WORLD
HEALTH ENERGY HOLDINGS, INC .
CONDENSED
INTERIM CONSOLIDATED BALANCE SHEETS
(U.S.
dollars except share and per share data)
The
accompanying notes are an integral part of the condensed consolidated financial statements.
WORLD
HEALTH ENERGY HOLDINGS, INC .
CONDENSED
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(U.S.
dollars except share and per share data)
The
accompanying notes are an integral part of the condensed consolidated financial statements.
WORLD
HEALTH ENERGY HOLDINGS, INC .
CONDENSED
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ DEFICIT
(U.S.
dollars, except share and per share data)
| |
Series
A
Preferred
Stock | | |
Common
Stock | | |
Additional | | |
Proceeds
on | | |
| | |
Accumulated Other | | |
| | |
Total Company’s stockholders’ | | |
Non- | | |
Total stockholders’ | |
| |
Number
of Shares | | |
Amount | | |
Number
of Shares | | |
Amount | | |
paid-in
capital | | |
| | |
Treasury
shares | | |
Comprehensive
Income | | |
Accumulated
deficit | | |
equity
(deficit) | | |
Controlling
Interest | | |
equity
(deficit) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
BALANCE AS OF DECEMBER 31, 2022 | |
| 5,000,000 | | |
| 3,500 | | |
| 516,302,741,330 | | |
| 67,117,718 | | |
| (40,614,231 | ) | |
| - | | |
| (8,000,000 | ) | |
| (2,611 | ) | |
| (16,035,848 | ) | |
| 2,468,528 | | |
| 3,815,844 | | |
| 6,284,372 | |
CHANGES DURING THE PERIOD OF THREE MONTHS ENDED MARCH
31, 2023: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of shares | |
| - | | |
| - | | |
| 1,640,000,000 | | |
| 16,400 | | |
| 512,600 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 529,000 | | |
| - | | |
| 529,000 | |
Share-based payment to employees and services providers | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,219,109 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,219,109 | | |
| - | | |
| 2,219,109 | |
Other comprehensive loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,273 | ) | |
| | | |
| (2,273 | ) | |
| (1,216 | ) | |
| (3,489 | ) |
Net loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| | | |
| | | |
| | | |
| | | |
| (2,464,300 | ) | |
| (2,464,300 | ) | |
| (13,012 | ) | |
| (2,477,312 | ) |
BALANCE AS OF MARCH 31, 2023 | |
| 5,000,000 | | |
| 3,500 | | |
| 517,942,741,330 | | |
| 67,134,118 | | |
| (37,882,522 | ) | |
| - | | |
| (8,000,000 | ) | |
| (4,884 | ) | |
| (18,500,148 | ) | |
| 2,750,064 | | |
| 3,801,616 | | |
| 6,551,680 | |
The
accompanying notes are an integral part of the condensed consolidated financial statements.
WORLD
HEALTH ENERGY HOLDINGS, INC .
CONDENSED
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S.
dollars except)
The
accompanying notes are an integral part of the condensed consolidated financial statements.
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL
World
Health Energy Holdings, Inc. (the “Company” or “WHEN”) was formed on May 21, 1986 under the laws of the State
of Delaware. The Company has invested in a variety of internally developed software programs that it strove to commercialize.
UCG,
INC. (the “UCG”) was incorporated on September 13, 2017, under the laws of the State of Florida. The Company wholly-owns
the issued and outstanding shares of RNA Ltd. (“RNA”).
RNA
is primarily a research and development company that has been performing software design work for UCG in the field of cybersecurity under
the terms of development agreement between UCG and RNA. UCG is primarily engaged in the marketing and distribution of cybersecurity-related
products.
In
anticipation of the transaction contemplated under the SG Merger Agreement, SG 77 Inc., a Delaware corporation and a wholly-owned subsidiary
of UCG (“SG”), was incorporated on April 16, 2020 and all of the cybersecurity rights and interests held by UCG, including
the share ownership of RNA, were assigned to SG.
On
April 27, 2020, the Company completed a reverse triangular merger pursuant to the Agreement and Plan of Merger ( “SG Merger Agreement”)
among the Company, R2GA, Inc., a Delaware corporation and a wholly owned subsidiary of the Company (“Sub”), UCG, SG, and
RNA. Under the terms of the SG Merger Agreement, R2GA merged with SG, with SG as the surviving corporation and a wholly-owned subsidiary
of the Company (“SG Merger”). The SG Merger was effective as of April 27, 2020, whereby SG became a direct and wholly owned
subsidiary of the Company and RNA became an indirect wholly owned subsidiary of the Company.
As
consideration for the SG Merger, the Company issued 3,870,000 Series B convertible preferred stock, par value $0.0007 per share, to UCG.
Each share of the Series B convertible preferred stock will automatically convert into 100,000 shares of common stock, par value $0.0007,
for an aggregate amount of 387,000,000,000 shares of common stock, upon the filing with the Secretary of State of Delaware of an amendment
to the Company’s certificate of incorporation increasing the number of authorized shares of common stock that the Company is authorized
to issue from time to time.
On
October 7, 2021, and following the approval by the stockholders, the Company increase its authorized shares to 750,000,000,000 (from
110,000,000,000 shares) and changed the par value of the common stock to $0.00001 (from $0.0007) (see Note 10).
Following
the effectiveness of the Amendment referred to above, on December 3, 2021, the Company issued 387,000,000,000 shares of common stock
to UCG upon the automatic conversion of all 3,870,000 outstanding Series B convertible preferred stock issued in April 2020 in connection
with the acquisition of RNA from UCG.
