ITEM
1. FINANCIAL STATEMENTS
eWELLNESS
HEALTHCARE CORPORATION
CONSOLIDATED
CONDENSED BALANCE SHEETS
(unaudited)
The
accompanying notes are an integral part of these consolidated condensed financial statements
eWELLNESS
HEALTHCARE CORPORATION
CONSOLIDATED
CONDENSED STATEMENTS OF OPERATIONS
For
the Three and Six Months ended June 30, 2021 and 2020
(unaudited)
The
accompanying notes are an integral part of these consolidated condensed financial statements
eWELLNESS
HEALTHCARE CORPORATION
RECONCILIATION
OF STOCKHOLDERS’ DEFICIT
(unaudited)
THREE
MONTHS ENDED JUNE 30, 2021 AND 2020
SIX
MONTHS ENDED JUNE 30, 2021 AND 2020
|
|
Preferred
Shares - Series A
|
|
|
Preferred
Shares - Series C
|
|
|
Preferred
Shares - Series D
|
|
|
Preferred
Shares - Series E
|
|
|
Common
Shares
|
|
Subscription
|
|
|
Shares
to be
|
|
|
Additional
Paid
in
|
|
|
Accumulated
|
|
|
Total
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
Receivable
|
|
|
Issued
|
|
|
Capital
|
|
|
Deficit
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December
31, 2020
|
|
|
696,667
|
|
|
$
|
697
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
16,862,481,961
|
|
|
$
|
16,862,482
|
|
$
|
-
|
|
|
$
|
263
|
|
|
$
|
16,097,866
|
|
|
$
|
(39,618,090
|
)
|
|
$
|
(6,656,782
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued to officers,
directors and consultants
|
|
|
-
|
|
|
|
-
|
|
|
|
920,000
|
|
|
|
92
|
|
|
|
200,000
|
|
|
|
20
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
1,119,888
|
|
|
|
-
|
|
|
|
1,120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for cash
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
350,000
|
|
|
|
35
|
|
|
|
-
|
|
|
|
-
|
|
|
(94,975
|
)
|
|
|
-
|
|
|
|
349,965
|
|
|
|
-
|
|
|
|
255,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for preferred
share conversions
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(84,320
|
)
|
|
|
(8
|
)
|
|
|
843,200,000
|
|
|
|
843,200
|
|
|
-
|
|
|
|
-
|
|
|
|
(843,192
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,001,666
|
|
|
|
2,002
|
|
|
-
|
|
|
|
(263
|
)
|
|
|
(987
|
)
|
|
|
-
|
|
|
|
752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
profit
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,111,226
|
|
|
|
1,111,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at June 30, 2021
|
|
|
696,667
|
|
|
$
|
697
|
|
|
|
920,000
|
|
|
$
|
92
|
|
|
|
200,000
|
|
|
$
|
20
|
|
|
|
265,680
|
|
|
$
|
27
|
|
|
|
17,707,683,627
|
|
|
$
|
17,707,684
|
|
$
|
(94,975
|
)
|
|
$
|
-
|
|
|
$
|
16,723,540
|
|
|
$
|
(38,506,864
|
)
|
|
$
|
(4,169,779
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019
|
|
|
250,000
|
|
|
$
|
250
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
12,752,084
|
|
|
$
|
12,752
|
|
$
|
-
|
|
|
$
|
150
|
|
|
$
|
23,942,830
|
|
|
$
|
(30,862,019
|
)
|
|
|
(6,906,037
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
108,000
|
|
|
|
-
|
|
|
|
108,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued to officers,
directors and consultants
|
|
|
226,667
|
|
|
|
227
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
679,773
|
|
|
|
-
|
|
|
|
680,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for debt conversion
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,838,256,204
|
|
|
|
7,838,257
|
|
|
-
|
|
|
|
-
|
|
|
|
(6,681,896
|
)
|
|
|
-
|
|
|
|
1,156,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
668,332
|
|
|
|
668
|
|
|
-
|
|
|
|
(74
|
)
|
|
|
191
|
|
|
|
-
|
|
|
|
785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for rounding
- 50:1 split
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
47,876
|
|
|
|
48
|
|
|
|
|
|
|
|
|
|
|
(48
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
3,360,260
|
|
|
|
-
|
|
|
|
3,360,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(6,489,526
|
)
|
|
|
(6,489,526
|
)
|
Net
profit (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,489,526
|
)
|
|
|
(6,489,526
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at June 30, 2020
|
|
|
476,667
|
|
|
$
|
477
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
7,851,724,496
|
|
|
$
|
7,851,725
|
|
$
|
-
|
|
|
$
|
76
|
|
|
$
|
21,409,110
|
|
|
$
|
(37,351,545
|
)
|
|
$
|
(8,090,157
|
)
|
The
accompanying notes are an integral part of these consolidated condensed financial statements
eWELLNESS
HEALTHCARE CORPORATION
CONSOLIDATED
CONDENSED STATEMENT OF CASH FLOWS
(unaudited)
The
accompanying notes are an integral part of these consolidated condensed financial statements
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
Note
1. The Company
The
Company and Nature of Business
eWellness
Healthcare Corporation (the “eWellness”, “Company”, “we”, “us”, “our”) was
incorporated in the State of Nevada on April 7, 2011. The Company has generated minimal revenues to date.
