The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for forward-looking statements. This report contains certain forward-looking statements that are based on the beliefs of management as well as assumptions made by and information currently available to management. The statements contained in this report relating to matters that are not historical facts are forward-looking statements that involve risks and uncertainties, including, but not limited to, future demand for our products and services, the successful commercialization of our products, general domestic and global economic conditions, government and environmental regulations, competition and customer strategies, changes in our business strategy or development plans, capital deployment, business disruptions, including those caused by fires, raw material supplies, environmental regulations, and other risks and uncertainties, certain of which are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ materially from those forward-looking statements set forth herein. When used in this report, the words "anticipate", "believe", "estimate" or "expect" or words of similar import are intended to identify forward-looking statements. For further discussion of certain of the matters described above and other risks and uncertainties, see below and in "Risk Factors" in Item 1A of our 2019 annual report on Form 10-K.

Undue reliance should not be placed on our forward-looking statements. Except as required by law, we disclaim any obligation to update any factors or to publicly announce the results of any revisions to any of the forward-looking statements contained in this quarterly report on Form 10-Q to reflect new information, future events or other developments.

The following discussion and analysis should be read in conjunction with the accompanying condensed consolidated financial statements and notes thereto appearing elsewhere in this Form 10-Q.





Impact of COVID-19 Outbreak


The Company has two business divisions: the CURA division, an all-in-one health & fitness app developer solutions platform, and the Aegis division, which is engaged in the development of technologies in the power and hydraulic industry. The Company is focused on providing solutions to challenges faced by health & fitness app developers, and a uniquely designed hydraulic pump that will be smaller, lighter, less expensive and more efficient than current technology.

It is important to note that the cycle time from the initiation of the sales process to revenue realization can be highly variable especially as a start-up entity. In addition to the activities to be undertaken to implement our plan of operations, we may expand and/or refocus our activities depending upon future circumstances and developments.

CURA Division: The Cardian Platform

The Company's CURA division has created an all-in-one platform, the Cardian Platform, for health & fitness app developers in order to solve challenges such as the amount of time, effort, resources, and money it takes to develop these apps, cross-platform challenges, data privacy and compliance challenges, challenges concerning features, updates, and maintenance, and more.

The Cardian platform is designed to provide health & fitness app developers with the powerful tools needed to create better and more engaging user experiences cost-efficiently, with a much quicker time to market. The Cardian platform provides:





  ? Simple, Cross-Platform Tools: Standardized access to health & fitness data
    across all platforms - whether Apple Health, Google Fit, or Samsung Health.
    Request user health data in iOS or Android. Customize for tailored experiences
    & setup automated rules & feature updates.




  ? Faster Time to Market: Simple setup & integration across all platforms to
    build your product within days - not months. Spend less time on the onboarding
    process & less time on maintenance. Cardian's onboarding process enables the
    creation of a seamless user experience with greater conversion and
    user-retention.




  ? User Privacy Management: Eliminating the burden and challenge of regulatory
    compliance - Cardian securely manages all data privacy and compliance concerns
    for developers.




  ? 99.9% Uptime Built with Amazon Web Services: Designed for scale, Cardian
    leverages Amazon Web Services (AWS) boasting a 99.9% uptime and reaching
    customers around the world. Cardian leverages highly-available, fault-tolerant
    solutions to ensure we're always able to support developers as they scale from
    small projects to a large enterprise.




  ? Pricing that Scales with Businesses: Keep costs low while starting out with
    usage-based pricing and decide how long data is stored.




                                       19

--------------------------------------------------------------------------------

Table of Contents

Aegis Division: Hydraulic Pump

During 2019, the Company initiated discussions with investment advisors to evaluate the possible monetization of the Aegis technologies. On April 8, 2020, the Company reported that it had initiated a temporary suspension of this evaluation process. This decision was linked to the COVID-19 pandemic which adversely impacted and is expected to continue to adversely impact the Company's ability to generate industry interest in the Aegis technologies. Recent updates with interested parties have indicated that companies in the hydraulics industry are currently focused on internal processes, technology, and employees.