The
SG Merger was accounted for as a reverse asset acquisition. Under this method of accounting, SG was deemed to be the accounting acquirer
for financial reporting purposes. This determination was primarily based on the facts that, immediately following the SG Merger: (i)
SG’s stockholders owned a substantial majority of the voting rights in the combined company, (ii) SG designated a majority of the
members of the initial board of directors of the combined company, and (iii) SG’s senior management holds all key positions in
the senior management of the combined company. As a result of the a reverse asset acquisition transaction, the shareholders of SG received
the largest ownership interest in the Company, and SG was determined to be the “accounting acquirer” in the a reverse asset
acquisition transaction.
As
a result, the historical financial statements of the Company were replaced with the historical financial statements of SG. The number
of shares prior to the reverse capitalization have been retroactively adjusted based on the equivalent number of shares received by the
accounting acquirer in the Recapitalization Transaction.
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – GENERAL (continue)
| C. | CrossMobile
Transaction |
On
March 22, 2022, the Company, CrossMobile Sp. z o.o, a company formed under the laws of Poland (“CrossMobile”) and the shareholders
of CrossMobile (of which Mr. Giora Rosenzweig, held 40.67% and Mr. George Baumeohl held 3.33% of the issued preferred share capital of
CrossMobile) entered into an Investment Agreement (“CrossMobile Agreement”) pursuant to which the Company is to purchase
26% of the outstanding common shares of CrossMobile on a fully diluted basis, in consideration of the issuance by the Company to CrossMobile
of 10,000,000,000 restricted shares of the Company’s common stock (the “Initial Investment”).
On
July 13, 2022, the Company issued 10,000,000,000 common shares with fair value of $4 million to Crossmobile to consummate the transaction.
CrossMobile
is a licensed mobile virtual network operator in Poland, providing the necessary licenses and key infrastructure in the EU. With its
involvement in CrossMobile, the Company expects to provide advanced cybersecurity solutions and other next-generation value-added services
to CrossMobile’s future product offerings.
In
addition, under the CrossMobile Agreement, the Company has the option, through January 22, 2024, to purchase additional shares of CrossMobile
(“Additional Share Purchase Option”) such that following the additional purchase, the Company shall hold approximately 51%
of CrossMobile’s outstanding common shares on a fully diluted basis. In the event the Company shall choose to exercise the option,
the Company shall issue such number of restricted shares of common stock of the Company calculated based on pre-money valuation of CrossMobile
as determined by an independent appraiser agreed between the Company and CrossMobile.
On
October 25, 2022, the Company exercised the Additional Share Purchase Option and as a result the Company holds approximately 51% of CrossMobile’s
outstanding common shares on a fully diluted basis. In consideration for the exercise of the Additional Share Purchase Option, the Company
issued 10,000,000 common stock on November 28, 2022 to Crossmobile.
The
Company, collectively with SG, RNA and CrossMobile are hereunder referred to as the “Group”.
On
January 26, 2023, the Company, InstaView Ltd. (“InstaView”) and the shareholder of InstaView entered into an Investment
Agreement (the “InstaView Investment Agreement”) pursuant to which the Company purchased 26%
of the outstanding common share capital of InstaView on a fully diluted basis, in consideration of the issuance by the Company to
InstaView of 770,000,000
restricted shares of Company common stock. Under the InstaView Investment Agreement, subject to InstaView meeting annual revenues
target specified in the Investment Agreement for each of the years ending December 31, 2023, 2024 and 2025, as certified by
InstaView and its accountants and verified by the Company, the InstaView shareholder would be entitled to potentially up to an
additional 230,000,000
shares of the Company’s common stock over this three year period.
In
addition, under the InstaView Investment Agreement, the Company has the option to purchase additional shares of InstaView in each of
calendar years 2023, 2024 and 2025, representing, in each such year, respectively, 7%, 8% and 10% of the share capital of InstaView for
consideration consisting of, respectively, 207,307,692, 236,923,077 and 296,153,846 additional shares of the Company.
In
connection with the InstaView Investment Agreement, the Company, InstaView and the InstaView shareholder also entered into a shareholders
agreement pursuant to which the Company was granted standard preemptive rights, veto rights over certain corporate action by InstaView
, restrictions on transfer of shares, rights of first offer and tag along rights. In addition, the InstaView shareholder undertook to
not compete with InstaView for so long as he is an InstaView shareholder and for a three year period thereafter.
The
Company determined the value of the 770,000,000 restricted shares of Company common stock to be issued to InstaView based on Company’s
share price on the agreement date at $154,000 and recorded an equity investment assets in the balance sheet as well as an obligation
to issue shares under other accounts liabilities.
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATION
| E. | Board
and Shareholder Authority for Reverse Stock Split |
On
June 21, 2021, Company’s stockholders approved an amendment to the Company’s Certificate of Incorporation (“Reverse
Stock Split Certificate of Amendment”) in order to effect a reverse stock split of the Company’s common stock pursuant to
a range of between 1,000-to-1 and 15,000-to-1 (the “Reverse Stock Split”), when and as determined by the Company’s
Board of Directors. Pursuant to the Reverse Stock Split, each one thousand or fifteen thousand shares of common stock, or any other figure
within that range, as shall be determined by the Board of Directors at a later time, will be automatically converted, without any further
action by the stockholders, into one share of common stock. The Reverse Stock Split Certificate of Amendment will be effective upon receipt
of approval from the Financial Industry Regulatory Authority (“FINRA”) for the Reverse Stock Split and the filing with the
Secretary of the State of Delaware. As of the date of this report, the Board of Directors has not determined any particular range for
the Reverse Stock Split and no application has been presented to FINRA.
Since
inception, the Company has incurred losses and negative cash flows from operations. The Company has financed its operations mainly through
fundraising from various investors.
The
Group and George Baumeohl, a Company director, have entered into an investment agreement where the director has committed through August
2025 to invest up to $3,000,000 as needed by the Company though the purchase of shares of the Company’s common stock.