eWellness
Healthcare Corporation is the first physical therapy telehealth company to offer real-time distance monitored assessments and
treatments. On September 15, 2020, the Company and Bistromatics signed an agreement that transferred all worldwide marketing and
Intellectual Property Rights or claims to the Company’s Phzio, Phzio TeleRehab and MSK 360 platforms to Bistromatics in return
for a 15%
ownership in Bistromatics. This agreement eliminated all past due professional fees of $748,832.
The transfer of rights was completed on December 31, 2020.
During
the last quarter of 2020 and the first quarter of 2021, the Company’s Board of Directors and management determined that
while it would continue its efforts and resources involving physical therapy and telemedicine, it would also pursue other health-related
business opportunities. With the Company’s announced plan to diversify its health-related business beyond its telemedicine operations,
which telemedicine operations will continue, the Company has engaged in negotiations with a recently formed private Nevada company controlled
by a third party, American Health Protection, Inc.(“AMHP”), for a potential business combination. In connection with such
negotiations, the Company’s Board of Directors on March 8, 2021, approved the organization of EWLL Acquisition Corp. under the
laws of Nevada as a new wholly owned subsidiary of the Company (“EWLL Acquisition”). The purpose of the formation of EWLL
Acquisition was in contemplation of its merger with and into AMHP which would be the surviving entity and become a wholly owned subsidiary
of the Company.
Pursuant
to the Company’s intentions referenced above, the Company on May 18, 2021, entered into an Agreement and Plan of Merger by and
between the Company, EWLL Acquisition and AMHP pursuant to which AMHP merged with EWLL Acquisition, with AMHP being the surviving entity
and becoming a wholly owned subsidiary of the Company, subject to filing of Articles of Merger with the State of Nevada. On July 14,
2021, the Company filed the requisite Articles of Merger with the State of Nevada and, as a result, AMHP became a wholly owned subsidiary
of the Company and EWLL Acquisition ceased to exist.
On
April 19, 2021, the Company filed a DEF 14C to disclose to the stockholders the ratification and approval by Joint Written Consent, based
upon the unanimous approval by our Board of Directors and the consent of the Majority Consenting Stockholders, of the corporate actions
to file an amendment to its Amended and Restated Articles of Incorporation to: (i) change the name of the Company from eWellness Healthcare
Corporation to American Health Protection Corp. (“Name Change”); (ii) change the par value of the Company’s common
stock and preferred stock from $0.001 per share to $0.0001 per share (“Par Value Change”); and (iii) implement the 1:2,000
reverse split of our Common Stock and the shares underlying conversion of the Company’s securities convertible into Common Stock
together with the shares reserved for such conversions, on a one for two thousand (1:2,000) basis (“Reverse Split”). The
Name Change, Par Value Change and Reverse Split are sometimes referred to as the “Corporate Actions”, which Corporate Actions
must be approved by FINRA. Following the filing of this Form 10Q, the application to FINRA will be filed for approval of these actions.
