10-Q 1 vynd_10q-033122.htm FORM 10-Q
0001745078 false Q1 2022 --12-31 0001745078 2022-01-01 2022-03-31 0001745078 2022-05-25 0001745078 2022-03-31 0001745078 2021-12-31 0001745078 2021-01-01 2021-03-31 0001745078 us-gaap:CommonStockMember 2020-12-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0001745078 us-gaap:RetainedEarningsMember 2020-12-31 0001745078 2020-12-31 0001745078 us-gaap:CommonStockMember 2021-12-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001745078 us-gaap:RetainedEarningsMember 2021-12-31 0001745078 us-gaap:CommonStockMember 2021-01-01 2021-03-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-03-31 0001745078 us-gaap:RetainedEarningsMember 2021-01-01 2021-03-31 0001745078 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001745078 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001745078 us-gaap:CommonStockMember 2021-03-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2021-03-31 0001745078 us-gaap:RetainedEarningsMember 2021-03-31 0001745078 2021-03-31 0001745078 us-gaap:CommonStockMember 2022-03-31 0001745078 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001745078 us-gaap:RetainedEarningsMember 2022-03-31 0001745078 us-gaap:SalesRevenueProductLineMember vynd:InternetContentSubscriptionsMember 2022-01-01 2022-03-31 0001745078 us-gaap:SalesRevenueProductLineMember vynd:InternetContentSubscriptionsMember 2021-01-01 2021-03-31 0001745078 us-gaap:SalesRevenueProductLineMember vynd:NutritionalSupplementsMember 2022-01-01 2022-03-31 0001745078 us-gaap:SalesRevenueProductLineMember vynd:NutritionalSupplementsMember 2021-01-01 2021-03-31 0001745078 vynd:NotePayableMember vynd:MrSergeiStetsenkoMember 2021-03-16 0001745078 vynd:NotePayableMember vynd:MrSergeiStetsenkoMember 2021-03-01 2021-03-16 0001745078 vynd:NotePayableMember vynd:MrSergeiStetsenkoMember 2022-03-31 0001745078 vynd:NotePayableMember vynd:MrSergeiStetsenkoMember 2021-12-31 0001745078 srt:ChiefExecutiveOfficerMember 2018-06-13 2018-06-14 0001745078 vynd:NotePayableOneMember 2022-02-10 0001745078 vynd:NotePayableOneMember 2022-02-02 2022-02-10 0001745078 vynd:NotePayableOneMember 2022-03-31 0001745078 vynd:NotePayableTwoMember 2022-01-26 0001745078 vynd:NotePayableTwoMember 2022-01-04 2022-01-26 0001745078 vynd:NotePayableThreeMember 2021-12-01 0001745078 vynd:NotePayableThreeMember 2021-11-17 2021-12-01 0001745078 vynd:NotePayableTwoMember 2022-03-31 0001745078 vynd:NotePayableThreeMember 2021-12-31 0001745078 vynd:NotePayableFourMember 2021-09-28 0001745078 vynd:NotePayableFourMember 2021-09-09 2021-09-28 0001745078 vynd:NotePayableFourMember 2022-03-31 0001745078 vynd:NotePayableFourMember 2021-12-31 0001745078 vynd:NotePayableFiveMember 2021-08-04 0001745078 vynd:NotePayableFiveMember 2021-08-02 2021-08-04 0001745078 vynd:NotePayableFiveMember 2022-03-31 0001745078 vynd:NotePayableFiveMember 2021-12-31 0001745078 vynd:NotePayableSixMember 2021-05-10 0001745078 vynd:NotePayableSixMember 2021-05-02 2021-05-10 0001745078 vynd:NotePayableSixMember 2022-03-31 0001745078 vynd:NotePayableSixMember 2021-12-31 0001745078 vynd:NotePayableSevenMember 2021-04-15 0001745078 vynd:NotePayableSevenMember 2021-04-03 2021-04-15 0001745078 vynd:NotePayableSevenMember 2022-03-31 0001745078 vynd:NotePayableSevenMember 2021-12-31 0001745078 vynd:NotePayableEightMember 2021-03-16 0001745078 vynd:NotePayableEightMember 2021-03-03 2021-03-16 0001745078 vynd:NotePayableEightMember 2022-03-31 0001745078 vynd:NotePayableEightMember 2021-12-31 0001745078 vynd:NotePayableNineMember 2021-02-03 0001745078 vynd:NotePayableNineMember 2021-01-23 2021-02-03 0001745078 vynd:NotePayableNineMember 2021-11-19 0001745078 vynd:NotePayableTenMember 2020-12-17 0001745078 vynd:NotePayableTenMember 2020-12-03 2020-12-17 0001745078 vynd:NotePayableTenMember 2022-03-31 0001745078 vynd:NotePayableTenMember 2021-12-31 0001745078 vynd:NotePayableElevenMember 2020-10-27 0001745078 vynd:NotePayableElevenMember 2020-10-03 2020-10-27 0001745078 vynd:NotePayableElevenMember 2022-03-31 0001745078 vynd:NotePayableElevenMember 2021-12-31 0001745078 vynd:PPPLoanMember 2020-05-01 2020-05-05 0001745078 vynd:PPPLoanMember 2022-03-31 0001745078 vynd:PPPLoanMember 2021-12-31 0001745078 vynd:PPPLoanMember 2021-10-01 2021-10-31 0001745078 vynd:NotePayableTwelveMember 2019-11-18 0001745078 vynd:NotePayableTwelveMember 2019-11-07 2019-11-18 0001745078 vynd:NotePayableTwelveMember 2020-05-14 0001745078 vynd:NotePayableTwelveMember 2022-03-31 0001745078 vynd:NotePayableTwelveMember 2021-12-31 0001745078 vynd:NotePayableThirteenMember 2019-11-18 0001745078 vynd:NotePayableThirteenMember 2019-11-07 2019-11-18 0001745078 vynd:NotePayableThirteenMember 2022-03-31 0001745078 vynd:NotePayableThirteenMember 2021-12-31 0001745078 srt:ChiefExecutiveOfficerMember 2018-06-14 0001745078 vynd:ScientificAdvisorMember us-gaap:WarrantMember 2018-03-07 2018-03-08 0001745078 vynd:ScientificAdvisorMember us-gaap:WarrantMember 2018-03-08 0001745078 vynd:ScientificAdvisorMember us-gaap:WarrantMember 2022-01-01 2022-03-31 0001745078 vynd:ScientificAdvisorMember us-gaap:WarrantMember 2021-01-01 2021-12-31 0001745078 vynd:PrimorisGroupIncMember 2020-02-11 2020-02-12 0001745078 vynd:PrimorisGroupIncMember 2020-02-12 0001745078 vynd:PrimorisGroupIncMember us-gaap:ShareBasedCompensationAwardTrancheTwoMember 2020-02-11 2020-02-12 0001745078 vynd:PrimorisGroupIncMember 2022-01-01 2022-03-31 0001745078 vynd:PrimorisGroupIncMember 2022-03-31 0001745078 vynd:PrimorisGroupIncMember 2021-12-31 0001745078 vynd:CRGFinanceAGMember us-gaap:WarrantMember 2017-10-09 2017-10-10 0001745078 vynd:CRGFinanceAGMember us-gaap:WarrantMember 2017-10-10 0001745078 vynd:CRGFinanceAGMember us-gaap:WarrantMember 2018-01-01 2018-01-31 0001745078 vynd:CRGFinanceAGMember us-gaap:WarrantMember 2018-01-31 0001745078 us-gaap:WarrantMember 2021-12-31 0001745078 us-gaap:WarrantMember 2020-12-31 0001745078 us-gaap:WarrantMember 2022-01-01 2022-03-31 0001745078 us-gaap:WarrantMember 2021-01-01 2021-12-31 0001745078 us-gaap:WarrantMember 2022-03-31 0001745078 srt:ChiefExecutiveOfficerMember 2022-01-01 2022-03-31 0001745078 2021-01-01 2021-12-31 0001745078 2022-03-18 0001745078 2022-03-07 2022-03-18 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

 

 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

———————

FORM 10-Q

———————

 

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

 

For the quarterly period ended March 31, 2022

  

or

 

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

  

Vynleads, Inc.
(Exact name of registrant as specified in its charter)

 

Delaware   333-227499   47-4584272
(State or Other Jurisdiction   (Commission   (I.R.S. Employer
of Incorporation or Organization)   File Number)   Identification No.)

