10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2021.

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

For the transition period from _______ to _______.

Commission File Number: 000-55453

ENDONOVO THERAPEUTICS, INC.

(Exact name of registrant as specified in its charter)

Delaware	45-2552528
(State or other jurisdiction of	(I.R.S. Employer
incorporation or organization)	Identification No.)

6320 Canoga Avenue, 15th Floor, Woodland Hills, CA 91367

(Address of principal executive offices, zip code)

(800) 489-4774

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Securities Exchange Act: None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically 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 for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

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

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

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

As of November 19, 2021, there were 72,013,761 shares of common stock, $0.0001 par value issued and outstanding.

ENDONOVO THERAPEUTICS, INC.

TABLE OF CONTENTS

FORM 10-Q REPORT

September 30, 2021

		Page Number
PART I - FINANCIAL INFORMATION
Item 1.	Condensed Consolidated Financial Statements (unaudited).	3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	23
Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	28
Item 4.	Controls and Procedures.	28
PART II - OTHER INFORMATION
Item 1.	Legal Proceedings.	29
Item 1A.	Risk Factors.	29
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	29
Item 3.	Defaults Upon Senior Securities.	30
Item 4.	Mine Safety Disclosures	30
Item 5.	Other Information.	30
Item 6.	Exhibits.	30
SIGNATURES		31

2

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

	September 30, 2021			December 31, 2020
	(Unaudited)			(Audited)
ASSETS
Current assets:
Cash	$	5,732		$	13,420
Accounts receivable, net of allowance for doubtful accounts of $0		7,092			942
Prepaid expenses and other current assets		49,725			31,825
Total current assets		62,549			46,187
Property, Plant and Equipment, net		-			1,580
Patents, net		2,074,084			2,559,268
Total assets	$	2,136,633		$	2,607,035
LIABILITIES AND SHAREHOLDERS’ DEFICIT
Current liabilities
Accounts payable	$	753,041		$	700,932
Accrued interest		2,334,302			1,904,136
Deferred compensation		3,970,056			3,384,117
Notes payable, net of discounts of $48,927 and $201,157 as of September 30, 2021, and December 31, 2020		6,639,056			6,491,039
Notes payable – former related party		132,600			143,000
Derivative liability		6,446,149			4,202,597
Total current liabilities		20,275,204			16,825,821
Acquisition payable		79,825			155,000
Total liabilities		20,355,029			16,980,821
COMMITMENTS AND CONTINGENCIES, note 10
Shareholders’ deficit
Super AA super voting preferred stock, $0.001 par value; 1,000,000 authorized and 25,000 issued and outstanding at September 30, 2021, and December 31, 2020		25			25
Series B convertible preferred stock, $0.0001 par value; 50,000 shares authorized, 600 shares issued and outstanding at September 30, 2021, and December 31, 2020		1			1
Series C convertible preferred stock, $0.0001 par value; 8,000 shares authorized, 738 and 763 shares issued and outstanding at September 30, 2021, and December 31, 2020		-			-
Series D convertible preferred stock, $0.0001 par value; 20,000 shares authorized, 305 issued and outstanding at September 30, 2021, and December 31, 2020		-			-
		-
Common stock, $0.0001 par value; 2,500,000,000 shares authorized; 69,193,105 and 24,536,689 shares issued and outstanding as of September 30, 2021, and December 31, 2020		6,920			2,453
Additional paid-in capital		40,615,974			38,963,827
Stock subscriptions		(1,570	)		(1,570	)
Accumulated deficit		(58,839,746	)		(53,338,522	)
Total shareholders’ deficit		(18,218,396	)		(14,373,786	)
Total liabilities and shareholders’ deficit	$	2,136,633		$	2,607,035

See accompanying summary of accounting policies and notes to unaudited condensed consolidated financial statements.

3

Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2021			2020			2021			2020
Revenue	$	7,790		$	39,980		$	72,789		$	154,296
Cost of revenue		3,103			760			6,124			18,320
Gross profit		4,687			39,220			66,665			135,976
Operating expenses		696,943			986,019			1,919,418			2,364,213
Loss from operations		(692,256	)		(946,799	)		(1,852,753	)		(2,228,237	)
Other income (expense)
Change in fair value of derivative liability		(542,346	)		416,370			(2,962,795	)		6,016,625
Gain (loss) on settlement of debt		(42,460	)		(47,602	)		28,536			(564,385	)
Other expense		-			(58,902	)		-			(58,902	)
Interest expense, net		(246,612	)		(432,108	)		(714,212	)		(1,530,375	)
Other income (expense)		(831,418	)		(122,242	)		(3,648,471	)		3,862,963
Income (Loss) before income taxes		(1,523,674	)		(1,069,041	)		(5,501,224	)		1,634,726
Provision for income taxes		-			-			-			-
Net Income (loss) income	$	(1,523,674	)	$	(1,069,041	)	$	(5,501,224	)	$	1,634,726
Basic Income (Loss) per share	$	(0.02	)	$	(0.07	)	$	(0.10	)	$	0.17
Diluted Income (Loss) per share	$	(0.02	)	$	(0.07	)	$	(0.10	)	$	(0.15	)
Weighted average common share outstanding:
Basic		66,291,292			16,137,373			55,303,026			9,621,530
Diluted		66,291,292			16,137,373			55,303,026			23,575,380

See accompanying summary of accounting policies and notes to unaudited condensed consolidated financial statements.

4

Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

	Nine Months ended September 30,
	2021			2020
Operating activities:
Net (Loss) Income	$	(5,501,224	)	$	1,634,726
Adjustments to reconcile net (loss) income to cash used in operating activities:
Depreciation and amortization expense		486,764			488,616
Stock compensation expense		61,453			400,108
Fair value of commitment shares issued with debt		70,971			-
Fair value of equity issued for services		95,250			13,067
Loss (gain) on extinguishment of debt		(28,536	)		564,385
Amortization of note discount and original issue discount		103,659			50,348
Amortization of discount on Series C Preferred stock liability		-			248
Non-cash interest expense		-			713,462
Change in fair value of derivative liability		2,962,795			(6,016,625	)
Changes in assets and liabilities:
Accounts receivable		(6,150	)		21,800
Deposit		-			(2,500	)
Prepaid expenses and other current assets		(17,900	)		18,320
Account payable		52,109			82,006
Accrued interest		539,582			766,319
Deferred compensation		585,939			716,986
Net cash used in operating activities		(595,288	)		(548,734	)
Financing activities:
Proceeds from the issuance of notes payable		475,000			401,424
Repayments to former related-party of notes payable		(10,400	)		(19,000	)
Repayments of convertible debt in cash		(3,000	)		-
Proceeds from issuance of common stock and units		126,000			100,000
Proceeds from issuance of preferred stock		-			50,000
Net cash provided by financing activities		587,600			532,424
Net decrease in cash		(7,688	)		(16,310	)
Cash, beginning of year		13,420			18,893
Cash, end of period	$	5,732		$	2,583
Supplemental disclosure of cash flow information:
Cash paid for interest	$	-		$	-
Cash paid for income taxes	$	-		$	-
Non-Cash Investing and Financing Activities:
Conversion of notes payable and accrued interest to common stock	$	458,335		$	1,357,573
Issuance of common stock to settle debt	$	127,522		$	-
Conversion of Preferred C Stock to common stock	$	33,333		$	1,400,934
Issuance of common stock to Preferred C Stock inducement	$	-		$	8,152
Exchange of note and accrued interest to new convertible note	$	-		$	316,494

See accompanying summary of accounting policies and notes to unaudited condensed consolidated financial statements.

5

Endonovo Therapeutics, Inc. and Subsidiaries

Condensed Consolidated Statement of Shareholders’ Deficit

(Unaudited)

For nine months ended September 30, 2020.

	Series AA				Series B Convertible				Series D Convertible				Series C Convertible									Additional									Total
	Preferred Stock				Preferred Stock				Preferred Stock				Preferred Stock					Common Stock				Paid-in			Subscription			Retained			Shareholder’s
	Shares		Amount		Shares		Amount		Shares		Amount		Shares			Amount		Shares		Amount		Capital			Receivable			Earnings			Deficit
Balance December 31, 2019		25,000	$	25		600	$	1		255	$	-		-			-		1,189,204	$	118	$	32,432,392		$	(1,570	)	$	(52,934,786	)	$	(20,503,820	)
Reclassification Preferred Series C		-		-		-		-		-		-		1,814			-		-		-		2,418,269			-			-			2,418,269
Shares issued for Preferred Series D		-		-		-		-		50		-		-			-		-		-		50,000			-			-			50,000
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-		-		-			-		4,388,291		439		2,545,275			-			-			2,545,714
Shares issued for conversion of Preferred Series C to common share		-		-		-		-		-		-		(936	)		-		1,636,166		164		(164	)		-			-			-
Valuation of stock options issued for services		-		-		-		-		-		-		-			-		-		-		9,567			-			-			9,567
Net loss for the quarter ended March 31, 2020		-		-		-		-		-		-		-			-		-		-					-			4,338,418			4,338,418
Balance March 31, 2020		25,000		25		600		1		305		-		878			-		7,213,661		721		37,455,339			(1,570	)		(48,596,368	)		(11,141,852	)
Shares issued for conversion of Preferred Series C to Common share		-		-		-		-		-		-		(105	)		-		985,322		99		27			-			-			126
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-		-							3,353,044		335		475,627			-			-			475,962
Restricted shares issued as inducement to Series C		-		-		-		-		-		-		-			-		58,428		6		8,146			-			(8,152	)		-
Common stock issued for services		-		-		-		-		-		-							25,000		3		3,497			-			-			3,500
Commitment shares		-		-		-		-		-		-							385,963		39		55,501			-			-			55,540
Common stock issued with exchange of convertible notes		-		-		-		-		-		-							409,000		41		58,814			-			-			58,855
Net loss for the quarter ended June 30, 2020		-		-		-		-		-		-							-		-		-			-			(1,634,651	)		(1,634,651	)
Balance June 30, 2020		25,000		25		600		1		305		-		773			-		12,430,418		1,244		38,056,951			(1,570	)		(50,239,171	)		(12,182,520	)
Shares issued for conversion of Preferred Series C to Common share		-		-		-		-		-		-		(10	)		-		133,334		13		(13	)		-			-			-
Shares issued for exchange of stock options		-		-		-		-		-		-		-			-		1,500,000		150		164,850			-			-			165,000
Shares issued as inducement to note holder		-		-		-		-		-		-		-			-		500,000		50		54,950			-			-			55,000
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-		-		-			-		759,669		76		70,334			-			-			70,410
Common stock issued for cash		-		-		-		-		-		-		-			-		1,234,568		123		99,877			-			-			100,000
Common stock issued for services		-		-		-		-		-		-		-			-		360,000		36		35,964			-			-			36,000
Valuation of stock options issued for services		-		-		-		-		-		-		-			-		-		-		20,490			-			-			20,490
Commitment shares		-		-		-		-		-		-		-			-		385,963		39		42,340			-			-			42,379
Net loss for the quarter ended September 30, 2020		-		-		-		-		-		-		-			-		-		-		-			-			(1,069,041	)		(1,069,041	)
Balance September 30, 2020		25,000		25		600		1		305		-		763			-		17,303,952		1,731		38,545,743			(1,570	)		(51,308,212	)		(12,762,282	)

6

For nine months ended September 30, 2021.

	Series AA				Series B Convertible				Series C Convertible					Series D Convertible								Additional									Total
	Preferred Stock				Preferred Stock				Preferred Stock					Preferred Stock				Common Stock				Paid-in			Subscription			Retained			Shareholder’s
	Shares		Amount		Shares		Amount		Shares			Amount		Shares		Amount		Shares		Amount		Capital			Receivable			Earnings			Deficit
Balance December 31, 2020		25,000	$	25		600	$	1		763		$	-		305	$	-		24,536,689	$	2,453	$	38,963,827		$	(1,570	)	$	(53,338,522	)	$	(14,373,786
Shares issued as commitment to note holders		-		-		-		-		-			-		-		-		2,300,334		230		101,652			-			-			101,882
Common stock issued for cash																			7,000,000		700		125,300									126,000
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-			-		-		-		17,686,548		1,769		831,429			-			-			833,198
Valuation of stock options issued for services		-		-		-		-		-			-		-		-		-		-		20,471			-			-			20,471
Net loss for the quarter ended March 31, 2021		-		-		-		-		-			-		-		-		-		-					-			(2,680,881	)		(2,680,881
Balance March 31, 2021		25,000	$	25		600	$	1		763		$	-		305	$	-		51,523,571	$	5,152	$	40,042,679		$	(1,570	)	$	(56,019,403	)	$	(15,973,116
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-			-		-		-		3,804,103		381		116,165			-			-			116,546
Shares issued for conversion of Preferred Series C to Common share		-		-		-		-		(25	)		-		-		-		1,111,111		111		(111	)		-			-			-
Common Shares issued for debt settlement		-		-		-		-		-			-		-		-		1,515,152		152		57,576			-			-			57,728
Shares issued as commitment to note holders		-		-		-		-		-			-		-		-		200,000		20		6,280			-			-			6,300
Shares issued as settlement of debt with former related party		-		-		-		-		-			-		-		-		2,505,834		251		84,446			-			-			84,697
Valuation of stock options issued for services		-		-		-		-		-			-		-		-		-		-		20,491			-			-			20,491
Net loss for the quarter ended June 30, 2021		-		-		-		-		-			-		-		-		-		-		-			-			(1,296,669	)		(1,296,669	)
Balance June 30, 2021		25,000	$	25		600	$	1		738		$	-		305	$	-		60,659,771	$	6,067	$	40,327,526		$	(1,570	)	$	(57,316,072	)	$	(16,984,023	)
Common shares issued as commitment to note holders		-		-		-		-		-			-		-				1,833,334		183		46,917			-			-			47,100
Shares issued for conversion of notes payable and accrued interest		-		-		-		-		-			-		-				4,200,000		420		126,040			-			-			126,460
Stock-based compensation		-		-		-		-		-			-		-				-		-		20,491			-			-			20,491
Common shares issued pursuant to consulting agreement		-		-		-		-		-			-		-				2,500,000		250		95,000			-			-			95,250
Net loss for the quarter ended September 30, 2021		-		-		-		-		-			-		-				-		-		-			-			(1,523,674	)		(1,523,674	)
Balance September 30, 2021		25,000	$	25		600	$	1		738		$	-		305			$	69,193,105	$	6,920		40,615,974		$	(1,570	)	$	(58,839,746	)	$	(18,218,396	)

See accompanying summary of accounting policies and notes to unaudited condensed consolidated financial statements.

7

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

Note 1 - Organization and Nature of Business

Endonovo Therapeutics, Inc. (Endonovo or the “Company”) is an innovative biotechnology company that has developed a bio-electronic approach to regenerative medicine. Endonovo is a growth stage company whose stock is publicly traded (OTCQB: ENDV).

The Company develops, manufactures, and distributes evolutionary medical devices focused on the rapid healing of wounds and reduction of pain, edema, and inflammation in the human body. The Company’s non-invasive bioelectric medical devices are designed to target inflammation, cardiovascular diseases, chronic kidney disease, and central nervous system disorders (“CNS” disorders).

The Company’s non-invasive Electroceutical® therapeutics device, SofPulse®, using pulsed short-wave radiofrequency at 27.12 MHz has been FDA-Cleared and CE Marked for the palliative treatment of soft tissue injuries and post-operative plain and edema, and has CMS National Coverage for the treatment of chronic wounds. The Company’s current portfolio of pre-clinical stage Electroceutical® therapeutics devices address chronic kidney disease, liver disease non-alcoholic steatohepatitis (NASH), cardiovascular and peripheral artery disease (PAD) and ischemic stroke.

Endonovo’s core mission is to transform the field of medicine by developing safe, wearable, non-invasive bioelectric medical devices that deliver the Company’s Electroceutical^® Therapy. Endonovo’s bioelectric Electroceutical^® devices harnesses bioelectricity to restore key electrochemical processes that initiate anti-inflammatory processes and growth factors in the body necessary for healing to rapidly occur.

Note 2 – Summary of significant accounting policies.

Basis of Presentation and Principles of Consolidation

The accompanying unaudited interim condensed consolidated financial statements have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Article 8 of Regulation S-X. Accordingly, the financial statements do not include all of the information and notes required by GAAP for complete financial statements. The condensed consolidated financial statements as of September 30, 2021, and 2020, are unaudited; however, in the opinion of management such interim condensed consolidated financial statements reflect all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented. The accompanying financial information should be read in conjunction with the financial statements and the notes thereto in the Company’s most recent Annual Report on Form 10-K, as filed with the Securities and Exchange Commission (the “SEC”) on April 13, 2021. The results of operations for the period presented are not necessarily indicative of the results that might be expected for future interim periods or for the full year.

Liquidity and Going Concern

The Company’s unaudited condensed consolidated financial statements are prepared using GAAP applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable.

As of September 30, 2021, the Company had cash of approximately $6,000 and a working capital deficiency of approximately $20.2 million. During the nine months ended September 30, 2021, the Company used approximately $0.6 million of cash in its operation. The Company has incurred recurring losses resulting in an accumulated deficit of approximately $58.8 million as of September 30, 2021. These conditions raise substantial doubt as to its ability to continue as going concern within one year from issuance date of these financial statements.

During the nine months ended September 30, 2021, the Company has raised approximately $0.6 million in debt and equity financing. The Company is raising additional capital through debt and equity securities to continue the funding of its operations. However, there is no assurance that the Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.

No adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty. To reduce the risk of not being able to continue as a going concern, management is commercializing its FDA cleared and CE marked products and has commenced implementing its business plan to materialize revenues from potential, future, license agreements, has raised capital through the sale of its common stock, and the issuance of convertible promissory notes.

In March 2020, the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company’s business or ability to raise funds.

8

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

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 amounts reported in the condensed consolidated financial statements and accompanying notes. Critical estimates include the value of shares issued for services, in connection with notes payable agreements, in connection with note extension agreements, and as repayment for outstanding debt, the useful lives of property and equipment, the valuation of the derivative liability, the valuation of warrants and stock options, and the valuation of deferred income tax assets. Management uses its historical records and knowledge of its business in making these estimates. Actual results could differ from these estimates.