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
Note
2. Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited consolidated condensed financial statements have been prepared in accordance with U.S. generally accepted accounting
principles for interim financial statements. Accordingly, they omit or condense notes and certain other information normally included
in financial statements prepared in accordance with U.S. generally accepted accounting principles. The accounting policies followed for
quarterly financial reporting conform with the accounting policies disclosed in Note 2 to the Notes to Financial Statements included
in our Annual Report on Form 10-K for the year ended December 31, 2020. In the opinion of management, all adjustments necessary for a
fair presentation of the financial information for the interim periods reported have been made. All such adjustments are of a normal
recurring nature. The results of operations for the six months ended June 30, 2021 are not necessarily indicative of the results that
can be expected for the fiscal year ending December 31, 2021. The unaudited consolidated condensed financial statements should be read
in conjunction with the financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December
31, 2020.
The
information regarding common stock shares, options and warrants throughout this document have been adjusted to reflect the 1:50 reverse
split authorized by the Board of Directors on December 16, 2019 and further approved by FINRA on February 12, 2020.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial
statements and reported amounts of revenue and expenses during the reporting period. Actual results could differ materially from these
good faith estimates and judgments.
Going
Concern
For
the six months ended June 30, 2021, the Company had no revenue. The Company has an accumulated loss of $38,506,864 and
a working capital deficit of $4,172,832. The
Company’s ability to continue operations is dependent upon the Company’s ability to raise additional capital and to
ultimately achieve sustainable revenues and profitable operations, of which there can be no guarantee. The Company intends to
finance its future development activities and its working capital needs largely from the sale of public equity securities with some
additional funding from other traditional financing sources, including term notes, until such time that funds provided by operations
are sufficient to fund working capital requirements. The financial statements of the Company do not include any adjustments relating
to the recoverability and classification of recorded assets or the amounts and classifications of liabilities that might be
necessary should the Company be unable to continue as a going concern.
Fair
Value of Financial Instruments
As
of June 30, 2021, the Company had the following assets and liabilities measured at fair value on a recurring basis.
Summary of Assets and Liabilities Fair Value on Recurring Basis
|
|
Total
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative Liability
|
|
$
|
1,433,783
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,433,783
|
|
Total Liabilities measured at fair value
|
|
$
|
1,433,783
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,433,783
|
|
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
As
of December 31, 2020, the Company had the following assets and liabilities measured at fair value on a recurring basis.
|
|
Total
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Derivative Liability
|
|
$
|
3,925,106
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,925,106
|
|
Total Liabilities measured at fair value
|
|
$
|
3,925,106
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3,925,106
|
|
Revenue
Recognition
The
Company recognizes revenue per ASC 606. Revenue is recognized when the services have been completed.
Reclassifications
Certain
prior year amounts have been reclassified to conform with the current year’s presentation. These reclassifications have no impact
on the previously reported results.
Note
3. Related Party Transactions
Throughout
the six months ended June 30, 2021, the officers and directors of the Company incurred business expenses on behalf of the Company. The
amounts payable to the officers as of June 30, 2021 and December 31, 2020 were $24,064
and $11,655,
respectively. There were no expenses due to the board members, but the Company has accrued directors’ fees of $216,107
and $216,107
as of June 30, 2021 and December 31, 2020,
respectively. Because the Company is not yet profitable the officers have agreed to defer compensation. The Company had accrued executive
compensation of $200,000 and
$200,000 as
of June 30, 2021 and December 31, 2020, respectively.
Note
4. Convertible Notes Payable
During
the six months ended June 30, 2021, there were no new convertible notes executed. During the six months ended June 30, 2021, the Company
accrued interest payable of $128,439 on previously executed convertible notes payable.
Year
Ended December 31, 2020
In
March 2020, the Company executed a 12% Convertible Promissory Note payable to an institutional investor in the principal amount of $52,800.
The note, which is due on January 15, 2021, has an original issue discount of $4,800 and transaction costs of $3,000. After 180 days,
the convertible note converts into common stock of the Company at a conversion price that shall be equal to 70% of the average of the
two lowest per share trading prices for the ten (10) trading days prior to the conversion date. As of December 31, 2020, this
note was fully converted and during the year ended December 31, 2020 the Company accrued interest of $2,880.