 

Address of Principal Executive Office: 596 Herrons Ferry Road, Suite 301, Rock Hill, SC 29730

 

Registrant’s telephone number, including area code: (845) 745-0981

 

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

 

Title of each class Trading Symbol(s) Name of each exchange on which registered
N/A N/A N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   No

  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and 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 such files).  Yes   No

 

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

 

Large accelerated filer    Accelerated filer   
Non-accelerated filer      Smaller reporting company  
  Emerging growth company  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

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

  

As of March 25, 2022, the registrant had 11,599,830 shares of common stock issued and outstanding.

 

DOCUMENTS INCORPORATED BY REFERENCE

None.

 

 
 
 
 

  

 

INDEX

 

    PAGE
  PART I  
     
Item 1. Financial Statements 1
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 18
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk 20
     
Item 4. Controls and Procedures 21
     
  PART II  
     
Item 1. Legal Proceedings 21
     
Item 1A. Risk Factors 21
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 21
     
Item 3. Defaults Upon Senior Securities 22
     
Item 4. Mine Safety Disclosures 22
     
Item 5. Other Information 22
     
Item 6. Exhibits 23
     

 

 

 
 

 

PART I

 

ITEM 1. FINANCIAL STATEMENTS.

 

TABLE OF CONTENTS

 

  Page No.
   
   
Condensed Balance Sheets – March 31, 2022 (Unaudited) and December 31, 2021 2
   
Condensed Statements of Operations – Three Months Ended March 31, 2022 and March 31, 2021 (Unaudited) 3
   
Condensed Statements of Stockholders’ Deficit – Three Months Ended March 31, 2022 and March 31, 2021 (Unaudited) 4
   
Condensed Statement of Cash Flows – Three Months Ended March 31, 2022 and March 31, 2021 (Unaudited) 5
   
Notes to the Condensed Financial Statements (Unaudited) 6

 

 

 

 

1 
 

Vynleads, Inc.

Condensed Balance Sheets

 

           
   March 31, 2022   December 31, 2021 
    (Unaudited)      
           
ASSETS          
Current Assets:          
Cash  $     $1,716 
Holdback Receivable from merchant, net of reserve for refunds of $58 and $58, respectively   15,764    15,764 
Prepaid Expenses and other current assets   4,780    7,910 
Total current assets   20,544    25,390 
Total assets  $20,544   $25,390 
           
LIABILITIES AND STOCKHOLDERS' DEFICIT          
Current Liabilities:          
Accounts payable and accrued expenses  $271,658   $267,006 
Notes Payable   275,250    235,250 
Notes Payable - Related Party   15,000    15,000 
Cash Overdraft   189       
Total current liabilities   562,097    517,256 
Total liabilities   562,097    517,256 
           
Commitments and contingencies (See Note 6)            
           
Stockholders' deficit:          
Preferred stock; $0.0001 par value; 5,000,000 shares authorized, no shares issued and outstanding, respectively            
Common stock; $0.0001 par value; 50,000,000 shares authorized; 11,599,830 shares and 11,599,830 shares issued and outstanding, respectively   1,160    1,160 
Additional paid-in capital   1,526,752    1,494,252 
Accumulated deficit   (2,069,465)   (1,987,278)
Total stockholders' deficit   (541,553)   (491,866)
Total liabilities and stockholders' deficit  $20,544   $25,390 

 

 

 

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

 

 

2 
 

 

 

Vynleads, Inc.

Condensed Statements of Operations

(Unaudited)

 

           
   Three Months Ended 
   March 31, 
   2022   2021 
         
Revenue, net of refunds and chargebacks  $     $281 
           
Cost and Expenses:          
Cost of Revenue   7,328    8,419 
Selling, general and administrative expense   71,720    64,769 
Total costs and expenses   79,048    73,188 
Loss from operations   (79,048)   (72,907)
Interest expense   (3,139)   (2,551)
Net loss before provision for income taxes   (82,187)   (75,458)
Provision for Income Taxes            
Net loss  $(82,187)  $(75,458)
           
Net loss per common share, basic and diluted  $(0.01)  $(0.01)
           
Weighted average common shares outstanding, basic and diluted   11,599,830    11,469,717 

 

 

 

 

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

 

 

3 
 

 

Vynleads, Inc.

Condensed Statements of Stockholders' Deficit

For the Three Months Ended March 31, 2021 and 2022

(Unaudited)

 

                          
         Additional     Total
   Common Stock  Paid-In  Accumulated  Stockholders’
   Shares  Amount  Capital  Deficit  Deficit
                
Balance at December 31, 2020   11,599,830   $1,160   $1,364,252   $(1,715,697)  $(350,285)
In Kind Contribution of Services   —            32,500          32,500 
Net Loss for the three months ended March 31, 2021   —                  (75,458)   (75,458)
Balance at March 31, 2021 (Unaudited)   11,599,830   $1,160   $1,396,752   $(1,791,155)  $(393,243)
                          
                          
Balance at December 31, 2021   11,599,830   $1,160   $1,494,252   $(1,987,278)  $(491,866)
In Kind Contribution of Services   —            32,500          32,500 
Net Loss for the three months ended March 31, 2022   —                  (82,187)   (82,187)
Balance at March 31, 2022 (Unaudited)   11,599,830   $1,160   $1,526,752   $(2,069,465)  $(541,553)

 

 

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

 

 

 

4 
 

Vynleads, Inc.

Condensed Statements of Cash Flows

(Unaudited)

 

           
   Three Months Ended 
   March 31, 
   2022   2021 
         
Cash flows from operating activities:          
Net loss  $(82,187)  $(75,458)
Adjustments to reconcile net loss to net cash flows used in operating activities          
In kind contribution of services   32,500    32,500 
Changes in operating assets and liabilities and other, net   7,782    11,672 
Net cash flows used in operating activities   (41,905)   (31,286)
           
Cash flows from financing activities:          
Proceeds from notes payable   40,000    10,000 
Proceeds from notes payable - related party         15,000 
Cash overdraft   189       
Net cash flows provided by financing activities   40,189    25,000 
           
Net decrease in cash   (1,716)   (6,286)
Cash at beginning of period   1,716    7,229 
Cash at end of period  $     $943 
           
Supplemental disclosure of cash flow information:          
Income taxes paid  $     $   
           
Interest paid  $     $1,194 

 

 

 

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

 

 

5 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

1.       Business

 

Vynleads, Inc. (“Vynleads”) was incorporated as a Delaware corporation on July 15, 2015. We are a provider of health and wellness information principally targeted to people who have prediabetes or type 2 diabetes. We provide information to our customers who are seeking to make healthy choices by providing clear, generic blueprints, education, resources, and support. Our core product is our proprietary Lifestyle Blueprint, a digital guide that provides dietary recommendations for a very low calorie eight-week diet together with information focusing on what, how and how much a person eats, nutritional information and how a person’s body does and does not use food to enable our customers to continue leading a more successful lifestyle. We also offer nutritional supplements and monthly subscriptions to our proprietary newsletter which covers a wide variety of healthy living-related topics.

 

Our corporate headquarters are located in Rock Hill, South Carolina.