Earnings (Loss) Per Share

The Company utilizes Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260, “Earnings per Share.” Basic earnings (loss) per share is computed based on the earnings (loss) attributable to common shareholders divided by the weighted average number of shares outstanding for the period excluding any dilutive effects of options, warrants, unvested share awards and convertible securities. Diluted earnings (loss) per common share is calculated similar to basic earnings (loss) per share except that the denominator is increased to include additional common share equivalents available upon exercise of stock option, warrants, common shares issuable under convertible debt and restricted stock using the treasury stock method. Dilutive common share equivalents include the dilutive effect of in-the-money share equivalents, which are calculated based on the average share price for each period using the treasury stock method, excluding any common share equivalents if their effect would be anti-dilutive. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. Securities that are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been antidilutive for the nine months ended September 30, 2021, include stock options, warrants, and notes payable. The Company has 3,013,730 options and 26,115 warrants to purchase common stock outstanding at September 30, 2021. The Company has 96,533 options and 56,914 warrants to purchase common stock outstanding at September 30, 2020.

The components of basic and diluted earnings per share for the nine months ended September 30, 2021, and 2020 were as follows:

	Nine months ended September 30,
	2021			2020
Numerator:
Net income (loss) attributable to common shareholders	$	(5,501,224	)	$	1,634,726
Effect of dilutive securities
Convertible notes		-			(5,063,936	)
Net loss for diluted earnings per share	$	(5,501,224	)	$	(3,429,210	)
Denominator:
Weighted-average number of common shares outstanding during the period		55,303,026			9,621,530
Dilutive effect of convertible notes payable		-			13,953,850
Common stock and common stock equivalents used for diluted earnings per share		55,303,026			23,575,380

Accounts Receivable

The Company uses the specific identification method for recording the provision for doubtful accounts, which was $0 as of September 30, 2021, and December 31, 2020. Account receivables are written off when all collection attempts have failed.

Research and Development

Costs relating to the development of new products are expensed as research and development as incurred in accordance with FASB Accounting Standards Codification (“ASC”) 730-10, Research and Development. Research and development costs amounted to $0 and $3,283 for the nine months ended September 30, 2021, and 2020, respectively, and are included in operating expenses in the condensed consolidated statements of operations.

9

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Recently Issued Accounting Pronouncements

Accounting Principles Not Yet Adopted

In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), which addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. This amendment is effective for all entities, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted. The Company is evaluating the effects, if any, of the adoption of ASU 2021-04 guidance on the Company’s financial position, results of operations and cash flows.

Newly Adopted Accounting Principles

In August 2020, the FASB issued ASU No. 2020-06 (“ASU 2020-06”) “Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.” ASU 2020-06 simplifies the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments and convertible preferred stock. Limiting the accounting models results in fewer embedded conversion features being separately recognized from the host contract as compared with current GAAP. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting and (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. In addition, ASU 2020-06 amends the guidance for the derivatives scope exception for contracts in an entity’s own equity to reduce form-over-substance-based accounting conclusions. The Amendments also affects the diluted EPS calculation for instruments that may be settled in cash or shares and for convertible instruments. The amendments are effective for public entities excluding smaller reporting companies for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods. The Company adopted the new standard update on January 1, 2021, which did not result in a material impact on the Company’s condensed consolidated results of operations, financial position, and cash flows.

In December 2019, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The objective of this standard update is to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. This ASU also attempts to improve consistent application of and simplify U.S. GAAP for other areas of Topic 740 by clarifying and amending existing guidance. This standard update is effective for fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company adopted this ASU effective January 1, 2021, and the impact of adoption was not material to the Company’s financial position, results of operations and cash flows.

The Company has evaluated all the recent accounting pronouncements and determined that there are no other accounting pronouncements that will have a material effect on the Company’s financial statements.

10

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Note 3 - Revenue Recognition

Contracts with Customers

The Company adopted ASC 606, Revenue from Contracts with Customers effective January 1, 2019, using the modified retrospective method applied to those contracts which were not substantially completed as of January 1, 2019. These standards provide guidance on recognizing revenue, including a five-step model to determine when revenue recognition is appropriate. The standard requires that an entity recognize revenue to depict the transfer of control of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

The Company routinely plan on entering into contracts with customers that include general commercial terms and conditions, notification requirements for price increases, shipping terms and in most cases prices for the products and services that we offer. The Company’s performance obligations are established when a customer submits a purchase order notification (in writing, electronically or verbally) for goods and services, and we accept the order. The Company identified performance obligations as the delivery of the requested product or service in appropriate quantities and to the location specified in the customer’s contract and/or purchase order. The Company generally recognize revenue upon the satisfaction of these criteria when control of the product or service has been transferred to the customer at which time, the Company has an unconditional right to receive payment. The Company’s sales and sale prices are final, and our prices are not affected by contingent events that could impact the transaction price.

Revenues for our SofPulse® product is typically recognized at the time the product is shipped, at which time the title passes to the customer, and there are no further performance obligations.

In connection with offering products and services provided to the end user by third-party vendors, the Company reviews the relationship between us, the vendor, and the end user to assess whether revenue should be reported on a gross or net basis. In asserting whether revenue should be reported on a gross or net basis, the Company considers whether the Company acts as a principal in the transaction and control the goods and services used to fulfill the performance obligation(s) associated with the transaction.

Sources of Revenue

The Company has identified the following revenues by revenue source:

1. Medical care providers

As of September 30, 2021, and 2020, the sources of revenue were as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020
Direct sales- Medical care providers, gross	$	7,790	$	39,980	$	72,789	$	154,296
Total sources of revenue	$	7,790	$	39,980	$	72,789	$	154,296

11

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Warranty

Our general product warranties do not extend beyond an assurance that the product delivered will be consistent with stated specifications and do not include separate performance obligations.

Significant Judgments in the Application of the Guidance in ASC 606

There are no significant judgments associated with the satisfaction of our performance obligations. We generally satisfy performance obligations upon shipment of the product to the customer. This is consistent with the time in which the customer obtains control of the products. Performance obligations are also generally settled quickly after the purchase order acceptance, therefore the value of unsatisfied performance obligations at the end of any reporting period is generally immaterial.

We consider variable consideration in establishing the transaction price. Forms of variable consideration applicable to our arrangements include sales returns, rebates, volume-based bonuses, and prompt pay discounts. We use historical information along with an analysis of the expected value to properly calculate and to consider the need to constrain estimates of variable consideration. Such amounts are included as a reduction to revenue from the sale of products in the periods in which the related revenue is recognized and adjusted in future periods as necessary.

Practical Expedients

Our payment terms for sales direct to distributors are substantially less than the one-year collection period that falls within the practical expedient in determination of whether a significant financing component exists.

Note 4 – Property, Plant and Equipment

The following is a summary of equipment, at cost, less accumulated depreciation at September 30, 2021, and December 31, 2020:

	September 30, 2021		December 31, 2020
Autos	$	64,458	$	64,458
Medical equipment		13,969		13,969
Other equipment		11,367		11,367
		89,794		89,794
Less accumulated depreciation		89,794		88,214
	$	-	$	1,580

Depreciation expense for the nine months ended September 30, 2021, and 2020 was $1,580 and $3,432, respectively.

12

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Note 5 – Patents.

In December 2017, we acquired from Rio Grande Neurosciences, Inc. (RGN) a patent portfolio for $4,500,000. The earliest patents expire in 2024. The following is a summary of patents less accumulated amortization at September 30, 2021, and December 31, 2020: 

	September 30, 2021		December 31, 2020
Patents	$	4,500,000	$	4,500,000
Less accumulated amortization		2,425,916		1,940,732
Patents, net	$	2,074,084	$	2,559,268

Amortization expense associated with patents was $485,184 for the nine months ended September 30, 2021, and 2020.

The estimated future amortization expense related to patents as of September 30, 2021, is as follows:

Twelve Months Ending September 30,	Amount
2021	$	646,910
2022		646,910
2023		646,910
2024		133,354
Total	$	2,074,084

Note 6- Notes Payable

Notes Payable

During the nine months ended September 30, 2021, the Company issued five (5) fixed rate promissory notes totaling $475,000 for funding of $475,000 with original terms of twelve months and interest rates of 15%. The holders of the promissory notes can convert the outstanding unpaid principal and accrued interest at a fixed conversion rate, subject to standard anti-dilution features.

During the nine months ended September 30, 2021, the Company amended the terms of two of its promissory notes to accelerate the conversion feature and amend the conversion price of the instruments. The Company recorded the modification in accordance with ASC 470-50 Debt-Modifications and Extinguishments and recorded $58,407 as loss from debt extinguishment in the condensed consolidated statements of operations.

During the nine months ended September 30, 2021, the Company settled one of its promissory notes by issuing 1,515,152 restricted shares of the Company’s common stock with a fifteen percent (15%) make-whole provision. The Company recorded a gain on debt extinguishment of approximately $128,000.

13

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

During the nine months ended September 30, 2021, the Company paid $3,000 in cash for one of its fixed rate promissory notes.

During the nine months ended September 30, 2021, the Company converted $358,443 in principal and $99,892 in accrued but unpaid interest into 25,690,651 shares of common stock.

The gross amount of all convertible notes with variable conversion rates outstanding as of September 30, 2021 is $4,770,926, of which $2,660,476 are past maturity.

Notes payable to a former related party in the aggregate amount of $132,600 were outstanding at September 30, 2021, which are past maturity date. The notes bear interest between 10% and 12% per annum. During the nine months ended September 30, 2021, the Company paid $10,400 in principal to this former related party.

As of September 30, 2021, fixed rate notes payable outstanding totaled $1,292,154, of which $85,154 is past maturity. 

	September 30, 2021			December 31, 2020
Notes payable at beginning of period	$	6,835,196		$	6,874,795
Notes payable issued		475,000			1,364,611
Liquidated damages		-			452,095
Note modification		-			25,190
Loan fees added to note payable		-			120,389
Repayments of notes payable in cash		(13,400	)		(22,000	)
Settlements on note payable		(117,770	)		(697,253	)
Less amounts converted to stock		(358,443	)		(1,282,631	)
Notes payable at end of period		6,820,583			6,835,196
Less debt discount		(48,927	)		(201,157	)
	$	6,771,656		$	6,634,039
Notes payable issued to a former related party	$	132,600		$	143,000
Notes payable issued to non-related parties	$	6,639,056		$	6,491,039

The maturity dates on the notes-payable are as follows: 

	Notes to
12 months ending,	Former Related party		Non-related parties		Total
Past due	$	132,600	$	3,370,533	$	3,503,133
September 30, 2022		-		3,317,450		3,317,450
	$	132,600	$	6,687,983	$	6,820,583

14

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Note 7 - Shareholders’ Deficit

Preferred Stock

The Company has authorized 5,000,000 shares of preferred stock which have been designated as follows:

	Number of		Number of Shares Outstanding
	Shares Authorized		at September 30, 2021		Par Value		Liquidation Value
Series AA		1,000,000		25,000	$	0.0010	$	-
Preferred Series B		50,000		600	$	0.0001	$	100
Preferred Series C		8,000		738	$	0.0001	$	1,000
Preferred Series D		20,000		305	$	0.0001	$	1,000
Undesignated		3,922,000		-		-		-

Series AA Preferred Shares

On February 22, 2013, the Board of Directors of the Company authorized an amendment to the Company’s Articles of Incorporation, as amended (the “Articles of Incorporation”), in the form of a Certificate of Designation that authorized the issuance of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.

Each holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one hundred thousand (100,000) votes for each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled to vote at each meeting of stockholders of the Company. The Series AA Super Voting Preferred Stockholders will receive no dividends nor any value on liquidation. As of September 30, 2021, there were 25,000 shares of Series AA Preferred stock outstanding.

Series B Convertible Preferred Stock

On February 7, 2017, the Company filed a certificate of designation for 50,000 shares of Series B Convertible Preferred Stock designated as Series B (“Series B”) which are authorized and convertible, at the option of the holder, commencing six months from the date of issuance into common shares and warrants. For each share of Series B, the holder, on conversion, shall receive the stated value divided by 75% of the market price on the date of purchase of Series B and a three-year warrant exercisable into up to a like amount of common shares with an exercise price of 150% of the market price as defined in the Certificate of Designation. Dividends shall be paid only if dividends on the Company’s issued and outstanding Common Stock are paid, and the amount paid to the Series B holder will be as though the conversion shares had been issued. The Series B holders have no voting rights. Upon liquidation, the holder of Series B, shall be entitled to receive an amount equal to the stated value, $100 per share, plus any accrued and unpaid dividends thereon before any distribution is made to Series C Secured Redeemable Preferred Stock or common stockholders. As of September 30, 2021, 600 shares of Series B are outstanding.

Series C Convertible Redeemable Preferred Stock

On December 22, 2017, the Company filed a certificate of designation for 8,000 shares of Series C Secured Redeemable Preferred Stock (“Series C”). Each share of the C Preferred is entitled to receive a $20.00 quarterly dividend commencing March 31, 2018, and each quarter thereafter and is to be redeemed for the stated value, $1,000 per share, plus accrued dividends in cash (i) at the Company’s option, commencing one year from issuance and (ii) mandatorily as of December 31, 2019. Management determined that the Series C should be classified as liability per the guidance in ASC 480 Distinguishing Liabilities from Equity as of December 31, 2019. On January 29, 2020, the Company filed the amended and restated certificate of designation fort its Series C Secured Redeemable Preferred Stock. The amendment changed the rights of the Series C by (a) removing the requirement to redeem the Series C, (b) removing the obligation to pay dividends on the Series C, (c) Allowing the holders of shares of Series C to convert the stated value of their shares into common stock of the Company at 75% of the closing price of such common stock on the day prior to the conversion. The C Preferred does not have any rights to vote with the common stock.

15

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Upon liquidation, the holder of Series C, shall be entitled to receive an amount equal to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before any distribution is made to common stockholders but after distributions are made to holders of Series B.

During the nine months ended September 30, 2021, and 2020, the Company converted 25 and 1,051 shares of Series C into 1,111,111 and 2,754,822 shares of common stock. As of September 30, 2021, there are 738 shares of Series C outstanding.

Series D Convertible Preferred Stock

On November 11, 2019, the Company filed a certificate of designation for 20,000 shares of Series D Convertible Preferred Stock designated as Series D (“Series D”), which are authorized and convertible, at the option of the holder, at any time from the date of issuance, into shares of common shares. On or prior to August 1, 2020, for each share of Series D, the holder, on conversion, shall receive a number of common shares equal to 0.01% of the Company’s issued and outstanding shares on conversion date and for conversion on or after August 2, 2020, the holder shall receive conversion shares as though the conversion date was August 1, 2020, with no further adjustments for issuances by the Company of common stock after August 1, 2020, except for stock split or reverse stock splits of the common stock. Management classified the Series D in permanent equity as of September 30, 2021.

The Series D holders have no voting rights. Upon liquidation, the holder of Series D, shall be entitled to receive an amount equal to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before any distribution is made to common stockholders. The Company did not issue any shares of Series D in the nine months ended September 30, 2021. As of September 30, 2021, there are 305 shares of Series D outstanding.

16

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Common Stock

Equity Purchase Line Agreement

On May 18, 2020, the Company and Cavalry Fund I LP (the “investor”) entered into an Equity Line Purchase Agreement (“ELPA”) pursuant to which the investor committed to purchase, subject to certain restrictions and conditions, up to $10,000,000 (the “Commitment”) worth of the Company’s common stock, over a period of 24 months from the effectiveness of the registration statement registering the resale of shares purchased by the investor pursuant to the ELPA.

The Company agreed to issue shares of its common stock (the “commitment shares”) to the investor having a market value of 5% of the commitment ($500,000 and 3,859,630 shares) based on the market price of the shares at the execution of the ELPA to be delivered in three tranches of 385,963 shares on: (i) the execution of the ELPA; (ii) thirty days after the effectiveness of the registration statement to be filed under the RRA (the “registration right agreement” or the “registration statement”), and (iii) 90 trading days after the effectiveness of the registration statement with the balance of the commitment shares to be issued pro-rata over the first $3,000,000 of puts in accordance with a formula set forth in the ELPA.

The ELPA provides that at any time after the effective date of the registration statement and provided the closing sale price of the common shares on the OTCQB is not below $0.01, from time to time on any business day selected by the Company (the “Purchase Date”), the Company shall have the right, but not the obligation, to direct the investor to buy up to 300,000 shares of the common stock (the “regular purchase amount”) at a purchase price equal to the lower of: (i) the lowest applicable sales price on the date of the put and (ii) 85% of the arithmetic average of the 3 lowest closing prices for the common stock during the 10 consecutive trading days ending on the trading day immediately preceding such put date. The regular purchase amount may be increased as follows: to up to 400,000 shares of common stock if the closing price of the common shares is not below $0.25 per share and up to 500,000 shares if the closing price is not below $0.40 per share.

Under the ELPA the Company has the right to submit a regular purchase notice to the investor as often as every business day. The payment for the shares covered by each put notice will generally occur on the day following the put notice. The ELPA contains provisions which allow for the Company to make additional puts beyond the regular purchase amount at greater discounts to the market price of the common stock as forth in the ELPA.

The ELPA requires the Company to apply at least 50% of the proceeds of puts to the payment of certain variable rate convertible notes issued by the Company. The Company does not anticipate that it will raise any funds under the ELPA.

Activity during the nine months ended September 30, 2021

During the nine months ended September 30, 2021, the Company issued 25,690,651 shares of common stock for the conversion of principal notes and accrued interest in the amount of $458,335.

During the nine months ended September 30, 2021, the Company issued 4,333,668 shares of common stock labeled as commitment shares in connection with the issuance of promissory notes.

During the nine months ended September 30, 2021, the Company issued 7,000,000 shares of common stock pursuant to securities purchase agreement for total consideration of $126,000.

During the nine months ended September 30, 2021, the Company issued 1,111,111 shares of common stock with a value of $33,333, related to the conversion of Series C.

