STME 10-Q
Stimcell Energetics Inc. (STME)
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 November 30, 2020
or
[ ] 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.) | |
| 123 W. Nye Ln, Suite 446<br><br>Carson City, NV | 89706 | |
| --- | --- | --- |
| (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. Yes [X] 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 [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer [ ] | Accelerated filer [ ] | |
|---|---|---|
| Non-accelerated filer [ ] | Smaller Reporting Company [X] | |
| Emerging Growth Company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act.) Yes [ ] No [X]
The number of shares of the Registrant’s common stock, par value $.001 per share, outstanding as of January 14, 2020 was 59,388,564.
CONTENTS
ii
PART I - FINANCIAL INFORMATION
[The accompanying unaudited condensed consolidated interim financial statements of Cell MedX Corp. as at November 30, 2020, 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- and six-month periods ended November 30, 2020, are not necessarily indicative of the results that can be expected for the year ending May 31, 2021. As used in this Quarterly Report, the terms “we,” “us,” “our,” “Cell MedX,” and the “Company” mean Cell MedX Corp. and its subsidiary, Cell MedX (Canada) Corp., unless otherwise indicated. All dollar amounts in this Quarterly Report are expressed in U.S. dollars. 1 CELL MEDX CORP. CONDENSED CONSOLIDATED BALANCE SHEETS (EXPRESSED IN US DOLLARS) (Unaudited) November 30, 2020 May 31, 2020 ASSETS Current assets Cash21,784 45,090 Inventory53,051 51,886 Other current assets20,748 60,367Total current assets95,583 157,343 Equipment2,138 1,836Total assets97,721 159,179 LIABILITIES AND STOCKHOLDERS' DEFICIT Accounts payable390,709 908,783 Accrued liabilities10,350 34,565 Due to related parties734,237 233,738 Notes and advances payable646,173 502,437Total liabilities1,781,469 1,679,523 STOCKHOLDERS' DEFICIT Common stock, $0.001 par value, 300,000,000 shares authorized; 59,388,564 and 55,915,709 shares issued and outstanding at November 30, 2020 and at May 31, 2020, respectively59,389 55,916 Additional paid-in capital6,355,923 5,988,153 Obligation to issue shares- 80,000 Reserves366,493 366,493 Accumulated deficit(8,440,058) (8,049,520)Accumulated other comprehensive income (loss)(25,495) 38,614Total stockholders' deficit(1,683,748) (1,520,344)Total liabilities and stockholders’ deficit97,721 159,179All values are in US Dollars. The accompanying notes are an integral part of these interim condensed consolidated financial statements. F-1 CELL MEDX CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (EXPRESSED IN US DOLLARS) (Unaudited) Three Months Ended November 30, Six Months Ended November 30, 2020 2019 2020 2019 Revenue Sales1,871 757 3,338 12,100 Distribution rights- 9,480 - 18,438 Cost of goods sold988 522 1,357 5,897Gross margin883 9,715 1,981 24,641 Operating expenses Amortization632 545 1,368 813 Consulting fees62,447 61,728 139,387 150,999 Distribution expenses- 19,173 261 35,620 General and administrative expenses80,723 132,080 113,503 218,642 Research and development costs38,538 95,894 123,675 156,607 Total operating expenses182,340 309,420 378,194 562,681 Other items Interest(7,879) (3,783) (14,325) (10,735) Net loss(189,336) (303,488) (390,538) (548,775) Foreign currency translation income (loss)(7,227) 453 (64,109) (6,488)Comprehensive loss(196,563) (303,035) (454,647) (555,263) Net loss per common share Basic and diluted(0.00) (0.01) (0.01) (0.01) Weighted average number of shares outstanding Basic and diluted59,388,564 55,075,636 58,054,426 51,139,321All values are in US Dollars. The accompanying notes are an integral part of these interim condensed consolidated financial statements. F-2 CELL MEDX CORP. CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT (EXPRESSED IN US DOLLARS) (Unaudited) ObligationAdditionalAccumulated Other Common Stockto IssuePaid-inDeficitComprehensive SharesAmountSharesCapitalReservesAccumulatedIncome (Loss)Total Balance - May 31, 201944,282,74944,283-5,109,86614,400(6,956,822)15,714(1,772,559) Shares issued for