 

2.       Going Concern

 

Our unaudited condensed financial statements have been presented on the basis that we are a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. Since July 15, 2015, the date of our inception, we have experienced recurring operating losses and negative operating cash flows, and have financed our recent working capital requirements primarily through the issuance of debt and equity securities, as well as borrowings from related parties. During the quarters ended March 31, 2022 and 2021, we have reported net losses of $82,187 and $75,458, respectively. As of March 31, 2022, we had a negative working capital of $541,553 and an accumulated deficit of $2,069,465. As a result, management believes that there is substantial doubt about our ability to continue as a going concern.

 

Despite our current sales, expense, cash flow projections, and aggregate cash and holdback receivable from our merchant, net of reserve for refunds, of $15,764, we will require substantial funds to expand service and product offerings into additional areas, market and promote our services and product offerings; and develop and grow our infrastructure and corporate organization. Our capital requirements depend on numerous factors, including but not limited to our ability to generate sufficient revenues to pay our operating expenses.

 

 Our ability to meet our current and projected obligations depends on our ability to generate sufficient sales and to control expenses and will require that we seek additional capital through private and/or public financing sources. There can be no assurances that we will achieve our forecasted financial results or that we will be able to raise additional capital to operate our business. Any such failure would have a material adverse impact on our liquidity and financial condition and could force us to curtail or discontinue operations entirely and could require us to file for protection under bankruptcy laws. These conditions raise substantial doubt as to our ability to continue as a going concern.

 

3.       Summary of Significant Accounting Policies

 

Accounting Principles

 

The accompanying unaudited condensed financial statements (the “Financial Statements”) of Vynleads, Inc. (the “Company,” “we,” “us” or “our”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and, therefore, do not include all information and footnotes required by GAAP for complete financial statements. In our opinion, the Financial Statements contain all adjustments of a normal recurring nature necessary to present fairly our financial position as of March 31, 2022 and the results of our operations and cash flows for the three months ended March 31, 2022 and 2021. The results of operations for the three months ended March 31, 2022 are not necessarily indicative of the results to be expected for the full 2022 fiscal year. The Financial Statements should be read in conjunction with the audited financial statements for the Company and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (the “Form 10-K”).

 

 

6 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

Use of Accounting Estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. We believe that judgement is involved in determining the valuation of our reserve for refunds, our holdback reserve, the fair value-based measurement of stock-based compensation, accruals and the estimated useful life of intangible assets. We evaluate our estimates and assumptions as facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ from these estimates and assumptions, and those differences could be material to the Financial Statements.

 

Cash

 

Cash includes cash on hand, is deposited at one area bank and may exceed federally insured limits at times. We consider all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. The carrying amounts reported in the balance sheets for cash and cash equivalents approximate their fair value.

 

Holdback Receivable

 

Holdback receivable includes a merchant holdback net of a reserve for refunds, which reserve is $58 and $58 as of March 31, 2022 and December 31, 2021, respectively.

 

Revenue Recognition

 

The Company accounts for revenue in accordance with Topic 606. Revenues are recognized when the Company satisfies a performance obligation by transferring control of the promised goods or services to our customers at a point in time, in an amount specified in the contract with our customer and that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. The Company also assesses our customer’s ability and intention to pay, which is based on a variety of factors including our customer’s historical payment experience and financial condition.

 

We generate revenues primarily from (i) internet content subscriptions and (ii) sales of nutritional supplements. Revenues are recognized upon the acceptance of subscription membership or shipment of nutritional supplements, provided that an order has been received or a contract executed, there are no uncertainties regarding customer acceptance, the sales price is fixed or determinable and collection is deemed reasonably assured. If uncertainties regarding customer acceptance exist, we recognize revenues when those uncertainties are resolved, and title has been transferred to the customer. Amounts collected or billed prior to satisfying the above revenue recognition criteria are recorded as deferred revenue.

 

Our percentages of revenue by type for the three months ended March 31, 2022 and 2021 are as follows:

 

          
   Three months ended 
   March 31, 
   (Unaudited) 
   2022   2021 
Internet content subscriptions            
Nutritional supplements         100.0%

 

Shipping and Handling Costs

 

We include shipping and handling fees billed to customers as revenue and shipping and handling costs for shipments to customers as cost of revenue.

 

Advertising Costs

 

Advertising costs for the three months ended March 31, 2022 and 2021 were $0 and $0, respectively. Advertising costs are expensed as incurred or at the first time the advertising activity takes place.

 

7 
 

 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

Loss Per Share

 

Basic loss per common share is computed by dividing net loss by the weighted-average number of common shares outstanding during the period. Diluted loss per common share is based upon the weighted-average common shares outstanding during the period plus additional weighted-average common equivalent shares outstanding during the period. Common equivalent shares result from the assumed exercise of outstanding stock options and warrants, the proceeds of which are then assumed to have been used to repurchase outstanding common stock using the treasury stock method. In addition, the numerator is adjusted for any changes in income (loss) that would result from the assumed conversion of potential shares. Potentially dilutive shares, which were excluded from the diluted loss per share calculations because the effect would be antidilutive or the options and warrants exercise prices were greater than the average market price of the common shares, were 585,766 shares for the three months ended March 31, 2022 and 2021.

 

Income Taxes

 

The provision for income taxes includes federal, state, local and foreign taxes. Income taxes are accounted for under the liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences of temporary differences between the financial statement carrying amounts and their respective tax bases.

 

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the year in which the temporary differences are expected to be recovered or settled. We evaluate the realizability of our deferred tax assets and establish a valuation allowance when it is more likely than not that all or a portion of deferred tax assets will not be realized.

 

We account for uncertain tax positions using a “more-likely-than-not” threshold for recognizing and resolving uncertain tax positions. The evaluation of uncertain tax positions is based on factors including, but not limited to, changes in tax law, the measurement of tax positions taken or expected to be taken in tax returns, the effective settlement of matters subject to audit, new audit activity and changes in facts or circumstances related to a tax position. We evaluate this tax position on a quarterly basis. We also accrue for potential interest and penalties, if applicable, related to unrecognized tax benefits in income tax expense.

 

Stock-Based Compensation

 

 We account for stock based instruments issued to employees and non-employees for services in accordance with Accounting Standard Codification (“ASC”) Topic 718.

 

Stock-based compensation is measured at the grant date based on the estimated fair value of the award and is recognized as an expense over the requisite service period. Accordingly, the Black-Scholes option pricing model is utilized to derive an estimated fair value.

 

The Black-Scholes pricing model requires the consideration of the following six variables for purposes of estimating fair value:

 

  the stock option exercise price;
  the expected term of the option;
  the grant date price of our common stock, which is issuable upon exercise of the option;
  the expected volatility of our common stock;
  the expected dividends on our common stock (we do not anticipate paying dividends in the foreseeable future); and
  the risk-free interest rate for the expected option term.

 

Expected Dividends. We have never declared or paid any cash dividends on any of our capital stock and do not expect to do so in the foreseeable future. Accordingly, we use an expected dividend yield of zero to calculate the grant-date fair value of a stock option.

 

Expected Volatility. The expected volatility is a measure of the amount by which our stock price is expected to fluctuate during the expected term of options granted. We determine the expected volatility solely based upon the historical volatility of our common stock over a period commensurate with the option’s expected term. We do not believe that the future volatility of our common stock over an option’s expected term is likely to differ significantly from the past.

 

 

8 
 

 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

Risk-Free Interest Rate. The risk-free interest rate is the implied yield available on U.S. Treasury zero-coupon issues with a remaining term equal to the option’s expected term on the grant date.

 

Expected Term. For option grants subsequent to the adoption of the fair value recognition provisions of the accounting standards, the expected life of stock options granted is based on the actual vesting date and the end of the contractual term.

 

Grant Date Price of Common Stock. The closing market price of our common stock on the date of grant.