During the nine months ended September 30, 2021, the Company issued 4,020,986 shares of common stock with a value of $142,424, related to the settlement of debts, of which 2,505,834 shares of common stock were issued with a fair value of $84,697 to a former related party.

During the nine months ended September 30, 2021, the Company issued 2,500,000 shares of common stock in connection with the consulting agreement.

Activity during the nine months ended September 30, 2020

During the nine months ended September 30, 2020, pursuant to the execution of the ELPA, the Company issued 771,926 shares of common stock with a value of $97,918.

During the nine months ended September 30, 2020, the Company issued 8,501,004 shares of common stock for the conversion of notes and accrued interest in the amount of $1,381,650.

During the nine months ended September 30, 2020, the Company issued 2,754,822 shares of common stock with a value of $1,400,934, related to the conversion of Series C.

During the nine months ended September 30, 2020, the Company issued 58,428 shares of common stock to Series C with a value of $8,152 to convert into shares of common stock.

17

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

During the nine months ended September 30, 2020, the Company issued 385,000 shares of common stock with a value of $39,500 related to services.

During the nine months ended September 30, 2020, the Company issued 409,000 shares with a value of $58,855 to one investor to exchange one variable convertible note with remaining principal of $283,000 past maturity for a fixed rate convertible note with principal of $525,000 and maturing one year from issuance. The Company recorded a loss on debt extinguishment of $151,496 for the fair value of the shares issued in accordance with guidance in ASC 470-50 Debt-Modifications and Extinguishments.

During the nine months ended September 30, 2020, the Company issued 1,234,568 shares of common stock in exchange for $100,000 cash pursuant to the Securities Purchase Agreement.

During the nine months ended September 30, 2020, the Company issued 1,500,000 shares of common stock for total value of $165,000 in exchange for 34,690 stock options regarding the ambiguity of price adjustment in the event of a reverse split that the Company completed on December 20, 2019.

During the nine months ended September 30, 2020, the Company modified the terms of its promissory note with one investor, which extended the maturity date of its promissory note and the issuance of 500,000 restricted stock with a fair value of $55,000. The recording of this transaction resulted in a loss on debt extinguishment of $55,000 per ASC 470-60 Troubled Debt Restructurings.

Stock Options

The balance of all stock options outstanding as of September 30, 2021, is as follows:

				Weighted Average		Weighted Average Remaining		Aggregate
				Exercise Price		Contractual		Intrinsic
	Options			Per Share		Term (years)		Value
Outstanding at January 1, 2021		3,014,080		$	0.37		1.67		-
Granted		-		$	-		-		-
Cancelled		(350	)	$	47.00		-		-
Exercised		-		$	-		-		-
Outstanding at September 30, 2021		3,013,730		$	0.37		0.92	$	-
Exercisable at September 30, 2021		1,263,730		$	0.67		0.95	$	-

Share-based compensation expense for the nine months ended September 30, 2021, totaled approximately $61,000.

The total unrecognized compensation expense amounts to approximately $137,000 and should be recognized evenly over 1.65 years.

On June 11, 2020, the Board of Directors approved the issuance of 74,668,000 non-incentive stock options to officers, directors, and key consultants. The key terms and conditions of the award have not been mutually understood and agreed upon, and as a result, the Company has not recognized stock compensation for such award for the nine months ended September 30, 2021.

Warrants

A summary of the status of the warrants granted under these agreements at September 30, 2021, and changes during the nine months then ended is presented below:

	Outstanding Warrants
				Weighted Average		Weighted Average Remaining
				Exercise Price		Contractual
	Shares			Per Share		Term (years)
Outstanding at January 1, 2021		39,295		$	200.72		0.93
Granted		-		$	-		-
Cancelled		(13,180	)	$	449.15		-
Exercised		-		$	-
Outstanding at September 30, 2021		26,115		$	76.76		0.51
Exercisable at September 30, 2021		26,115		$	76.76		0.51

18

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Note 8 – Related Party and former related parties Transactions.

One executive officer of the Company has agreed to defer a portion of his compensation until cash flow improves. As of September 30, 2021, the balance of the deferred compensation was $443,289, which reflects $225,000 accrual of deferred compensation and approximately $119,179 cash repayment of deferred compensation during the nine months ended September 30, 2021.

One former executive of the Company has agreed to defer a portion of his compensation until cash flow improves. As of September 30, 2021, the balance of his deferred compensation was $632,257. No activity occurred during the nine months ended September 30, 2021.

From time-to-time officer of the Company advance monies to the Company to cover costs. The balance of short-term advances due to one officer of the Company at September 30, 2021, was $6,529 and is included in the Company’s accounts payable balance as of September 30, 2021. During the nine months ended September 30, 2021, the Company’s executive officer advanced an aggregate amount of $13,405 for corporate expenses and notes repayment, of which $13,405 was repaid back as of September 30, 2021.

As of September 30, 2021, notes payable remain outstanding to the former President of the Company, in the amount of $132,600. As of September 30, 2021, accrued interests on these notes payable totaled $64,852, and are included in accrued expenses on the condensed consolidated balance sheet.

19

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Note 9 – Fair Value Measurements

The Company has issued Variable Debentures which contained variable conversion rates based on unknown future prices of the Company’s common stock. This results in a conversion feature. The Company measures the conversion feature using the Black Scholes option pricing model using the following assumptions:

	Nine months ended September 30,
		2021	2020
Expected term		1 – 4 months	1 – 6 months
Exercise price		$0.012-$0.030	$0.05-$0.76
Expected volatility		177%-206%	157%-249%
Expected dividends		None	None
Risk-free interest rate		0.06% to 0.13%	0.03% to 1.54%
Forfeitures		None	None

The assumptions used in determining fair value represent management’s best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment. As a result, if factors change, including changes in the market value of the Company’s common stock, managements’ assessment, or significant fluctuations in the volatility of the trading market for the Company’s common stock, the Company’s fair value estimates could be materially different in the future.

The Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Company’s stock price, which is subject to significant fluctuation and is not under its control. The resulting effect on net loss is therefore subject to significant fluctuation and will continue to be so until the Company’s Variable Debentures, which the convertible feature is associated with, are converted into common stock or paid in full with cash. Assuming all other fair value inputs remain constant, the Company will record non-cash expense when its stock price increases and non-cash income when its stock price decreases.

The following table presents changes in the liabilities with significant unobservable inputs (level 3) for the nine months ended September 30, 2021:

	Derivative
	Liability
Balance December 31, 2020	$	4,202,597
Extinguishment		(133,386	)
Debt conversion		(585,857	)
Change in estimated fair value		2,962,795
Balance September 30, 2021	$	6,446,149

Accounting guidance on fair value measurements and disclosures defines fair value, establishes a framework for measuring the fair value of assets and liabilities using a hierarchy system, and defines required disclosures. It clarifies that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity transacts business.

20

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

The Company’s balance sheet contains derivative liabilities that are recorded at fair value on a recurring basis. The three-level valuation hierarchy for disclosure of fair value is as follows:

Level 1: uses quoted market prices in active markets for identical assets or liabilities.

Level 2: uses observable market-based inputs or unobservable inputs that are corroborated by market data.

Level 3: uses unobservable inputs that are not corroborated by market data.

The fair value of the Company’s recorded derivative liability is determined based on unobservable inputs that are not corroborated by market data, which require a Level 3 classification. A Black Scholes option pricing model was used to determine the fair value. The Company records derivative liability on the condensed consolidated balance sheets at fair value with changes in fair value recorded in the condensed consolidated statements of operation.

The following table presents balances in the liabilities with significant unobservable inputs (Level 3) as of September 30, 2021:

	Fair Value Measurements Using
		Quoted Prices in
		Active Markets for		Significant Other		Significant
		Identical Assets		Observable Inputs		Unobservable Inputs
		(Level 1)		(Level 2)		(Level 3)		Total
As of September 30, 2021
Derivative liability	$	-	$	-	$	6,446,149	$	6,446,149
Total	$	-	$	-	$	6,446,149	$	6,446,149

Note 10 – Commitments and Contingencies

Legal Matters

The Company is a defendant in a case brought by Auctus Fund, LLC seeking to enforce a variable rate convertible note dated in August 2019, which was in the original amount of $275,250 and claiming damages in excess of $500,000, including other unspecified damages and attorney fees. The Company is vigorously defending the action and has filed an answer with counterclaims. While the matter is in its early stages and there are always uncertainties in litigation, management does not believe that the litigation will have a result significantly adverse to the Company. As of September 30, 2021, the balance of the variable rate convertible note is approximately $164,000, excluding approximately $31,000 in accrued interest.

The Company is subject to certain legal proceedings, which it considers routine to its business activities. As of September 30, 2021, the Company believes, after consultation with legal counsel, that the ultimate outcome of such legal proceedings, whether individually or in the aggregate, is not likely to have a material adverse effect on the Company’s financial position, results of operations or liquidity.

Note 11 – Concentrations.

Sales

During the nine months ended September 30, 2021, we had two significant customers, which accounted for approximately 61% of sales.

Supplier

We also have a single source for our bioelectric medical devices, which account for 100% of our sales. The interruption of products provided by this supplier would adversely affect our business and financial condition unless an alternative source of products could be found.

21

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Accounts Receivable

At September 30, 2021, we had one customer which accounted for approximately 64% of our account receivable balances.

Note 12 – Subsequent Events

Subsequent to September 30, 2021, an aggregate of 1,770,656 shares of restricted common stock were issued on the conversion of $35,153 of principal and $260 of accrued interest pursuant to fixed promissory notes.

Subsequent to September 30, 2021, the Company executed two convertible notes for aggregate principal of $175,000, carrying coupon of 15%, with due date one year from issuance date, convertible six months from issuance date at a fixed conversion rate.

Subsequent to September 30, 2021, the Company agreed to issue 1,225,000 commitment shares pursuant to securities purchase agreement executed in conjunction with the two convertible notes executed post September 30, 2021.

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that there were no other reportable subsequent events to be disclosed besides those noted above.

22

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Cautionary Notice Regarding Forward Looking Statements

The information contained in Item 2 contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Actual results may materially differ from those projected in the forward-looking statements as a result of certain risks and uncertainties set forth in this report. Although management believes that the assumptions made and expectations reflected in the forward-looking statements are reasonable, there is no assurance that the underlying assumptions will, in fact, prove to be correct or that actual results will not be different from expectations expressed in this report.

This filing contains a number of forward-looking statements which reflect management’s current views and expectations with respect to our business, strategies, products, future results and events, and financial performance. All statements made in this filing other than statements of historical fact, including statements addressing operating performance, events, or developments which management expects or anticipates will or may occur in the future, including statements related to distributor channels, volume growth, revenues, profitability, new products, adequacy of funds from operations, statements expressing general optimism about future operating results, and non-historical information, are forward looking statements. In particular, the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “may,” and variations of such words, and similar expressions identify forward-looking statements, but are not the exclusive means of identifying such statements, and their absence does not mean that the statement is not forward-looking. These forward-looking statements are subject to certain risks and uncertainties, including those discussed below. Our actual results, performance or achievements could differ materially from historical results as well as those expressed in, anticipated, or implied by these forward-looking statements. We do not undertake any obligation to revise these forward-looking statements to reflect any future events or circumstances.

Readers should not place undue reliance on these forward-looking statements, which are based on management’s current expectations and projections about future events, are not guarantees of future performance, are subject to risks, uncertainties and assumptions (including those described below), and apply only as of the date of this filing. Our actual results, performance or achievements could differ materially from the results expressed in, or implied by, these forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Overview

Endonovo Therapeutics, Inc. (Endonovo or the “Company”) is an innovative biotechnology company that has developed a bio-electronic approach to regenerative medicine. Endonovo is a growth stage company whose stock is publicly traded (OTCQB: ENDV).

The Company develops, manufactures and distributes evolutionary medical devices focused on the rapid healing of wounds and reduction of pain, edema and inflammation in the human body. The Company’s non-invasive bioelectric medical devices are designed to target inflammation, cardiovascular diseases, chronic kidney disease, and central nervous system disorders (“CNS” disorders).

The Company’s non-invasive Electroceutical® therapeutics device, SofPulse®, using pulsed short-wave radiofrequency at 27.12 MHz has been FDA-Cleared and CE Marked for the palliative treatment of soft tissue injuries and post-operative plain and edema, and has CMS National Coverage for the treatment of chronic wounds. The Company’s current portfolio of pre-clinical stage Electroceutical® therapeutics devices address chronic kidney disease, liver disease non-alcoholic steatohepatitis (NASH), cardiovascular and peripheral artery disease (PAD) and ischemic stroke.

Endonovo’s core mission is to transform the field of medicine by developing safe, wearable, non-invasive bioelectric medical devices that deliver the Company’s Electroceutical^® Therapy. Endonovo’s bioelectric Electroceutical^® devices harnesses bioelectricity to restore key electrochemical processes that initiate anti-inflammatory processes and growth factors in the body necessary for healing to rapidly occur.

23

Going Concern

Our independent registered auditors included an explanatory paragraph in their opinion on our consolidated financial statements as of and for the fiscal year ended December 31, 2020, that states that our ongoing losses and lack of resources causes doubt about our ability to continue as a going concern.

The World Health Organization declared the Coronavirus outbreak a pandemic on March 11, 2020, and in the United States various emergency actions have been taken on the National, State and Local levels. The effects of this pandemic on the Company’s business are uncertain.

Critical Accounting Policies

A summary of our significant accounting policies is included in Note 1 of the “Notes to the Consolidated Financial Statements,” contained in our Form 10-K for the year ended December 31, 2020. Management believes that the consistent application of these policies enables us to provide users of the financial statements with useful and reliable information about our operating results and financial condition. The summary condensed consolidated financial statements are prepared in accordance with accounting principles generally accepted in the U.S., which require us to make estimates and assumptions. We did not experience any significant changes during the nine months ended September 30, 2021, in any of our Critical Accounting Policies from those contained in our Form 10-K for the year ended December 31, 2020.

New Accounting Pronouncements

See Note 1 of Notes to Condensed Consolidated Financial Statements for further discussion of new accounting standards that have been adopted or are being evaluated for future adoption.

Results of Operations

Nine Months ended September 30, 2021, and 2020.

	Nine Months Ended September 30,						Favorable
	2021			2020			(Unfavorable)			%
Revenue	$	72,789		$	154,296		$	(81,507	)		-52.8	%
Cost of revenue		6,124			18,320			12,196			66.5	%
Gross profit		66,665			135,976			(69,311	)		-50.9	%
Operating expenses		1,919,418			2,364,213			444,795			18.9	%
Loss from operations		(1,852,753	)		(2,228,237	)		375,484			16.9	%
Other (expense) income		(3,648,471	)		3,862,963			(7,511,434	)		194.5	%
Net loss	$	(5,501,224	)	$	1,634,726		$	(7,135,950	)		436.5	%

Revenue

Revenue of the Company’s SofPulse® product during the nine months ended September 30, 2021, was $72,789, a decrease of $81,507, or approximately 53%, compared to $154,296 for the nine months ended September 30, 2020.

Revenues for our SofPulse® product is typically recognized at the time the product is shipped, at which time the title passes to the customer, and there are no further performance obligations. Revenue has been negatively impacted by the COVID-19 contagious disease outbreak in March 2020. We anticipate that revenue will increase in future periods as the roll out of the SofPulse® product continues.

24

Cost of Revenue

Cost of revenue during the nine months ended September 30, 2021, was $6,124, a decrease of $12,196 or 66.5% compared to $18,320 for the nine months ended September 30, 2020. Cost of revenue is recognized on those sales recorded as gross for which we are the principal in the transaction as opposed to net sales which reflect no cost of revenue. It is anticipated that cost of revenue will increase in future quarters as the roll out of the SofPulse® product continues.

Operating Expenses

Operating expenses decreased by $444,795 or 18.9%, to $1,919,418 for the nine months ended September 30, 2021, compared to $2,364,213 for the nine months ended September 30, 2020. This change was due primarily to a decrease in consulting fees of approximately $107,000 a decrease in stock-based compensation by approximately $244,000, a decrease in payroll expense by approximately $88,000.

Other Expense/Income

Other expense for the nine months ended September 30, 2021, was $3,648,471 compared an income of $3,862,963 for the nine months ended September 30, 2020. This change was due primarily to a change in valuation of our derivative liabilities of approximately $8.9 million offset by a decrease of approximately $0.9 million in interest expense and a decrease of approximately $0.6 million in loss from debt extinguishment. We anticipate continued large fluctuations in other income/expense following quarterly re-evaluation of derivative liabilities.

25

Three Months ended September 30, 2021, and 2020.

	Three Months Ended September 30,						Favorable
	2021			2020			(Unfavorable)			%
Revenue	$	7,790		$	39,980		$	(32,190	)		-80.5	%
Cost of revenue		3,103			760			2,343			308.2	%
Gross profit		4,687			39,220			(34,533	)		-88.0	%
Operating expenses		696,943			986,019			289,076			29.4	%
Loss from operations		(692,256	)		(946,799	)		254,543			26.9	%
Other income (expense)		(831,418	)		(122,242	)		(709,176	)		-580.2	%
Net income (loss)	$	(1,523,674	)	$	(1,069,041	)	$	(454,633	)		42.5	%

Revenue

Revenue of the Company’s SofPulse® product during the three months ended September 30, 2021, was $7,790, a decrease of $32,190, or 80.5%, compared to $39,980 for the three months ended September 30, 2020. Revenues for our SofPulse® product is typically recognized at the time the product is shipped, at which time the title passes to the customer, and there are no further performance obligations. Revenue has been negatively impacted by the COVID-19 contagious disease outbreak in March 2020. We anticipate that revenue will continue to increase in future periods as the roll out of the SofPulse® product continues.

Cost of Revenue

Cost of revenue during the three months ended September 30, 2021, was $3,103, an increase of $2,343 or 308.2% compared to $760 for the three months ended September 30, 2020. Cost of revenue is recognized on those sales recorded as gross for which we are the principal in the transaction as opposed to net sales which reflect no cost of revenue. It is anticipated that cost of revenue will increase in future quarters as the roll out of the SofPulse® product continues.