The Aegis hydraulic pump technology brings to the hydraulic pumps and motors industry a unique technology that is designed to be: smaller, lighter, less expensive, and is more efficient and as reliable as conventional pumps and motors. The Company has completed a production prototype and had achieved significant milestones in the design and testing of this prototype. We have filed for patent protection for our novel non-rotating group pump concept.

In addition to the activities to be undertaken to implement our plan of operation detailed above, we may expand and/or refocus our marketing activities depending upon future circumstances and developments. Information regarding the Company and all of our inventions, including regular updates on technological and business developments, can be found on our website, www.CurAegis.com. The website and its contents are not incorporated by reference into this report.

Results of Operations for the three months ended September 30, 2020 and 2019

Revenue, Cost of Revenue and Margin





                     For the three months ended
                            September 30,                 Variance
                      2020                2019           Incr (decr)

CURA revenue      $       2,000       $       4,000     $      (2,000 )
Cost of revenue           2,000               2,000                 -
Gain profit       $           -       $       2,000     $      (2,000 )

The Company recorded $2,000 and $4,000 in Z-Coach sales during the three months ended September 30, 2020 and 2019, respectively in each period. As of September 30, 2020, and December 31, 2019, the Company has deferred revenue of $2,000 and $ 4,000, respectively at each reporting date attributed to Z-Coach subscription revenue that will be recognized ratably as our performance obligations are satisfied. The Z-Coach training module provides fatigue safety training over a twelve-month subscription period and the user has unlimited access to the tool during the subscription period. Customers are billed at the acceptance of the subscription and revenue is recognized ratably over the subscription period as our performance obligations are satisfied and when collection is reasonably assured.

Engineering and Development Costs and Expenses





                                        For the three months ended
                                              September 30,                  Variance
                                        2020                 2019           Incr (decr)
Wages and benefits                  $      74,000       $      126,000     $     (52,000 )
Professional fee and advisors                   -               61,000           (61,000 )
Facilities                                  5,000                    -             5,000
Computer and software maintenance           2,000                1,000             1,000
Depreciation and amortization                   -                5,000            (5,000 )
                                           81,000              193,000          (112,000 )
Stock based compensation                   17,000              (15,000 )          32,000

Total Engineering and Development $ 98,000 $ 178,000 $ (80,000 )

Engineering and development expenses decreased during the three months ended September 30, 2020 compared to the three months ended September 30, 2019 reflecting the reduction in wages and professional fees. These cost reductions reflect the temporary suspension of the Company's efforts to monetize the Aegis technologies, as previously reported, as a result of the Covid-19 pandemic.





                                       20

--------------------------------------------------------------------------------

Table of Contents

General and Administrative Costs and Expenses





                                      For the three months ended
                                             September 30,                Variance
                                         2020               2019         Incr (decr)
Wages and benefits                  $       81,000       $  205,000     $    (124,000 )
Professional fees and advisors              40,000            8,000            32,000
Facilities and occupancy                    20,000           35,000           (15,000 )
Insurance                                   24,000           23,000             1,000
Sales and marketing                         22,000                0            22,000
Patents                                          0           14,000           (14,000 )
Computer and software maintenance            8,000           11,000            (3,000 )
Shareholder                                  2,000            8,000            (6,000 )
Travel                                           -            7,000            (7,000 )
Other costs and expenses                     9,000            6,000             3,000
                                           206,000          317,000          (111,000 )
Stock based compensation                  (662,000 )         22,000          (684,000 )

Total General and Administrative $ (456,000 ) $ 339,000 $ (795,000 )

General and administrative expense decreased during the three months ended September 30, 2020 compared to the three months ended September 30, 2019 primarily due: staff reductions and from the recognition of stock compensation forfeitures reflecting employee turnover. General and administrative headcount was two and five at September 30, 2020 and 2019, respectively.