 

Fair Value of Financial Instruments

 

We follow Accounting Standards Codification 820-10 (“ASC 820-10”), “Fair Value Measurements and Disclosures,” for fair value measurements. ASC 820-10 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The standard provides a consistent definition of fair value, which focuses on an exit price, which is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standard also prioritizes, within the measurement of fair value, the use of market-based information over entity specific information and establishes a three-level hierarchy for fair value measurement based on the nature of inputs used in the valuation of an asset or liability as of the measurement date.

 

The hierarchy established under ASC 820-10 gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy under ASC 820-10 are described below:

 

Level 1 - Pricing inputs are quoted prices available in active markets for identical investments as of the reporting date. As required by ASC 820-10, we do not adjust the quoted price for these investments, even in situations where we hold a large position and a sale could reasonably impact the quoted price.

 

Level 2 - Pricing inputs are quoted prices for similar investments, or inputs that are observable, either directly or indirectly, for substantially the full term through corroboration with observable market data. Level 2 includes investments valued at quoted prices adjusted for legal or contractual restrictions specific to these investments.

 

Level 3 - Pricing inputs are unobservable for the investment, that is, inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability. Level 3 includes investments that are supported by little or no market activity.

 

The carrying amounts of our cash, holdback receivable, prepaid expenses, accounts payable and accrued expenses approximate their fair values due to their short-term maturities as of March 31, 2022 and December 31, 2021.

 

Recent Accounting Pronouncements

 

We have evaluated all issued but not yet effective accounting pronouncements and determined that they are either immaterial or not relevant to us.

 

4.       Related Party Transactions

 

On March 16, 2021, the Company executed a note payable to Mr. Sergei Stetsenko, a member of our Board of Directors, in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $781 and $596 respectively. This note is currently in default.

 

On June 14, 2018, we entered into an employment agreement with Mr. Mannine pursuant to which he was engaged to serve as our Chief Executive Officer. Mr. Mannine’s compensation includes a grant of 10 year options to purchase 100,000 shares of our common stock at an exercise price of $0.225 per share, which vested upon the effectiveness of the registration statement on December 7, 2018.

 

On September 21, 2020, Mr. Mannine voluntarily agreed to cancel the employment agreement and waive all cash due and any related accruals. During the three months ended March 31, 2022 and 2021, $32,500 and $32,500, respectively, is recorded as in-kind contribution of service provided by Mr. Mannine (See Notes 6 and 8).

 

9 
 

 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

On May 21, 2018, we entered into an Amended and Restated Strategic Financing & Corporate Development Agreement with CRG which was amended and restated an earlier agreement entered into in October 2017. We have engaged this company to serve as our non-exclusive strategic financing and corporate development services provider and to render certain advice and services to us as we may reasonably request concerning equity or debt financings, strategic planning, merger and acquisition possibilities, and business development activities. The scope of services under this agreement also includes introducing us to one or more non-U.S. persons, as that term is defined in Regulation S under the Securities Act, in connection with possible debt or equity financings or potential lenders. The initial term of the agreement expired in May 2019, but pursuant to the terms of the agreement, renews automatically for one-year periods unless notice of non-renewal is provided by either party at least 30 days prior to the renewal term commencement. The agreement was renewed until May 2022.

 

As compensation under the terms of this agreement, we agreed to pay CRG Finance AG certain fees for transactions which are consummated during the term of the agreement and for a one year period following the termination of the agreement, including:

 

a fee equal to 7% of the proceeds received by us plus a warrant exercisable into 7% of the shares of our common stock at the offering price of our shares for sales by us of equity or equity-linked securities to non-U.S. Persons introduced to us by CRG Finance AG;

 

a fee equal to 1% of the total gross cash proceeds or non-cash consideration received by us, together with a five year warrant exercisable into 1% of the securities issued or to be issued by us in a business combination with a non-U.S. person first introduced to us by CRG Finance AG;

 

a fee equal to 1% of consideration received by us in any debt financing not convertible into equity, including, but not limited to, a revolving credit line or credit enhancement instrument, including on an insured or guarantee basis, with a non-U.S. Person first introduced to us by CRG Finance AG; and

 

a fee equal to 2% of any revenue-producing contract, fee-sharing arrangement, licensing, royalty or similar agreement with a non-U.S. Person first introduced to us by CRG Finance AG.

 

In addition to the foregoing fees, we have agreed to reimburse CRG Finance AG for its pre-approved out of pocket expenses it incurs under the terms of the agreement. The agreement contains customary confidentiality and indemnification provisions.

 

5.       Notes Payable and Notes Payable – Related Party

 

 On February 10, 2022, the Company executed a note payable to an individual in the amount of $20,000, interest accrues at 5% per annum, unsecured, and due after one year of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 is $134.

 

On January 26, 2022, the Company executed a note payable to an individual in the amount of $20,000, interest accrues at 5% per annum, unsecured, and due after one year of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 is $175.

 

On December 1, 2021, the Company executed a note payable to an individual in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after one year of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $247 and $62, respectively.

 

On September 28, 2021, the Company executed a note payable to an individual in the amount of $50,000, interest accrues at 5% per annum, unsecured, and due after one year of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $1,261 and $644, respectively.

 

On August 4, 2021, the Company executed a note payable to an individual in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31,2022 and December 31, 2021 is $491 and $306, respectively. This note is currently in default.

 

10 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

On May 10, 2021, the Company executed a note payable to an individual in the amount of $20,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $891 and $644, respectively. This note is currently in default.

 

On April 15, 2021, the Company executed a note payable to an individual in the amount of $10,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $479 and $356, respectively. This note is currently in default.

 

On March 16, 2021, the Company executed a note payable to Mr. Sergei Stetsenko, a member of our Board of Directors, in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $781 and $596, respectively. The note is currently in default.

 

On February 3, 2021, the Company executed a note payable to an individual in the amount of $10,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. On November 19, 2021, the Company fully repaid the note payable and $400 of related accrued interest.

 

On December 17, 2020, the Company executed a note payable to an individual in the amount of $19,500, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $1,255 and $1015, respectively. This note is currently in default.

 

On October 27, 2020, the Company executed a note payable to an individual in the amount of $10,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $713 and $590, respectively. This note is currently in default.

 

On May 5, 2020, the Company received loan proceeds in the amount of $27,000 from Bank of America (the “Lender”) under the Paycheck Protection Program (“PPP”). The PPP, established as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act), provides for loans to qualifying business for amounts up to 2.5 times of the average monthly payroll expenses of the qualifying business. The loan matures on April 20, 2022 and bears an interest rate of 1.00% fixed per annum, payable monthly commencing on October 20, 2020. The loan is forgivable if the proceeds are used for eligible purposes. We have used the entire loan amount for qualifying expenses and the forgiveness is pending the completion of the application. The company received a $6,250 courtesy credit from the lender on September 15, 2021. As of March 31, 2022 and December 31, 2021, the loan balance was $20,750. The monthly payment beginning October 4, 2021 is $3,433. The Company has submitted the application for forgiveness of the PPP Loan in accordance with the terms of the CARES Act and are in discussions with Bank of America (the lender). During the loan forgiveness process, repayment is temporarily deferred for borrowers until the SBA remits the final loan forgiveness amount to the lender. If granted full forgiveness, Bank of America confirmed that interest and penalties would be removed along with the principal of the loan.

 

On November 18, 2019, the Company executed a note payable to an individual in the amount of $50,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. On May 14, 2020 $1,250 of accrued interest was paid. Accrued interest as of March 31, 2022 and December 31, 2021 is $4,627 and $4,010 respectively.This note is currently in default.

 

On November 18, 2019, the Company executed a note payable to an individual in the amount of $25,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $2,938 and $2,630, respectively. This note is currently in default.