Operating Expenses

Operating expenses decreased by $289,076 or 29.4%, to $696,943 for the three months ended September 30, 2021, compared to $986,019 for the three months ended September 30, 2020. This change was due primarily to a decrease in stock-based compensation of approximately $230,000 and consulting fees by approximately $72,000.

Other Expense

Other expense for the three months ended September 30, 2021, was $831,418 compared to $122,242 for the three months ended September 30, 2020. This change was due primarily to a change in valuation of our derivative liabilities of approximately $962,000 coupled with a decrease in interest expense of approximately $207,000. We anticipate continued large fluctuations in other income (expense) as a result of quarterly re-evaluation of derivative liabilities.

Liquidity and Capital Resources

	As of
	September 30, 2021			December 31, 2020			Favorable (Unfavorable)
Working Capital
Current assets	$	62,549		$	46,187		$	(16,362	)
Current liabilities		20,275,204			16,825,821			3,449,383
Working capital deficit	$	(20,212,655	)	$	(16,779,634	)	$	(3,433,021	)
Long-term debt	$	79,825		$	155,000		$	(75,175	)
Stockholders’ deficit	$	(18,218,396	)	$	(14,373,786	)	$	(3,844,610	)

	Nine Months Ended September 30,						Favorable
	2021			2020			(Unfavorable)
Statements of Cash Flows Select Information
Net cash provided (used) by:
Operating activities	$	(595,288	)	$	(548,734	)	$	(46,554	)
Investing activities	$	-		$	-		$	-
Financing activities	$	587,600		$	532,424		$	55,176

26

	As of				Favorable
	September 30, 2021		December 31, 2020		(Unfavorable)
Balance Sheet Select Information
Cash	$	5,732	$	13,420	$	(7,688	)
Accounts payable and accrued expenses	$	7,057,399	$	5,989,185	$	(1,068,214	)

Since January 1, 2021, and through September 30, 2021, the Company has raised approximately $0.6 million in debt transactions. These funds have been used to fund on-going corporate operations. Our accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates realization of assets and the satisfaction of liabilities in the normal course of business for the twelve-month period following the date of these condensed consolidated financial statements. Our cash on hand at September 30, 2021 was less than $6,000. The Company has incurred substantial losses since inception. Its current liabilities exceed its current assets and available cash is not sufficient to fund expected future operations. The Company is contemplating raising additional capital through debt and equity in order to continue the funding of its operations and to acquire a profitable business. However, there is no assurance that the Company can raise sufficient funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.

27

The Company is not aware of any recently issued accounting pronouncements that when adopted will have a material effect on the Company’s financial position or result of its operation.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

We are a Smaller Reporting Company and are not required to provide the information under this item.

Item 4. Controls and Procedures.

Disclosure of controls and procedures.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports, filed under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable and not absolute assurance of achieving the desired control objectives. In reaching a reasonable level of assurance, management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. In addition, the design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, a control may become inadequate because of changes in conditions or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

As required by the SEC Rule 13a-15(b), we carried out an evaluation under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective at the reasonable assurance level due to the material weaknesses described below.

In light of the material weaknesses described below, we performed additional analysis and other post-closing procedures to ensure our financial statements were prepared in accordance with generally accepted accounting principles. Accordingly, we believe that the financial statements included in this report fairly present, in all material respects, our financial condition, results of operations and cash flows for the periods presented.

A material weakness is a control deficiency (within the meaning of the Public Company Accounting Oversight Board (PCAOB) Auditing Standard No. 2) or combination of control deficiencies that result in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. Management has identified the following two material weaknesses which have caused management to conclude that as of September 30, 2021, our disclosure controls and procedures were not effective at the reasonable assurance level:

1. We do not have written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act which is applicable to us for the quarter ended September 30, 2021. Management evaluated the impact of our failure to have written documentation of our internal controls and procedures on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

28

2. We do not have sufficient segregation of duties within accounting functions, which is a basic internal control. Due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible. However, to the extent possible, the authorization of transactions, the custody of assets and the recording of transactions should be performed by separate individuals. The recording of transactions function is maintained by a third-party consulting firm whereas authorization and custody remains under the Company’s Chief Executive Officer’s responsibility. Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

To address these material weaknesses, management performed additional analyses and other procedures to ensure that the financial statements included herein fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented.

Changes in internal controls over financial reporting.

There has been no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently involved in any litigation that we believe could have a material adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

Item 1A. Risk Factors.

We are a Smaller Reporting Company (as defined in Rule 12b-2 of the Exchange Act) and are not required to provide the information under this item.

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

Number of
Common Shares		Source of
Issued		Payment	Amount
	25,690,651	Conversion of notes	$	1,076,203
	1,111,111	Conversion of Preferred Series C		33,333
	7,000,000	Issuance for cash		126,000
	4,020,986	Settlement of debt		142,424
	2,500,000	Shares for services		95,250
	4,333,668	Commitment shares		155,282

The above issuances of securities during the nine months ended September 30, 2021, were exempt from registration pursuant to Section 4(2), and/or Regulation D promulgated under the Securities Act. These securities qualified for exemption under Section 4(2) of the Securities Act since the issuance securities by us did not involve a public offering. The offering was not a “public offering” as defined in Section 4(2) due to the insubstantial number of persons involved in the deal, size of the offering, manner of the offering and number of securities offered. We did not undertake an offering in which we sold a high number of securities to a high number of investors. In addition, these stockholders had the necessary investment intent as required by Section 4(2) since they agreed to and received share certificates bearing a legend stating that such securities are restricted pursuant to Rule 144 of the Securities Act. This restriction ensures that these securities would not be immediately redistributed into the market and therefore not be part of a “public offering.” Based on an analysis of the above factors, we have met the requirements to qualify for exemption under Section 4(2) of the Securities Act for this transaction.

29

Item 3. Defaults upon Senior Securities.

None

Item 4. Mine Safety Disclosures.

Not applicable

Item 5. Other Information

None

Item 6. Exhibits

Exhibit Number	Exhibit Title
31.1	Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101	The following materials from the Company’s Quarterly report for the period ended September 30, 2021, formatted in Extensible Business Reporting Language (XBRL).
101.INS	Inline XBRL Instance Document
101.SCH	Inline XBRL Taxonomy Extension Schema Document
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

In accordance with SEC Release 33-8238, Exhibits 32.1 and 32.2 are being furnished and not filed.

30

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: November 19, 2021	Endonovo Therapeutics, Inc.
	By:	/s/ Alan Collier
		Alan Collier
		Chief Executive Officer (Duly Authorized Officer, Principal Executive Officer and Principal Financial Officer)

31

EX-31.1

Exhibit 31.1

Certification of Principal Executive Officer and Principal Financial Officer

Pursuant to 18 U.S.C. 1350

(Section 302 of the Sarbanes-Oxley Act of 2002)

I, Alan Collier, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Endonovo Therapeutics, Inc. for the period ended September 30, 2021;
2.	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;
3.	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;
4.	I am 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

5. I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of 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 controls.

Dated: November 19, 2021	/s/ Alan Collier
	Chief Executive Officer and Principal Financial Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. §1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Endonovo Therapeutics, Inc. (the “Company”) on Form 10-Q for the period ended September 30, 2021, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Alan Collier, Chief Executive Officer and Principal Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

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.

	/s/ Alan Collier
Name:	Alan Collier
Title:	Chief Executive Officer and Principal Financial Officer
Date:	November 19, 2021

This certification accompanies each Report pursuant to § 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of §18 of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML

Cover - shares	9 Months Ended
	Sep. 30, 2021	Nov. 19, 2021
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2021
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2021
Current Fiscal Year End Date	--12-31
Entity File Number	000-55453
Entity Registrant Name	ENDONOVO THERAPEUTICS, INC.
Entity Central Index Key	0001528172
Entity Tax Identification Number	45-2552528
Entity Incorporation, State or Country Code	DE
Entity Address, Address Line One	6320 Canoga Avenue
Entity Address, Address Line Two	15th Floor
Entity Address, City or Town	Woodland Hills
Entity Address, State or Province	CA
Entity Address, Postal Zip Code	91367
City Area Code	(800)
Local Phone Number	489-4774
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		72,013,761

XML

Condensed Consolidated Balance Sheets (Unaudited) - USD ($)	Sep. 30, 2021	Dec. 31, 2020
Current assets:
Cash	$ 5,732	$ 13,420
Accounts receivable, net of allowance for doubtful accounts of $0	7,092	942
Prepaid expenses and other current assets	49,725	31,825
Total current assets	62,549	46,187
Property, Plant and Equipment, net		1,580
Patents, net	2,074,084	2,559,268
Total assets	2,136,633	2,607,035
Current liabilities
Accounts payable	753,041	700,932
Accrued interest	2,334,302	1,904,136
Deferred compensation	3,970,056	3,384,117
Notes payable, net of discounts of $48,927 and $201,157 as of September 30, 2021, and December 31, 2020	6,639,056	6,491,039
Notes payable – former related party	132,600	143,000
Derivative liability	6,446,149	4,202,597
Total current liabilities	20,275,204	16,825,821
Acquisition payable	79,825	155,000
Total liabilities	20,355,029	16,980,821
COMMITMENTS AND CONTINGENCIES, note 10
Shareholders’ deficit
Preferred value
Common stock, $0.0001 par value; 2,500,000,000 shares authorized; 69,193,105 and 24,536,689 shares issued and outstanding as of September 30, 2021, and December 31, 2020	6,920	2,453
Additional paid-in capital	40,615,974	38,963,827
Stock subscriptions	(1,570)	(1,570)
Accumulated deficit	(58,839,746)	(53,338,522)
Total shareholders’ deficit	(18,218,396)	(14,373,786)
Total liabilities and shareholders’ deficit	2,136,633	2,607,035
Super AA Super Voting Preferred Stock [Member]
Shareholders’ deficit
Preferred value	25	25
Series B Convertible Preferred Stock [Member]
Shareholders’ deficit
Preferred value	1	1
Series C Convertible Preferred Stock [Member]
Shareholders’ deficit
Preferred value
Series D Convertible Preferred Stock [Member]
Shareholders’ deficit
Preferred value

XML

Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - USD ($)	Sep. 30, 2021	Dec. 31, 2020
Allowance for doubtful accounts receivable	$ 0	$ 0
Discounts on notes payable current	$ 48,927	$ 201,157
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, shares authorized	2,500,000,000	2,500,000,000
Common stock, shares issued	69,193,105	24,536,689
Common stock, shares outstanding	69,193,105	24,536,689
Super AA Super Voting Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	1,000,000	1,000,000
Preferred stock, shares issued	25,000	25,000
Preferred stock, shares outstanding	25,000	25,000
Series B Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	50,000	50,000
Preferred stock, shares issued	600	600
Preferred stock, shares outstanding	600	600
Series C Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	8,000	8,000
Preferred stock, shares issued	738	763
Preferred stock, shares outstanding	738	763
Series D Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	20,000	20,000
Preferred stock, shares issued	305	305
Preferred stock, shares outstanding	305	305

XML

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Sep. 30, 2021	Sep. 30, 2020
Income Statement [Abstract]
Revenue	$ 7,790	$ 39,980	$ 72,789	$ 154,296
Cost of revenue	3,103	760	6,124	18,320
Gross profit	4,687	39,220	66,665	135,976
Operating expenses	696,943	986,019	1,919,418	2,364,213
Loss from operations	(692,256)	(946,799)	(1,852,753)	(2,228,237)
Other income (expense)
Change in fair value of derivative liability	(542,346)	416,370	(2,962,795)	6,016,625
Gain (loss) on settlement of debt	(42,460)	(47,602)	28,536	(564,385)
Other expense		(58,902)		(58,902)
Interest expense, net	(246,612)	(432,108)	(714,212)	(1,530,375)
Other income (expense)	(831,418)	(122,242)	(3,648,471)	3,862,963
Income (Loss) before income taxes	(1,523,674)	(1,069,041)	(5,501,224)	1,634,726
Provision for income taxes
Net Income (loss) income	$ (1,523,674)	$ (1,069,041)	$ (5,501,224)	$ 1,634,726
Basic Income (Loss) per share	$ (0.02)	$ (0.07)	$ (0.10)	$ 0.17
Diluted Income (Loss) per share	$ (0.02)	$ (0.07)	$ (0.10)	$ (0.15)
Weighted average common share outstanding:
Basic	66,291,292	16,137,373	55,303,026	9,621,530
Diluted	66,291,292	16,137,373	55,303,026	23,575,380

XML

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020
Operating activities:
Net (Loss) Income	$ (5,501,224)	$ 1,634,726
Adjustments to reconcile net (loss) income to cash used in operating activities:
Depreciation and amortization expense	486,764	488,616
Stock compensation expense	61,453	400,108
Fair value of commitment shares issued with debt	70,971
Fair value of equity issued for services	95,250	13,067
Loss (gain) on extinguishment of debt	(28,536)	564,385
Amortization of note discount and original issue discount	103,659	50,348
Amortization of discount on Series C Preferred stock liability		248
Non-cash interest expense		713,462
Change in fair value of derivative liability	2,962,795	(6,016,625)
Changes in assets and liabilities:
Accounts receivable	(6,150)	21,800
Deposit		(2,500)
Prepaid expenses and other current assets	(17,900)	18,320
Account payable	52,109	82,006
Accrued interest	539,582	766,319
Deferred compensation	585,939	716,986
Net cash used in operating activities	(595,288)	(548,734)
Financing activities:
Proceeds from the issuance of notes payable	475,000	401,424
Repayments to former related-party of notes payable	(10,400)	(19,000)
Repayments of convertible debt in cash	(3,000)
Proceeds from issuance of common stock and units	126,000	100,000
Proceeds from issuance of preferred stock		50,000
Net cash provided by financing activities	587,600	532,424
Net decrease in cash	(7,688)	(16,310)
Cash, beginning of year	13,420	18,893
Cash, end of period	5,732	2,583
Supplemental disclosure of cash flow information:
Cash paid for interest
Cash paid for income taxes
Non-Cash Investing and Financing Activities:
Conversion of notes payable and accrued interest to common stock	458,335	1,357,573
Issuance of common stock to settle debt	127,522
Conversion of Preferred C Stock to common stock	33,333	1,400,934
Issuance of common stock to Preferred C Stock inducement		8,152
Exchange of note and accrued interest to new convertible note		$ 316,494

