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 February 29, 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 April 14, 2020 was 55,915,709.
CONTENTS
ii
PART I - FINANCIAL INFORMATION
[The accompanying unaudited condensed consolidated interim financial statements of Cell MedX Corp. as at February 29, 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 nine months ended February 29, 2020, are not necessarily indicative of the results that can be expected for the year ending May 31, 2020. 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) February 29, 2020 May 31, 2019 ASSETS Current assets Cash113,064 57,172 Inventory70,040 73,201 Other current assets39,068 58,887Total current assets222,172 189,260 Equipment2,390 1,281Total assets224,562 190,541 LIABILITIES AND STOCKHOLDERS' DEFICIT Accounts payable973,459 734,281 Accrued liabilities5,380 25,635 Due to related parties238,399 383,688 Notes and advances payable422,899 511,754 Unearned revenue51,170 307,742Total liabilities1,691,307 1,963,100 STOCKHOLDERS' DEFICIT Common stock, $0.001 par value, 300,000,000 shares authorized; 55,815,709 and 44,282,749 shares issued and outstanding at February 29, 2020 and at May 31, 2019, respectively55,816 44,283 Additional paid-in capital5,958,481 5,109,866 Reserves366,493 14,400 Accumulated deficit(7,866,505) (6,956,822)Accumulated other comprehensive income18,970 15,714Total stockholders' deficit(1,466,745) (1,772,559)Total liabilities and stockholders’ deficit224,562 190,541All 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 Nine Months Ended February 29, 2020 February 28, 2019 February 29, 2020 February 28, 2019 Revenue Sales 2,380 - 14,480 - Distribution rights 6,562 - 25,000 - Cost of goods sold 1,840 - 7,737 - Gross margin 7,102 - 31,743 - Operating expenses Amortization 546 343 1,359 453 Consulting fees 63,271 66,732 214,270 197,370 Distribution expenses 18,968 - 54,588 - General and administrative expenses 69,442 35,953 288,084 87,643 Research and development costs 109,115 64,033 265,722 247,400 Total operating expenses 261,342 167,061 824,023 532,866 Other items Financing costs - (218,665) - (219,052)Interest (4,575) (4,941) (15,310) (9,731) Loss on reacquisition of distribution rights (102,093) - (102,093) - Net loss (360,908) (390,667) (909,683) (761,649) Unrealized foreign exchange translation gain (loss) 9,744 (4,351) 3,256 2,995Comprehensive loss (351,164) (395,018) (906,427) (758,654) Net loss per common share Basic and diluted (0.01) (0.01) (0.02) (0.02) Weighted average number of shares outstanding Basic and diluted 55,075,636 44,282,749 51,139,321 44,282,749All 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) AdditionalAccumulated Other Common StockPaid-inDeficitComprehensive SharesAmountCapitalReservesAccumulatedIncomeTotal -Balance - May 31, 201844,282,74944,2834,916,20114,400(6,050,841)2,539(1,073,418) Warrants issued for debt--193,665---193,665Net loss for the nine monthsended February 28, 2019----(761,649)-(761,649)Translation to reporting currency-----2,9952,995 Balance - February 28, 201944,282,74944,2835,109,86614,400(6,812,490)5,534(1,638,407) Net loss for the three monthsended May 31, 2019----(144,332)-(144,332)Translation to reporting currency-----10,18010,180 Balance - May 31, 201944,282,74944,2835,109,86614,400(6,956,822)15,714(1,772,559) Shares issued for cash4,050,0004,050481,950---486,000Shares issued on exercise of warrants7,482,9607,483366,665---374,148Warrants issued on reacquisitionof distribution rights---352,093--352,093Net loss for the nine monthsended February 29, 2020----(909,683)-(909,683)Translation to reporting currency-----3,2563,256 Balance - February 29, 202055,815,70955,8165,958,481366,493(7,866,505)18,970(1,466,745)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) Nine months ended February 29, 2020 February 28, 2019 Cash flows used in operating activities Net loss(909,683) (761,649)Adjustments to reconcile net loss to net cash used in operating activities Accrued interest on notes payable15,310 9,731 Amortization1,359 453 Financing fees - non-cash- 219,052 Loss on reacquisition of distribution rights102,093 - Unrealized foreign exchange5,321 (4,635)Changes in operating assets and liabilities Inventory3,757 (53,607) Other current assets19,810 656 Accounts payable105,666 111,836 Accrued liabilities(20,255) (13,100) Unearned revenue(6,814) 250,000 Due to related parties(11,962) 35,752Net cash flows used in operating activities(695,398) (205,511) Cash flows used in investing activities Acquisition of equipment(2,463) (1,915)Net cash used in investing activities(2,463) (1,915) Cash flows from financing activities