 

 

11 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

6.       Commitments and Contingencies

 

Employment Agreement

 

On June 14, 2018, we entered into an employment agreement with Mr. Mannine pursuant to which he was engaged to serve as our Chief Executive Officer. The initial term of the agreement expires in June 2023, subject to successive automatic one- year renewals unless a non-renewal notice is received by either party at least 90 days prior to the expiration of the then current renewal term.

 

Mr. Mannine’s compensation includes:

 

  an annual base salary of $130,000, subject to an annual review with an increase of at least 5% per annum as determined by the board of directors;
  an annual bonus as determined by the board of directors;
  a grant of 10-year options to purchase 100,000 shares of our common stock at an exercise price of $0.225 per share which vest upon the effectiveness of a registration statement to be filed with the Securities and Exchange Commission;
  participation in all benefit plans we may offer our employees; and
  20 paid vacation days annually.

 

Mr. Mannine's employment agreement may be terminated, and he is entitled to certain payments upon such termination, as follows:

 

  if we should terminate Mr. Mannine’s employment without “cause” or if he should resign for “good reason" or if a “change of control” occurs, we are obligated to pay him a lump-sum severance payment equal to the sum of three months’ base salary, plus one month for every year he was employed and 50% of three years annual bonus (based on the prior year’s compensation);
  if Mr. Mannine’s employment is terminated as a result of his death or disability, he is entitled to receive his base salary and a pro-rata annual bonus, if any, based on the year during which such termination is effective; or
  if we should terminate Mr. Mannine for “cause,” or if he voluntarily terminates the agreement, he is entitled to receive his base salary only through the date of termination, and he is not be entitled to any other compensation for the calendar year during which the termination occurs or any subsequent calendar period, including, but not limited to, any annual bonus, if any, that has not already been paid.

 

The employment agreement with Mr. Mannine contains customary confidentiality, non-compete and indemnification clauses.

 

On September 21, 2020, Mr. Mannine voluntarily agreed to cancel the employment agreement and waive all cash due and any related accruals. During the three months ended March 31, 2022 and March 31, 2021, $32,500 and $32,500 respectively, is recorded as in-kind contribution of service provided by Mr. Mannine (See Notes 4 and 8).

 

Commitments

 

On March 8, 2018, we entered into an advisory agreement with a scientific advisor to provide certain services to us. Pursuant to the agreement, we issued 100,000 five year common stock warrants at an exercise price of $0.90. Such warrants vest subject to certain milestones. As of March 31, 2022 and December 31, 2021, 100,000 of these warrants have vested. We determined that the warrant had an initial fair value of $1,905.

 

We estimated the fair value of this warrant using the Black-Scholes option pricing model, based on the following assumptions: the recent cash offering price of $0.225 as the estimated fair value of the underlying common stock at the valuation measurement date; no dividend yield for all of the years; expected volatility of 45%; risk-free interest rate of 2.63% and an expected life of 5 years.

 

On May 21, 2018, we entered into an Amended and Restated Strategic Financing & Corporate Development Agreement with CRG which was amended and restated an earlier agreement entered into in October 2017. We have engaged this company to serve as our non-exclusive strategic financing and corporate development services provider and to render certain advice and services to us as we may reasonably request concerning equity or debt financings, strategic planning, merger and acquisition possibilities, and business development activities. The scope of services under this agreement also includes introducing us to one or more non-U.S. persons, as that term is defined in Regulation S under the Securities Act, in connection with possible debt or equity financings or potential lenders. The initial term of the agreement expired in May 2019, but pursuant to the terms of the agreement, renews automatically for one-year periods unless notice of non-renewal is provided by either party at least 30 days prior to the renewal term commencement. The agreement was renewed in May 2022.

 

12 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

As compensation under the terms of this agreement, we agreed to pay CRG Finance AG certain fees for transactions which are consummated during the term of the agreement and for a one year period following the termination of the agreement, including:

 

  a fee equal to 7% of the proceeds received by us plus a warrant exercisable into 7% of the shares of our common stock at the offering price of our shares for sales by us of equity or equity-linked securities to non-U.S. Persons introduced to us by CRG Finance AG;
     
  a fee equal to 1% of the total gross cash proceeds or non-cash consideration received by us, together with a five year warrant exercisable into 1% of the securities issued or to be issued by us in a business combination with a non-U.S. person first introduced to us by CRG Finance AG;
     
  a fee equal to 1% of consideration received by us in any debt financing not convertible into equity, including, but not limited to, a revolving credit line or credit enhancement instrument, including on an insured or guarantee basis, with a non-U.S. Person first introduced to us by CRG Finance AG; and

 

  a fee equal to 2% of any revenue-producing contract, fee-sharing arrangement, licensing, royalty or similar agreement with a non-U.S. Person first introduced to us by CRG Finance AG.

 

In addition to the foregoing fees, we have agreed to reimburse CRG Finance AG for its pre-approved out of pocket expenses it incurs under the terms of the agreement. The agreement contains customary confidentiality and indemnification provisions.

 

On February 12, 2020, we entered a consulting agreement with Primoris Group Inc (“Primoris”). Primoris was issued 200,000 common shares at a fair value of $45,000 ($0.225 per share) on June 30, 2020. 100,000 shares are restricted from resale or transfer by Primoris per the consulting agreement until February 12, 2021. The consultant has an option to register 100,000 on any future registration statement. In addition to any restrictions imposed by the agreement, all the shares require an exemption for resale to the public. In addition to any restrictions imposed by the agreement, all the shares require an exemption for resale to the public. Under terms of the consulting agreement, we agree to pay Primoris $8,000 per month payable in advance of the month in which services are to be rendered as a consulting fee. As of March 31, 2022 and December 31, 2021, $96,000 and $96,000 are recorded as accrued expense, respectively.

 

Contingencies

 

In April 2016, we entered into a Promotion and Royalty Agreement (the “Agreement”) with a consultant to obtain certain promotional services from him (the “Promoter”), including the use of his name and appearance. In consideration for the services rendered by the Promoter, we agreed to use commercially reasonable efforts to promote and sell a book authored by him (the “Book”) and to pay him a percentage of the sales of the Book after deductions for all direct costs of fulfilling such sales (the “Royalty”). During the course of 2017, the Promoter initiated a series of informal claims and filed unauthorized uniform commercial code financing statements (“UCC Liens”) in several states as liens against us and certain of our officers, directors, and founders, alleging non-payment for the Royalty amounts due under the Agreement. We dispute the Promoter’s claims and have determined that any and all amounts due to the Promoter under the Agreement have been paid in full. We have succeeded in removing certain of the UCC Liens and are pursuing action to remove the remaining unauthorized UCC Liens. We do not believe that the claims of the Promoter are valid in any respect.

 

7.       Concentration of Credit Risk and Major Customers and Suppliers

 

None of our revenues are concentrated with any single customer composing 10% or more of our total revenues.

 

We purchase our inventory of herbal/natural supplements from one supplier. While we believe that we will be able to find a secondary supplier, there could be a manufacturing delay in the transition to a new supplier and such a supply interruption would materially impact our business for some period of time.

 

13 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

8.       Stockholders’ Equity

 

Our authorized capital stock consists of 50,000,000 shares of common stock, par value $0.0001 per share, and 5,000,000 shares of blank check preferred stock, par value $0.0001 per share. As of March 31, 2022 and December 31, 2021, there are 11,599,830 and 11,599,830 shares of common stock outstanding and there are no shares of preferred stock issued and outstanding at either date.

 

In-kind Contribution of Service

 

On September 21, 2020, Mr. Mannine voluntarily agreed to cancel his employment agreement and waive all cash due and any related accruals. During the three months ended March 31, 2022 and March 31, 2021, $32,500 and $32,500 respectively, is recorded as in-kind contribution of service provided by Mr. Mannine (See Notes 4 and 6).