XML

Condensed Consolidated Statements of Shareholders' Deficit (Unaudited) - USD ($)	Series AA Preferred Stock [Member] Preferred Stock [Member]	Series B Convertible Preferred Stock [Member] Preferred Stock [Member]	Series D Convertible Preferred Stock [Member] Preferred Stock [Member]	Series C Convertible Preferred Stock [Member] Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Common Stock Subscription Receivable [Member]	Retained Earnings [Member]	Total
Beginning balance, value at Dec. 31, 2019	$ 25	$ 1			$ 118	$ 32,432,392	$ (1,570)	$ (52,934,786)	$ (20,503,820)
Beginning balance, shares at Dec. 31, 2019	25,000	600	255		1,189,204
Reclassification Preferred Series C						2,418,269			2,418,269
Reclassification Preferred Series C, shares				1,814
Shares issued for Preferred Series D						50,000			50,000
Shares issued for Preferred Series D, shares			50
Shares issued for conversion of notes payable and accrued interest					$ 439	2,545,275			2,545,714
Shares issued for conversion of notes payable and accrued interest, shares					4,388,291
Shares issued for conversion of Preferred Series C to Common share					$ 164	(164)
Shares issued for conversion of Preferred Series C to common share, shares				(936)	1,636,166
Valuation of stock options issued for services						9,567			9,567
Net income (loss)								4,338,418	4,338,418
Ending balance, value at Mar. 31, 2020	$ 25	$ 1			$ 721	37,455,339	(1,570)	(48,596,368)	(11,141,852)
Ending balance, shares at Mar. 31, 2020	25,000	600	305	878	7,213,661
Beginning balance, value at Dec. 31, 2019	$ 25	$ 1			$ 118	32,432,392	(1,570)	(52,934,786)	(20,503,820)
Beginning balance, shares at Dec. 31, 2019	25,000	600	255		1,189,204
Common stock issued for services									$ 39,500
Common stock issued for services, shares									385,000
Net income (loss)									$ 1,634,726
Ending balance, value at Sep. 30, 2020	$ 25	$ 1			$ 1,731	38,545,743	(1,570)	(51,308,212)	(12,762,282)
Ending balance, shares at Sep. 30, 2020	25,000	600	305	763	17,303,952
Beginning balance, value at Mar. 31, 2020	$ 25	$ 1			$ 721	37,455,339	(1,570)	(48,596,368)	(11,141,852)
Beginning balance, shares at Mar. 31, 2020	25,000	600	305	878	7,213,661
Shares issued for conversion of notes payable and accrued interest					$ 335	475,627			475,962
Shares issued for conversion of notes payable and accrued interest, shares					3,353,044
Shares issued for conversion of Preferred Series C to Common share					$ 99	27			126
Shares issued for conversion of Preferred Series C to common share, shares				(105)	985,322
Restricted shares issued as inducement to Series C					$ 6	8,146		(8,152)
Restricted shares issued as inducement to Series C, shares					58,428
Common stock issued for services					$ 3	3,497			3,500
Common stock issued for services, shares					25,000
Commitment shares					$ 39	55,501			55,540
Commitment shares, shares					385,963
Common Shares issued for debt settlement					$ 41	58,814			58,855
Common Shares issued for debt, shares					409,000
Net income (loss)								(1,634,651)	(1,634,651)
Ending balance, value at Jun. 30, 2020	$ 25	$ 1			$ 1,244	38,056,951	(1,570)	(50,239,171)	(12,182,520)
Ending balance, shares at Jun. 30, 2020	25,000	600	305	773	12,430,418
Shares issued for conversion of notes payable and accrued interest					$ 76	70,334			70,410
Shares issued for conversion of notes payable and accrued interest, shares					759,669
Shares issued for conversion of Preferred Series C to Common share					$ 13	(13)
Shares issued for conversion of Preferred Series C to common share, shares				(10)	133,334
Valuation of stock options issued for services						20,490			20,490
Common stock issued for services					$ 36	35,964			36,000
Common stock issued for services, shares					360,000
Commitment shares					$ 39	42,340			42,379
Commitment shares, shares					385,963
Shares issued for exchange of stock options					$ 150	164,850			165,000
Shares issued for exchange of stock options, shares					1,500,000
Shares issued as inducement to note holder					$ 50	54,950			55,000
Shares issued as inducement to note holder, shares					500,000
Stock-based compensation					$ 123	99,877			100,000
Common stock issued for cash, shares					1,234,568
Net income (loss)								(1,069,041)	(1,069,041)
Ending balance, value at Sep. 30, 2020	$ 25	$ 1			$ 1,731	38,545,743	(1,570)	(51,308,212)	(12,762,282)
Ending balance, shares at Sep. 30, 2020	25,000	600	305	763	17,303,952
Beginning balance, value at Dec. 31, 2020	$ 25	$ 1			$ 2,453	38,963,827	(1,570)	(53,338,522)	(14,373,786)
Beginning balance, shares at Dec. 31, 2020	25,000	600	305	763	24,536,689
Shares issued for conversion of notes payable and accrued interest					$ 1,769	831,429			833,198
Shares issued for conversion of notes payable and accrued interest, shares					17,686,548
Valuation of stock options issued for services						20,471			20,471
Stock-based compensation					$ 700	125,300			126,000
Common stock issued for cash, shares					7,000,000
Shares issued as commitment to note holders					$ 230	101,652			101,882
Shares issued as commitment to note holders, shares					2,300,334
Net income (loss)								(2,680,881)	(2,680,881)
Ending balance, value at Mar. 31, 2021	$ 25	$ 1			$ 5,152	40,042,679	(1,570)	(56,019,403)	(15,973,116)
Ending balance, shares at Mar. 31, 2021	25,000	600	305	763	51,523,571
Beginning balance, value at Dec. 31, 2020	$ 25	$ 1			$ 2,453	38,963,827	(1,570)	(53,338,522)	$ (14,373,786)
Beginning balance, shares at Dec. 31, 2020	25,000	600	305	763	24,536,689
Common stock issued for cash, shares									2,500,000
Net income (loss)									$ (5,501,224)
Ending balance, value at Sep. 30, 2021	$ 25	$ 1			$ 6,920	40,615,974	(1,570)	(58,839,746)	(18,218,396)
Ending balance, shares at Sep. 30, 2021	25,000	600	305	738	69,193,105
Beginning balance, value at Mar. 31, 2021	$ 25	$ 1			$ 5,152	40,042,679	(1,570)	(56,019,403)	(15,973,116)
Beginning balance, shares at Mar. 31, 2021	25,000	600	305	763	51,523,571
Shares issued for conversion of notes payable and accrued interest					$ 381	116,165			116,546
Shares issued for conversion of notes payable and accrued interest, shares					3,804,103
Shares issued for conversion of Preferred Series C to Common share					$ 111	(111)
Shares issued for conversion of Preferred Series C to common share, shares				(25)	1,111,111
Valuation of stock options issued for services						20,491			20,491
Common Shares issued for debt settlement					$ 152	57,576			57,728
Common Shares issued for debt, shares					1,515,152
Shares issued as commitment to note holders					$ 20	6,280			6,300
Shares issued as commitment to note holders, shares					200,000
Shares issued as settlement of debt with former related party					$ 251	84,446			84,697
Shares issued as settlement of debt with former related party, shares					2,505,834
Net income (loss)								(1,296,669)	(1,296,669)
Ending balance, value at Jun. 30, 2021	$ 25	$ 1			$ 6,067	40,327,526	(1,570)	(57,316,072)	(16,984,023)
Ending balance, shares at Jun. 30, 2021	25,000	600	305	738	60,659,771
Shares issued for conversion of notes payable and accrued interest					$ 420	126,040			126,460
Shares issued for conversion of notes payable and accrued interest, shares					4,200,000
Stock-based compensation						20,491			20,491
Common shares issued pursuant to consulting agreement					$ 250	95,000			95,250
Common shares issued pursuant to consulting agreement, shares					2,500,000
Common shares issued as commitment to note holders					$ 183	46,917			47,100
Common shares issued as commitment to note holders, shares					1,833,334
Net income (loss)								(1,523,674)	(1,523,674)
Ending balance, value at Sep. 30, 2021	$ 25	$ 1			$ 6,920	$ 40,615,974	$ (1,570)	$ (58,839,746)	$ (18,218,396)
Ending balance, shares at Sep. 30, 2021	25,000	600	305	738	69,193,105

XML

Organization and Nature of Business

9 Months Ended

Sep. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Organization and Nature of Business

Note 1 - Organization and Nature of Business

Endonovo Therapeutics, Inc. (Endonovo or the “Company”) is an innovative biotechnology company that has developed a bio-electronic approach to regenerative medicine. Endonovo is a growth stage company whose stock is publicly traded (OTCQB: ENDV).

The Company develops, manufactures, and distributes evolutionary medical devices focused on the rapid healing of wounds and reduction of pain, edema, and inflammation in the human body. The Company’s non-invasive bioelectric medical devices are designed to target inflammation, cardiovascular diseases, chronic kidney disease, and central nervous system disorders (“CNS” disorders).

The Company’s non-invasive Electroceutical® therapeutics device, SofPulse®, using pulsed short-wave radiofrequency at 27.12 MHz has been FDA-Cleared and CE Marked for the palliative treatment of soft tissue injuries and post-operative plain and edema, and has CMS National Coverage for the treatment of chronic wounds. The Company’s current portfolio of pre-clinical stage Electroceutical® therapeutics devices address chronic kidney disease, liver disease non-alcoholic steatohepatitis (NASH), cardiovascular and peripheral artery disease (PAD) and ischemic stroke.

Endonovo’s core mission is to transform the field of medicine by developing safe, wearable, non-invasive bioelectric medical devices that deliver the Company’s Electroceutical^® Therapy. Endonovo’s bioelectric Electroceutical^® devices harnesses bioelectricity to restore key electrochemical processes that initiate anti-inflammatory processes and growth factors in the body necessary for healing to rapidly occur.

XML

Summary of significant accounting policies

9 Months Ended

Sep. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Summary of significant accounting policies

Note 2 – Summary of significant accounting policies.

Basis of Presentation and Principles of Consolidation

The accompanying unaudited interim condensed consolidated financial statements have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Article 8 of Regulation S-X. Accordingly, the financial statements do not include all of the information and notes required by GAAP for complete financial statements. The condensed consolidated financial statements as of September 30, 2021, and 2020, are unaudited; however, in the opinion of management such interim condensed consolidated financial statements reflect all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented. The accompanying financial information should be read in conjunction with the financial statements and the notes thereto in the Company’s most recent Annual Report on Form 10-K, as filed with the Securities and Exchange Commission (the “SEC”) on April 13, 2021. The results of operations for the period presented are not necessarily indicative of the results that might be expected for future interim periods or for the full year.

Liquidity and Going Concern

The Company’s unaudited condensed consolidated financial statements are prepared using GAAP applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable.

As of September 30, 2021, the Company had cash of approximately $6,000 and a working capital deficiency of approximately $20.2 million. During the nine months ended September 30, 2021, the Company used approximately $0.6 million of cash in its operation. The Company has incurred recurring losses resulting in an accumulated deficit of approximately $58.8 million as of September 30, 2021. These conditions raise substantial doubt as to its ability to continue as going concern within one year from issuance date of these financial statements.

During the nine months ended September 30, 2021, the Company has raised approximately $0.6 million in debt and equity financing. The Company is raising additional capital through debt and equity securities to continue the funding of its operations. However, there is no assurance that the Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.

No adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty. To reduce the risk of not being able to continue as a going concern, management is commercializing its FDA cleared and CE marked products and has commenced implementing its business plan to materialize revenues from potential, future, license agreements, has raised capital through the sale of its common stock, and the issuance of convertible promissory notes.

In March 2020, the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company’s business or ability to raise funds.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

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 amounts reported in the condensed consolidated financial statements and accompanying notes. Critical estimates include the value of shares issued for services, in connection with notes payable agreements, in connection with note extension agreements, and as repayment for outstanding debt, the useful lives of property and equipment, the valuation of the derivative liability, the valuation of warrants and stock options, and the valuation of deferred income tax assets. Management uses its historical records and knowledge of its business in making these estimates. Actual results could differ from these estimates.

Earnings (Loss) Per Share

The Company utilizes Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260, “Earnings per Share.” Basic earnings (loss) per share is computed based on the earnings (loss) attributable to common shareholders divided by the weighted average number of shares outstanding for the period excluding any dilutive effects of options, warrants, unvested share awards and convertible securities. Diluted earnings (loss) per common share is calculated similar to basic earnings (loss) per share except that the denominator is increased to include additional common share equivalents available upon exercise of stock option, warrants, common shares issuable under convertible debt and restricted stock using the treasury stock method. Dilutive common share equivalents include the dilutive effect of in-the-money share equivalents, which are calculated based on the average share price for each period using the treasury stock method, excluding any common share equivalents if their effect would be anti-dilutive. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. Securities that are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been antidilutive for the nine months ended September 30, 2021, include stock options, warrants, and notes payable. The Company has 3,013,730 options and 26,115 warrants to purchase common stock outstanding at September 30, 2021. The Company has 96,533 options and 56,914 warrants to purchase common stock outstanding at September 30, 2020.

The components of basic and diluted earnings per share for the nine months ended September 30, 2021, and 2020 were as follows:

	Nine months ended September 30,
	2021			2020
Numerator:
Net income (loss) attributable to common shareholders	$	(5,501,224	)	$	1,634,726
Effect of dilutive securities
Convertible notes		-			(5,063,936	)
Net loss for diluted earnings per share	$	(5,501,224	)	$	(3,429,210	)
Denominator:
Weighted-average number of common shares outstanding during the period		55,303,026			9,621,530
Dilutive effect of convertible notes payable		-			13,953,850
Common stock and common stock equivalents used for diluted earnings per share		55,303,026			23,575,380

Accounts Receivable

The Company uses the specific identification method for recording the provision for doubtful accounts, which was $0 as of September 30, 2021, and December 31, 2020. Account receivables are written off when all collection attempts have failed.

Research and Development

Costs relating to the development of new products are expensed as research and development as incurred in accordance with FASB Accounting Standards Codification (“ASC”) 730-10, Research and Development. Research and development costs amounted to $0 and $3,283 for the nine months ended September 30, 2021, and 2020, respectively, and are included in operating expenses in the condensed consolidated statements of operations.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Recently Issued Accounting Pronouncements

Accounting Principles Not Yet Adopted

In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), which addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. This amendment is effective for all entities, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted. The Company is evaluating the effects, if any, of the adoption of ASU 2021-04 guidance on the Company’s financial position, results of operations and cash flows.

Newly Adopted Accounting Principles

In August 2020, the FASB issued ASU No. 2020-06 (“ASU 2020-06”) “Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.” ASU 2020-06 simplifies the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments and convertible preferred stock. Limiting the accounting models results in fewer embedded conversion features being separately recognized from the host contract as compared with current GAAP. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting and (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. In addition, ASU 2020-06 amends the guidance for the derivatives scope exception for contracts in an entity’s own equity to reduce form-over-substance-based accounting conclusions. The Amendments also affects the diluted EPS calculation for instruments that may be settled in cash or shares and for convertible instruments. The amendments are effective for public entities excluding smaller reporting companies for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods. The Company adopted the new standard update on January 1, 2021, which did not result in a material impact on the Company’s condensed consolidated results of operations, financial position, and cash flows.

In December 2019, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The objective of this standard update is to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. This ASU also attempts to improve consistent application of and simplify U.S. GAAP for other areas of Topic 740 by clarifying and amending existing guidance. This standard update is effective for fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company adopted this ASU effective January 1, 2021, and the impact of adoption was not material to the Company’s financial position, results of operations and cash flows.

The Company has evaluated all the recent accounting pronouncements and determined that there are no other accounting pronouncements that will have a material effect on the Company’s financial statements.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

XML

Revenue Recognition

9 Months Ended

Sep. 30, 2021

Revenue from Contract with Customer [Abstract]

Revenue Recognition

Note 3 - Revenue Recognition

Contracts with Customers

The Company adopted ASC 606, Revenue from Contracts with Customers effective January 1, 2019, using the modified retrospective method applied to those contracts which were not substantially completed as of January 1, 2019. These standards provide guidance on recognizing revenue, including a five-step model to determine when revenue recognition is appropriate. The standard requires that an entity recognize revenue to depict the transfer of control of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.

The Company routinely plan on entering into contracts with customers that include general commercial terms and conditions, notification requirements for price increases, shipping terms and in most cases prices for the products and services that we offer. The Company’s performance obligations are established when a customer submits a purchase order notification (in writing, electronically or verbally) for goods and services, and we accept the order. The Company identified performance obligations as the delivery of the requested product or service in appropriate quantities and to the location specified in the customer’s contract and/or purchase order. The Company generally recognize revenue upon the satisfaction of these criteria when control of the product or service has been transferred to the customer at which time, the Company has an unconditional right to receive payment. The Company’s sales and sale prices are final, and our prices are not affected by contingent events that could impact the transaction price.

Revenues for our SofPulse® product is typically recognized at the time the product is shipped, at which time the title passes to the customer, and there are no further performance obligations.

In connection with offering products and services provided to the end user by third-party vendors, the Company reviews the relationship between us, the vendor, and the end user to assess whether revenue should be reported on a gross or net basis. In asserting whether revenue should be reported on a gross or net basis, the Company considers whether the Company acts as a principal in the transaction and control the goods and services used to fulfill the performance obligation(s) associated with the transaction.

Sources of Revenue

The Company has identified the following revenues by revenue source:

1. Medical care providers

As of September 30, 2021, and 2020, the sources of revenue were as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020
Direct sales- Medical care providers, gross	$	7,790	$	39,980	$	72,789	$	154,296
Total sources of revenue	$	7,790	$	39,980	$	72,789	$	154,296

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Warranty

Our general product warranties do not extend beyond an assurance that the product delivered will be consistent with stated specifications and do not include separate performance obligations.

Significant Judgments in the Application of the Guidance in ASC 606

There are no significant judgments associated with the satisfaction of our performance obligations. We generally satisfy performance obligations upon shipment of the product to the customer. This is consistent with the time in which the customer obtains control of the products. Performance obligations are also generally settled quickly after the purchase order acceptance, therefore the value of unsatisfied performance obligations at the end of any reporting period is generally immaterial.

We consider variable consideration in establishing the transaction price. Forms of variable consideration applicable to our arrangements include sales returns, rebates, volume-based bonuses, and prompt pay discounts. We use historical information along with an analysis of the expected value to properly calculate and to consider the need to constrain estimates of variable consideration. Such amounts are included as a reduction to revenue from the sale of products in the periods in which the related revenue is recognized and adjusted in future periods as necessary.

Practical Expedients

Our payment terms for sales direct to distributors are substantially less than the one-year collection period that falls within the practical expedient in determination of whether a significant financing component exists.

XML

Property, Plant and Equipment

9 Months Ended

Sep. 30, 2021

Property, Plant and Equipment [Abstract]

Property, Plant and Equipment

Note 4 – Property, Plant and Equipment

The following is a summary of equipment, at cost, less accumulated depreciation at September 30, 2021, and December 31, 2020:

	September 30, 2021		December 31, 2020
Autos	$	64,458	$	64,458
Medical equipment		13,969		13,969
Other equipment		11,367		11,367
		89,794		89,794
Less accumulated depreciation		89,794		88,214
	$	-	$	1,580

Depreciation expense for the nine months ended September 30, 2021, and 2020 was $1,580 and $3,432, respectively.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

XML

Patents

9 Months Ended

Sep. 30, 2021

Goodwill and Intangible Assets Disclosure [Abstract]

Patents

Note 5 – Patents.

In December 2017, we acquired from Rio Grande Neurosciences, Inc. (RGN) a patent portfolio for $4,500,000. The earliest patents expire in 2024. The following is a summary of patents less accumulated amortization at September 30, 2021, and December 31, 2020: 

	September 30, 2021		December 31, 2020
Patents	$	4,500,000	$	4,500,000
Less accumulated amortization		2,425,916		1,940,732
Patents, net	$	2,074,084	$	2,559,268

Amortization expense associated with patents was $485,184 for the nine months ended September 30, 2021, and 2020.

The estimated future amortization expense related to patents as of September 30, 2021, is as follows:

Twelve Months Ending September 30,	Amount
2021	$	646,910
2022		646,910
2023		646,910
2024		133,354
Total	$	2,074,084

XML

Notes Payable

9 Months Ended

Sep. 30, 2021

Debt Disclosure [Abstract]

Notes Payable

Note 6- Notes Payable

Notes Payable

During the nine months ended September 30, 2021, the Company issued five (5) fixed rate promissory notes totaling $475,000 for funding of $475,000 with original terms of twelve months and interest rates of 15%. The holders of the promissory notes can convert the outstanding unpaid principal and accrued interest at a fixed conversion rate, subject to standard anti-dilution features.

During the nine months ended September 30, 2021, the Company amended the terms of two of its promissory notes to accelerate the conversion feature and amend the conversion price of the instruments. The Company recorded the modification in accordance with ASC 470-50 Debt-Modifications and Extinguishments and recorded $58,407 as loss from debt extinguishment in the condensed consolidated statements of operations.

During the nine months ended September 30, 2021, the Company settled one of its promissory notes by issuing 1,515,152 restricted shares of the Company’s common stock with a fifteen percent (15%) make-whole provision. The Company recorded a gain on debt extinguishment of approximately $128,000.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

During the nine months ended September 30, 2021, the Company paid $3,000 in cash for one of its fixed rate promissory notes.

During the nine months ended September 30, 2021, the Company converted $358,443 in principal and $99,892 in accrued but unpaid interest into 25,690,651 shares of common stock.

The gross amount of all convertible notes with variable conversion rates outstanding as of September 30, 2021 is $4,770,926, of which $2,660,476 are past maturity.

