Unaudited Condensed Interim Consolidated Statements of Operations for the Three months ended August 31, 2016 and 2015.
   
            (3) Unaudited Condensed Interim Consolidated Statement of Stockholders’ Deficit for the Three month period ended August 31, 2016.
   
(4) Unaudited Condensed Interim Consolidated Statements of Cash Flows for the Three months ended August 31, 2016 and 2015.

(1)
 
Filed as an exhibit to the Company’s Registration Statement on Form S-1 filed with SEC  on July 13, 2010
(2)
 
Filed as an exhibit to the Company’s Amendment No. 1 to Registration Statement on Form S-1 filed with SEC on October 13, 2010
(3)
 
Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with SEC on August 26, 2014
(4)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on September 5, 2014
(5)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 9, 2014
(6)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on October 17, 2014
(7)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 3, 2014
(8)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 18 , 2014
(9)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on December 3, 2014
(10)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 13, 2015
(11)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on August 11, 2015
(12)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on April 14, 2015
(13)
 
Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on September 3, 2015
(14)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 14, 2016
(15)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 15, 2015
(16)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on March 9, 2016
(17)
 
Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on April 14, 2016
(18)
 
Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on September 13, 2016
(19)
 
Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on September 29, 2016


 
13

 

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.
 
 
 
Cell MedX Corp.
   
Date:
October 17, 2016
By:
/s/ Frank E. McEnulty
   
Frank E. McEnulty
   
President, Chief Executive Officer and Director
   
(Principal Executive Officer)
     
Date:
October 17, 2016
By:
/s/Yanika Silina
   
Yanika Silina
   
Chief Financial Officer
   
(Principal Accounting Officer)
     
 

 
 

 
14