cash4,050,0004,050-481,950---486,000Shares issued on exercise of warrants--374,148----374,148Net loss for the three monthsended August 31, 2019-----(245,287)-(245,287)Translation to reporting currency------(6,941)(6,941) Balance – August 31, 201948,332,74948,333374,1485,591,81614,400(7,202,109)8,773(1,164,639) Shares issued on exercise of warrants7,482,9607,483(374,148)366,665----Net loss for the three monthsended November 30, 2019-----(303,488)-(303,488)Translation to reporting currency------453453 Balance - November 30, 201955,815,70955,816-5,958,48114,400(7,505,597)9,226(1,467,674) Balance - May 31, 202055,915,70955,91680,0005,988,153366,493(8,049,520)38,614(1,520,344) Shares issued for cash988,000988(80,000)246,012---167,000Shares issued on exercise of options2,484,8552,485-121,758---124,243Net loss for the three monthsended August 31, 2020-----(201,202)-(201,202)Translation to reporting currency------(56,882)(56,882) Balance – August 31, 202059,388,56459,389-6,355,923366,493(8,250,722)(18,268)(1,487,185) Net loss for the three monthsended November 30, 2020-----(189,336)-(189,336)Translation to reporting currency------(7,227)(7,227) Balance - November 30, 202059,388,56459,389-6,355,923366,493(8,440,058)(25,495)(1,683,748)All values are in US Dollars. The accompanying notes are an integral part of these interim condensed consolidated financial statements. F-3 CELL MEDX CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (EXPRESSED IN US DOLLARS) (Unaudited) Six Months Ended November 30, 2020 2019 Cash flows used in operating activities Net loss(390,538) (548,775)Adjustments to reconcile net loss to net cash used in operating activities Accrued interest on notes payable14,325 10,735 Amortization1,368 813 Unrealized foreign exchange(48,686) (2,909) Non-cash IR fees11,000 -Changes in operating assets and liabilities Inventory2,070 (3,293) Other current assets29,937 11,849 Accounts payable24,776 58,529 Accrued liabilities(24,545) 2,823 Unearned revenue- (244) Due to related parties66,520 (8,898)Net cash used in operating activities(313,773) (479,370) Cash flows used in investing activities Acquisition of equipment(1,574) (2,463)Net cash used in investing activities(1,574) (2,463) Cash flows from financing activities Advances payable- 15,000 Proceeds from notes payable125,773 197,650 Proceeds from subscription to shares167,000 486,000Net cash provided by financing activities292,773 698,650 Effects of foreign currency exchange on cash(732) 1,002 Increase (decrease) in cash(23,306) 217,819 Cash, beginning45,090 57,172 Cash, ending21,784 274,991 Non-cash financing transactions: Exercise of warrants for debt- 374,148 Exercise of options for debt124,243 -All values are in US Dollars. The accompanying notes are an integral part of these interim condensed consolidated financial statements. F-4 CELL MEDX CORP. NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS NOVEMBER 30, 2020 (Unaudited) NOTE 1 - ORGANIZATION AND NATURE OF OPERATIONS Cell MedX Corp. (Cell MedX, or the “Company”) was incorporated under the laws of the State of Nevada. On April 26, 2016, the Company formed a subsidiary, Cell MedX (Canada) Corp. (“Cell MedX Canada”) under the laws of the province of British Columbia. Cell MedX is a biotech company focusing on the discovery, development and commercialization of therapeutic and non-therapeutic products that promote general wellness. Unaudited Interim Financial Statements The unaudited interim condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (the “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, 2020, included in the Company’s Annual Report on Form 10-K, filed with the SEC on September 15, 2020. The interim unaudited condensed 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- and six-month periods ended November 30, 2020, are not necessarily indicative of the results that may be expected for the year ending May 31, 2021. Going concern The accompanying unaudited interim condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. As of November 30, 2020, the Company has not achieved profitable operations and has accumulated a deficit of $8,440,058. Continuation as a