Notes payable to a former related party in the aggregate amount of $132,600 were outstanding at September 30, 2021, which are past maturity date. The notes bear interest between 10% and 12% per annum. During the nine months ended September 30, 2021, the Company paid $10,400 in principal to this former related party.

As of September 30, 2021, fixed rate notes payable outstanding totaled $1,292,154, of which $85,154 is past maturity. 

	September 30, 2021			December 31, 2020
Notes payable at beginning of period	$	6,835,196		$	6,874,795
Notes payable issued		475,000			1,364,611
Liquidated damages		-			452,095
Note modification		-			25,190
Loan fees added to note payable		-			120,389
Repayments of notes payable in cash		(13,400	)		(22,000	)
Settlements on note payable		(117,770	)		(697,253	)
Less amounts converted to stock		(358,443	)		(1,282,631	)
Notes payable at end of period		6,820,583			6,835,196
Less debt discount		(48,927	)		(201,157	)
	$	6,771,656		$	6,634,039
Notes payable issued to a former related party	$	132,600		$	143,000
Notes payable issued to non-related parties	$	6,639,056		$	6,491,039

The maturity dates on the notes-payable are as follows: 

	Notes to
12 months ending,	Former Related party		Non-related parties		Total
Past due	$	132,600	$	3,370,533	$	3,503,133
September 30, 2022		-		3,317,450		3,317,450
	$	132,600	$	6,687,983	$	6,820,583

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

XML

Shareholders’ Deficit

9 Months Ended

Sep. 30, 2021

Equity [Abstract]

Shareholders’ Deficit

Note 7 - Shareholders’ Deficit

Preferred Stock

The Company has authorized 5,000,000 shares of preferred stock which have been designated as follows:

	Number of		Number of Shares Outstanding
	Shares Authorized		at September 30, 2021		Par Value		Liquidation Value
Series AA		1,000,000		25,000	$	0.0010	$	-
Preferred Series B		50,000		600	$	0.0001	$	100
Preferred Series C		8,000		738	$	0.0001	$	1,000
Preferred Series D		20,000		305	$	0.0001	$	1,000
Undesignated		3,922,000		-		-		-

Series AA Preferred Shares

On February 22, 2013, the Board of Directors of the Company authorized an amendment to the Company’s Articles of Incorporation, as amended (the “Articles of Incorporation”), in the form of a Certificate of Designation that authorized the issuance of up to one million (1,000,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.

Each holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one hundred thousand (100,000) votes for each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled to vote at each meeting of stockholders of the Company. The Series AA Super Voting Preferred Stockholders will receive no dividends nor any value on liquidation. As of September 30, 2021, there were 25,000 shares of Series AA Preferred stock outstanding.

Series B Convertible Preferred Stock

On February 7, 2017, the Company filed a certificate of designation for 50,000 shares of Series B Convertible Preferred Stock designated as Series B (“Series B”) which are authorized and convertible, at the option of the holder, commencing six months from the date of issuance into common shares and warrants. For each share of Series B, the holder, on conversion, shall receive the stated value divided by 75% of the market price on the date of purchase of Series B and a three-year warrant exercisable into up to a like amount of common shares with an exercise price of 150% of the market price as defined in the Certificate of Designation. Dividends shall be paid only if dividends on the Company’s issued and outstanding Common Stock are paid, and the amount paid to the Series B holder will be as though the conversion shares had been issued. The Series B holders have no voting rights. Upon liquidation, the holder of Series B, shall be entitled to receive an amount equal to the stated value, $100 per share, plus any accrued and unpaid dividends thereon before any distribution is made to Series C Secured Redeemable Preferred Stock or common stockholders. As of September 30, 2021, 600 shares of Series B are outstanding.

Series C Convertible Redeemable Preferred Stock

On December 22, 2017, the Company filed a certificate of designation for 8,000 shares of Series C Secured Redeemable Preferred Stock (“Series C”). Each share of the C Preferred is entitled to receive a $20.00 quarterly dividend commencing March 31, 2018, and each quarter thereafter and is to be redeemed for the stated value, $1,000 per share, plus accrued dividends in cash (i) at the Company’s option, commencing one year from issuance and (ii) mandatorily as of December 31, 2019. Management determined that the Series C should be classified as liability per the guidance in ASC 480 Distinguishing Liabilities from Equity as of December 31, 2019. On January 29, 2020, the Company filed the amended and restated certificate of designation fort its Series C Secured Redeemable Preferred Stock. The amendment changed the rights of the Series C by (a) removing the requirement to redeem the Series C, (b) removing the obligation to pay dividends on the Series C, (c) Allowing the holders of shares of Series C to convert the stated value of their shares into common stock of the Company at 75% of the closing price of such common stock on the day prior to the conversion. The C Preferred does not have any rights to vote with the common stock.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Upon liquidation, the holder of Series C, shall be entitled to receive an amount equal to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before any distribution is made to common stockholders but after distributions are made to holders of Series B.

During the nine months ended September 30, 2021, and 2020, the Company converted 25 and 1,051 shares of Series C into 1,111,111 and 2,754,822 shares of common stock. As of September 30, 2021, there are 738 shares of Series C outstanding.

Series D Convertible Preferred Stock

On November 11, 2019, the Company filed a certificate of designation for 20,000 shares of Series D Convertible Preferred Stock designated as Series D (“Series D”), which are authorized and convertible, at the option of the holder, at any time from the date of issuance, into shares of common shares. On or prior to August 1, 2020, for each share of Series D, the holder, on conversion, shall receive a number of common shares equal to 0.01% of the Company’s issued and outstanding shares on conversion date and for conversion on or after August 2, 2020, the holder shall receive conversion shares as though the conversion date was August 1, 2020, with no further adjustments for issuances by the Company of common stock after August 1, 2020, except for stock split or reverse stock splits of the common stock. Management classified the Series D in permanent equity as of September 30, 2021.

The Series D holders have no voting rights. Upon liquidation, the holder of Series D, shall be entitled to receive an amount equal to the stated value, $1,000 per share, plus any accrued and unpaid dividends thereon before any distribution is made to common stockholders. The Company did not issue any shares of Series D in the nine months ended September 30, 2021. As of September 30, 2021, there are 305 shares of Series D outstanding.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Common Stock

Equity Purchase Line Agreement

On May 18, 2020, the Company and Cavalry Fund I LP (the “investor”) entered into an Equity Line Purchase Agreement (“ELPA”) pursuant to which the investor committed to purchase, subject to certain restrictions and conditions, up to $10,000,000 (the “Commitment”) worth of the Company’s common stock, over a period of 24 months from the effectiveness of the registration statement registering the resale of shares purchased by the investor pursuant to the ELPA.

The Company agreed to issue shares of its common stock (the “commitment shares”) to the investor having a market value of 5% of the commitment ($500,000 and 3,859,630 shares) based on the market price of the shares at the execution of the ELPA to be delivered in three tranches of 385,963 shares on: (i) the execution of the ELPA; (ii) thirty days after the effectiveness of the registration statement to be filed under the RRA (the “registration right agreement” or the “registration statement”), and (iii) 90 trading days after the effectiveness of the registration statement with the balance of the commitment shares to be issued pro-rata over the first $3,000,000 of puts in accordance with a formula set forth in the ELPA.

The ELPA provides that at any time after the effective date of the registration statement and provided the closing sale price of the common shares on the OTCQB is not below $0.01, from time to time on any business day selected by the Company (the “Purchase Date”), the Company shall have the right, but not the obligation, to direct the investor to buy up to 300,000 shares of the common stock (the “regular purchase amount”) at a purchase price equal to the lower of: (i) the lowest applicable sales price on the date of the put and (ii) 85% of the arithmetic average of the 3 lowest closing prices for the common stock during the 10 consecutive trading days ending on the trading day immediately preceding such put date. The regular purchase amount may be increased as follows: to up to 400,000 shares of common stock if the closing price of the common shares is not below $0.25 per share and up to 500,000 shares if the closing price is not below $0.40 per share.

Under the ELPA the Company has the right to submit a regular purchase notice to the investor as often as every business day. The payment for the shares covered by each put notice will generally occur on the day following the put notice. The ELPA contains provisions which allow for the Company to make additional puts beyond the regular purchase amount at greater discounts to the market price of the common stock as forth in the ELPA.

The ELPA requires the Company to apply at least 50% of the proceeds of puts to the payment of certain variable rate convertible notes issued by the Company. The Company does not anticipate that it will raise any funds under the ELPA.

Activity during the nine months ended September 30, 2021

During the nine months ended September 30, 2021, the Company issued 25,690,651 shares of common stock for the conversion of principal notes and accrued interest in the amount of $458,335.

During the nine months ended September 30, 2021, the Company issued 4,333,668 shares of common stock labeled as commitment shares in connection with the issuance of promissory notes.

During the nine months ended September 30, 2021, the Company issued 7,000,000 shares of common stock pursuant to securities purchase agreement for total consideration of $126,000.

During the nine months ended September 30, 2021, the Company issued 1,111,111 shares of common stock with a value of $33,333, related to the conversion of Series C.

During the nine months ended September 30, 2021, the Company issued 4,020,986 shares of common stock with a value of $142,424, related to the settlement of debts, of which 2,505,834 shares of common stock were issued with a fair value of $84,697 to a former related party.

During the nine months ended September 30, 2021, the Company issued 2,500,000 shares of common stock in connection with the consulting agreement.

Activity during the nine months ended September 30, 2020

During the nine months ended September 30, 2020, pursuant to the execution of the ELPA, the Company issued 771,926 shares of common stock with a value of $97,918.

During the nine months ended September 30, 2020, the Company issued 8,501,004 shares of common stock for the conversion of notes and accrued interest in the amount of $1,381,650.

During the nine months ended September 30, 2020, the Company issued 2,754,822 shares of common stock with a value of $1,400,934, related to the conversion of Series C.

During the nine months ended September 30, 2020, the Company issued 58,428 shares of common stock to Series C with a value of $8,152 to convert into shares of common stock.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

During the nine months ended September 30, 2020, the Company issued 385,000 shares of common stock with a value of $39,500 related to services.

During the nine months ended September 30, 2020, the Company issued 409,000 shares with a value of $58,855 to one investor to exchange one variable convertible note with remaining principal of $283,000 past maturity for a fixed rate convertible note with principal of $525,000 and maturing one year from issuance. The Company recorded a loss on debt extinguishment of $151,496 for the fair value of the shares issued in accordance with guidance in ASC 470-50 Debt-Modifications and Extinguishments.

During the nine months ended September 30, 2020, the Company issued 1,234,568 shares of common stock in exchange for $100,000 cash pursuant to the Securities Purchase Agreement.

During the nine months ended September 30, 2020, the Company issued 1,500,000 shares of common stock for total value of $165,000 in exchange for 34,690 stock options regarding the ambiguity of price adjustment in the event of a reverse split that the Company completed on December 20, 2019.

During the nine months ended September 30, 2020, the Company modified the terms of its promissory note with one investor, which extended the maturity date of its promissory note and the issuance of 500,000 restricted stock with a fair value of $55,000. The recording of this transaction resulted in a loss on debt extinguishment of $55,000 per ASC 470-60 Troubled Debt Restructurings.

Stock Options

The balance of all stock options outstanding as of September 30, 2021, is as follows:

				Weighted Average		Weighted Average Remaining		Aggregate
				Exercise Price		Contractual		Intrinsic
	Options			Per Share		Term (years)		Value
Outstanding at January 1, 2021		3,014,080		$	0.37		1.67		-
Granted		-		$	-		-		-
Cancelled		(350	)	$	47.00		-		-
Exercised		-		$	-		-		-
Outstanding at September 30, 2021		3,013,730		$	0.37		0.92	$	-
Exercisable at September 30, 2021		1,263,730		$	0.67		0.95	$	-

Share-based compensation expense for the nine months ended September 30, 2021, totaled approximately $61,000.

The total unrecognized compensation expense amounts to approximately $137,000 and should be recognized evenly over 1.65 years.

On June 11, 2020, the Board of Directors approved the issuance of 74,668,000 non-incentive stock options to officers, directors, and key consultants. The key terms and conditions of the award have not been mutually understood and agreed upon, and as a result, the Company has not recognized stock compensation for such award for the nine months ended September 30, 2021.

Warrants

A summary of the status of the warrants granted under these agreements at September 30, 2021, and changes during the nine months then ended is presented below:

	Outstanding Warrants
				Weighted Average		Weighted Average Remaining
				Exercise Price		Contractual
	Shares			Per Share		Term (years)
Outstanding at January 1, 2021		39,295		$	200.72		0.93
Granted		-		$	-		-
Cancelled		(13,180	)	$	449.15		-
Exercised		-		$	-
Outstanding at September 30, 2021		26,115		$	76.76		0.51
Exercisable at September 30, 2021		26,115		$	76.76		0.51

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

XML

Related Party and former related parties Transactions

9 Months Ended

Sep. 30, 2021

Related Party Transactions [Abstract]

Related Party and former related parties Transactions

Note 8 – Related Party and former related parties Transactions.

One executive officer of the Company has agreed to defer a portion of his compensation until cash flow improves. As of September 30, 2021, the balance of the deferred compensation was $443,289, which reflects $225,000 accrual of deferred compensation and approximately $119,179 cash repayment of deferred compensation during the nine months ended September 30, 2021.

One former executive of the Company has agreed to defer a portion of his compensation until cash flow improves. As of September 30, 2021, the balance of his deferred compensation was $632,257. No activity occurred during the nine months ended September 30, 2021.

From time-to-time officer of the Company advance monies to the Company to cover costs. The balance of short-term advances due to one officer of the Company at September 30, 2021, was $6,529 and is included in the Company’s accounts payable balance as of September 30, 2021. During the nine months ended September 30, 2021, the Company’s executive officer advanced an aggregate amount of $13,405 for corporate expenses and notes repayment, of which $13,405 was repaid back as of September 30, 2021.

As of September 30, 2021, notes payable remain outstanding to the former President of the Company, in the amount of $132,600. As of September 30, 2021, accrued interests on these notes payable totaled $64,852, and are included in accrued expenses on the condensed consolidated balance sheet.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

XML

Fair Value Measurements

9 Months Ended

Sep. 30, 2021

Fair Value Disclosures [Abstract]

Fair Value Measurements

Note 9 – Fair Value Measurements

The Company has issued Variable Debentures which contained variable conversion rates based on unknown future prices of the Company’s common stock. This results in a conversion feature. The Company measures the conversion feature using the Black Scholes option pricing model using the following assumptions:

	Nine months ended September 30,
		2021	2020
Expected term		1 – 4 months	1 – 6 months
Exercise price		$0.012-$0.030	$0.05-$0.76
Expected volatility		177%-206%	157%-249%
Expected dividends		None	None
Risk-free interest rate		0.06% to 0.13%	0.03% to 1.54%
Forfeitures		None	None

The assumptions used in determining fair value represent management’s best estimates, but these estimates involve inherent uncertainties and the application of management’s judgment. As a result, if factors change, including changes in the market value of the Company’s common stock, managements’ assessment, or significant fluctuations in the volatility of the trading market for the Company’s common stock, the Company’s fair value estimates could be materially different in the future.

The Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Company’s stock price, which is subject to significant fluctuation and is not under its control. The resulting effect on net loss is therefore subject to significant fluctuation and will continue to be so until the Company’s Variable Debentures, which the convertible feature is associated with, are converted into common stock or paid in full with cash. Assuming all other fair value inputs remain constant, the Company will record non-cash expense when its stock price increases and non-cash income when its stock price decreases.

The following table presents changes in the liabilities with significant unobservable inputs (level 3) for the nine months ended September 30, 2021:

	Derivative
	Liability
Balance December 31, 2020	$	4,202,597
Extinguishment		(133,386	)
Debt conversion		(585,857	)
Change in estimated fair value		2,962,795
Balance September 30, 2021	$	6,446,149

Accounting guidance on fair value measurements and disclosures defines fair value, establishes a framework for measuring the fair value of assets and liabilities using a hierarchy system, and defines required disclosures. It clarifies that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity transacts business.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

The Company’s balance sheet contains derivative liabilities that are recorded at fair value on a recurring basis. The three-level valuation hierarchy for disclosure of fair value is as follows:

Level 1: uses quoted market prices in active markets for identical assets or liabilities.

Level 2: uses observable market-based inputs or unobservable inputs that are corroborated by market data.

Level 3: uses unobservable inputs that are not corroborated by market data.

The fair value of the Company’s recorded derivative liability is determined based on unobservable inputs that are not corroborated by market data, which require a Level 3 classification. A Black Scholes option pricing model was used to determine the fair value. The Company records derivative liability on the condensed consolidated balance sheets at fair value with changes in fair value recorded in the condensed consolidated statements of operation.

The following table presents balances in the liabilities with significant unobservable inputs (Level 3) as of September 30, 2021:

	Fair Value Measurements Using
		Quoted Prices in
		Active Markets for		Significant Other		Significant
		Identical Assets		Observable Inputs		Unobservable Inputs
		(Level 1)		(Level 2)		(Level 3)		Total
As of September 30, 2021
Derivative liability	$	-	$	-	$	6,446,149	$	6,446,149
Total	$	-	$	-	$	6,446,149	$	6,446,149

XML

Commitments and Contingencies

9 Months Ended

Sep. 30, 2021

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Note 10 – Commitments and Contingencies

Legal Matters

The Company is a defendant in a case brought by Auctus Fund, LLC seeking to enforce a variable rate convertible note dated in August 2019, which was in the original amount of $275,250 and claiming damages in excess of $500,000, including other unspecified damages and attorney fees. The Company is vigorously defending the action and has filed an answer with counterclaims. While the matter is in its early stages and there are always uncertainties in litigation, management does not believe that the litigation will have a result significantly adverse to the Company. As of September 30, 2021, the balance of the variable rate convertible note is approximately $164,000, excluding approximately $31,000 in accrued interest.

The Company is subject to certain legal proceedings, which it considers routine to its business activities. As of September 30, 2021, the Company believes, after consultation with legal counsel, that the ultimate outcome of such legal proceedings, whether individually or in the aggregate, is not likely to have a material adverse effect on the Company’s financial position, results of operations or liquidity.