Advances payable15,000 28,871 Proceeds from notes payable252,650 297,004 Proceeds from issuance of shares486,000 -Net cash provided by financing activities753,650 325,875 Effects of foreign currency exchange on cash103 4,212 Increase in cash55,892 122,661 Cash, beginning57,172 8,200 Cash, ending113,064 130,861 Non-cash financing transactions: Exercise of warrants for debt374,148 -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 UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS FEBRUARY 29, 2020 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 United States generally accepted accounting principles (“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, 2019, included in the Company’s Annual Report on Form 10-K, filed with the SEC on September 6, 2019. 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 nine months ended February 29, 2020, are not necessarily indicative of the results that may be expected for the year ending May 31, 2020. Going concern The accompanying unaudited interim condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern. As of February 29, 2020, the Company has not achieved profitable operations and has accumulated a deficit of $7,866,505. 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. Recent accounting pronouncements In February 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update 2016-02, “Leases” (“ASU 2016-02”). ASU 2016-02 changes current U.S. GAAP for lessees to recognize lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under previous U.S. GAAP. ASU 2016-02 is effective for annual periods beginning after December 15, 2018, including interim periods. Early application is permitted. The Company adopted the ASU 2016-02 on June 1, 2019. As of the date of these financial statements, the Company has no leasing arrangements. However, the Company is evaluating a possible impact ASU 2016-02 may have on the Company’s decision to introduce leasing options for its eBalance® devices. F-5 NOTE 2 - RELATED PARTY TRANSACTIONS Amounts due to related parties, other than notes payable to related parties (Note 8) at February 29, 2020, and at May 31, 2019: February 29, 2020 May 31, 2019Due to the Chief Executive Officer (“CEO”)100,200 75,600Due to the Chief Financial Officer (“CFO”)17,129 33,507Due to the Vice President (“VP”), Technology and Operations34,296 54,999Due to the former Chief Medical Officer^(1)^n/a 81,059Due to the former CEO and director ^(1)^n/a 51,746Due to the former VP, Corporate Strategy and major shareholder86,774 86,777Due to related parties238,399 383,688All values are in US Dollars. (1)The amounts due to former CEO and former Chief Medical Officer have been reclassified to accounts payable, as both persons were not related to the Company as at February 29, 2020. The amounts due to related parties are unsecured, due on demand and bear no interest. During the nine-month periods ended February 29, 2020 and February 28, 2019, the Company had the following transactions with related parties: February 29, 2020 February 28, 2019Management fees incurred to the CEO24,600 32,400Management fees incurred to the CFO9,000 9,000Consulting fees incurred to the VP, Technology and Operations34,450 38,065Interest accrued on loans from a major shareholder (Note 8)7,766 8,785Financing expenses incurred to the Company’s major shareholder- 227,450Total transactions with related parties75,816 315,700All values are in US Dollars. NOTE 3 - INVENTORY As at February 29, 2020, the inventory consisted of eBalance® devices and accessories held for sale valued at $39,405 (May 31, 2019 - $24,505) and work in progress, that included unfinished eBalance® devices and supplies required for manufacturing valued at $26,950 (May 31, 2019 - $48,696). In addition, the inventory included a total of $3,685 (May 31, 2019 - $Nil) associated with the eBalance® devices and accessories the Company provided to certain customers under 90 to 120-day trial periods, during which time the customers have an option to return the eBalance® devices at no charge and without obligation to purchase them. The cost of eBalance® devices used for further research and development and for in-house observational trials is recognized as part of research and development expense. During the nine-month period ended February 29, 2020, the Company recognized $3,955 as the cost of eBalance® devices used in research and development. During the three-month period ended February 29, 2020, the Company recognized $103 as part of research and development expenses. The cost of eBalance® devices used in marketing and advertising is recognized as part of general and administrative