going concern is dependent upon the ability of the Company to obtain the necessary financing to meet 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 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 private placement of common stock. Risks related to the rapid expansion of the COVID-19 pandemic The Company is cognizant of the rapid expansion of the COVID-19 pandemic and the resulting global implications. To date, the Company has experienced minor disruptions to the Company’s day-to-day operations associated with delayed services resulting from various COVID-19 restrictions and shortage of man power experienced by some of the Company’s service providers. The Company cautions that there continues to be a possibility for increase of the restrictions currently in place, or addition of new restrictions currently not known to the Company. The impact of these restrictions on the Company’s operations, if implemented, is currently unknown but could be significant. F-5 NOTE 2 - RELATED PARTY TRANSACTIONS Amounts due to related parties, other than advances and notes payable to related parties (Note 7) at November 30, 2020, and at May 31, 2020: November 30, 2020 May 31, 2020Due to the Chief Executive Officer (“CEO”)109,200 103,200Due to the Chief Financial Officer (“CFO”)7,966 9,533Due to/(from) the Vice President (“VP”), Technology and Operations(3,424) 34,219Due to a company controlled by the Chief Operating Officer (“COO”)^(1)^618,122 n/aDue to a major shareholder- 86,786Due to a company controlled by the COO and major shareholder2,250 n/aDue to a company of which the COO is a director of123 n/aDue to related parties734,237 233,738All values are in US Dollars. (1)John da Costa was appointed Director and Chief Operating Officer of the Company on June 8, 2020, as of that date any company controlled by Mr. Da Costa is considered to be a related entity. The amounts due to related parties are unsecured, due on demand and bear no interest. During the six-month periods ended November 30, 2020 and 2019, the Company had the following transactions with related parties: November 30, 2020 November 30, 2019Management fees incurred to the CEO6,000 21,600Management fees incurred to the CFO13,500 6,000Consulting fees incurred to the VP, Technology and Operations22,337 22,593Consulting fees incurred to the company controlled by the COO77,378 n/aRoyalty incurred to the company of which the COO is a director of53 n/aTotal transactions with related parties119,268 50,193All values are in US Dollars. NOTE 3 - INVENTORY As at November 30, 2020, the inventory consisted of eBalance® devices and accessories held for sale valued at $29,290 (May 31, 2020 - $29,405) and work in progress, that included unfinished eBalance® devices and supplies required for manufacturing valued at $23,761 (May 31, 2020 - $22,481). NOTE 4 - OTHER CURRENT ASSETS As at November 30, 2020, other current assets consisted of $14,325 in prepaid expenses (May 31, 2020 - $44,021) and $6,423 in receivables associated with GST Cell MedX Canada paid on taxable supplies (May 31, 2020 - $16,346). NOTE 5 - EQUIPMENT Changes in the net book value of the equipment at November 30, 2020 and May 31, 2020 are as follows: November 30, 2020 May 31, 2020Book value, beginning of the period1,836 1,281Changes during the period1,574 2,463Amortization(1,368) (1,846)Foreign exchange96 (62)Book value, end of the period2,138 1,836All values are in US Dollars. F-6 NOTE 6 - REVENUE During the six-month period ended November 30, 2020, the Company’s revenue consisted of monthly subscriptions to eBalance® microcurrent treatments. During the comparative six-month period ended November 30, 2019, the Company’s revenue consisted of sales of its eBalance® devices, and the fees associated with the rights to the wholesale distribution of eBalance® devices pursuant to a letter of intent the Company entered into on June 6, 2019, which granted a potential distributor rights to all Mainland China, not including Hong Kong. Following are the details of revenue and associated costs: Three months ended November 30,Six months ended November 30, 2020201920202019Sales of eBalance^®^ devices-757-12,100Monthly subscriptions1,871-3,338-Cost of eBalance^®^ devices and services(958)(434)(1,304)(4,485)Royalty payable(30)(88)(53)(1,412)Distribution rights-9,480-18,438Gross margin8839,7151,98124,641All values are in US Dollars. NOTE 7 - NOTES AND ADVANCES PAYABLE The tables below summarize the short-term loans and advances outstanding as at November 30, 2020, and May 31, 2020: As at November 30, 2020Principal OutstandingInterest Rateper Annum Accrued Interest(6)Total Book Value327,6506%Convertible^(1)^21,039348,689141,0656%Non-convertible^(2)^5,942147,0077,0456%Related party^(3)^5527,59735,6066%Related party^(4)^2,78938,39515,4266%Related party^(3)^36915,79540,4400%Related party advances^(5)^-40,44048,2500%Advances^(5)^-48,250615,482 30,691646,173As at May 31, 2020Principal OutstandingInterest Rateper Annum Accrued Interest(6)Total Book Value327,6506%Convertible^(1)^10,731338,38128,6306%Non-convertible^(2)^3,46432,0946,6256%Related party^(3)^3086,93335,6066%Related party^(4)^1,65437,26087,7690%Advances^(5)^-87,769486,280 16,157502,437All values are in US Dollars. (1) Convertible Loans Payable During the year ended May 31, 2020, in order to support its daily operations and to secure required working capital, the Company entered into several short-term convertible loan agreements with two lenders for a total of $327,650 in exchange for unsecured notes payable due on demand and accumulating interest at 6% annual interest compounded monthly. Pursuant to the loan agreements, the lenders may convert any portion of principal and/or interest accrued thereon into restricted units of common stock in the capital of the Company on the terms and at a conversion price of the then-current private placement offering. The conversion rights were assessed to have $Nil value. During the six-month period ended November 30, 2020, the Company recorded $10,308 in interest on the convertible loans payable (2020 - $2,668). F-7 (2) Non-convertible Loans Payable During the six-month period ended November 30, 2020, the Company entered into several short-term loan agreements with two lenders for a total of $111,000 in exchange for unsecured notes payable due on demand and accumulating interest at 6% annual interest compounded monthly. As at November 30, 2020, the Company owed a total of $147,007 (2020 - $32,094) under 6% unsecured loan agreements. During the six-month period ended November 30, 2020, the Company recorded $2,303 in interest on these loans (2020 - $951). (3) Related Party Loans Payable As at November 30, 2020, the Company owed a total of $7,597 (2020 - $6,933) under unsecured loan agreement with Mr. Jeffs, the Company’s major shareholder. During the six-month period ended November 30, 2020, the Company recorded $219 in interest on the loan with Mr. Jeffs. (2020 - $2,425). On July 9, 2020, the Company entered into a loan agreement for $14,773 (CAD$20,000) with a related party. The loan bears interest at 6% per annum compounded monthly, is unsecured, and payable from the first proceeds of warrants that may be exercised subsequent to the money being lent under the loan agreement or on July 9, 2021, whichever comes first. During the six-month period ended November 30, 2020, the Company recorded $360 in interest on the principal (2020 - $Nil). (4) Unsecured Line of Credit with Related Party On December 27, 2018, the Company entered into an agreement with Mr. Jeffs for an unsecured line of credit of up to $250,000 (the “Credit Line”). The funds advanced under the Credit Line accumulate interest at a rate of 6% per annum compounded monthly and are payable on demand. On August 28, 2019, Mr. Jeffs applied $250,000, the Company owed under the Credit Line to exercise the warrants the Company granted to Mr. Jeffs in consideration for the Credit Line and acquired 5,000,000 shares of the Company’s common stock at $0.05 per share. As at November 30, 2020, the Company owed Mr. Jeffs $38,395 under the Credit Line (2020 - $37,260), which continues to accumulate interest at 6% per annum compounded monthly. During the six-month period ended November 30, 2020, the Company recorded $1,135 in interest on principal