XML

Concentrations

9 Months Ended

Sep. 30, 2021

Risks and Uncertainties [Abstract]

Concentrations

Note 11 – Concentrations.

Sales

During the nine months ended September 30, 2021, we had two significant customers, which accounted for approximately 61% of sales.

Supplier

We also have a single source for our bioelectric medical devices, which account for 100% of our sales. The interruption of products provided by this supplier would adversely affect our business and financial condition unless an alternative source of products could be found.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Accounts Receivable

At September 30, 2021, we had one customer which accounted for approximately 64% of our account receivable balances.

XML

Subsequent Events

9 Months Ended

Sep. 30, 2021

Subsequent Events [Abstract]

Subsequent Events

Note 12 – Subsequent Events

Subsequent to September 30, 2021, an aggregate of 1,770,656 shares of restricted common stock were issued on the conversion of $35,153 of principal and $260 of accrued interest pursuant to fixed promissory notes.

Subsequent to September 30, 2021, the Company executed two convertible notes for aggregate principal of $175,000, carrying coupon of 15%, with due date one year from issuance date, convertible six months from issuance date at a fixed conversion rate.

Subsequent to September 30, 2021, the Company agreed to issue 1,225,000 commitment shares pursuant to securities purchase agreement executed in conjunction with the two convertible notes executed post September 30, 2021.

The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The Management of the Company determined that there were no other reportable subsequent events to be disclosed besides those noted above.

XML

Summary of significant accounting policies (Policies)

9 Months Ended

Sep. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Presentation and Principles of Consolidation

Basis of Presentation and Principles of Consolidation

The accompanying unaudited interim condensed consolidated financial statements have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Article 8 of Regulation S-X. Accordingly, the financial statements do not include all of the information and notes required by GAAP for complete financial statements. The condensed consolidated financial statements as of September 30, 2021, and 2020, are unaudited; however, in the opinion of management such interim condensed consolidated financial statements reflect all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented. The accompanying financial information should be read in conjunction with the financial statements and the notes thereto in the Company’s most recent Annual Report on Form 10-K, as filed with the Securities and Exchange Commission (the “SEC”) on April 13, 2021. The results of operations for the period presented are not necessarily indicative of the results that might be expected for future interim periods or for the full year.

Liquidity and Going Concern

Liquidity and Going Concern

The Company’s unaudited condensed consolidated financial statements are prepared using GAAP applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable.

As of September 30, 2021, the Company had cash of approximately $6,000 and a working capital deficiency of approximately $20.2 million. During the nine months ended September 30, 2021, the Company used approximately $0.6 million of cash in its operation. The Company has incurred recurring losses resulting in an accumulated deficit of approximately $58.8 million as of September 30, 2021. These conditions raise substantial doubt as to its ability to continue as going concern within one year from issuance date of these financial statements.

During the nine months ended September 30, 2021, the Company has raised approximately $0.6 million in debt and equity financing. The Company is raising additional capital through debt and equity securities to continue the funding of its operations. However, there is no assurance that the Company can raise enough funds or generate sufficient revenues to pay its obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.

No adjustments have been made to the carrying value of assets or liabilities as a result of this uncertainty. To reduce the risk of not being able to continue as a going concern, management is commercializing its FDA cleared and CE marked products and has commenced implementing its business plan to materialize revenues from potential, future, license agreements, has raised capital through the sale of its common stock, and the issuance of convertible promissory notes.

In March 2020, the World Health Organization declared coronavirus COVID-19 a global pandemic. This contagious disease outbreak, which has continued to spread, and any related adverse public health developments, has adversely affected workforces, economies, and financial markets globally, potentially leading to an economic downturn. It is not possible for the Company to predict the duration or magnitude of the adverse results of the outbreak and its effects on the Company’s business or ability to raise funds.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Use of Estimates

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 amounts reported in the condensed consolidated financial statements and accompanying notes. Critical estimates include the value of shares issued for services, in connection with notes payable agreements, in connection with note extension agreements, and as repayment for outstanding debt, the useful lives of property and equipment, the valuation of the derivative liability, the valuation of warrants and stock options, and the valuation of deferred income tax assets. Management uses its historical records and knowledge of its business in making these estimates. Actual results could differ from these estimates.

Earnings (Loss) Per Share

Earnings (Loss) Per Share

The Company utilizes Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260, “Earnings per Share.” Basic earnings (loss) per share is computed based on the earnings (loss) attributable to common shareholders divided by the weighted average number of shares outstanding for the period excluding any dilutive effects of options, warrants, unvested share awards and convertible securities. Diluted earnings (loss) per common share is calculated similar to basic earnings (loss) per share except that the denominator is increased to include additional common share equivalents available upon exercise of stock option, warrants, common shares issuable under convertible debt and restricted stock using the treasury stock method. Dilutive common share equivalents include the dilutive effect of in-the-money share equivalents, which are calculated based on the average share price for each period using the treasury stock method, excluding any common share equivalents if their effect would be anti-dilutive. In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. Securities that are excluded from the calculation of weighted average dilutive common shares because their inclusion would have been antidilutive for the nine months ended September 30, 2021, include stock options, warrants, and notes payable. The Company has 3,013,730 options and 26,115 warrants to purchase common stock outstanding at September 30, 2021. The Company has 96,533 options and 56,914 warrants to purchase common stock outstanding at September 30, 2020.

The components of basic and diluted earnings per share for the nine months ended September 30, 2021, and 2020 were as follows:

	Nine months ended September 30,
	2021			2020
Numerator:
Net income (loss) attributable to common shareholders	$	(5,501,224	)	$	1,634,726
Effect of dilutive securities
Convertible notes		-			(5,063,936	)
Net loss for diluted earnings per share	$	(5,501,224	)	$	(3,429,210	)
Denominator:
Weighted-average number of common shares outstanding during the period		55,303,026			9,621,530
Dilutive effect of convertible notes payable		-			13,953,850
Common stock and common stock equivalents used for diluted earnings per share		55,303,026			23,575,380

Accounts Receivable

Accounts Receivable

The Company uses the specific identification method for recording the provision for doubtful accounts, which was $0 as of September 30, 2021, and December 31, 2020. Account receivables are written off when all collection attempts have failed.

Research and Development

Research and Development

Costs relating to the development of new products are expensed as research and development as incurred in accordance with FASB Accounting Standards Codification (“ASC”) 730-10, Research and Development. Research and development costs amounted to $0 and $3,283 for the nine months ended September 30, 2021, and 2020, respectively, and are included in operating expenses in the condensed consolidated statements of operations.

Endonovo Therapeutics, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements (continued)

Recently Issued Accounting Pronouncements

Recently Issued Accounting Pronouncements

Accounting Principles Not Yet Adopted

In May 2021, the FASB issued ASU 2021-04, Earnings Per Share (Topic 260), Debt-Modifications and Extinguishments (Subtopic 470-50), Compensation-Stock Compensation (Topic 718), and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40), which addresses issuer’s accounting for certain modifications or exchanges of freestanding equity-classified written call options. This amendment is effective for all entities, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted. The Company is evaluating the effects, if any, of the adoption of ASU 2021-04 guidance on the Company’s financial position, results of operations and cash flows.

Newly Adopted Accounting Principles

In August 2020, the FASB issued ASU No. 2020-06 (“ASU 2020-06”) “Debt-Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging-Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity.” ASU 2020-06 simplifies the accounting for convertible instruments by reducing the number of accounting models for convertible debt instruments and convertible preferred stock. Limiting the accounting models results in fewer embedded conversion features being separately recognized from the host contract as compared with current GAAP. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting and (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. In addition, ASU 2020-06 amends the guidance for the derivatives scope exception for contracts in an entity’s own equity to reduce form-over-substance-based accounting conclusions. The Amendments also affects the diluted EPS calculation for instruments that may be settled in cash or shares and for convertible instruments. The amendments are effective for public entities excluding smaller reporting companies for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020, including interim periods. The Company adopted the new standard update on January 1, 2021, which did not result in a material impact on the Company’s condensed consolidated results of operations, financial position, and cash flows.

In December 2019, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The objective of this standard update is to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. This ASU also attempts to improve consistent application of and simplify U.S. GAAP for other areas of Topic 740 by clarifying and amending existing guidance. This standard update is effective for fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company adopted this ASU effective January 1, 2021, and the impact of adoption was not material to the Company’s financial position, results of operations and cash flows.

The Company has evaluated all the recent accounting pronouncements and determined that there are no other accounting pronouncements that will have a material effect on the Company’s financial statements.

XML

Summary of significant accounting policies (Tables)

9 Months Ended

Sep. 30, 2021

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Schedule of Earnings (Loss) Per Share

The components of basic and diluted earnings per share for the nine months ended September 30, 2021, and 2020 were as follows:

	Nine months ended September 30,
	2021			2020
Numerator:
Net income (loss) attributable to common shareholders	$	(5,501,224	)	$	1,634,726
Effect of dilutive securities
Convertible notes		-			(5,063,936	)
Net loss for diluted earnings per share	$	(5,501,224	)	$	(3,429,210	)
Denominator:
Weighted-average number of common shares outstanding during the period		55,303,026			9,621,530
Dilutive effect of convertible notes payable		-			13,953,850
Common stock and common stock equivalents used for diluted earnings per share		55,303,026			23,575,380

XML

Revenue Recognition (Tables)

9 Months Ended

Sep. 30, 2021

Revenue from Contract with Customer [Abstract]

Schedule of Source of Revenue

As of September 30, 2021, and 2020, the sources of revenue were as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020
Direct sales- Medical care providers, gross	$	7,790	$	39,980	$	72,789	$	154,296
Total sources of revenue	$	7,790	$	39,980	$	72,789	$	154,296

XML

Property, Plant and Equipment (Tables)

9 Months Ended

Sep. 30, 2021

Property, Plant and Equipment [Abstract]

Summary of Property, Plant and Equipment

The following is a summary of equipment, at cost, less accumulated depreciation at September 30, 2021, and December 31, 2020:

	September 30, 2021		December 31, 2020
Autos	$	64,458	$	64,458
Medical equipment		13,969		13,969
Other equipment		11,367		11,367
		89,794		89,794
Less accumulated depreciation		89,794		88,214
	$	-	$	1,580

XML

Patents (Tables)

9 Months Ended

Sep. 30, 2021

Goodwill and Intangible Assets Disclosure [Abstract]

Schedule of Patents

	September 30, 2021		December 31, 2020
Patents	$	4,500,000	$	4,500,000
Less accumulated amortization		2,425,916		1,940,732
Patents, net	$	2,074,084	$	2,559,268

Schedule of Estimated Future Amortization Expense

Twelve Months Ending September 30,	Amount
2021	$	646,910
2022		646,910
2023		646,910
2024		133,354
Total	$	2,074,084

XML

Notes Payable (Tables)

9 Months Ended

Sep. 30, 2021

Debt Disclosure [Abstract]

Schedule of Notes Payable

	September 30, 2021			December 31, 2020
Notes payable at beginning of period	$	6,835,196		$	6,874,795
Notes payable issued		475,000			1,364,611
Liquidated damages		-			452,095
Note modification		-			25,190
Loan fees added to note payable		-			120,389
Repayments of notes payable in cash		(13,400	)		(22,000	)
Settlements on note payable		(117,770	)		(697,253	)
Less amounts converted to stock		(358,443	)		(1,282,631	)
Notes payable at end of period		6,820,583			6,835,196
Less debt discount		(48,927	)		(201,157	)
	$	6,771,656		$	6,634,039
Notes payable issued to a former related party	$	132,600		$	143,000
Notes payable issued to non-related parties	$	6,639,056		$	6,491,039

Schedule of Maturity Dates of Notes Payable

The maturity dates on the notes-payable are as follows: 

	Notes to
12 months ending,	Former Related party		Non-related parties		Total
Past due	$	132,600	$	3,370,533	$	3,503,133
September 30, 2022		-		3,317,450		3,317,450
	$	132,600	$	6,687,983	$	6,820,583

XML

Shareholders’ Deficit (Tables)

9 Months Ended

Sep. 30, 2021

Equity [Abstract]

Schedule of Preferred Stock

	Number of		Number of Shares Outstanding
	Shares Authorized		at September 30, 2021		Par Value		Liquidation Value
Series AA		1,000,000		25,000	$	0.0010	$	-
Preferred Series B		50,000		600	$	0.0001	$	100
Preferred Series C		8,000		738	$	0.0001	$	1,000
Preferred Series D		20,000		305	$	0.0001	$	1,000
Undesignated		3,922,000		-		-		-

Schedule of Stock Options Outstanding

The balance of all stock options outstanding as of September 30, 2021, is as follows:

				Weighted Average		Weighted Average Remaining		Aggregate
				Exercise Price		Contractual		Intrinsic
	Options			Per Share		Term (years)		Value
Outstanding at January 1, 2021		3,014,080		$	0.37		1.67		-
Granted		-		$	-		-		-
Cancelled		(350	)	$	47.00		-		-
Exercised		-		$	-		-		-
Outstanding at September 30, 2021		3,013,730		$	0.37		0.92	$	-
Exercisable at September 30, 2021		1,263,730		$	0.67		0.95	$	-

Schedule of Warrants Outstanding

A summary of the status of the warrants granted under these agreements at September 30, 2021, and changes during the nine months then ended is presented below:

	Outstanding Warrants
				Weighted Average		Weighted Average Remaining
				Exercise Price		Contractual
	Shares			Per Share		Term (years)
Outstanding at January 1, 2021		39,295		$	200.72		0.93
Granted		-		$	-		-
Cancelled		(13,180	)	$	449.15		-
Exercised		-		$	-
Outstanding at September 30, 2021		26,115		$	76.76		0.51
Exercisable at September 30, 2021		26,115		$	76.76		0.51

XML

Fair Value Measurements (Tables)

9 Months Ended

Sep. 30, 2021

Fair Value Disclosures [Abstract]

Schedule of Conversion Feature Using Black Scholes Option Pricing Model

	Nine months ended September 30,
		2021	2020
Expected term		1 – 4 months	1 – 6 months
Exercise price		$0.012-$0.030	$0.05-$0.76
Expected volatility		177%-206%	157%-249%
Expected dividends		None	None
Risk-free interest rate		0.06% to 0.13%	0.03% to 1.54%
Forfeitures		None	None

Schedule of Fair Value of Derivative Liability

	Derivative
	Liability
Balance December 31, 2020	$	4,202,597
Extinguishment		(133,386	)
Debt conversion		(585,857	)
Change in estimated fair value		2,962,795
Balance September 30, 2021	$	6,446,149

Schedule of Liabilities Significant Unobservable Inputs

The following table presents balances in the liabilities with significant unobservable inputs (Level 3) as of September 30, 2021:

	Fair Value Measurements Using
		Quoted Prices in
		Active Markets for		Significant Other		Significant
		Identical Assets		Observable Inputs		Unobservable Inputs
		(Level 1)		(Level 2)		(Level 3)		Total
As of September 30, 2021
Derivative liability	$	-	$	-	$	6,446,149	$	6,446,149
Total	$	-	$	-	$	6,446,149	$	6,446,149

XML

Schedule of Earnings (Loss) Per Share (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Sep. 30, 2021	Sep. 30, 2020
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Net income (loss) attributable to common shareholders			$ (5,501,224)	$ 1,634,726
Convertible notes				(5,063,936)
Net loss for diluted earnings per share			$ (5,501,224)	$ (3,429,210)
Weighted-average number of common shares outstanding during the period	66,291,292	16,137,373	55,303,026	9,621,530
Dilutive effect of convertible notes payable				13,953,850
Common stock and common stock equivalents used for diluted earnings per share	66,291,292	16,137,373	55,303,026	23,575,380

XML

Summary of significant accounting policies (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Dec. 31, 2020
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Cash	$ 6,000
Working capital deficiency	20,200,000
Net cash used in operating activities	600,000
Accumulated deficit	58,839,746		$ 53,338,522
Proceeds from debt and equity financing	$ 600,000
Stock option issued	3,013,730	96,533
Warrant to purchase common stock	26,115	56,914
Accounts Receivable, Allowance for Credit Loss, Current	$ 0		$ 0
Research and Development Expense	$ 0	$ 3,283

XML

Schedule of Source of Revenue (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Sep. 30, 2021	Sep. 30, 2020
Disaggregation of Revenue [Line Items]
Total sources of revenue	$ 7,790	$ 39,980	$ 72,789	$ 154,296
Direct Sales- Medical Care Providers [Member]
Disaggregation of Revenue [Line Items]
Total sources of revenue	$ 7,790	$ 39,980	$ 72,789	$ 154,296

XML

Summary of Property, Plant and Equipment (Details) - USD ($)	Sep. 30, 2021	Dec. 31, 2020
Property, Plant and Equipment [Line Items]
Property, Plant and Equipment, gross	$ 89,794	$ 89,794
Less accumulated depreciation	89,794	88,214
Property, Plant and Equipment, net		1,580
Autos [Member]
Property, Plant and Equipment [Line Items]
Property, Plant and Equipment, gross	64,458	64,458
Medical Equipment [Member]
Property, Plant and Equipment [Line Items]
Property, Plant and Equipment, gross	13,969	13,969
Other Equipment [Member]
Property, Plant and Equipment [Line Items]
Property, Plant and Equipment, gross	$ 11,367	$ 11,367

XML

Property, Plant and Equipment (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020
Property, Plant and Equipment [Abstract]
Depreciation expense	$ 1,580	$ 3,432

XML

Schedule of Patents (Details) - USD ($)	Sep. 30, 2021	Dec. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]
Patents	$ 4,500,000	$ 4,500,000
Less accumulated amortization	2,425,916	1,940,732
Patents, net	$ 2,074,084	$ 2,559,268

XML

Schedule of Estimated Future Amortization Expense (Details) - USD ($)	Sep. 30, 2021	Dec. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]
2021	$ 646,910
2022	646,910
2023	646,910
2024	133,354
Patents, net	$ 2,074,084	$ 2,559,268