Based
on the projected cash flows with the investment agreement signed on November 1, 2022, management is of the opinion that its existing
cash will be sufficient to meet its obligations for a period which is longer than 12 months from the date of the approval of these consolidated
financial statements.
The
Group face a number of risks, including uncertainties regarding finalization of the development process, demand and market acceptance
of the Group’s products, the effects of technological changes, competition and the development of products by competitors. Additionally,
other risk factors also exist, such as the ability to manage growth and the effect of planned expansion of operations on the Group’s
future results. In addition, the Group expects to continue incurring significant operating costs and losses in connection with the development
of its products and increased marketing efforts. As mentioned above, the Group has not yet generated significant revenues from its operations
to fund its activities, and therefore the continuance of its activities as a going concern depends on the receipt of additional funding
from its current stockholders and investors or from third parties.
Unaudited
Interim Financial Statements
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its subsidiary, prepared in
accordance with accounting principles generally accepted in the United States of America (“GAAP”) and with the instructions
to Form 10-Q. In the opinion of management, the financial statements presented herein have not been audited by an independent registered
public accounting firm but include all material adjustments (consisting of normal recurring adjustments) which are, in the opinion of
management, necessary for a fair statement of the financial condition, results of operations and cash flows for the three-months ended
March 31, 2023. However, these results are not necessarily indicative of results for any other interim period or for the year ended December
31, 2023. The preparation of financial statements in conformity with GAAP requires the Company to make certain estimates and assumptions
for the reporting periods covered by the financial statements. These estimates and assumptions affect the reported amounts of assets,
liabilities, revenues and expenses. Actual amounts could differ from these estimates.
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATION (continue)
Certain
information and footnote disclosures normally included in financial statements in accordance with generally accepted accounting principles
have been omitted pursuant to the rules of the U.S. Securities and Exchange Commission (“SEC”). These financial statements
should be read in conjunction with the financial statements and notes thereto contained in the Company’s Annual Report on published
on the OTCIQ, for the year ended December 31, 2022.
Principles
of Consolidation
The
consolidated financial statements are prepared in accordance with US GAAP. The consolidated financial statements of the Company include
the Company and its wholly-owned and majority-owned subsidiaries. All inter-company balances and transactions have been eliminated.
Use
of Estimates
The
preparation of unaudited condensed consolidated financial statements in conformity with accounting principles generally accepted in the
United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, certain
revenues and expenses, and disclosure of contingent assets and liabilities as of the date of the financial statements. Actual results
could differ from those estimates. As applicable to these financial statements, the most significant estimates and assumptions relate
to the going concern assumptions.
NOTE
3 – COMMON STOCK
| a. | On
January 24, 2023, the Company received subscription proceeds of $175,000 under the investment
agreement with Mr. Baumeohll referred to in Note 10 above in respect of which he is entitled
to 583,333,333 shares of the Company’s common stock, at a per share price of $0.0003. |
| b. | On
February 8, 2023, the Company entered into an investment agreement with a shareholder pursuant
to which it raised $60,000 from the private placement of share of our common stock at a per
share purchase price of $0.0003, in respect of which it issued to the shareholder to 200,000,000
shares of Common Stock. |
| c. | On
February 8, 2023, the Company issued to the investor specified in item 2 above and a designee
an aggregate of 1,440,000,000 shares of r common stock in satisfaction of a loan made by
the shareholder to the Company in the principal amount of $120,000 plus interest of $24,000
of accrued interest for the 10-year loan period |
| d. | On
March 10, 2023, the Company received subscription proceeds of $150,000 under the investment
agreement with Mr. Baumeohll referred to in Note 10 above in respect of which he is entitled
to 500,000,000 shares of the Company’s common stock, at a per share price of $0.0003. |
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
4 - STOCK OPTIONS
| 1. | The
following table presents the Company’s stock option activity during the three months
ended March 31, 2023: |
SCHEDULE
OF STOCK OPTION ACTIVITY
| |
Number of Options | | |
Weighted Average Exercise Price | |
Outstanding at December 31,2022 | |
| 46,600,000,000 | | |
| 0.001 | |
Granted | |
| 2,000,000 | | |
| 0.001 | |
Exercised | |
| - | | |
| - | |
Forfeited or expired | |
| - | | |
| - | |
Outstanding at March 31,2022 | |
| 46,602,000,000 | | |
| 0.001 | |
Number of options exercisable at March 31, 2022 | |
| 9,600,000,000 | | |
| 0.001 | |
The
aggregate intrinsic value of the awards outstanding as of March 31, 2023 is 4,660,200. These amounts represent the total intrinsic value,
based on the Company’s stock price of $0.0002 as of March 31, 2023, less the weighted exercise price. This represents the potential
amount received by the option holders had all option holders exercised their options as of that date.
The
stock options outstanding as of March 31, 2023, have been separated into exercise prices, as follows:
SCHEDULE
OF STOCK OPTIONS OUTSTANDING RANGE OF EXERCISE PRICE
Exercise price | |
Stock options outstanding | | |
Weighted average remaining contractual life – years | | |
Stock options vested | |
| |
As of March 31, 2023 | |
0.001 | |
| 46,602,000,000 | | |
| 3.50 | | |
| 9,600,000,000 | |
| |
| 46,602,000,000 | | |
| 3.50 | | |
| 9,600,000,000 | |
The
stock options outstanding as of March 31, 2022, have been separated into exercise prices, as follows:
Exercise price | |
Stock options outstanding | | |
Weighted average remaining contractual life – years | | |
Stock options vested | |
| |
As of March 31, 2022 | |
0.001 | |
| 13,200,000,000 | | |
| 3.55 | | |
| - | |
| |
| 13,200,000,000 | | |
| 3.55 | | |
| - | |
Compensation
expense recorded by the Company in respect of its stock-based compensation awards for the period of three months ended March 31, 2023
was $2,152,440 and are included in the Statements of Operations.