outstanding under the Credit Line (2020 - $4,691). (5) Advances Payable As at November 30, 2020, the Company owed a total of $88,690 (2020 - $87,769) for advances the Company received in its fiscal 2019 and 2020 years. The advances are non-interest bearing, unsecured, and payable on demand. Of the total amount advanced, $3,870 was owed to Da Costa Management Corp, a company owned by John da Costa, who was appointed the Company’s COO and Director on June 8, 2020 (2020 - $3,639), $11,570 (2020 - $10,880) was owed to Brek Technologies Inc., a company controlled by Mr. da Costa and Mr. Jeffs (Note 2), and $25,000 (2020 - $25,000) was owed to Mr. David Jeffs, the CEO and President of Live Current Media, Inc., of which Mr. da Costa is director of. (6) Interest Expense During the six-month period ended November 30, 2020, the Company recorded a total of $14,325 (2020 - $10,736) in interest expense associated with its liabilities under the notes and advances payable. NOTE 8 - SHARE CAPITAL On July 30, 2020, the Company issued 988,000 units of its common stock for gross proceeds of $247,000, of which $80,000 were received during the year ended May 31, 2020. Each unit consisted of one common share of the Company and one warrant allowing its holder to acquire an additional common share at $0.35 until January 30, 2021, and at $0.50 per share from January 30, 2021 to July 30, 2022. On August 13, 2020, the Company issued 1,250,000 shares of its common stock to Ms. Arnett, the Company’s 10% shareholder, on the exercise of 1,250,000 options at $0.05 per option. Ms. Arnett chose to apply $62,500 the Company owed to her on account of past services against the exercise price of the shares. Ms. Arnett transferred the remaining $24,712 the Company owed to her as at August 13, 2020, to Mr. Hargreaves, the Company’s director of VP; Technology and Operations, in a private transaction. F-8 On August 13, 2020, the Company issued 1,234,855 shares of its common stock to Mr. Hargreaves, the Company’s VP; Technology and Operations, on the exercise of 1,234,855 shares at $0.05 per option. Mr. Hargreaves chose to apply $61,743 the Company owed to him against the exercise price of the shares. Options The changes in the number of stock options outstanding during the six-month period ended November 30, 2020, and for the year ended May 31, 2020, are as follows: Six months ended November 30, 2020 Year ended May 31, 2020 Number of optionsWeighted average exercise price Number of optionsWeighted average exercise priceOptions outstanding, beginning7,050,0000.24 7,050,0000.24Options exercised(2,484,855)0.05 -n/aOptions expired(1,015,145)0.34 -n/aOptions outstanding, ending3,550,0000.35 7,050,0000.24All values are in US Dollars. Details of options outstanding and exercisable as at November 30, 2020, are as follows: Number of options outstanding and exercisable Exercise price Grant date Expiry date500,000$0.35August 5, 2015January 1, 2021500,000$0.35August 5, 2015April 1, 2021500,000$0.35August 5, 2015July 1, 20212,050,000$0.35August 24, 2017August 23, 20223,550,000$0.35 At November 30, 2020, the weighted average remaining contractual life of the stock options outstanding was 1.14 years. Warrants The changes in the number of warrants outstanding during the six-month period ended November 30, 2020, and for the year ended May 31, 2020, are as follows: Six months ended November 30, 2020 Year ended May 31, 2020 Number of warrantsWeighted average exercise priceNumber of warrantsWeighted average exercise priceWarrants outstanding, beginning18,864,6050.9420,297,5650.78Warrants issued988,0000.35/0.506,050,0000.38Warrants exercised-n/a(7,482,960)0.05Warrants expired(1,480,000)1.50-n/aWarrants outstanding, ending18,372,6050.8618,864,6050.94All values are in US Dollars. F-9 Details of warrants outstanding as at November 30, 2020, are as follows: Number of warrants exercisable Grant date Exercise price2,000,000March 3, 2016$0.75 expiring on March 3, 20219,094,605October 12, 2016$1.50 expiring on October 12, 2021240,000February 7, 2018$1.50 expiring on February 7, 20213,950,000June 24, 2019$0.20 expiring on June 24, 2021100,000July 22, 2019$0.20 expiring on July 22, 20211,000,000January 29, 2020$0.50 expiring on March 12, 20231,000,000January 29, 2020$1.00 expiring on March 12, 2023988,000July 30, 2020$0.35 during the period from July 30, 2020 to January 30, 2021$0.50 during the period from January 30, 2021 to July 30, 202218,372,605 At November 30, 2020, the weighted average life of the warrants was 0.86 years. F-10]()