During
the year ended December 31, 2020, the Company accrued interest of $330,871 for the 2019 convertible notes that were still outstanding
throughout the year.
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
Note
5. Equity Transactions
Preferred
Stock
The
total number of shares of Series A Preferred Stock which the Company shall have authority to issue is 20,000,000 shares with a par value
of $0.001 per share. During the year ended December 31, 2019, the Company authorized the issuance of 1,000,000 shares of preferred stock
to officers, directors and consultants as deferred compensation and/or expense. The shares are eligible for conversion after 24 months
into 40 shares of common stock per each preferred share. The value of the issued shares was calculated on the basis of 40 shares per
preferred share at the common share value on the date of issuance. The deferred compensation value of the shares will vest monthly at
1/24th of the calculated value of $3,000,000 and requisite expense or reduction of accrued compensation and/or accrued directors fees
will be recorded. At the recording of the requisite vested share value, the corresponding number of preferred shares will be recorded
as being issued. On May 22, 2020, two independent directors resigned and three officers/directors/consultant resigned. Therefore, the
vesting of their preferred shares ceased on those dates per the authorization documents. As part of the Settlement and Compromise agreements
signed by current officers, director and consultant on February 26, 2021, with effective date October 1, 2020, the shares issued became
fully vested at the year ended December 31, 2020.
In April 2021, the Board
of Directors issued a Certificate of Designations, Preferences, Rights and Limitations of Series C Convertible Preferred Stock. The
Board authorized that the Company shall have the authority to issue 1,000,000
shares with a par value of $.0001
per share to be issued to persons designated by the Board. The Series C Preferred Stock has no stated maturity and will not be
subject to any sinking fund or mandatory redemption and will remain outstanding indefinitely unless the Holder decides to convert
the shares of Series C Preferred Stock.
In
April 2021, the Board of Directors issued a Certificate of Designations, Preferences and Rights Limitations of Series
D Preferred Stock. The Board authorized that the Company shall have the authority issue 200,000 shares with
a par value of $.0001 per
share to be issued to persons designated by the Board. The Series
D Preferred Stock has no stated maturity and will not be subject to any sinking fund or mandatory redemption and will remain
outstanding indefinitely unless the Holder decides to convert the shares of Series D Preferred Stock.
In April 2021, the Board of
Directors issued a Certificate of Designations, Preferences and Rights of Series E Convertible Preferred Stock. The Board authorized
that the Company shall have authority to issue 2,500,000 shares with a par value of $.0001 per share. The Board of Directors may determine
to : (i) issue a number of Series Preferred in a private placement at an offering price of $1.00 per share; (ii) issue the Series E Preferred
in consideration for the cancellation of shares of the Company’s Series A Preferred held by the Corporation’s officers, directors
and key personnel based on terms and conditions that the Board of Directors may determine; and (iii) issue the shares of Series E Preferred
for such other purposes as the Board of Directors may determine.
The Series C, Series D
and Series E Preferred Stock will rank, with respect to rights to the payment of dividends and the distribution of assets in the
event of any liquidation, dissolution or winding up of the Corporation, (i) senior to all classes or series of the
Corporation’s Common Stock, par value $0.001 per share (“Common Stock”), and to all other equity securities issued
by the Corporation ; and (ii) effectively junior to all existing and future indebtedness (including indebtedness convertible into
our Common Stock or Preferred Stock) of the Corporation and to any indebtedness and other liabilities of (as well as any preferred
equity interest held by others) existing subsidiaries of the Corporation. The
term “equity securities” shall not include convertible debt securities. The Holders of the Series D Preferred Stock have
the right, on all matters subject to the vote of the capital stock of the Corporation, to have the collective vote equal to 70% of
the total of all voting capital stock of the Corporation, notwithstanding the number of shares of voting capital stock, including
shares of common stock, that may be outstanding from time to time.
On
May 4, 2021, the Board of Directors issued 350,000
shares of Series E Convertible Preferred Stock
for the subscription agreements dated March 1, 2021 at the value of $1.00
per share. Since the full payment of $350,000
had not been received at the period ended June
30, 2021, there is a subscription receivable for $94,975.