 

Preferred Stock

 

Our board of directors, without further stockholder approval, may issue preferred stock in one or more series from time to time and fix or alter the designations, relative rights, priorities, preferences, qualifications, limitations and restrictions of the shares of each series. The rights, preferences, limitations and restrictions of different series of preferred stock may differ with respect to dividend rates, amounts payable on liquidation, voting rights, conversion rights, redemption provisions, sinking fund provisions and other matters. Our board of directors may authorize the issuance of preferred stock, which ranks senior to our common stock for the payment of dividends and the distribution of assets on liquidation. In addition, our board of directors can fix limitations and restrictions, if any, upon the payment of dividends on both classes of our common stock to be effective while any shares of preferred stock are outstanding.

 

Warrants

 

On October 10, 2017, we entered into the Financing Agreement with CRG. In connection with the related equity financing as of December 31, 2017, CRG had earned 368,111 fully vested five-year warrants with an exercise price of $0.225. The related warrants were issued in January 2018. We determined that the warrant had an initial fair value of $34,405 and was recorded as a direct offering cost in Stockholders’ equity with a net effect of zero. We estimated the fair value of this warrant using the Black-Scholes option pricing model, based on the following assumptions: the recent cash offering price of $0.225 as the estimated fair value of the underlying common stock at the valuation measurement date; no dividend yield for all of the years; expected volatility of 45%; risk-free interest rate of 2.2% and an expected life of 5 years.

 

During January 2018, as part of the Private Placement more fully described in Note 4, CRG earned an additional 17,655 fully vested common stock warrants with an exercise price of $0.225. These additional warrants were issued to CRG on January 30, 2018. We determined that the warrant had an initial fair value of $1,670 and was recorded as a direct offering cost in Stockholders’ equity with a net effect of zero. We estimated the fair value of this warrant using the Black-Scholes option pricing model, based on the following assumptions: the recent cash offering price of $0.225 as the estimated fair value of the underlying common stock at the valuation measurement date; no dividend yield for all of the years; expected volatility of 45%; risk-free interest rate of 2.51% and an expected life of 5 years.

 

On March 8, 2018, we entered into an advisory agreement with a scientific advisor to provide certain services to us. Pursuant to the agreement, we issued 100,000 five-year common stock warrants at an exercise price of $0.90. Such warrants vest subject to certain milestones. As of March 31, 2022 and December 31, 2021, 100,000 of these warrants have vested. We determined that the warrant had an initial fair value of $1,905. We estimated the fair value of this warrant using the Black- Scholes option pricing model, based on the following assumptions: the recent cash offering price of $0.225 as the estimated fair value of the underlying common stock at the valuation measurement date; no dividend yield for all of the years; expected volatility of 45%; risk-free interest rate of 2.63% and an expected life of 5 years.

 

As of March 31, 2022 and December 31, 2021, the intrinsic value for warrants outstanding and exercisable is $19,288 and $28,932, respectively.

 

14 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

The following table summarizes information about the warrants earned and outstanding as of March 31, 2022 and December 31, 2021:

 

                      
  

March 31, 2022

(Unaudited)

  December 31, 2021
             
           Weighted         Weighted 
           Average         Average 
           Exercise         Exercise 
      Warrants    Price    Warrants    Price 
 Outstanding, beginning of period    485,766   $0.364    485,766   $0.364 
      Granted                         
      Exercised                         
      Forfeited                         
      Expired                         
 Outstanding, end of period    485,766   $0.364    485,766   $0.364 
 Exercisable, end of period    485,766   $0.364    485,766   $0.364 
                       

 

As of March 31, 2022 (Unaudited)

 

                           
      Warrants Outstanding    Warrants Exercisable 
                            
           Remaining                
           Average    Weighted         Weighted 
 Range of    Number    Contractual    Average    Number    Average 
 Exercise Price    Outstanding    Life (In Years)    Exercise Price    Exercisable    Exercise Price 
 $0.225 - $0.90    485,766    0.86   $0.364    485,766   $0.364 

  

As of December 31, 2021

 

      Warrants Outstanding    Warrants Exercisable 
                            
           Remaining                
           Average    Weighted         Weighted 
 Range of    Number    Contractual    Average    Number    Average 
 Exercise Price    Outstanding    Life (In Years)    Exercise Price    Exercisable    Exercise Price 
 $0.225 - $0.90    485,766    1.10   $0.364    485,766   $40.364 

 

9.       Stock Option Plan

 

In December 2017 our board of directors adopted our 2017 Equity Incentive Plan, or the “2017 Plan.” Our stockholders ratified the 2017 Plan in December 2017. The purpose of the 2017 Plan is to encourage ownership in our company by our officers, directors, employees and consultants, and to incentivize and align the interests of the plan participants with the interests of our stockholders. We have reserved 1,100,000 shares of our common stock for issuance under the 2017 Plan. Grants pursuant to the 2017 Plan may be: i) incentive stock options; ii) non-statutory stock options; iii) stock awards, including shares of our common stock and stock units; and iv) stock appreciation rights.

 

The board of directors or a committee of the board of directors administers the 2017 Plan. Presently, the 2017 Plan is administered by our board of directors. The term of each plan option and the manner in which it may be exercised is determined by the board of directors or a committee of the board of directors, provided that no option may be exercisable more than 10 years after the date of its grant and, in the case of an incentive option granted to an eligible employee owning more than 10% of the common stock, no more than five years after the date of the grant. The terms of grants or any other type of award under the plan are determined by the board of directors or committee of the board of directors at the time of grant. The 2017 Plan provides that the maximum value of any award during any calendar year cannot exceed $1,000,000.

 

15 
 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

 

Any option granted under the plan must provide for an exercise price of not less than 100% of the fair market value of the underlying shares on the date of grant, but the exercise price of any ISO granted under the 2017 Plan to an eligible employee owning more than 10% of our outstanding common stock must not be less than 110% of fair market value on the date of the grant. The 2017 Plan further provides that with respect to ISOs the aggregate fair market value of the common stock underlying the options which are exercisable by any plan participant during any calendar year cannot exceed $100,000. Option awards may provide for the exercise by means of cash, consideration received by us under a broker-assisted sale and remittance program, cashless exercise, any other consideration legally permitted, or a combination of the foregoing. The 2017 Plan administrator may also determine the method of payment of the exercise price at the time the option is being exercised. Grants under the 2017 Plan are not transferrable.

 

Generally, options which are exercisable at the date of the plan participant’s termination from our employment or severance of the relationship with our company must be exercised within three months of the termination date; the plan administrator may extend the exercise period of the option for a separated plan participant providing that the extended date does not go beyond the original expiration date of the option. Similarly, generally options which are exercisable at the date of the plan participant’s disability or death must be exercised within six months of the termination date in the event of the disability of the plan participant or 12 months following the plan participant’s death. In our discretion, any outstanding options held by a plan participant terminated for cause may be immediately cancelled.

 

In the event there is a “change in control” of our company as defined in the 2017 Plan, as determined by the board of directors or the committee, we may in our discretion: i) provide for the assumption or substitution of, or adjustment (including to the number and type of shares and exercise or purchase price applicable) to, each outstanding award; ii) accelerate the vesting of options and terminate any restrictions on stock awards; and/or iii) provide for termination of awards as a result of the change in control on such terms and conditions as it deems appropriate, including providing for the cancellation of awards for a cash or other payment to the participant.

 

The number of shares of our common stock underlying any outstanding but unexercised option and the exercise price of that option will be proportionally adjusted in the event of a stock split, stock combinations, dividends, and similar corporate events.