Non-operating Expense



                       For the three months ended
                              September 30,                Variance
                          2020               2019         Incr/(decr)
Interest expense     $     (352,000 )     $ (320,000 )   $      32,000
Debt issuance cost                -         (304,000 )        (304,000 )
Vendor penalty                    -         (300,000 )        (300,000 )
Other income                 47,000            9,000           (38,000 )
                     $     (305,000 )     $ (915,000 )   $    (610,000 )

Interest expense increased by $32,000 for the three months ended September 30, 2020 compared to the prior year quarter. The Company has $11,310,000 in face value of convertible notes outstanding compared to $10,310,000 at December 31, 2019. During the three months ended September 30, 2020, the Company recognized $352,000 in interest expense on the convertible, demand and promissory notes which includes $207,000 of amortization on debt discount that is classified as interest expense. The increase in interest expense since 2019 reflects $1,000,000 of new 2019 convertible notes with an interest rate of 6% per annum, interest on $650,000 of demand notes with a variable interest rate of 3.25% that were issued in the third quarter of 2019, and additional amortization of debt discount on the 2018 and July 2018 convertible notes issued in the first half of 2019. The 2020 interest expense also reflects $6,000 in interest recognized on 6% unsecured promissory notes. During the three months ended September 30, 2019 the Company recognized $320,000 in interest expense on the convertible notes including $195,000 of amortization on debt discount classified as interest expense related to the convertible notes.

Net Income/ Loss for the three months ended September 30, 2020 and 2019

The net income for the three months ended September 30, 2020 was $127,000, compared with a net loss in the three months ended September 30, 2019 of $1,417,000. The net income attributable to common stockholders for the third quarter of 2020 was $73,000 as compared to a net loss of $1,472,000 for the third quarter of 2019.

The weighted average basic and diluted common shares outstanding for the quarter ended September 30, 2020 amounted to 51,447,000 and 50,776,000 for the three month period ended September 30, 2020 and 2019, respectively.

Basic and diluted income per common share for the three-month period ended September 30, 2020 was $0.00 and basic and diluted loss per common share for three-month period ending September 2019 was $0.03. Preferred stock dividends of $54,000 and $55,000 was recorded in the three-month periods ended September 30, 2020 and 2019, respectively.





                                       21

--------------------------------------------------------------------------------

Table of Contents

Results of Operations for the nine months ended September 30, 2020 and 2019

Revenue, Cost of Revenue and Margin





                         For the nine months ended
                               September 30,                 Variance
                         2020                2019           Incr (decr)
CURA revenue         $       7,000       $      13,000     $      (6,000 )
Cost of revenue             15,000              11,000             4,000
Gain profit (Loss)   $      (8,000 )     $       2,000     $     (10,000 )

The Company recorded $7,000 and $13,000 in Z-Coach sales during the nine months ended September 30, 2020 and 2019, respectively in each period. The decrease in revenue during nine months ended September 30, 2020 compared to nine month months ended September 30, 2019 is primarily due to decrease in sales. The Z-Coach training module provides fatigue safety training over a twelve-month subscription period and the user has unlimited access to the tool during the subscription period. Customers are billed at the acceptance of the subscription and revenue is recognized ratably over the subscription period as our performance obligations are satisfied and when collection is reasonably assured. The Company is presently re-launching its software package after an extensive re-build over the past 6 months.