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
During the three-month period ended November 30, 2020, we accrued $7,879 (November 30, 2019 - $3,783) in interest associated with the outstanding notes payable. On a year-to-date basis, we accrued $14,325 (November 30, 2019 - $10,735) in interest associated with the outstanding notes payable. Of this interest, $1,354 (November 30, 2019 - $7,095) represented interest we accrued on the notes payable we issued to Mr. Jeffs, our major shareholder.
During the six-month period ended November 30, 2020, we received $125,773 under loan agreements, which are payable on demand and accumulate interest at 6% per annum. In addition, we received $167,000 on closing of our non-brokered private placement for 988,000 units of our common stock at $0.25 per unit for total proceeds of $247,000, of which $80,000 was received during the year ended May 31, 2020. We did not incur any share-issuance costs associated with the units issued as part of the private placement financing.
Item 3. Quantitative and Qualitative Disclosure about Market Risk
Item 4. Controls and Procedures
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 3. Defaults upon Senior Securities
Item 4. Mine Safety Disclosures
[Exhibit Number Description of Document3.1 Articles of Incorporation ^(2)^3.2 Articles of Merger - Sports Asylum, Inc. and Plandel Resources, Inc.^(3)^3.3 Articles of Merger - Cell MedX Corp. and Sports Asylum, Inc.^(3)^3.4 Bylaws ^(1)^4.1 Specimen Stock Certificate ^(1)^10.1 Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.^(4)^10.2 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.^(5)^10.3 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.^(6)^10.4 Stock Option Agreement dated August 5, 2015 among Cell MedX Corp. and Frank E. McEnulty.^(7)^10.5 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Yanika Silina^(8)^10.6 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Da Costa Management Corp.^(8)^10.7 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and John Giovanni Di Cicco.^(8)^10.8 Intellectual Property Royalty Agreement between Cell MedX Corp. and Brek Technologies Inc., dated for reference September 6, 2018.^(9)^10.9 Royalty Agreement between Cell MedX Corp. and Mr. Richard Norman Jeffs, dated for reference September 6, 2018.^(9)^10.10 Credit Line Agreement dated December 27, 2018, between Richard Norman Jeffs and Cell MedX Corp.^(10)^10.11 Distribution Agreement between Cell MedX Corp. and Live Current Media, Inc., dated for reference March 21, 2019. ^(11)^10.12 Loan Agreement and Note Payable dated September 4, 2019, among Cell MedX Corp. and Longview Investment Limited ^(12)^10.13 Loan Agreement and Note Payable dated September 6, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(12)^10.14 Loan Agreement and Note Payable dated September 16, 2019, among Cell MedX Corp. and Longview Investment Limited^(12)^10.15 Loan Agreement and Note Payable dated September 19, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(12)^10.16 Loan Agreement and Note Payable dated September 20, 2019, among Cell MedX Corp. and Longview Investment Limited^(12)^10.17 Loan Agreement and Note Payable dated October 30, 2019, among Cell MedX Corp. and Longview Investment Limited ^(12)^10.18 Loan Agreement and Note Payable dated October 30, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(12)^10.19 Loan Agreement and Note Payable dated December 3, 2019, among Cell MedX Corp. and Longview Investment Limited ^(13)^10.20 Loan Agreement and Note Payable dated January 6, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^10.21 Loan Agreement and Note Payable dated January 9, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^ 12 Exhibit Number Description of Document10.22 Loan Agreement and Note Payable dated January 31, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^10.23 Buyback agreement between Live Current Media Inc. and Cell MedX Corp., dated January 29, 2020.