XML

Patents (Details Narrative) - USD ($)	1 Months Ended	9 Months Ended
	Dec. 31, 2017	Sep. 30, 2021	Sep. 30, 2020
Amortization expense		$ 485,184	$ 485,184
Rio Grande Neurosciences, Inc. [Member]
Acquisition of patents	$ 4,500,000
Patents expiration period	2024

XML

Schedule of Notes Payable (Details) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2021	Dec. 31, 2020
Debt Disclosure [Abstract]
Notes payable at beginning of period	$ 6,835,196	$ 6,874,795
Notes payable issued	475,000	1,364,611
Liquidated damages		452,095
Note modification		25,190
Loan fees added to note payable		120,389
Repayments of notes payable in cash	(13,400)	(22,000)
Settlements on note payable	(117,770)	(697,253)
Less amounts converted to stock	(358,443)	(1,282,631)
Notes payable at end of period	6,820,583	6,835,196
Less debt discount	(48,927)	(201,157)
Note payable, net	6,771,656	6,634,039
Notes payable issued to a former related party	132,600	143,000
Notes payable issued to non-related parties	$ 6,639,056	$ 6,491,039

XML

Schedule of Maturity Dates of Notes Payable (Details)	Sep. 30, 2021 USD ($)
Defined Benefit Plan Disclosure [Line Items]
Past due	$ 3,503,133
June 30, 2022	3,317,450
Total	6,820,583
Former Related Party [Member]
Defined Benefit Plan Disclosure [Line Items]
Past due	132,600
June 30, 2022
Total	132,600
Non-Related Parties [Member]
Defined Benefit Plan Disclosure [Line Items]
Past due	3,370,533
June 30, 2022	3,317,450
Total	$ 6,687,983

XML

Notes Payable (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Dec. 31, 2020	Dec. 31, 2019
Short-term Debt [Line Items]
Promissory notes	$ 6,820,583		$ 6,835,196	$ 6,874,795
Proceeds from Notes Payable	$ 475,000	$ 401,424
Debt instrument, interest rate	15.00%
Gain on debt extinguishment	$ 28,536	$ (564,385)
Notes Payable, Related Parties, Current	132,600		$ 143,000
Gain (Loss) on Derivative Instruments [Member]
Short-term Debt [Line Items]
Gain on debt extinguishment	58,407
Two Promissory Notes [Member]
Short-term Debt [Line Items]
Promissory notes	475,000
Proceeds from Notes Payable	$ 475,000
Debt instrument description	original terms of twelve months and interest rates of 15%. The holders of the promissory notes can convert the outstanding unpaid principal and accrued interest at a fixed conversion rate, subject to standard anti-dilution features.
One Promissory Notes [Member]
Short-term Debt [Line Items]
Gain on debt extinguishment	$ 128,000
Number of shares issued for debt	1,515,152
Percentage of debt provision	15.00%
Promissory Notes [Member]
Short-term Debt [Line Items]
Repayment of debt	$ 3,000
Debt conversion, value	358,443
Accrued interest	$ 99,892
Debt conversion, stock issued	25,690,651
Convertible Debentures One [Member]
Short-term Debt [Line Items]
Convertible Debt	$ 4,770,926
Convertible Debentures One [Member] | Past Maturity [Member]
Short-term Debt [Line Items]
Convertible Debt	2,660,476
Notes Payable [Member] | Related Party [Member]
Short-term Debt [Line Items]
Repayment of debt	10,400
Notes Payable, Related Parties, Current	$ 132,600
Notes Payable [Member] | Related Party [Member] | Minimum [Member]
Short-term Debt [Line Items]
Debt instrument, interest rate	10.00%
Notes Payable [Member] | Related Party [Member] | Maximum [Member]
Short-term Debt [Line Items]
Debt instrument, interest rate	12.00%
Notes Payable One [Member]
Short-term Debt [Line Items]
Promissory notes	$ 1,292,154
Notes Payable One [Member] | Past Maturity [Member]
Short-term Debt [Line Items]
Promissory notes	$ 85,154

XML

Schedule of Preferred Stock (Details)	Sep. 30, 2021 USD ($) $ / shares shares
Series AA [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of Shares Authorized	1,000,000
Number of Shares Outstanding	25,000
Par Value | $ / shares	$ 0.0010
Liquidation Value | $
Preferred Series B [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of Shares Authorized	50,000
Number of Shares Outstanding	600
Par Value | $ / shares	$ 0.0001
Liquidation Value | $	$ 100
Preferred Series C [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of Shares Authorized	8,000
Number of Shares Outstanding	738
Par Value | $ / shares	$ 0.0001
Liquidation Value | $	$ 1,000
Preferred Series D [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of Shares Authorized	20,000
Number of Shares Outstanding	305
Par Value | $ / shares	$ 0.0001
Liquidation Value | $	$ 1,000
Undesignated [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of Shares Authorized	3,922,000
Number of Shares Outstanding
Par Value | $ / shares
Liquidation Value | $

XML

Schedule of Stock Options Outstanding (Details) - USD ($)		9 Months Ended
	Jun. 11, 2020	Sep. 30, 2021
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Stock Option Outstanding, Granted	74,668,000
Stock Options [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Stock Option Outstanding, Beginning Balance		3,014,080
Weighted Average Exercise Price, Beginning Balance		$ 0.37
Weighted Average Remaining Contractual Term (years), Outstanding Beginning		1 year 8 months 1 day
Aggregated Intrinsic Value, Outstanding Beginning Balance
Stock Option Outstanding, Granted
Weighted Average Exercise Price, Granted
Weighted Average Remaining Contractual Term (years), Granted
Aggregated Intrinsic Value, Outstanding, Granted
Stock Option Outstanding, Cancelled		(350)
Weighted Average Exercise Price, Cancelled		$ 47.00
Weighted Average Remaining Contractual Term (years), Cancelled
Aggregated Intrinsic Value, Outstanding, Cancelled
Stock Option Outstanding, Exercised
Weighted Average Exercise Price, Exercised
Weighted Average Remaining Contractual Term (years), Exercised
Aggregated Intrinsic Value, Outstanding, Exercised
Stock Option Outstanding, Ending Balance		3,013,730
Weighted Average Exercise Price, Ending Balance		$ 0.37
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term		11 months 1 day
Aggregated Intrinsic Value, Outstanding Ending
Stock Option Outstanding, Exercisable Ending Balance		1,263,730
Weighted Average Exercise Price, Exercisable Ending Balance		$ 0.67
Weighted Average Remaining Contractual Term (years), Exercisable		11 months 12 days
Aggregated Intrinsic Value, Exercisable Ending

XML

Schedule of Warrants Outstanding (Details) - Warrant [Member]	9 Months Ended
	Sep. 30, 2021 $ / shares shares
Accumulated Other Comprehensive Income (Loss) [Line Items]
Shares Outstanding, Beginning Balance | shares	39,295
Weighted-Average Exercise Price, Outstanding Beginning Balance | $ / shares	$ 200.72
Weighted Average Remaining Contractual Term (years), Outstanding Beginning	11 months 4 days
Shares, Granted | shares
Weighted-Average Exercise Price, Granted | $ / shares
Shares, Cancelled | shares	(13,180)
Weighted average Exercise price, Cancelled | $ / shares	$ 449.15
Shares, Exercised | shares
Weighted-Average Exercise Price, Exercised | $ / shares
Shares Outstanding, Ending Balance | shares	26,115
Weighted-Average Exercise Price, Outstanding Ending Balance | $ / shares	$ 76.76
Weighted Average Remaining Contractual Term (years), Outstanding Ending	6 months 3 days
Shares Exercisable, Ending Balance | shares	26,115
Weighted-Average Exercise Price, Exercisable Ending Balance | $ / shares	$ 76.76
Weighted Average Remaining Contractual Term (years), Exercisable Ending	6 months 3 days

XML

Shareholders’ Deficit (Details Narrative) - USD ($)								3 Months Ended						9 Months Ended
	Aug. 05, 2021	Jun. 11, 2020	May 18, 2020	Jan. 29, 2020	Dec. 22, 2017	Feb. 07, 2017	Feb. 22, 2013	Sep. 30, 2021	Jun. 30, 2021	Mar. 31, 2021	Sep. 30, 2020	Jun. 30, 2020	Mar. 31, 2020	Sep. 30, 2021	Sep. 30, 2020	Dec. 31, 2020	Nov. 11, 2019
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value								$ 20,491		$ 126,000	$ 100,000
Issuance of common stock														2,500,000
Common stock price per share								$ 0.0001						$ 0.0001		$ 0.0001
Shares issued for conversion of notes payable and accrued interest								$ 126,460	$ 116,546	$ 833,198	70,410	$ 475,962	$ 2,545,714
Common stock issued for services, shares															385,000
Common stock issued for services											36,000	3,500			$ 39,500
Gain on debt extinguishment														$ 28,536	(564,385)
Stock issued value conversion of series C induced to convert
Share-based compensation expenses														61,000
Unrecognized compensation expense														$ 137,000
Stock option to officers		74,668,000
Restricted Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Shares issued for conversion of notes payable and accrued interest, shares	1,770,656
Gain on debt extinguishment															$ 55,000
Restricted Stock, Shares Issued Net of Shares for Tax Withholdings															500,000
Stock issued value conversion of series C induced to convert															$ 55,000
One Investor [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value															$ 58,855
Issuance of common stock															409,000
Convertible note principal amount											283,000				$ 283,000
Convertible debt											$ 525,000				525,000
Gain on debt extinguishment															151,496
Promissory Notes [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock														4,333,668
Shares issued for conversion of notes payable and accrued interest, shares														25,690,651
Shares issued for conversion of notes payable and accrued interest														$ 458,335
Settlement of Debt [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value														$ 142,424
Issuance of common stock														4,020,986
Share Issuance for Total Consideration [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value														$ 126,000	$ 100,000
Issuance of common stock														7,000,000	1,234,568
Conversion of Series C Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value														$ 33,333	$ 1,400,934
Issuance of common stock														1,111,111	2,754,822
Conversion of Notes [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Shares issued for conversion of notes payable and accrued interest, shares															8,501,004
Shares issued for conversion of notes payable and accrued interest															$ 1,381,650
Conversion of Series C Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value															$ 8,152
Issuance of common stock															58,428
Cavalry Fund I LP [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value															$ 97,918
Issuance of common stock															771,926
Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Purchase obligation			$ 10,000,000
Issuance of common stock			300,000
Commitment shares to be issued pro-rata			$ 3,000,000
Commitment share description			The ELPA provides that at any time after the effective date of the registration statement and provided the closing sale price of the common shares on the OTCQB is not below $0.01, from time to time on any business day selected by the Company (the “Purchase Date”), the Company shall have the right, but not the obligation, to direct the investor to buy up to 300,000 shares of the common stock (the “regular purchase amount”) at a purchase price equal to the lower of: (i) the lowest applicable sales price on the date of the put and (ii) 85% of the arithmetic average of the 3 lowest closing prices for the common stock during the 10 consecutive trading days ending on the trading day immediately preceding such put date. The regular purchase amount may be increased as follows: to up to 400,000 shares of common stock if the closing price of the common shares is not below $0.25 per share and up to 500,000 shares if the closing price is not below $0.40 per share.
Proceeds of puts to the payment			50.00%
Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Minimum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock price per share			$ 0.01
Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Share-based Payment Arrangement, Tranche Two [Member] | Maximum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock			400,000
Common stock price per share			$ 0.25
Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Share-based Payment Arrangement, Tranche Three [Member] | Maximum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock			500,000
Common stock price per share			$ 0.40
Former Related Party [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value														$ 84,697
Issuance of common stock														2,505,834
Series AA Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares authorized							1,000,000
Preferred stock, par value							$ 0.001
Preferred stock voting rights							Each holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one hundred thousand (100,000) votes for each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled to vote at each meeting of stockholders of the Company.
Preferred stock, outstanding								25,000						25,000
Series B Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares authorized						50,000
Preferred stock, outstanding								600						600
Stated value dividend						75.00%
Warrants term						three-year
Share exercise price						150.00%
Liquidation value of preferred stock, per share						$ 100
Series C Convertible Redeemable Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares authorized					8,000
Liquidation value of preferred stock, per share								$ 1,000						$ 1,000
Preferred stock, dividend per share					$ 20.00
Shares issued, price per share					$ 1,000
Change in rights due to amendment and restated certificate, description				the Company filed the amended and restated certificate of designation fort its Series C Secured Redeemable Preferred Stock. The amendment changed the rights of the Series C by (a) removing the requirement to redeem the Series C, (b) removing the obligation to pay dividends on the Series C, (c) Allowing the holders of shares of Series C to convert the stated value of their shares into common stock of the Company at 75% of the closing price of such common stock on the day prior to the conversion. The C Preferred does not have any rights to vote with the common stock.
Convertible preferred stock, shares outstanding								738						738
Common Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Conversion of stock, shares converted														1,111,111	2,754,822
Series D Convertible Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares authorized								20,000						20,000		20,000	20,000
Preferred stock, par value								$ 0.0001						$ 0.0001		$ 0.0001
Preferred stock, outstanding								305						305		305
Liquidation value of preferred stock, per share								$ 1,000						$ 1,000
Preferred Stock Designated [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares authorized								5,000,000						5,000,000
Series C Convertible Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Conversion of stock, shares converted														25	1,051
Commitment Shares [Member] | Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Share-based Payment Arrangement, Tranche One [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value			$ 500,000
Commitment Shares [Member] | Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Share-based Payment Arrangement, Tranche Two [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock			3,859,630
Commitment Shares [Member] | Cavalry Fund I LP [Member] | Equity Line Purchase Agreement [Member] | Share-based Payment Arrangement, Tranche Three [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock			385,963
Stock Options [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, value															$ 165,000
Issuance of common stock															1,500,000
Stock issued for reverse stock splits															34,690

XML

Related Party and former related parties Transactions (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2021	Sep. 30, 2020	Dec. 31, 2020
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]
Repayment of debt	$ 10,400	$ 19,000
Notes Payable, Related Parties, Current	132,600		$ 143,000
Interest Payable, Current	2,334,302		$ 1,904,136
Executive Officer [Member]
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]
Deferred compensation	443,289
Accrual of deferred compensation	225,000
Cash repayments of deferred compensation	119,179
Advance from officer	13,405
Repayment of debt	13,405
One Executive Officer [Member]
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]
Deferred compensation	632,257
Officer [Member]
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]
Due to officer	6,529
Former President [Member]
Deferred Compensation Arrangement with Individual, Excluding Share-based Payments and Postretirement Benefits [Line Items]
Notes Payable, Related Parties, Current	132,600
Interest Payable, Current	$ 64,852

XML

Schedule of Conversion Feature Using Black Scholes Option Pricing Model (Details)	9 Months Ended
	Sep. 30, 2021 $ / shares	Sep. 30, 2020 $ / shares
Measurement Input, Expected Term [Member] | Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, term	1 month	1 month
Measurement Input, Expected Term [Member] | Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, term	4 months	6 months
Measurement Input, Exercise Price [Member] | Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, exercise price	$ 0.012	$ 0.05
Measurement Input, Exercise Price [Member] | Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, exercise price	$ 0.030	$ 0.76
Measurement Input, Price Volatility [Member] | Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	1.77	1.57
Measurement Input, Price Volatility [Member] | Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	2.06	2.49
Measurement Input, Expected Dividend Rate [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	0	0
Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	0.0006	0.0003
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	0.0013	0.0154
Forfeitures [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value assumptions, measurement input, percentage	0	0

XML

Schedule of Fair Value of Derivative Liability (Details) - Fair Value, Inputs, Level 3 [Member]	9 Months Ended
	Sep. 30, 2021 USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Derivative Liability, beginning	$ 4,202,597
Extinguishment	(133,386)
Debt conversion	(585,857)
Change in estimated fair value	2,962,795
Derivative Liability, ending	$ 6,446,149

XML

Schedule of Liabilities Significant Unobservable Inputs (Details)	Sep. 30, 2021 USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Derivative liability	$ 6,446,149
Total	6,446,149
Fair Value, Inputs, Level 1 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Derivative liability
Total
Fair Value, Inputs, Level 2 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Derivative liability
Total
Fair Value, Inputs, Level 3 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Derivative liability	6,446,149
Total	$ 6,446,149

XML

Commitments and Contingencies (Details Narrative) - USD ($)	1 Months Ended
	Aug. 31, 2019	Sep. 30, 2021	Dec. 31, 2020
Loss Contingencies [Line Items]
Accrued interest		$ 2,334,302	$ 1,904,136
Convertible Debt [Member] | Variable Rate [Member]
Loss Contingencies [Line Items]
Debt covertible note		164,000
Accrued interest		$ 31,000
Auctus Fund, LLC [Member] | Other Unspecified Damages And Attorney Fees [Member]
Loss Contingencies [Line Items]
Loss Contingency, Damages Sought, Value	$ 500,000
Auctus Fund, LLC [Member] | Note [Member]
Loss Contingencies [Line Items]
Loss Contingency, Damages Sought, Value	$ 275,250

XML

Concentrations (Details Narrative)	9 Months Ended
	Sep. 30, 2021
Revenue Benchmark [Member] | Supplier Concentration Risk [Member] | Two Significant Customers [Member]
Concentration Risk [Line Items]
Concentration risk, percentage	61.00%
Revenue Benchmark [Member] | Supplier Concentration Risk [Member] | Supplier [Member]
Concentration Risk [Line Items]
Concentration risk, percentage	100.00%
Accounts Receivable [Member] | Customer Concentration Risk [Member] | One Customer [Member]
Concentration Risk [Line Items]
Concentration risk, percentage	64.00%

XML

Subsequent Events (Details Narrative) - USD ($)	Aug. 05, 2021	Sep. 30, 2021	Aug. 01, 2021
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Debt Instrument, Interest Rate, Stated Percentage		15.00%
Securities Purchased under Agreements to Resell		$ 1,225,000
Convertible Notes Two Payable [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Debt Instrument, Face Amount		$ 175,000
Debt Instrument, Interest Rate, Stated Percentage			15.00%
Restricted Stock [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
Debt Conversion, Converted Instrument, Shares Issued	1,770,656
Debt Conversion, Original Debt, Amount	$ 35,153
Interest Payable	$ 260