| 2. | On
January 26, 2023, RNA entered into an agreement for design of new generation of Internet Of Things (“IOT”) device with a
consultant under which it undertook to issue to the consultant Non-Plan option to purchase 1,000,000,000
shares of the Company’s common stock at per share exercise price of $0.0002,
exercisable over 4
years, of which options for 250,000,000
of the share will vest on each of the anniversaries of the execution of the agreement, beginning with January 24, 2024 and
thereafter on each subsequent anniversary, subject to continued services with RNA. The fair value of the options was determined
using the Black-Scholes pricing model at $281,615,
assuming a risk free rate of 3.72%,
a volatility factor of 186.71%,
dividend yields of 0%
and an expected life of 4
years. Total compensation expenses during the three months ended March 31, 2023 amounted to $18,334 and were recorded as
share based compensation under research and development expenses. |
| 3. | On
January 24, 2023, RNA entered into an agreement for research and update of international
needs of IOT device with a consultant under which it undertook to issue to the consultant
Non-Plan option to purchase 1,000,000,000 shares of the Company’s common stock at per
share exercise price of $0.0002, exercisable over 4 years, of which options for 250,000,000
of the share will vest on each of the anniversaries of the execution of the agreement, beginning
with January 24, 2024 and thereafter on each subsequent anniversary, subject to continued
services with RNA. The fair value of the options was determined using the Black-Scholes pricing
model at $281,615, assuming a risk free rate of 3.72%, a volatility factor of 186.71%, dividend
yields of 0% and an expected life of 4 years. Total compensation expenses during the three months ended March 31, 2023
amounted to $18,334 and were recorded as share based compensation under research and development expenses. |
WORLD
HEALTH ENERGY HOLDINGS, INC .
NOTES
TO CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
NOTE
5 - EQUITY METHOD INVESTMENTS IN UNCONSOLIDATED AFFILIATES
The
Company applies the equity method to investments when it has an ability to exercise significant influence over the operational decision-making
authority and financial policies of the investee. During the three months ended March 31, 2023, the Company accounted for its
26% investments in InstaView as equity method investment from January 26, 2023.
The
following tables summarize the carrying amounts, including changes therein, of our equity method investment in InstaView during the
period:
SCHEDULE
OF EQUITY METHOD INVESTMENT
| |
Three months ended March 31, 2023 | |
| |
(Unaudited) | |
Opening balance | |
$ | - | |
Initial investment | |
| 154,000 | |
Other comprehensive loss | |
| (1,007 | ) |
Equity losses | |
| (477 | ) |
Balance as of March 31, 2023 | |
$ | 152,516 | |
NOTE
6 – RELATED PARTIES
SCHEDULE OF RELATED PARTY EXPENSES
| A. | Transactions
and balances with related parties |
| |
| | |
| |
| |
Three months ended March 31 | |
| |
2023 | | |
2022 | |
| |
(Unaudited) | | |
(Unaudited) | |
| |
| | |
| |
General and administrative expenses: | |
| | | |
| | |
Salaries and fees to officers | |
| 806,943 | | |
| 960,772 | |
(*) of which share based compensation | |
| 756,077 | | |
| 919,465 | |
| |
| | | |
| | |
Research and development expenses: | |
| | | |
| | |
Salaries and fees to officers | |
| 77,811 | | |
| 23,415 | |
(*) of which share based compensation | |
| 51,979 | | |
| - | |
|
B. |
Balances with related parties
and officers: |
| |
As of
March 31, | | |
As of
December 31, | |
| |
2023 | | |
2022 | |
| |
(Unaudited) | | |
(Audited) | |
| |
| | |
| |
Other current assets | |
| 50,992 | | |
| 50,253 | |
Other accounts liabilities | |
| 96,996 | | |
| - | |
Liability for employee rights upon retirement | |
| 129,136 | | |
| 229,167 | |
Long term loan from related party (*) | |
| 2,012,339 | | |
| 2,012,339 | |
(*) | Received from UCG by December 31, 2021. The loan bears no interest. |
NOTE
7 – SUBSEQUENT EVENTS
| A. | On
May 5, 2023 the Company issued to George Baumeohl, a director and a shareholder, 1,583,333,333
shares of common stock for $475,000
proceeds on account of shares transferred to the Company by March 31, 2023. Additional $150,000
were transferred during May 2023. |
| | |
| B. | On May 15, 2023, the Company issued 770,000,000 shares of common stock
as consideration under InstaView Transaction (see note 1D above). |
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking
Statements
The
following discussion should be read in conjunction with the financial statements and related notes contained elsewhere in this Quarterly
Report on Form 10-Q, as well as our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 as filed with the Securities
and Exchange Commission (the “SEC”) on April 17, 2023. Certain statements made in this discussion are “forward-looking
statements” within the meaning of the private securities litigation reform act of 1995,. These statements are based upon beliefs
of, and information currently available to, the Company’s management as well as estimates and assumptions made by the Company’s
management. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak
only as of the date hereof. When used herein, the words “anticipate,” “believe,” “estimate,” “expect,”
“forecast,” “future,” “intend,” “plan,” “predict,” “project,”
“target,” “potential,” “will,” “would,” “could,” “should,” “continue”
or the negative of these terms and similar expressions as they relate to the Company or the Company’s management identify forward-looking
statements. Such statements reflect the current view of the Company with respect to future events and are subject to risks, uncertainties,
assumptions, and other factors, including the risks relating to the Company’s business, industry, and the Company’s operations
and results of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove
incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned.
Although
the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future
results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the
United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).