^(14)^10.24 Loan Agreement and Note Payable dated February 17, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^10.25 Loan Agreement and Note Payable dated March 4, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^10.26 Loan Agreement and Note Payable dated March 25, 2020, among Cell MedX Corp. and Longview Investment Limited^(13)^10.27 Loan Agreement and Note Payable dated April 13, 2020, among Cell MedX Corp. and Longview Investment Limited^(15)^10.28 Loan Agreement dated July 3, 2020, among Cell MedX Corp. and David Jeffs. ^(15)^10.29 Loan Agreement and Note Payable dated August 31, 2020, among Cell MedX Corp. and Tradex Capital Corp.^(15)^10.30 Loan Agreement and Note Payable dated September 2, 2020, among Cell MedX Corp. and Rain Communications Corp. 10.31 Loan Agreement and Note Payable dated October 26, 2020, among Cell MedX Corp. and Rain Communications Corp. 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- and six-month periods ended November 30, 2020 and 2019 formatted in XBRL (extensible Business Reporting Language): (1) Unaudited Condensed Consolidated Balance Sheets at November 30, 2020 and as at May 31, 2020. (2) Unaudited Condensed Consolidated Statements of Operations for the three- and six-month periods ended November 30, 2020 and 2019. (3) Unaudited Condensed Consolidated Statement of Stockholders’ Deficit as at November 30, 2020 and 2019. (4) Unaudited Condensed Consolidated Statements of Cash Flows for the six-month periods ended November 30, 2020 and 2019. (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 Quarterly Report on Form 10-Q filed with the SEC on October 9, 2014 (4)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on October 17, 2014 (5)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 3, 2014 (6)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 18, 2014 (7)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on August 11, 2015 (8)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 17, 2017 (9)Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on September 13, 2018 (10)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on December 31, 2018 (11)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on March 27, 2019 (12)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 14, 2020 (13)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on April 14, 2020 (14)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on January 31, 2020 (15)Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on September 15, 2020 13]()
ex-10.30
LOAN
AGREEMENT
September 2, 2020
Rain Communications Corp. (the “Lender”) with an address at 1130 West Pender Street, Unit 820, Vancouver, BC V6E 4A4, advanced USD$6,000 (the “Principal Sum”) to Cell MedX Corp. (the “Borrower”) of 123 W. Nye Ln, Suite 446, Carson City, NV 89706. The Lender advanced the funds on September 2, 2020.
The Borrower agrees to repay the Principal Sum on demand, together with interest calculated and compounded monthly at the rate of 6% per year (the “Interest”) calculated from September 2, 2020 (the “Effective Date”). The Borrower is liable for repayment of the Principal Sum, accrued Interest, and any additional costs that the Lender incurs in trying to collect the amount owed to him under the terms of this Loan Agreement.
The Borrower will evidence the debt and its repayment of the Principal Sum and the Interest with a promissory note in the attached form.
| LENDER | BORROWER |
|---|---|
| Rain Communications Corp. | Cell MedX Corp. |
| Per: | Per: |
| /s/ Raph Biggar | /s/ Yanika Silina |
| Raph Biggar, President | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$6,000 | September 2, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Rain Communications Corp. (the “Lender”) the sum of $6,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from September 2, 2020 (“Effective Date”) both before and after maturity, default and judgment at the Interest Rate as defined below.