expenses. During the nine-month period ended February 29, 2020, the Company recognized $11,678 as the cost of eBalance® devices used for marketing and advertising purposes. During the three-month period ended February 29, 2020, the Company recognized $6,313 in marketing and advertising. NOTE 4 - OTHER CURRENT ASSETS As at February 29, 2020, other current assets consisted of $27,146 in prepaid expenses (May 31, 2019 - $50,331) and $11,922 in receivables associated with GST Cell MedX Canada paid on the taxable supplies (May 31, 2019 - $8,556). F-6 NOTE 5 - EQUIPMENT Changes in the net book value of the equipment at February 29, 2020 and May 31, 2019 are as follows: February 29, 2020 May 31, 2019Book value, beginning of the period1,281 -Changes during the period2,463 1,915Amortization(1,359) (580)Foreign exchange5 (54)Book value, end of the period2,390 1,281All values are in US Dollars. NOTE 6 - UNEARNED REVENUE Changes to the unearned revenue as at February 29, 2020, and May 31, 2019: February 29, 2020 May 31, 2019Unearned revenue, beginning of the period307,742 51,585Deposits on distribution rights25,000 250,000Security deposits received from/(refunded to) customers(2,269) 6,806Security deposits recognized in sales(4,537) -Non-refundable deposit on distribution rights(25,000) -Reacquisition of distribution rights(250,000) -Foreign exchange234 (649)Unearned revenue, end of the period51,170 307,742All values are in US Dollars. During the nine-month period ended February 29, 2020, the Company entered into a letter of intent for the wholesale distribution rights to all Mainland China, not including Hong Kong (the “LOI”). As part of the LOI, the potential distributor (the “Distributor”) paid a non-refundable fee of $25,000. As at February 29, 2020, the LOI has expired, and the Company did not enter into a definitive agreement with the Distributor. The Company amortizes the non-refundable deposit received from the Distributor on a straight-line basis over the full length of the LOI. As at February 29, 2020, the deposit was fully amortized, and the Company recorded $25,000 as revenue from distribution rights (Note 7). On January 29, 2020, the Company entered into buyback agreement (the “Buyback Agreement’) with its distributor operating under the distribution rights agreement dated March 21, 2019 (the “Underlying Agreement”). Pursuant to the Buyback Agreement, the Company agreed to reacquire the exclusive distribution rights granted under the Underlying Agreement in exchange for a royalty on all sales of the eBalance® device up to an aggregate $507,500, and warrants to acquire up to 2,000,000 shares of the Company’s common stock (the “Warrants”) as follows: ·A warrant to acquire up to 1,000,000 shares exercisable at $0.50 per share expiring on March 12, 2023 ·A warrant to acquire up to 1,000,000 shares exercisable at $1.00 per share expiring on March 12, 2023 Both Warrants are subject to acceleration clauses whereby the expiry date of the $0.50-warrant can be accelerated in case where the weighted average closing price (the “WAP”) of the Company’s common shares over any 30-trading-day period is equal to or greater than $1.00 per share; the $1.00-warrant may be accelerated when WAP is equal to or greater than $1.75 per share (Note 9). The Warrants were valued at $352,093 and were recorded as part of reserves. The fair value of the Warrants was valued using the Black-Scholes Option pricing model using the following assumptions: January 29, 2020Expected Warrant Life5 yearsRisk-Free Interest Rate1.39%Expected Dividend YieldNilExpected Stock Price Volatility177% F-7 The transaction resulted in a loss on reacquisition of the distribution rights of $102,093 which was calculated as follows: January 29, 2020Non-refundable deposit on distribution rights250,000Less: Fair market value of warrants352,093Loss on reacquisition of the distribution rights(102,093)All values are in US Dollars. NOTE 7 - REVENUE During the three and nine-month periods ended February 29, 2020, the Company’s revenue consisted of sales of its eBalance^®^ devices to end-users and sale of rights to the wholesale distribution of eBalance^®^ devices. Following are the details of revenue and associated costs: Three months ended February 29, 2020Nine months ended February 29, 2020Sales of eBalance^®^ devices2,38014,480Cost of eBalance^®^ devices(1,574)(6,058)Royalty payable(266)(1,679)Distribution rights (Note 6)6,56225,000Gross margin7,10231,743All values are in US Dollars. NOTE 8 - NOTES AND ADVANCES PAYABLE The tables below summarize the short-term loans and advances outstanding as at February 29, 2020, and May 31, 2019: As at