On
May 12, 2021, the Board of Directors authorized the issuance of 200,000 shares of Series D Voting Preferred Stock with a value of $200,000.
On
May 20, 2021, the Board of Directors authorized the issuance of 920,000 shares of Series C Convertible Preferred Stock with a value of
$920,000.
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
Common
Stock
On
February 12, 2020, FINRA approved a 1:50 reverse split of the Company’s common stock. As noted throughout this document, all common
shares are stated as if the 1:50 reverse split had been completed as of the beginning of the year ended December 31, 2020. Following
the approval, the Company’s stock began trading under the symbol “EWLLD”. Due to rounding issues for the reverse split,
the Company issued 47,876 additional shares of common stock.
On
February 14, 2020, the Company filed a Definitive Information Statement on Schedule 14C for the purpose of authorizing the increase in
the number of authorized shares of Common Stock from one billion nine hundred million (1,900,000,000) shares of Common Stock to twenty
billion (20,000,000,000) shares of Common Stock.
Six
Months Ended June 30, 2021
During
the six months ended June 30, 2021, the Company issued 2,001,666
shares of common stock for consultant services
valued at $752.
During
the six months ended June 30, 2021, the Company issued 843,200,000 shares of common stock for conversion of 84,320 shares of preferred
series E shares.
Six
Months Ended June 30, 2020
In
January 2020, the Company executed a 12-month advisory services agreement. The Company is to issue 20,000 shares of common stock monthly.
The Company issued 80,000 shares of common stock with a value of $126. The Company needs to issue an additional 40,000 shares of common
stock with a value of $8. In addition, the Company is to also pay the advisor a monthly fee of $2,500.
During
the six months ended June 30, 2020, the Company issued a total of 7,838,256,204 shares of common stock per debt conversion of various
convertible notes. The total of the debt conversion was for $959,835 of principal, $103,093 of accrued interest and $93,433 of financing
costs.
During
the six months ended June 30, 2020, the Company issued 588,332 shares of common stock for consultant services valued at $1,597.
Stock
Options
The
following is a summary of the status of all Company’s stock options as of June 30, 2021 and changes during the six months ended
on that date:
Summary
of Stock Options Activity
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Number
of Stock
|
|
|
Average
Exercise
|
|
|
Remaining
|
|
|
Intrinsic
|
|
|
|
Options
|
|
|
Price
|
|
|
Life (yrs)
|
|
|
Value
|
|
Outstanding on December 31, 2020
|
|
|
27,000
|
|
|
$
|
40.00
|
|
|
|
.14
|
|
|
$
|
-
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
(27,000
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding on June 30, 2021
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Options exercisable on June 30, 2021
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
eWellness
Healthcare Corporation
Notes
to Consolidated Condensed Financial Statements
June
30, 2021
(unaudited)
Warrants
The
following is a summary of the status of the Company’s warrants as of June 30, 2021 and changes during the six months ended on that
date:
Summary
of Warrants Activity
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
Average
Exercise
|
|
|
Remaining
|
|
|
Intrinsic
|
|
|
|
|
Warrants
|
|
|
Price
|
|
|
Life (yrs.)
|
|
|
Value
|
|
Outstanding on December 31, 2020
|
|
|
|
26,015
|
|
|
$
|
12.50
|
|
|
|
1.2
|
|
|
$
|
-
|
|
Granted
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled
|
|
|
|
(26,015
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding on June 30, 2021
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Warrants exercisable on June 30, 2021
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Note
6. Commitments, Contingencies
The
Company may be subject to lawsuits, administrative proceedings, regulatory reviews or investigations associated with its business and
other matters arising in the normal conduct of its business. The Company believes that there are no current matters that would have a
material effect on the Company’s financial position or results of operations.
Note
7. Derivative Valuation
The
Company evaluated the convertible debentures and associated warrants in accordance with ASC Topic 815, “Derivatives and
Hedging,” and determined that the conversion feature of the convertible promissory notes was not afforded the exemption for
conventional convertible instruments due to their variable conversion rates. The notes have no explicit limit on the number
of shares issuable, so they did not meet the conditions set forth in current accounting standards for equity classification.