These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments
and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments
and assumptions are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of
the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial
statements would be affected to the extent there are material differences between these estimates and actual results. The following discussion
should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.
Overview
World
Health Energy Holdings (“WHEN” or the “Company” or “us” ) is primarily engaged in the cybersecurity
technology field. On April 27, 2020, WHEN completed a reverse triangular merger pursuant to the Merger Agreement among the Company, R2GA,
UCG, SG, and RNA. Under the terms of the Merger Agreement, R2GA merged with and into SG, with SG remaining as the surviving corporation
and a wholly-owned subsidiary of the Company. The Merger became effective as of April 27, 2020. Each of Gaya Rozensweig and George Baumeohl,
directors of the Company, are also the sole shareholders and directors of UCG.
RNA
is primarily a research and development company that has been performing software design services in the field of cybersecurity. SG is
primarily engaged in the marketing and distribution of cybersecurity related products. In anticipation of the transaction contemplated
under the Merger Agreement, SG was formed and all of the cybersecurity rights and interests held by UCG, including the share ownership
of RNA, were assigned to SG.
Following
the closing, each of SG 77 and RNA became wholly-owned subsidiaries of the Company.
Significant
Developments
Acquisition
of CrossMobnile
On
March 22, 2022 the Company, CrossMobile Sp z o.o., a company formed under the laws of Poland (“CrossMobile”) and the shareholders
of CrossMobile (of which our CEO, Giora Rosenzweig, holds 40.67% and George Baumeohl, a director, holds 6.67%, of the issued preferred
share capital of CrossMobile), entered into an Investment Agreement (the “Agreement”) pursuant to which the Company purchased
in July 2022 an initial 26% equity stake of the outstanding common share capital of CrossMobile on a fully diluted basis, in consideration
of the issuance by the Company to CrossMobile of 10,000,000,000 restricted shares of Company . In addition, for 18 months following the
date of the Agreement, the Company has the option to purchase additional shares of CrossMobile, (the “Additional Share Purchase
Option”), such that following such additional purchase, the Company shall hold approximately 51% of CrossMobile’s outstanding
share capital on a fully diluted basis. On October 25, 2022, the Company exercised the Additional Share Purchase Option to acquire such
additional shares of CrossMobile and the Company now holds approximately 51% of CrossMobile’s outstanding share capital on a fully
diluted basis. In consideration for the exercise of the Additional Share Purchase Option, the Company issued to CrossMobile an additional
10,000,000 shares of the Company’s common stock.
CrossMobile
provides public mobile telephone services in Europe, (without its own radio infrastructure) We believe that the acquisition of CrossMobile
provides an opportunity in our evolution and provides us with a strong foothold in the European mobile telecom market.. CrossMobile is
planning to roll-out a comprehensive suite of value-added services for B2B and B2C customers in the telecom industry.
With
our involvement in CrossMobile, we expect to provide advanced cybersecurity solutions and other next-generation value-added services
to CrossMobile’s future product offerings.
The
global telecom market was valued at $1.6 trillion in 2020 and is expected to grow at 5.4% Compound Annual Growth Rate (CAGR) through
20281. The global cybersecurity market was valued at $140 billion in 2021 and is expected to reach $376 billion by 20292.
By combining the telecom focus with our existing cyber security product offering, our plan is to bring to market a new standard of service
in value added telecom and security solutions for B2B and B2C customers alike.
1 Global
Telecom Services Market Size Report, 2021-2028. (2022). Retrieved 21 August 2022, from
https://www.grandviewresearch.com/industry-analysis/global-telecom-services-market
2
Insights, F. (2022). With 13.4% CAGR, Global Cyber Security Market Size to Surpass USD 376.32 Billion in 2029. Retrieved 21 August 2022,
from https://www.globenewswire.com/news-release/2022/06/14/2461786/0/en/With-13-4-CAGR-Global-Cyber-Security-Market-Size-to-Surpass-USD-376-32-Billion-in-2029.html
CrossMobile
anticipates that it in Q1-Q2 2023 will be able to
|
a. |
Be
in the air with standard packages of Voice, SMS and Data in Poland and International Roaming. |
|
b. |
Generate
first invoice for sales of standard packages of Voice, SMS and Data in Poland and International Roaming |
|
c. |
Initiate
cooperation with existing or build new Telecom operators similar to CrossMobile to fully optimize ROI on the investment made in people
and IT Systems. Focus areas will be USA, UK, Asia Pacific and selected countries in Europe with high potential. |
Acquisition
of Instaview
On
Feb. 26, 2023 we completed the acquisition of an initial 26% of Instaview Ltd. (“Instaview”), an emerging technology company
in the field of AI-based image processing systems, thermal cameras, home and enterprise security, livestock tracking and control appliances
plus much more.
Instaview
is engaged in the field of image processing systems and thermal cameras. Over the past 18 years, Instview has provided innovative security
and managing solutions in hundreds of projects in Israel and overseas.
We
believe that there is synergy between Instaview and our activities and marks the beginning of the revolution of the home and enterprise
security market, which is estimated to be $120 billion in 2022 and projected to grow at a compound annual growth rate of 8% through 2030.”
Combined
WHEN Product Offerings
Our
product offerings are comprised of three complementary segments, namely
|
1. |
Cyber
Care, which is the long standing and core business segment of WHEN |
|
2. |
AI
based image processing systems such as audio-video systems and security cameras solutions being an off-line extension of the
on-line Cyber Care services entered through the acquisition of 26% shares in Instaview |
|
3. |
Mobile
telecom GSM which is a new business segment, linking the off and on line business segments entered through the recent acquisition
of CrossMobile |
All
three are targeting commercial enterprises (B2B) and individual users (B2C).