February 29, 2020Principal OutstandingInterest Rateper Annum Accrued Interest(5)Total Book Value281,8836%Non-convertible^(1)^9,145291,0286,8026%Related party^(2)^2107,01235,6066%Related party^(3)^1,09736,70388,1560%Advances^(4)^--88,156412,447 10,452422,899As at May 31, 2019Principal OutstandingInterest Rateper Annum Accrued Interest(5)Total Book Value29,0656%Non-convertible^(1)^1,61330,678114,0270%-12%Related party^(2)^12,533126,560275,0006%Related party ^(3)^6,468281,46873,0480%Advances^(4)^--73,048491,140 20,614511,754All values are in US Dollars. (1) Loans Payable During the nine-month period ended February 29, 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 $252,650 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 (the “Convertible Amount”) 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. As at February 29, 2020, the Company owed a total of $291,028 (2019 - $30,678) under the 6% loan agreements and recorded $7,544 in interest on these loans (2019 - $946). During the three-month period, the Company recoded $3,924 in interest on these loans (2019 - $450). F-8 (2) Related Party Loans Payable On August 28, 2019, Mr. Jeffs, the Company’s major shareholder, exercised 2,482,960 warrants to acquire 2,482,960 shares of the Company granted in consideration for the funds Mr. Jeffs advanced to the Company during its fiscal 2019 and 2018 years. To exercise the warrants, Mr. Jeffs chose to apply $124,148, the Company owed under the demand notes payable against the purchase price of the shares (Note 9). The exercise price was first applied to $15,051 (CAD$20,019) in interest accrued on the notes payable, with the remaining $109,097 (CAD$145,110) applied to the principal. The shares were issued on September 9, 2019. As at February 29, 2020, the Company owed Mr. Jeffs $7,012 under the remaining note payable (2019 - $126,560), which continues to accumulate interest at 6% per annum compounded monthly. During the nine-month period ended February 29, 2020, the Company recorded $2,531 in interest on the loans with Mr. Jeffs. (2019 - $6,531). During the three-month period ended February 29, 2020, the Company recorded $105 in interest on the loans with Mr. Jeffs. (2019 - $2,238). (3) Unsecured Line of Credit with Related Party On August 28, 2019, Mr. Jeffs exercised 5,000,000 warrants to acquire 5,000,000 shares of the Company granted to Mr. Jeffs in consideration for an unsecured line of credit of up to $250,000 (the “Credit Line”) dated for reference December 27, 2018. To exercise the warrants, Mr. Jeffs chose to apply $250,000, the Company owed under the Credit Line against the purchase price of the shares (Note 9). The exercise price was first applied to $10,606 in interest accrued on the balance due under the Credit Line, $25,000 was applied towards the Credit Line set-up fee, and the remaining $214,394 was applied to the principal. The shares were issued on September 9, 2019. As at February 29, 2020, the Company owed Mr. Jeffs $36,703 under the Credit Line (2019 - $281,468), which continues to accumulate interest at 6% per annum compounded monthly. During the nine-month period ended February 29, 2020, the Company recorded $5,235 in interest on principal outstanding under the Credit Line (2019 - $2,253). During the three-month period ended February 29, 2020, the Company recorded $544 in interest on principal outstanding under the Credit Line (2019 - $2,253). (4) Advances Payable During the nine-month period ended February 29, 2020, the Company borrowed $15,000. The advances are non-interest bearing, unsecured, and payable on demand. As at February 29, 2020, a total of $88,156 (2019 - $73,048) was due and payable on account of the advances. (5) Interest Expense During the nine-month period ended February 29, 2020, the Company recorded a total of $15,310 (2019 - $9,731) in interest expense associated with its liabilities under the notes and advances payable. During the three-month period ended February 29, 2020, the Company recorded a total of $4,575 (2019 - $4,941) in interest expense associated with its liabilities under the notes and advances payable. NOTE 9 - SHARE CAPITAL On May 30, 2019, the Company announced a non-brokered private placement offering (the “2019 Offering”) set at a price of $0.12 per Unit for up to 6,250,000 Units for total gross proceeds of up to $750,000. Each Unit sold under the 2019 Offering was to consist of one common share of the Company and one share purchase warrant (the “Warrant”) expiring on the second-year anniversary of the date of issuance of the Warrant. Each Warrant was to be exercisable into one share of the Company’s common stock at $0.20 per share. On June 24, 2019, the Company closed the first tranche of its 2019 Offering by issuing 3,950,000 Units for total gross proceeds of $474,000. On July 22, 2019, the Company closed the second tranche of the 2019 Offering by issuing 100,000 Units for total gross proceeds of $12,000. On September 9, 2019, the Company issued 7,482,960 common shares of the Company on exercise of 7,482,960 warrants the Company granted to Mr. Jeffs in consideration for the Credit Line and in recognition of $124,128 previously advanced to the Company by Mr. Jeffs in series of separate loan agreements (Note 8). To exercise the warrants, Mr. Jeffs chose to apply $374,148, the Company owed under the Credit Line and notes payable against the purchase price of the shares. F-9 Options The changes in the number of stock options outstanding during the nine-month period ended February 29, 2020, and for the year ended May 31, 2019, are as follows: Nine months ended February 29, 2020 Year ended May 31, 2019 Number of optionsWeighted average exercise price Number of optionsWeighted average exercise priceOptions outstanding, beginning7,050,0000.24 9,450,0000.35Options cancelled--n/a (2,400,000)0.67Options outstanding, ending7,050,0000.24 7,050,0000.24All values are in US Dollars. Details of options outstanding and exercisable as at February 29, 2020, are as follows: Number of options outstanding and exercisable Exercise price Grant date Expiry date2,500,000$0.05November 25, 2014August 26, 20202,500,000$0.35August 5, 2015August 5, 20202,050,000$0.35August 24, 2017August 23, 20227,050,000$0.24 At February 29, 2020, the weighted average remaining contractual life of the stock options outstanding was 1.05 years. Warrants The changes in the number of warrants outstanding during the nine-month period ended February 29, 2020, and for the year ended May 31, 2019, are as follows: Nine months ended February 29, 2020 Year ended May 31, 2019Warrants outstanding, beginning20,297,565 12,814,605Warrants issued6,050,000 7,482,960Warrants exercised(7,482,960) --Warrants outstanding, ending18,864,605 20,297,565 Details of warrants outstanding as at February 29, 2020, are as follows: Number of warrants exercisable Grant date Exercise price2,000,000March 3, 2016$0.60 during the period from March 3, 2019 to March 3, 2020$0.75 during the period from March 3, 2020 to March 3, 20219,094,605October 12, 2016$1.25 during the period from October 12, 2019 to October 12, 2020$1.50 during the period from October 12, 2020 to October 12, 20211,480,000October 12, 2017$1.50 during the period from October 12, 2019 to October 12, 2020240,000February 7, 2018$1.50 during the period from February 7, 2020 to 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, 202318,864,605 F-10 At February 29, 2020, the weighted average life and exercise price of the warrants was 1.54 years and $0.93, respectively.]()
On January 29, 2020, as part of the Buyback Agreement, the Company issued to its distributor 2,000,000 warrants (the “Warrants”) (Note 6).The Warrants were valued at $352,093 and were recorded as part of reserves. Fair value of Warrants was valued using the Black-Scholes Option pricing model using the following assumptions:
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
During the three-month period ended February 29, 2020, we accrued $4,575 (February 28, 2019 - $4,941) in interest associated with the outstanding notes payable. On a year-to-date basis, we accrued $15,310 in interest on the outstanding notes payable (February 28, 2019 - $9,731). Of this interest, during the nine-month period ended February 29, 2020, we accrued$2,531 (February 28, 2019 - $6,531) on the notes payable we issued to Mr. Jeffs, our major shareholder, and $5,235 (February 28, 2019 - $2,253) we accrued on the Credit Line with Mr. Jeffs.
During the three and nine-month periods ended February 29, 2020, we recorded $102,093 loss on reacquisition of distribution rights from Live Current Media Inc. We did not have similar expenses during the comparative periods ended February 28, 2019.
During the nine-months ended February 28, 2019, we borrowed a total of $23,029 (CAD$30,000) from Mr. Jeffs. Of this amount CAD$20,000 in principal bore interest at 12% per annum, compounded monthly, was unsecured and payable on demand; and CAD$10,000 was advanced as a non-interest-bearing short-term loan. In addition, we borrowed $23,975 (CAD$31,200) from an unrelated party. The loan bears interest at 6% per annum and is compounded monthly. During the same period, we borrowed a total of $28,871 from unrelated parties under non-interest-bearing advances which are payable on demand.