 

On June 14, 2018, pursuant to the employment agreement with Mr. Mannine, more fully described in Note 6, we issued 100,000 stock options with an exercise price of $0.225. Such options fully vested upon the effectiveness of a registration statement on Form S-1. We determined that the options had an initial fair value of $13,221. We estimated the fair value of these options using the Black-Scholes option pricing model, based on the following assumptions: the recent cash offering price of $0.225 as the estimated fair value of the underlying common stock at the valuation measurement date; no dividend yield for all of the years; expected volatility of 45%; risk-free interest rate of 2.2% and an expected life of 10 years. We amortized the fair value over the period from their issuance on June 14, 2018 through December 7, 2018, the date on which the registration statement was declared effective. No stock option expense was recorded during the three months ended March 31, 2022 and 2021.

 

As of March 31, 2022 and December 31, 2021, the intrinsic value for options outstanding and exercisable is $5,000 and $7,500, respectively.

 

The following table summarizes information about stock options outstanding and exercisable as of as of March 31, 2022 and December 31, 2021:

 

                    
  

March 31, 2022

(Unaudited)

   December 31, 2021 
                 
         Weighted         Weighted 
         Average         Average 
         Exercise         Exercise 
    Options    Price    Options    Price 
Outstanding, beginning of period   100,000   $0.225    100,000   $0.225 
     Granted                        
     Exercised                        
     Forfeited                        
     Expired                        
Outstanding, end of period   100,000   $0.225    100,000   $0.225 
Exercisable, end of period   100,000   $0.225    100,000   $0.225 
                     
                     
Options available for future grant, end of period   1,000,000         1,000,000      

 

16 
 

 

 

VYNLEADS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2022

(UNAUDITED)

 

 

As of March 31, 2022 (Unaudited)

 

                           
      Options Outstanding    Options Exercisable 
                            
           Remaining                
           Average    Weighted         Weighted 
 Range of    Number    Contractual    Average    Number    Average 
 Exercise Price    Outstanding    Life (In Years)    Exercise Price    Exercisable    Exercise Price 
$0.225    100,000    6.68   $0.225    100,000   $0.225 

 

As of December 31, 2021

 

      Options Outstanding    Options Exercisable 
                            
           Remaining                
           Average    Weighted         Weighted 
 Range of    Number    Contractual    Average    Number    Average 
 Exercise Price    Outstanding    Life (In Years)    Exercise Price    Exercisable    Exercise Price 
$0.225    100,000    6.93   $0.225    100,000   $0.225 

 

 

10. Subsequent Events

 

On May 18, 2022, the Company executed a note payable to an individual in the amount of $40,000, interest accrues at 5% per annum, unsecured, and due after one year of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. 

 

 

17 
 

 

 

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

 

The following discussion should be read in conjunction with our financial statements, including the notes thereto, appearing elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could differ materially from those discussed in the forward looking statements. Our financial statements are stated in United States Dollars and are prepared in accordance with the United States Generally Accepted Accounting Principles.

 

Results of Operations

 

The Company has incurred losses since inception resulting in an accumulated deficit of $2,069,465 as of March 31, 2022. Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation.

 

We will require additional capital to meet our short- and long-term operating requirements. We expect to raise additional capital through, among other things, the sale of equity securities.

 

Three months ended March 31, 2022 (“2022 first quarter”) compared to the three months ended March 31, 2021 (“2021 first quarter”)

 

Revenues

 

Revenues for 2022 first quarter were $0 a decrease of $281, or 100.0%, from $281 for the 2021 first quarter. The decline for the quarter was across all product lines. COVID-19 has impacted our overall business due to change of interest in small cap market investments particularly. This has limited our ability to raise capital for advertising and marketing, thus reducing revenues in the first quarter. The decrease in sales for subscriptions and supplements was directly associated to a reduction in advertising spend for the quarter. The reduced advertising spend also impacted the number of new customers we acquired for the quarter, this included subscriptions and supplement product lines.

 

Costs and Expenses

 

Total costs and operating expenses decreased $5,860, or 8.01%, to $79,048 for the 2022 first quarter from $73,188 for the 2021 first quarter. The decrease in operating costs and expenses was due to savings initiatives to offset the decline in revenue.

 

  Cost of revenue decreased $1,092, or 12.97%, to $7,328 in the 2022 first quarter compared to $8,419 in the 2021 first quarter. Our cost of revenue includes the cost of the supplements we sell as well as shipping and handling costs for shipments to customers. The decrease in cost of revenues is due to no revenue generated across all product lines in the 2022 first quarter.
     
  Selling, general and administrative expenses increased $6,951 or 10.73%, to $71,720 in the 2022 first quarter from $64,769 in the 2021 first quarter. The decrease in SG&A is principally attributable to decreases in consulting and accounting expenses, legal expenses, office expenses and general expenses.

 

Net Loss

 

Our net loss for the 2022 first quarter was $82,187 compared to $75,458 for the 2021 first quarter. Increases in net loss are attributable to the decrease in revenues which was offset by the decrease in costs and expenses.

  

 

18 
 

 

 

Liquidity and capital resources

 

Liquidity is the ability of a company to generate sufficient cash to satisfy its needs for cash. The following table summarizes our total current assets, total current liabilities and working capital deficit at March 31, 2022 as compared to December 31, 2021.

 

   March 31,   December 31, 
   2022   2021 
    (unaudited)      
           
Total current assets  $20,544   $25,390 
Total current liabilities  $562,097   $517,256 
Working capital deficit  $(541,553)  $(491,866)

 

The reduction in total current assets between the periods primarily reflects a reduction in cash and decrease in prepaid expenses. The increase in total current liabilities reflects an increase in notes payable. We do not have any capital commitments and do not have any external sources of working capital available.

 

Going concern and management’s liquidity plans

 

The COVID-19 pandemic has materially and adversely impacted the U.S. economy and financial markets, with legislative and regulatory responses including unprecedented monetary and fiscal policy actions across all sectors, and there is significant uncertainty as to timing of stabilization and recovery. The extent of the COVID-19 impacts will depend on future actions and outcomes, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the outbreak, the short-term and long-term economic impact of the outbreak (including the effect on advertising activity, consumer discretionary spending and our employees), and the actions taken to mitigate the impact of the virus, and the pace of economic and financial market recovery when the COVID-19 pandemic subsides, among others.

 

The full impact of the COVID-19 outbreak continues to evolve as of the date of this report. Given the daily evolution of the COVID-19 outbreak and the global responses to curb its spread, the Company is not able to estimate adverse effects of the COVID-19 outbreak on its results of operations, financial condition, or liquidity for fiscal year 2022.

 

We have experienced recurring operating losses and negative operating cash flows and have financed our recent working capital requirements primarily through the issuance of equity securities. During the three months ended March 31, 2022 and 2021, we have reported net losses of $82,187 and $75,458, respectively. As of March 31, 2022, we had a working capital deficit of $541,553, our accumulated deficit was $2,069,465. These factors, among others, raise substantial doubt about our ability to continue as a going concern. Our unaudited Condensed Financial Statements do not include any adjustments that might result from the outcome of this uncertainty. The accompanying Condensed Financial Statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. There are no assurances we will be successful in our efforts to report profitable operations or to continue as a going concern, in which event investors would lose their entire investment in our company.

 

Our ability to continue to grow our business is dependent upon our ability to raise additional sufficient capital to fund our operating expenses, including advertising, until such time, if ever, that we are able to report profitable operations, as well as for our short-term and long-term growth plans. We do not generate operating income and we are presently are relying on cash we receive from the holdback receivable to pay our operating expenses. Our management estimates that we require approximately $5,500,000 in additional working capital during the next 12 months in order to meet our current business objectives, including the development of new indicators for our Lifestyle Blueprint platform, the addition of print versions of our DWD Protocol, expanding our supplement product line and additional subscription content offerings for our customers. This additional working capital is also necessary to fund increases in our advertising and marketing costs, costs associated with the development of additional infrastructure to support our expected growth, as well as funds to pay our operating expenses and general working capital. While we were successful in raising funds privately during late 2017 and into the first quarter of 2018, and will seek to do so in future periods, we do not have any firm commitments to provide any additional capital to us. There are no assurances we will be successful in securing the additional capital necessary to grow our company and pay our operating expenses. Any delay in raising sufficient funds could adversely impact our ability to continue to increase our revenues in future periods. In addition, if we are unable to raise the necessary additional working capital, we may be forced to reduce certain operating expenses in an effort to conserve our working capital which will adversely impact our revenues and results of operations in future periods and there are no assurances we could continue as a going concern.