Cyber
Care
B2B
Offerings—Our B2B Cybersecurity system software development and implementation program focuses on developing a threat management
software that provides innovative solutions for the constantly evolving cyber challenges of businesses, non-governmental organizations
(NGO’s) and governmental entities.
In
2021 we launched OTOGRAPH, our comprehensive cybersecurity and information security system, to enable business enterprises to monitor,
analyze and prevent suspicious or harmful behavior on corporate networks and connected devices. The OTOGRAPH is designed to analyze and
prevent internal or external abuse or abnormal activity on enterprise devices, such as PCs, mobile phones, servers or any other operating
system (OS)-based Internet of things (IOT) devices. IoT devices are the nonstandard computing devices that connect wirelessly to a network
and have the ability to transmit data.
The
rapid transition to open and cloud-based remote workforce has exposed businesses and organizations across the world to higher risks of
cyber-attacks and information security breaches. To enable businesses to better protect their data and workflow, we developed a Business
Behavioral Analysis (BBA) system that enables business leaders to track all activity from any given location on a one-stop dashboard.
Developed over the past two years, OTOGRAPH provides aggregated data and a wide variety of real-time analytics such as real time monitoring
of online behavior, applications and system behavior, data breaches, internal and external connections analytics, productivity analysis
and psycholinguistic analysis. Corporations and organizations can then use the dashboard to detect suspicious human or device activities
that put their company at risk.
OTOGRAPH
was developed based on based on a state of the art intelligence technology combined with AI technology that processes and analyzes massive
amounts of behavioral and communication data and enables organizations to make real time accurate preventive assessments and decisions
to protect company assets and ensure operational efficiency. OTOGRAPH deploys a unique Business Behavioral Analysis (BBA) machine learning
software. Behavioral digital data is extracted from all endpoint devices that are connected to the company’s network infrastructure
– whether physically, wirelessly or remotely. The data is processed and analyzed to learn and to reveal the unique digital behavioral
pattern of the organization as a whole and of every endpoint or individual.
OTOGRAPH
then sets baselines of normal patterns for each, and constantly searches for anomalies – deviations from those expected patterns.
The anomalies are detected automatically and instantly, categorized by their type and generate push alerts which are sent to the business
leader’s dashboard and enabling him to respond to the threat.
OTOGRAPH
is continuously learning and calibrating the normal patterns and their thresholds to minimize the number of false alarms and constantly
adapt to the changing needs of organizations in real time.
Our
B2C Cybersecurity division targets families concerned with external cyber threats and exposures in addition to monitoring a child’s
behavioral patterns that may alert parents to potential tragedies caused by cyber bullying, pedophiles, other predators, and depression.
B2C
SG’s
Parental System offers a comprehensive solution which is designed to enable parents wishing to observe their children’s online
behavior to learn if they are accessing inappropriate websites and content and/or to protect them from a range of threats including cyberbullying,
pedophiles and other predators and identity theft.
The
Parental System line is positioned as the “ultimate parental cyber solution”. This system incorporates a range of features
enabling parents to view and manage their children’s Android phones and devices. The key elements of our proprietary solutions
include the following: analysis of all incoming and outgoing written data; analysis of all incoming and outgoing audio communication;
real time location tracking; environmental surroundings analysis; and cyber activity analysis.
The
Parental System has similar features to those of the B2B yet tailored to fit the needs of parents and guardians to protect their children.
Such variations focus on online behavioral patterns whether vocally, via short message service (“SMS”) or social media platforms.
If there is a change in behavior patterns, the product is designed to immediately send the parent or adult guardian an alert. For example,
as stated in several international reports, one of the identifiable indicators before suicide is social withdrawal, something which today
appears as a significant decrease in text message exchanges. The system categorizes this decrease as a red flag. Moreover, there are
certain words and phrases which increase in use prior to suicide which the system will detect these it will put them in the red flag
category.*
*
https://www.mayoclinic.org/healthy-lifestyle/tween-and-teen-health/in-depth/teen-suicide/art-20044308
While
analyzing voice calls based on; tone of speech, lengths of the conversation and the frequency of calls, Parental System Analytics is
capable of identifying changes in behavioral patterns and flagging these changes. For example, studies showed that with deteriorating
mental health, the frequency of calls decreases and the sentences along with the length of the conversations get shorter. Any such discrepancy
in behavior patterns will send a real time alert to the parent or legal guardian, potentially avoiding a tragedy.
Strategy
Cyber Care: We believe that the technology underlying our product offering is our primary competitive advantage. The strength of
our solution is driven by several proprietary technologies and methodologies that we have developed, coupled with how we have combined
them into our highly versatile platform incl. the mobile telecom platform discussed below. These advantages enable our end users to
|
● |
Prevent
trade secret and data leakage; |
|
|
|
|
● |
Protect
against hackers; |
|
|
|
|
● |
Minimize
loss of productivity; |
|
|
|
|
● |
Detect
embezzlements and thefts; |
|
|
|
|
● |
Defend
employees from harassments; |
|
|
|
|
● |
Prevent
talent and client poaching; |
|
|
|
|
● |
Avoid
human errors; |
|
|
|
|
● |
Develop
a new level of decision-making ability based on accurate and real-time data; and |
|
|
|
|
● |
Assist
parents and legal guardians in monitoring their minor children’s’ cyber online activities. |
The
Company’s go-to-market strategy focuses principally on generating revenue from software, services and licensing. The Company intends
to drive revenue growth and to achieve margins that are consistent with those of other enterprise software companies.
We
currently intend to sell substantially all of our products and services to distributors and resellers, which will sell to end-user customers,
which we refer to in this report as our customers.
The
implementation of our strategies is subject to our raising significant cash resources, of which no assurance can be provided that we
will be successful in raising the needed capital on commercially reasonable terms. As of the date of this prospectus, we have no commitments
for any capital raise.