Therefore, these have been characterized as derivative instruments. The Company records the notes under ASU paragraph 815-15-25-4,
whereby there would be a separation into a host contract and derivative instrument. The Company records the notes and warrants in
their entirety at fair value, with changes in fair value recognized in earnings.
The
debt discount is amortized over the life of the note and recognized as interest expense. For the six months ended June 30, 2021 and 2020,
the Company amortized the debt discount of $0 and $594,705, respectively.
During
the six months ended June 30, 2021, the Company had the following activity in the derivative liability account:
Schedule
of Derivative Liability
|
|
Notes
|
|
Derivative liability at December 31, 2020
|
|
$
|
3,925,106
|
|
Change in fair value
|
|
|
(2,491,323
|
)
|
Derivative liability at June 30, 2021
|
|
$
|
1,433,783
|
|
For
purposes of determining the fair market value of the derivative liability, the Company used Black Scholes option valuation model. The
significant assumptions used in the Black Scholes valuation of the derivative are as follows:
Schedule
of Assumptions Used Black Scholes Valuation of Derivative
Stock price at valuation date
|
|
$
|
.0006
|
|
Risk free interest rate
|
|
|
.05
|
%
|
Stock volatility factor
|
|
|
101.21
|
%
|
Years to Maturity
|
|
|
.08
|
|
Expected dividend yield
|
|
|
None
|
|
Note
8. Subsequent Events
From
July 1 until the filing of this report, the Company issued 1,280,000 shares of Series E Convertible Preferred shares.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING
STATEMENTS
This
Quarterly Report on Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
in Item 2 of Part I of this report include forward-looking statements. These forward-looking statements are based on our management’s
current expectations and beliefs and involve numerous risks and uncertainties that could cause actual results to differ materially from
expectations. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,”
“expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,”
“potential,” “proposed,” “intended,” or “continue” or the negative of these terms or
other comparable terminology. You should read statements that contain these words carefully, because they discuss our expectations about
our future operating results or our future financial condition or state other “forward-looking” information. Many factors
could cause our actual results to differ materially from those projected in these forward-looking statements including, but not
limited to, variability of our future revenues and financial performance; risks associated with product development and technological
changes; the acceptance of our products in the marketplace by potential future customers; general economic conditions. You should be
aware that the occurrence of any of the events described in this Quarterly Report could substantially harm our business, results of operations
and financial condition, and that upon the occurrence of any of these events, the trading price of our securities could decline. Although
we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, growth
rates, levels of activity, performance or achievements. We are under no duty to update any of the forward-looking statements after the
date of this Quarterly Report to conform these statements to actual results.
The
following discussion and analysis of financial condition and results of operations relates to the operations and financial condition
reported in the financial statements of eWellness Healthcare Corporation for the six months ended June 30, 2021 and 2020 and should be
read in conjunction with such financial statements and related notes included in this report and the Company’s Annual Report on
Form 10-K for the year ended December 31, 2020.
THE
COMPANY
Overview
The
Company believes that it was the first physical therapy telehealth company to offer real-time distance monitored assessments and treatments.
Our business model was to have large-scale employers use our PHZIO platform as a fully PT monitored corporate musculoskeletal treatment
(“MSK”) wellness program. The Company’s PHZIO home physical therapy assessment and exercise platform was designed to
achieve a market presence in the $30 billion physical therapy market, the $4 billion MSK market and the $8 billion corporate wellness
industry. PHZIO is the first real-time remote monitored 1-to-many MSK physical therapy platforms for home use.
On
May 22, 2020, the Company received and accepted the resignations of Brandon Rowberry and Rochelle Pleskow as independent directors. Their
letters of resignation dated May 22, 2020, state that the reason for their resignations were to permit them to pursue other business
opportunities and further stated that they have had no disagreements with the operations, policies or practices of the Company. Also,
on May 22, 2020, the Company received a letter of resignation from Darwin Fogt, resigning as CEO, President and director of the Registrant
and a separate letter of resignation from Curtis Hollister, resigning as CTO and director of the Company. Messrs. Fogt and Hollister
are executive officers and principals of Bistromatics Inc., organized under the laws of Canada (“Bistromatics”).