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.^(5)^3.3 Articles of Merger - Cell MedX Corp. and Sports Asylum, Inc.^(5)^3.4 Bylaws ^(1)^4.1 Specimen Stock Certificate ^(1)^10.4 Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.^(6)^10.5 First Amendment Agreement dated October 28, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.^(7)^10.6 Second Amendment Agreement dated November 13, 2014 to that Technology Purchase Agreement dated October 16, 2014 among Cell MedX Corp., Jean Arnett, and Brad Hargreaves.^(8)^10.7 Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.^(9)^10.8 Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves.^(9)^10.9 First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Jean Arnett.^(9)^10.10 First Amendment to Stock-Option Agreement dated February 28, 2014 to that Non-Qualified Stock Option Agreement dated November 25, 2014 among Cell MedX Corp. and Brad Hargreaves. ^(9)^10.11 Management Consulting Agreement dated January 13, 2015 among Cell MedX Corp., and Dr. John Sanderson, MD.^(10)^10.12 Stock Option Agreement dated December 12, 2014 among Cell MedX Corp. and Dr. John Sanderson, MD.^(10)^10.13 Stock Option Agreement dated August 5, 2015 among Cell MedX Corp. and Frank E. McEnulty.(11)10.14 eBalance^®^ Prototype Development Agreement dated October 1, 2015 among Cell MedX Corp., and Claudio Tassi.^(12)^10.15 Non-binding Letter of Intent dated December 4, 2015 to Enter into Development Agreement and License Agreement among Cell MedX Corp., Claudio Tassi, and Bioformed Aesthetic S.L.^(13)^10.16 Loan Agreement and Note Payable dated February 4, 2016, among Cell MedX Corp., and Tradex Capital Corp.10.17 Loan Agreement and Note Payable dated March 2, 2016, among Cell MedX Corp., and Tradex Capital Corp.10.18 Loan Agreement dated March 3, 2016 between Richard Norman Jeffs and Cell MedX Corp.^(14)^10.19 Loan Agreement and Note Payable dated March 10, 2016, among Cell MedX Corp., and Tradex Capital Corp.^(15)^10.20 Loan Agreement and Note Payable dated March 30, 2016, among Cell MedX Corp., and Tradex Capital Corp.^(16)^10.21 Loan Agreement and Note Payable dated March 31, 2016 among Cell MedX Corp., and Richard N. Jeffs.^(16)^10.22 Loan Agreement and Note Payable dated April 29, 2016, among Cell MedX Corp., and Richard N. Jeffs. ^(16)^ 14 Exhibit Number Description of Document10.23 Loan Agreement and Note Payable dated June 1, 2016, among Cell MedX Corp., and Tradex Capital Corp.^(16)^10.24 Loan Agreement and Note Payable dated June 2, 2016, among Cell MedX Corp., and Richard N. Jeffs. ^(16)^10.25 Loan Agreement and Note Payable dated June 29, 2016, among Cell MedX Corp., and Tradex Capital Corp.^(16)^10.26 Loan Agreement and Note Payable dated June 30, 2016, among Cell MedX Corp., and Richard N. Jeffs. ^(16)^10.27 Loan Agreement and Note Payable dated August 8, 2016, among Cell MedX Corp., and Richard N. Jeffs.^(16)^10.28 Loan Agreement and Note Payable dated August 22, 2016, among Cell MedX Corp., and Tradex Capital Corp.^(16)^10.29 Letter Agreement dated September 26, 2016, between Jean Arnett, Brad Hargreaves and Cell MedX Corp.^(17)^10.30 Loan Agreement and Note Payable dated January 6, 2017, among Cell MedX Corp., and Richard N. Jeffs.^(18)^10.31 Loan Agreement and Note Payable dated February 7, 2017, among Cell MedX Corp., and Richard N. Jeffs.^(19)^10.32 Loan Agreement and Note Payable dated February 27, 2017, among Cell MedX Corp., and Richard N. Jeffs.^(19)^10.33 Loan Agreement and Note Payable dated January 11, 2017, among Cell MedX Corp., and Perla Capital Inc.^(19)^10.34 Loan Agreement and Note Payable dated January 13, 2017, among Cell MedX Corp., and Perla Capital Inc.^(19)^10.35 Loan Agreement and Note Payable dated February 14, 2017, among Cell MedX Corp., and Perla Capital Inc.^(19)^10.36 Loan Agreement and Note Payable dated March 8, 2017, among Cell MedX Corp., and Tradex Capital Corp.^(19)^10.37 Loan Agreement and Note Payable dated April 18, 2017, among Cell MedX Corp., and Perla Capital Inc.^(19)^10.38 Loan Agreement and Note Payable dated May 5, 2017, among Cell MedX Corp., and Tradex Capital Corp.^(19)^10.39 Loan Agreement and Note Payable dated July 12, 2017, among Cell MedX Corp., and Richard N. Jeffs. ^(20)^10.40 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Yanika Silina^(20)^10.41 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and Da Costa Management Corp.^(20)^10.42 Stock Option Agreement dated August 24, 2017 among Cell MedX Corp. and John Giovanni Di Cicco ^(20)^10.43 Product Development Agreement for eBalance^®^ dated October 16, 2017, among Cell MedX Corp. and Western Robotics Ltd.^(21)^10.44 Management Consulting Agreement between Dr. Terrance Owen and Cell MedX Corp. dated effective as of December 1, 2017.