AI
based audio-video systems and security cameras
With
several hundred projects in Israel and abroad and 18 years of experience in the field, Instaview develops and provides high quality,
innovative communication solutions.
Instaview
provides support for its various projects, from the early planning stage through to the completion of the project, with options for using
the most advanced management and control systems in the world.
Its
systems use solar technology and advanced communication systems independent of electricity and internet infrastructure. The system is
supported by an advanced application that allows visual tracking at any given time from anywhere in the world, with the option of receiving
mobile alerts in real time.
Instaview
has a wide offering that is complementary to WHEN’s on-line Cyber Care solutions.
Instaview
currently has three main areas of activity for B2B market:
|
a) |
Agriculture
– Instaview supplies cameras and connected security control systems to farmers in order to monitor high value crops such as
avocado, dates, Christmas trees or stocks of firewood |
|
b) |
Construction
Sites – supplying cameras and control systems to monitor activities on construction sites, in order to avoid theft of materials,
adherence to safety regulations and so on. The technology and systems are applicable to ports and other sites which have similar
needs. |
|
c) |
Crane
Operator Monitoring – working in cooperation with government and labor unions in Israel, Instaview has developed an advanced
technology based system to verify the identification of crane operators and to ensure adherence to operating times and regulations
generally. |
For
the B2C market following services will bring added value to the WHEN group customers
|
a) |
Intelligent
homes and small offices (gas and flood detectors, door and window alarms etc) |
|
b) |
Collars
for pets, cats and dogs with SIM cards for GPS location |
|
c) |
Alert
and location bracelets with SIM cards for GPS location for e.g. senior people |
Mobile
telecom GSM
Following
the first step, our next planned strategy is to add the advanced B2B and B2B Cyber Care bundled with the audio-video systems and security
cameras solution and offer them as an integrated part of our GSM solutions. This will give our B2B the possibility to use the AI and
BBA as a tool to increase not only security but as well efficiency in sales organizations where soft skills, emotions and personal relations
are crucial.
In
respect to the B2C market our strategy is to give families a tool to protect their assets and entire households in particular kids or
pets and evenelderly members being fragile newcomers in the world of e-commerce, on-line banking and on-line dating.
The
third step expected to be initiated in Q3 2023 in is to copy and paste the same scenario of combining Cyber Care and Mobile Telecom to
other selected markets in North Africa, the USA and Europe.
Comparison
of the Three Months Ended March 31, 2023 to the Three Months Ended March 31, 2022
Summary
of Results of Operations
| |
Three months ended | |
| |
March 31 | |
| |
2023 | | |
2022 | |
| |
| | |
| |
Revenues | |
$ | 32,340 | | |
| 32,542 | |
Operating Expenses | |
| | | |
| | |
Research and development expenses | |
| (502,935 | ) | |
| (123,506 | ) |
Selling and marketing expenses | |
| (26,669 | ) | |
| - | |
General and administrative expenses | |
| (1,984,458 | ) | |
| (1,549,128 | ) |
Operating loss | |
| (2,481,722 | ) | |
| (1,640,092 | ) |
Financing income, net | |
| 4,887 | | |
| 3,296 | |
Loss before equity in net loss of equity investments | |
| (2,476,835 | ) | |
| (1,636,796 | ) |
Less: Equity in net loss of equity investments | |
| (477 | ) | |
| - | |
Net loss | |
| (2,477,312 | ) | |
| (1,636,796 | ) |
Net loss attributable to non-controlling interests | |
| 13,012 | | |
| - | |
Net loss attributable to the Company’s stockholders | |
| (2,464,300 | ) | |
| (1,636,796 | ) |
Revenues
Our
total revenue consists of sales of our products and services.
Operating
Expenses
Our
current operating expenses consist of three components - research and development expenses, selling and marketing expenses and general
and administrative expenses.
Research
and Development Expenses, net
We
expect to continue incurring substantial expenses for the next several years as we continue to develop our product lines. We are unable,
with any certainty, to estimate either the costs or the timelines in which those expenses will be incurred. The design and development
activities will consume a large proportion of our current, as well as projected, resources.
Our
research and development costs include costs are comprised of:
●
internal recurring costs, such as personnel-related costs (salaries, employee benefits, equity compensation and other costs), materials
and supplies, facilities and maintenance costs attributable to research and development functions; and
●
fees paid to external parties who provide us with contract services, such as preclinical testing, manufacturing and related testing and
clinical trial activities.
The
following table discloses the breakdown of research and development expenses:
| |
Three
Months Ended
March 31 | |
| |
2023 | | |
2022 | |
Salaries and related expenses | |
$ | 62,344 | | |
| 88,077 | |
Share-based compensation expenses | |
| 400,524 | | |
| - | |
Subcontractors and other development costs | |
| 8,832 | | |
| 9,949 | |
Depreciation and amortization | |
| 4,268 | | |
| 13,975 | |
Rent and office maintenance | |
| 22,624 | | |
| 6,979 | |
Other expenses | |
| 4,343 | | |
| 4,526 | |
Total | |
$ | 502,935 | | |
| 123,506 | |
Selling
and Marketing Expenses
Selling
and marketing expenses consist primarily of salaries and related expenses, professional services and other expenses.
The
following table discloses the breakdown of selling and marketing expenses:
| |
Three Months Ended
March 31 | |
| |
2023 | | |
2022 | |
Professional services | |
| 26,669 | | |
| - | |
Total | |
$ | 26,669 | | |
| - | |
We
expect that our selling and marketing expenses will increase as we continue to increase our selling and marketing efforts in 2023 following
the acquisition of Cross Mobile and our efforts to be in the air with standard packages of Voice, SMS and Data in Poland and International
Roaming and initiate cooperation with existing or build new Telecom operators.