For the purposes of this promissory note, Interest Rate means 6 per cent per year. Interest at the Interest Rate must be calculated and compounded monthly not in advance from and including the Effective Date (for an effective rate of 6.2% per annum calculated monthly), and is payable together with the Principal Sum when the Principal Sum is repaid.
The Borrower may repay the Principal Sum, and the Interest in whole or in part at any time.
The Borrower waives presentment, protest, notice of protest and notice of dishonour of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.31
LOAN
AGREEMENT
October 26, 2020
Rain Communications Corp. (the “Lender”) with an address at 1130 West Pender Street, Unit 820, Vancouver, BC V6E 4A4, advanced USD$40,000 (the “Principal Sum”) to Cell MedX Corp. (the “Borrower”) of 123 W. Nye Ln, Suite 446, Carson City, NV 89706. The Lender advanced the funds on October 26, 2020.
The Borrower agrees to repay the Principal Sum on demand, together with interest calculated and compounded monthly at the rate of 6% per year (the “Interest”) calculated from October 26, 2020 (the “Effective Date”). The Borrower is liable for repayment of the Principal Sum, accrued Interest, and any additional costs that the Lender incurs in trying to collect the amount owed to him under the terms of this Loan Agreement.
The Borrower will evidence the debt and its repayment of the Principal Sum and the Interest with a promissory note in the attached form.
| LENDER | BORROWER |
|---|---|
| Rain Communications Corp. | Cell MedX Corp. |
| Per: | Per: |
| /s/ Raph Biggar | /s/ Yanika Silina |
| Raph Biggar, President | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$40,000 | October 26, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Rain Communications Corp. (the “Lender”) the sum of $40,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from October 26, 2020 (“Effective Date”) both before and after maturity, default and judgment at the Interest Rate as defined below.
For the purposes of this promissory note, Interest Rate means 6 per cent per year. Interest at the Interest Rate must be calculated and compounded monthly not in advance from and including the Effective Date (for an effective rate of 6.2% per annum calculated monthly), and is payable together with the Principal Sum when the Principal Sum is repaid.
The Borrower may repay the Principal Sum, and the Interest in whole or in part at any time.
The Borrower waives presentment, protest, notice of protest and notice of dishonour of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-31.1
CELL MEDX CORP.
CERTIFICATIONS PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Frank McEnulty, certify that:
I have reviewed this Quarterly Report on Form 10-Q for the period ending November 30, 2020, of Cell MedX Corp.;
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
- The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: January 14, 2021
/s/ Frank McEnulty
Frank McEnulty
Chief Executive Officer
(Principal Executive Officer)
ex-31.2
CELL MEDX CORP.
CERTIFICATIONS PURSUANT TO
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Yanika Silina, certify that:
I have reviewed this Quarterly Report on Form 10-Q for the period ending November 30, 2020, of Cell MedX Corp.;
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an Annual Report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
- The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: January 14, 2021
/s/ Yanika Silina
Yanika Silina
Chief Financial Officer
(Principal Accounting Officer)
ex-32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Cell MedX Corp. (the “Company”) on Form 10-Q for the period ending November 30, 2020, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacity and on the date indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:
(1)
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Dated: January 14, 2021
/s/ Frank McEnulty
Frank McEnulty
Chief Executive Officer
(Principal Executive Officer)
ex-32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Cell MedX Corp. (the “Company”) on Form 10-Q for the period ending November 30, 2020, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned, in the capacity and on the date indicated below, hereby certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to his knowledge:
(1)
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Dated: January 14, 2021
/s/Yanika Silina
Yanika Silina
Chief Financial Officer
(Principal Accounting Officer)