^(22)^10.45 Loan Agreement and Note Payable dated April 5, 2018, among Cell MedX Corp., and Richard N. Jeffs.10.46 Loan Agreement and Note Payable dated May 8, 2018, among Cell MedX Corp., and Richard N. Jeffs.10.47 Intellectual Property Royalty Agreement between Cell MedX Corp. and Brek Technologies Inc., dated for reference September 6, 2018.10.48 Royalty Agreement between Cell MedX Corp. and Mr. Richard Norman Jeffs, dated for reference September 6, 2018.10.49 Letter of Intent between the Company and Live Current Media, Inc. dated for reference September 10, 2018.10.50 Loan Agreement and Note Payable dated September 13, 2018, among Cell MedX Corp., and Tradex Capital Corp. ^(23)^10.51 Credit Line Agreement dated December 27, 2018, between Richard Norman Jeffs and Cell MedX Corp.^(24)^10.52 Distribution Agreement between Cell MedX Corp. and Live Current Media, Inc., dated for reference March 21, 2019. ^(25)^10.53 Loan Agreement and Note Payable dated September 4, 2019, among Cell MedX Corp. and Longview Investment Limited ^(26)^10.54 Loan Agreement and Note Payable dated September 6, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(26)^10.55 Loan Agreement and Note Payable dated September 16, 2019, among Cell MedX Corp. and Longview Investment Limited ^(26)^10.56 Loan Agreement and Note Payable dated September 19, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(26)^10.57 Loan Agreement and Note Payable dated September 20, 2019, among Cell MedX Corp. and Longview Investment Limited ^(26)^10.58 Loan Agreement and Note Payable dated October 30, 2019, among Cell MedX Corp. and Longview Investment Limited ^(26)^10.59 Loan Agreement and Note Payable dated October 30, 2019, among Cell MedX Corp. and Rain Communications Corp. ^(26)^ 15 Exhibit Number Description of Document10.60 Loan Agreement and Note Payable dated December 3, 2019, among Cell MedX Corp. and Longview Investment Limited10.61 Loan Agreement and Note Payable dated January 6, 2020, among Cell MedX Corp. and Longview Investment Limited10.62 Loan Agreement and Note Payable dated January 9, 2020, among Cell MedX Corp. and Longview Investment Limited10.63 Loan Agreement and Note Payable dated January 31, 2020, among Cell MedX Corp. and Longview Investment Limited10.64 Buyback agreement between Live Current Media Inc. and Cell MedX Corp., dated January 29, 2020.^(27)^10.65 Loan Agreement and Note Payable dated February 17, 2020, among Cell MedX Corp. and Longview Investment Limited10.66 Loan Agreement and Note Payable dated March 4, 2020, among Cell MedX Corp. and Longview Investment Limited10.67 Loan Agreement and Note Payable dated March 25, 2020, among Cell MedX Corp. and Longview Investment Limited14.1 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 nine-month periods ended February 29, 2020 and February 28, 2019 formatted in XBRL (extensible Business Reporting Language): (1) Unaudited Condensed Consolidated Balance Sheets at February 29, 2020 and as at May 31, 2019. (2) Unaudited Condensed Consolidated Statements of Operations for the three and nine-month periods ended February 29, 2020 and February 28, 2019. (3) Unaudited Condensed Consolidated Statement of Stockholders’ Deficit as at February 29, 2020. (4) Unaudited Condensed Consolidated Statements of Cash Flows for the nine-month periods ended February 29, 2020 and February 28, 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 Annual Report on Form 10-K filed with SEC on August 26, 2014 (4)Reserved (5)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 9, 2014 (6)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on October 17, 2014 (7)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 3, 2014 (8)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on November 18, 2014 (9)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on December 3, 2014 (10)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 13, 2015 (11)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on August 11, 2015 (12)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 14, 2016 (13)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 15, 2015 (14)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on March 9, 2016 (15)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on April 14, 2016 (16)Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on September 13, 2016 (17)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on September 29, 2016 (18)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on April 14, 2017 (19)Filed as an exhibit to the Company’s Annual Report on Form 10-K filed with the SEC on August 29, 2017 (20)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on October 17, 2017 (21)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 16, 2018 (22)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with SEC on December 5, 2017. (23)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 14, 2019 (24)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on December 31, 2018 (25)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on March 27, 2019 (26)Filed as an exhibit to the Company’s Quarterly Report on Form 10-Q filed with the SEC on January 14, 2020 (27)Filed as an exhibit to the Company’s Current Report on Form 8-K filed with the SEC on January 31, 2020 16]()
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 February 29, 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: April 14, 2020