General
and Administrative Expenses
General
and administrative expenses consist primarily of salaries and related expenses, professional services, rent and office maintenance and
other non-personnel related expenses.
The
following table discloses the breakdown of general and administrative expenses:
| |
Three Months Ended March 31 | |
| |
2023 | | |
2022 | |
Salaries and related expenses | |
$ | 94,439 | | |
| 65,960 | |
Share-based compensation expenses | |
| 1,846,363 | | |
| 1,426,492 | |
Professional services | |
| 20,342 | | |
| 26,777 | |
Rent and office maintenance | |
| 22,779 | | |
| 15,853 | |
Other expenses | |
| 535 | | |
| 14,046 | |
Total | |
$ | 1,984,458 | | |
| 1,549,128 | |
Revenues
Revenues
for the three months ended March 31, 2023 and 2022 were $32,340 and $32,542, respectively.
Research
and Development Expenses. Research and development expenses consist of salaries and related expenses, share-based compensation expenses,
consulting fees, service providers’ costs and overhead expenses. Research and development expenses increased from $123,506 during
the three months ended March 31, 2022 to $502,935 during the three months ended March 31, 2023. The increase resulted primarily from
increase in non-cash share-based compensation expenses and in rent and maintenance costs partially offset by decrease in salaries and
related expenses and depreciation costs associated with our development activities.
Selling
and Marketing Expenses. Selling and marketing expenses consist primarily of professional fees. Selling and marketing expenses for
the three months ended March 31, 2023 amounted to $26,669 as compared to $0 for the three months ended March 31, 2022. The increase is
primarily attributable to expenses incurred in connection with the purchase of 51% of CrossMobile, which we completed in November 2022.
General
and Administrative Expenses. General and administrative expenses consist primarily of salaries and related expenses, share-based
compensation expenses and other non-personnel related expenses such as legal expenses. General and administrative expenses increased
from $1,549,128 for the three months ended March 31, 2022 to $1,984,458 in the three months ended March 31, 2023. The increase is primarily
attributed to the increase in non-cash share-based compensation expenses and in salaries and related expenses partially offset by decrease
in professional services and other non-personnel related expenses.
Financing
Income, Net. Financing income, net increased from $3,296 of financing for the three months ended March 31, 2022 to financing income,
net of $4,887 for the three months ended March 31, 2023. The increase is mainly a result of currency exchange differences between the
Dollar and the New Israeli Shekel.
Net
Loss. Net loss for the three months ended March 31, 2023 was $2,477,312 and is primarily attributable to increase in share based
compensation expenses to our employees and services providers.
Financial
Condition, Liquidity and Capital Resources
Liquidity
is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. At March 31, 2023 and December
31, 2022, we had current assets of $354,313 and $276,508, respectively, and total assets of $10,452,865 and $10,233,018 respectively.
The increase in total assets is mainly due to the increase in intangible assets attributable to the purchase of 26% of the issued and
outstanding shares of InstaView. We had current liabilities of $741,333 as compared to $787,683 as of March 31, 2023 and December 31,
2022 , respectively and total liabilities of $3,901,185 as compared to $3,948,646 as of March 31, 2023 and December 31, 2022 , respectively.
At
March 31, 2023 , we had a cash balance of $155,589 compared to the cash balance of $56,346 as of December 31, 2022. We have no cash equivalents.
At
March 31, 2023 , we had a negative working capital of $387,020 as compared with a working capital deficiency of $511,175 at December
31, 2022.
In
November 2022, we entered into an investment agreement with George Baumeohl, our director, pursuant to which Mr. Baumeohl has agreed
to support our operation by way of an equity investment of up to $3 million through August 2025, as needed. The agreement provides
for sales of our common stock to Mr. Baumeohl at per share purchase prices ranging between $0.0003 and $0.0005. Through March 31,
2023, we have received an aggregate of $475,000 from Mr. Baumeohl in respect of which we issued to him in May 2023 1,583,333,333
shares of our common stock at a share price of $0.0003. We received an additional $150,000 in May 2023 from Mr. Baumeohl, in respect of which we have
issued to him an additional 500,000,000 shares of our common stock.
In addition, in February 2023,
the Company issued to the investor specified in item 2 above and a designee an aggregate of 1,440,000,000 shares of common stock in satisfaction
of a loan made by the shareholder to the Company in the principal amount of $120,000 plus interest of $24,000 of accrued interest for
the 10-year loan period.
Management
believes that funds on hand, as well as the subscription proceeds that we are to receive on a periodic basis under the committed subscription
agreements with our director, will enable us to fund our operations and capital expenditure requirements through the next twelve months.
Our requirements for additional capital during this period will depend on many factors.
We
may seek to raise any necessary additional capital through a combination of private or public equity offerings, debt financings, collaborations,
strategic alliances, licensing arrangements and other marketing and distribution arrangements. To the extent that we raise additional
capital through marketing and distribution arrangements or other collaborations, strategic alliances or licensing arrangements with third
parties, we may have to relinquish valuable rights, future revenue streams, or product c,andidates or to grant licenses on terms that
may not be favorable to us. If we raise additional capital through private or public equity offerings, the ownership interest of our
existing stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely
affect our stockholders’ rights. If we raise additional capital through debt financing, we may be subject to covenants limiting
or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends.
Critical
Accounting Policies
The
consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States
of America (“GAAP”). In preparing the consolidated financial statements, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheets and consolidated statements
of operations. Actual results may differ significantly from those estimates.
While
our significant accounting policies are described in more detail in the notes to our audited consolidated financial statements appearing
elsewhere in this Annual Report on Form 10-K we believe that the following accounting policies are those most critical to the judgments
and estimates used in the preparation of our consolidated financial statements.
Off-Balance
Sheet Arrangements We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect
on the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital
expenditures or capital resources that is material to stockholders.