On
November 12, 2016, the Company entered into a Services Agreement with Bistromatics (the “Bistromatics Agreement”) pursuant
to which Bistromatics agreed to provide operational services to the Company for its PHZIO System including development, content editing
and training, support and maintenance, billing, hosting and oversight, among other services. Reference is made to the Registrant’s
Form 8-K filed on November 21, 2016, which Form 8-K was signed by Darwin Fogt as CEO on behalf of the Registrant, regarding the disclosure
of the Bistromatics Agreement. The Services Agreement included a provision granting Bistromatics the right to appoint 40% of the Registrant’s
Board of Directors, resulting in the appointment of Messrs. Fogt and Hollister as members of the Company’s Board. Although both
Companies continue to abide by the Services Agreement the Company is in arrears in fees to Bistromatics . The Service Agreement expired
during the first quarter of 2020 and the parties signed a new agreement on September 15, 2020 which is discussed below.
Pursuant
to communications between the Company and Darwin Fogt and Curtis Hollister regarding their resignations as executive officers and directors
of the Registrant, which resignations were accepted by the Company’s Board on June 1, 2020, Messrs. Fogt and Hollister represented
to the Company that Bistromatics and its management will continue to provide support services to the Company’s PHZIO System, In
addition, both Darwin Fogt and Curtis Hollister confirmed that they have had no disagreements with the operations, policies or practices
of the Company.
In
connection with the resignation of Darwin Fogt as CEO, the Registrant’s Board of Directors has appointed Douglas MacLellan, who
has served as the Company’s Chairman since May 2013, as Chief Executive Officer in addition to continuing to serve as the Chairman
of the Board of Directors.
Plan
of Operations
On
September 15, 2020, the Company and Bistromatics signed an agreement that transferred all worldwide marketing and Intellectual Property
Rights or claims to the Company’s Phzio, Phzio TeleRehab and MSK 360 platforms to Bistromatics in return for a 15% ownership in
Bistromatics. This agreement eliminated all past due professional fees of $748,832. The transfer of rights was completed on December
31, 2020.
During
the last quarter of 2020 and the first quarter of 2021, the Company’s Board of Directors and Management determined that while it
would continue its efforts and resources involving physical therapy and telemedicine, it would also pursue other health-related business
opportunities. With the Company’s announced plan to diversify its health-related business beyond its telemedicine operations, which
telemedicine operations will continue, the Company has engaged in negotiations with a recently formed private Nevada company controlled
by a third party, American Health Protection, Inc.(“AMHP”), for a potential business combination. In connection with such
negotiations, the Company’s Board of Directors on March 8, 2021, approved the organization of EWLL Acquisition Corp. under the
laws of Nevada as a new wholly owned subsidiary of the Company (“EWLL Acquisition”). The purpose of the formation of EWLL
Acquisition was in contemplation of its merger with and into AMHP which would be the surviving entity and become a wholly owned subsidiary
of the Company.
On
April 19, 2021, the Company filed a DEF 14C to disclose to the stockholders the ratification and approval by Joint Written Consent, based
upon the unanimous approval by our Board of Directors and the consent of the Majority Consenting Stockholders, of the corporate actions
to file an amendment to its Amended and Restated Articles of Incorporation to: (i) change the name of the Company from eWellness Healthcare
Corporation to American Health Protection Corp. (“Name Change”); (ii) change the par value of
the Company’s common stock and preferred stock from $0.001 per share to $0.0001 per share (“Par Value Change”);
and (iii) implement the 1:2,000 reverse split of our Common Stock and the shares underlying conversion of the Company’s securities
convertible into Common Stock together with the shares reserved for such conversions, on a one for two thousand (1:2,000) basis (“Reverse
Split”).
The
Name Change, Par Value Change and Reverse Split are sometimes referred to as the “Corporate Actions”, which Corporate Actions
must be approved by FINRA. Following the filing of this Form 10Q, the Company will file the FINRA application for approval of these actions.