Engineering and Development Costs and Expenses





                                      For the nine months ended
                                            September 30,                Variance
                                        2020               2019         Incr (decr)
Wages and benefits                  $     236,000       $  456,000     $    (220,000 )
Professional fee and advisors               1,000          224,000          (223,000 )
Facilities                                 21,000           12,000             9,000
Computer and software maintenance           6,000           13,000            (7,000 )
Depreciation and amortization               6,000           18,000           (12,000 )
                                          270,000          723,000          (453,000 )
Stock based compensation                  (16,000 )          4,000           (20,000 )

Total Engineering and Development $ 254,000 $ 727,000 $ (473,000 )

Engineering and development expenses decreased during the nine months ended September 30, 2020 compared to the nine months ended September 30, 2019 primarily due to the decrease in wages, professional fees, computer, and software expenses. These cost reductions reflect the temporary suspension of the Company's efforts to monetize the Aegis technologies, as previously reported, as a result of the Covid-19 pandemic.

General and Administrative Costs and Expenses





                                      For the nine months ended
                                            September 30,                Variance
                                        2020              2019         Incr (decr)
Wages and benefits                  $     379,000      $   690,000     $   (311,000 )
Professional fees and advisors            182,000          150,000           32,000
Facilities and occupancy                   62,000          114,000          (52,000 )
Insurance                                  65,000           66,000           (1,000 )
Sales and marketing                        63,000           62,000            1,000
Patents                                    17,000           35,000          (18,000 )
Travel                                      6,000           23,000          (17,000 )
Computer and software maintenance          18,000           24,000           (6,000 )
Shareholder                                12,000           19,000           (7,000 )
Other costs and expenses                   15,000           36,000          (21,000 )
                                          819,000        1,219,000         (400,000 )
Stock based compensation                 (619,000 )        107,000         (726,000 )

Total General and Administrative $ 200,000 $ 1,326,000 $ (1,126,000 )

General and administrative expense decreased during the nine months ended September 30, 2020 compared to the nine months ended September 30, 2019 primarily due to: headcount decreases, lower facility costs resulting from the relocation of office space in the second quarter of 2019 and reduced spending for patent and travel costs. The company also recognized $619,000 in forfeiture of stock-based compensation during the nine months ended September 30, 2020. The 2019 expense included $62,000 in outside marketing efforts related to the CURA product. General and administrative headcount was two and eight at September 30, 2020 and 2019, respectively.





                                       22

--------------------------------------------------------------------------------


  Table of Contents



Non-operating Expense



                           For the nine months ended
                                 September 30,                Variance
                             2020              2019          Incr/(decr)
Interest expense         $  (1,030,000 )   $   (898,000 )   $     132,000
Debt issuance cost                   -         (304,000 )        (304,000 )
Vendor penalty                       -         (300,000 )        (300,000 )
Other (expense) income         (52,000 )         10,000           (62,000 )
                         $  (1,082,000 )   $ (1,492,000 )   $    (410,000 )

Interest expense increased by $132,000 for the nine months ended September 30, 2020 compared to the prior year period. The Company has $11,310,000 in face value of convertible notes outstanding compared to $10,310,000 at December 31, 2019. During the nine months ended September 30, 2020, the Company recognized $ 1,030,000 in interest expense on the convertible, demand and promissory notes which includes $607,000 of amortization on debt discount that is classified as interest expense. The increase in interest expense since 2019 reflects $1,000,000 of new 2019 convertible notes with an interest rate of 6% per annum, interest on $650,000 of demand notes with a variable interest rate of 3.25% at quarter-end which were issued in the third quarter of 2019, and amortization of debt discount on the 2019 and July 2018 notes issued in the nine months ended September 30, 2020. The 2020 interest expense includes $19,000 in interest recognized on 6% unsecured promissory notes. During the nine months ended September 30, 2019 the Company recognized $898,000 in interest expense on the convertible notes including $546,000 of amortization on debt discount classified as interest expense related to the convertible notes.

In accordance with ASC 420, for the nine months ended September 30, 2020 the Company recognized $56,000 in one-time termination benefits costs in connection with two employees whose employment with the company terminated during the third quarter of 2020. These costs will be paid over the coming payroll periods through January 2021.