/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 February 29, 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: April 14, 2020
/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 February 29, 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: April 14, 2020
/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 February 29, 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: April 14, 2020
/s/Yanika Silina
Yanika Silina
Chief Financial Officer
(Principal Accounting Officer)
ex-10.60
LOAN AGREEMENT
December 3, 2019
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 December 3, 2019.
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 December 3, 2019 (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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | December 3, 2019 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from December 3, 2019 (“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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.61
LOAN AGREEMENT
January 6, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 January 6, 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 January 6, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | January 6, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from January 6, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.62
LOAN AGREEMENT
January 9, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$15,000 (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 January 9, 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 January 9, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$15,000 | January 9, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $15,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from January 9, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.63
LOAN AGREEMENT
January 31, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 January 31, 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 January 31, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | January 31, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from January 31, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.65
LOAN AGREEMENT
February 17, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 February 17, 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 February 17, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | February 17, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from February 17, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.66
LOAN AGREEMENT
March 4, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 March 4, 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 March 4, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | March 4, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from March 4, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO
ex-10.67
LOAN AGREEMENT
March 25, 2020
Longview Investment Limited (the “Lender”) with an address at PO Box 267 Hiberian House, 1136 Leeward Hwy, Providenciales, Turks & Caicos, BVI, advanced USD$10,000 (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 March 25, 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 March 25, 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 acknowledges that at any time, the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest (together the “Convertible Amount”) into restricted units of common stock in the capital of the Borrower. The Convertible Amount will be converted into fully paid, non-assessable and, subject to the United States securities laws, restricted units of common stock in the capital of the Borrower on the terms and at a conversion price of the then current private placement offering.
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 |
|---|---|
| Longview Investment Limited | Cell MedX Corp. |
| Per: | Per: |
| /s/ Rick Donaldson | /s/ Yanika Silina |
| Name: Rick Donaldson | Yanika Silina, CFO |
PROMISSORY NOTE
| Principal Amount: USD$10,000 | March 25, 2020 |
|---|
FOR VALUE RECEIVED Cell MedX Corp., (the “Borrower”) promises to pay on demand to the order of Longview Investment Limited (the “Lender”) the sum of $10,000 lawful money of the United States of America (the “Principal Sum”) together with the Interest accrued on the Principal Sum calculated from March 25, 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.
Any time prior to this Promissory Note being repaid the Lender may, in its sole discretion, provide the Borrower with written instructions to convert any payment of Principal Sum, and/or Interest into restricted units of common stock in the capital of the Borrower. Payments will be converted into fully paid, non-assessable and, subject to United States securities laws, restricted units of common stock in the capital of the Borrower (the “Conversion Units”) on the terms and at a conversion price of the then current private placement offering.
The Borrower waives presentment, protest, notice of protest and notice of dishonor of this promissory note.
BORROWER
Cell MedX Corp.
Per:
/s/ Yanika Silina
Yanika Silina, CFO