Pursuant
to the Company’s intentions referenced above, the Company on May 18, 2021, entered into an Agreement and Plan of Merger by and
between the Company, EWLL Acquisition and AMHP pursuant to which AMHP merged with EWLL Acquisition, with AMHP being the surviving entity
and becoming a wholly owned subsidiary of the Company, subject to filing of Articles of Merger with the State of Nevada. On July 14,
2021, the Company filed the requisite Articles of Merger with the State of Nevada and, as a result, AMHP became a wholly owned subsidiary
of the Company and EWLL Acquisition ceased to exist.
Results
of Operations of eWellness for the three and six months ended June 30, 2021 vs. 2020
REVENUES:
Total revenues for the six months ended June 30, 2021 and 2020 were $0 and $138,155. respectively.
OPERATING
EXPENSES: Total operating expenses decreased to $1,251,658 for the six months ended June 30, 2021 from $1,659,824 for the six months
ended June 20, 2020 reflecting a decrease of $408,166. The decrease resulted from a reduction in number of shares of common stock issued
to consultants, reduction in accrued executive compensation, reduction in financing fees and reduction of professional fees. Total operating
expenses increased to $1,214,671 for the three months ended June 30, 2021 from $658,716 for the three months ended June 30, 2020 reflecting
an increase of $555,955. The increase is a result of an increase in the number of shares of preferred shares issued to officers, directors
and consultants offset by a reduction in financing fees.
NET
INCOME (LOSS): The Company had a net income of $1,111,226 for the six months ended June 30, 2021 compared with a net loss of $6,489,526
for the six months ended June 30, 2020 which reflects an increase of $7,600,752. The increase from loss to income is from an increase
from loss to gain from derivative liability on convertible debt of $6,691,282, a decrease in interest expense of $558,960 and decrease
in operating expenses of $408,166 (as outlined above). The Company had a loss of $635,594 for the three months ended June 30, 2021, compared
with a net loss of $2,960,927 for the three months ended June 30, 2020, which reflects a decrease of net loss of $2,395,541. The decrease
is from an increase from loss to gain from derivative liability on convertible debt of $2,930,967, a decrease in interest expense of
$140,443 offset by an increase in operating expenses of $555,955 (as outlined above).
Liquidity
and Capital Resources
As
of June 30, 2021, we had negative working capital of $4,172,832 compared to negative working capital of $6,660,570 as of December
31, 2020. The negative working capital decrease is because of a decrease in derivative liability offset by an increase in accounts
payable and accrued expenses. Cash used in operations was $253,844 and $281,647 for the six months ended June 30, 2021 and 2020, respectively.
The decrease in cash used in operations is a result of income versus loss. Cash flows provided by financing
activities were $255,025 and $45,000 for the six months ended June 30, 2021 and 2020, respectively. The increase resulted from
the issuance of Preferred Series E stock for cash. The cash balance as of June 30, 2021 was $2,290.
We
do not have sufficient cash on hand to operate. Our ability to meet our obligations and continue to operate as a going concern is highly
dependent on our ability to obtain additional financing. We cannot predict whether this additional financing will be in the form of equity
or debt or be in another form. We may not be able to obtain the necessary additional capital on a timely basis, on acceptable terms,
or at all. In any of these events, we may be unable to implement our current plans which circumstances would have a material adverse
effect on our business, prospects, financial conditions and results of operations.
Contingencies
The
Company may be subject to lawsuits, administrative proceedings, regulatory reviews or investigations associated with its business and
other matters arising in the normal conduct of its business.
Off-Balance
Sheet Arrangements
As
of June 30, 2021 and December 31, 2020, respectively, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii)
of Regulation S-K promulgated under the Securities Act of 1934.
Contractual
Obligations and Commitments
From
time to time the Company may become a party to litigation matters involving claims against the Company. The Company believes that
there are no current matters that would have a material effect on the Company’s financial position or results of operations.
Critical
Accounting Policies
Please
refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report
on Form 10-K for the year ended December 31, 2020, for disclosures regarding the Company’s critical accounting policies and estimates,
as well as any updates further disclosed in our interim financial statements as described in this Form 10-Q.