 

19 
 

 

 

Summary of cash flows

 

   March 31,   March 31, 
   2022   2021 
    (unaudited)    (unaudited) 
           
Net cash used in operating activities  $(41,905)  $(31,286)
Net cash provided by investing activities  $—     $—   
Net cash provided by financing activities  $40,189   $25,000 

 

The decrease in cash used in our operating activities in the 2022 first quarter as compared to the 2021 first quarter is due to the increase in net loss offset by decrease in prepaid expenses and increase in accounts payable and accrued expenses.

 

There was no net cash provided by or used in investing activities during 2022 and 2021 first quarters.

 

Net cash provided by financing activities during the 2022 first quarter reflects proceeds from notes payable.

 

Commitments and Contingencies

 

Information regarding our Commitments and Contingencies is contained in Note 6 to the unaudited Condensed Financial Statements.

 

Off-Balance Sheet Arrangements

 

We have not entered into any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources and would be considered material to investors.

 

Emerging Growth Company

 

We are an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012, or the “JOBS Act”, and we are permitted to take advantage of certain exemptions from various public company reporting requirements, including not being required to have our internal controls over financial reporting audited by our independent registered public accounting firm pursuant to Section 404 of the Sarbanes-Oxley Act of 2002, or the “Sarbanes-Oxley Act”, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and any golden parachute payments. We may take advantage of these exemptions until we are no longer an “emerging growth company.” In addition, the JOBS Act provides that an “emerging growth company” can delay adopting new or revised accounting standards until such time as

those standards apply to private companies.

 

We have elected to use the extended transition period for complying with new or revised accounting standards under the JOBS Act. This election allows us to delay the adoption of new or revised accounting standards that have different effective dates for public and private companies until those standards apply to private companies. As a result of this election, our financial statements may not be comparable to companies that comply with public company effective dates.

 

We could remain an emerging growth company for up to five years, or until the earliest of:

 

  the last day of the first fiscal year in which our annual gross revenues exceed $1.07 billion;
     
  the date that we become a “large accelerated filer” as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended, or the “Exchange Act”, which would occur if the market value of our common stock that is held by non-affiliates exceeds $700 million as of the last business day of our most recently completed second fiscal quarter; or
     
  the date we have issued more than $1 billion in non-convertible debt during the preceding three-year period.

 

 

At this time, we expect to remain an emerging growth company until possibly as late as 2023. References herein to “emerging growth company” have the meaning associated with that term in the JOBS Act.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

Not applicable to smaller reporting companies.

 

20 
 

 

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Disclosure Controls and Procedures

 

Our management is responsible for establishing and maintaining adequate “disclosure controls and procedures,” as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC 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. Our management has concluded that our disclosure controls and procedures were not effective due to a control deficiency.

 

These material weaknesses in our internal control over financial reporting result from no segregation of duties, no multiple level of review in the financial close process and lack of experienced accounting staff with expertise in the application of GAAP. These weaknesses are primarily due to our lack of employees and qualified staff.

 

In order to remediate these material weaknesses in our internal control over financial reporting, we will need to:

 

  create a position to segregate duties consistent with control objectives and will increase our personnel resources; and
     
  hire experienced independent third parties or consultants to provide additional expert advice as needed.

 

Until such time as we remediate the material weaknesses in our internal control over financial reporting, there is a likelihood that our financial statements in future periods may contain errors which will require a restatement. For fiscal years 2022, 2021 and 2020, we made efforts to mitigate these weaknesses in our internal control over financial reporting results by hiring a consultant to review our financials on a quarterly and annual basis. We believe this step will help to mitigate issues that may arise from a limited staff.

 

Changes in Internal Control Over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as such term is defined in Rules 13a-15(f) under the Exchange Act). Management conducted an evaluation of our internal control over financial reporting and determined that there were no changes made in our internal control over financial reporting during the quarter ended March 31, 2022 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

 

In 2016 we engaged a third party to provide certain promotional services to us in connection with our business, including the use of his name and appearance, under the terms of a five-year agreement. As compensation, we agreed to use our commercially reasonable efforts to promote and sell a book authored by him and to pay him, as a royalty, a percentage of the sales of the book, after deductions for all direct costs of fulfilling such sales. During 2017 the third party initiated a series of informal claims and filed unauthorized uniform commercial code (UCC) financing statements in several states against us and certain of our officers, directors, and founders, alleging non-payment of the royalty amounts. We dispute all claims by the third party and believe that all royalty amounts due him have been paid in full. We are no longer selling the book authored by him. We have succeeded in removing certain of the UCC liens and we are pursuing actions to remove the remaining unauthorized UCC lien.

 

ITEM 1A. RISK FACTORS

 

Not applicable to smaller reporting companies.

 

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

 

None.

 

21 
 

 

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

On August 4, 2021, the Company executed a note payable to an individual in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31,2022 and December 31, 2021 is $491 and $306, respectively. This note is currently in default.

 

On May 10, 2021, the Company executed a note payable to an individual in the amount of $20,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31,2022 and December 31, 2021 is $891 and $644, respectively. This note is currently in default.

 

On April 15, 2021, the Company executed a note payable to an individual in the amount of $10,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $479 and $356, respectively. This note is currently in default.

 

On March 16, 2021, the Company executed a note payable to Mr. Sergei Stetsenko, a member of our Board of Directors, in the amount of $15,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $781 and $596, respectively. The note is currently in default.

 

 On December 17, 2020, the Company executed a note payable to an individual in the amount of $19,500, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $1,255 and $1,0125 respectively. This note is currently in default.

 

On October 27, 2020, the Company executed a note payable to an individual in the amount of $10,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $713 and $589, respectively. This note is currently in default.

 

On November 18, 2019, the Company executed a note payable to an individual in the amount of $50,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. On May 14, 2020, $1,250 of accrued interest was repaid. Accrued interest as of March 31, 2022 and December 31, 2021 is $4,627 and $4,010, respectively. This note is currently in default.

 

On November 18, 2019, the Company executed a note payable to an individual in the amount of $25,000, interest accrues at 5% per annum, unsecured, and due after six months of execution, or the date in which the Company secures one million dollars in total investment capital, whichever occurs first. Accrued interest as of March 31, 2022 and December 31, 2021 is $2,938 and $2,630, respectively. This note is currently in default.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 

22 
 

 

 

ITEM 6. EXHIBITS

 

The following exhibits are filed as part of this Quarterly Report on Form 10-Q:

 

Exhibit       Incorporated by Reference   Filed or
Furnished
No.   Exhibit Description   Form   Date Filed   Number   Herewith
31.1   Certification of Chief Executive Officer, principal executive officer, principal financial and accounting officer               X
32.1   Certification of Chief Executive Officer, principal executive officer, principal financial and accounting officer               X
101.INS   Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)               X
101.SCH   Inline XBRL Taxonomy Extension Schema Document               X
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document               X
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document               X
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document               X
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document               X
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)               X

 

 

 

23 
 

 

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.

   

 

 

  By: /s/ Alex J. Mannine
   

Alex J. Mannine

Chief Executive Officer, director, principal executive officer, principal financial and accounting officer

Dated: March 24, 2022

 

     
  By: /s/ Stanislav Bezusov
   

Stanislav Bezusov

Executive Vice President, Chief Operating Officer and Chief Technology Officer, director

Dated: March 24,2022