Net Loss for the nine months ended September 30, 2020 and 2019

The net loss for the nine months ended September 30, 2020 was $1,447,000, compared with a net loss in the nine months ended September 30, 2019 of $3,530,000. The net loss attributable to common stockholders for the nine months ended September 30, 2020 was $1,610,000 as compared to $3,693,000 for the nine months of 2019.

The weighted average basic and diluted common shares outstanding for the nine months ended September 30, 2020 and September 30, 2019 amounted to 51,325,000 and 50,565,000, respectively.

Basic and diluted loss per common share for the nine-month periods ended September 30, 2020 and 2019 was $0.03 and $0.07, respectively. Preferred stock dividends of $163,000 was recorded in each of the nine-month periods ended September 30, 2020 and 2019, respectively.

Liquidity and Capital Resources

During the nine months ended September 30, 2020 the company used $1,159,000 of cash in operating activities. A net loss of $1,447,000 was adjusted for $57,000 in non-cash expenses for: amortization of debt discount, depreciation and amortization, the non-cash expense recognized for stock-based compensation and common shares issued in connection with interest expense associated with convertible notes issued in the quarter. The Company reported $231,000 in changes in working capital components during the nine months ended September 30, 2020. The decrease in cash used in operations in the three quarters of 2020 compared to the three quarters of 2019 was driven primarily by the decrease in the net loss from operations.

During the nine months ended September 30, 2020, the Company received proceeds of $1,000,000 on the issuance of senior convertible notes. During the nine months ended September 30, 2019, the Company received proceeds of $825,000 in senior convertible debt and $575,000 in proceeds from the issuance of unsecured promissory notes.

Current Cash Outlook and Management Plans

As of September 30, 2020, we had cash on hand of $87,000, negative working capital of $4,104,000, an accumulated deficit of $92,872,000 and a stockholders' deficiency of $14,222,000. During the nine months ended September 30, 2020 we raised $1,000,000 in proceeds through the issuance of convertible notes and $235,000 from the PPP loan and SBA EIDL grant. The proceeds from these sources have been used to support the ongoing development and marketing of our core technologies and product initiatives.

Management estimates that the 2020 cash needs will run between $1.7 and $2 million, based upon the cash used in operations in the nine months ended September 30, 2020. As of September 30, 2020, the Company's cash on hand is not sufficient to cover the Company's future working capital requirements. This raises substantial doubt as to the Company's ability to continue as a going concern. Management will continue to use its best efforts to develop financing opportunities to fund the development and commercialization of the CURA and Aegis products.





                                       23

--------------------------------------------------------------------------------

Table of Contents

Since inception, we have financed our operations by the sale of our securities and debt financings. We need to raise additional funds to meet our working capital needs, to fund expansion of our business, to complete development, testing and marketing of our products, or to make strategic acquisitions or investments. No assurance can be given that necessary funds will be available for us on acceptable terms, if at all. Furthermore, additional financings will involve dilution to our shareholders or may require that we relinquish rights to certain of our technologies or products. In addition, we will experience operational difficulties and delays due to working capital restrictions. If adequate funds are not available from additional sources of financing, we will have to delay or scale back our plans.

The Company's ability to fund its current and future commitments from its available cash depends on its ability to launch and generate sales from the CURA app. If the Company cannot generate revenue from the CURA app, it would need to raise funds in order to meet its working capital needs and pursue its growth strategy. Although there can be no such assurances, management believes that sources for these additional funds will be available through either current or future investors.





Critical Accounting Policies

Revenue Recognition and Deferred Revenue: The Company accounts for revenue in accordance with FASB ASC 606, "Revenue from Contracts with Customers" and all related amendments. For contracts where performance obligations are satisfied at a point in time, the Company recognizes revenue when the product is shipped to the customer. For contracts where the performance obligation is satisfied over time, as in the Z-Coach sales, the Company recognizes revenue over the subscription period. Revenue from the sale of the Company's products is recognized net of cash discounts, sales returns and allowances. Our collection terms provide customers standard terms of net 30 days. Future performance obligations are reflected in deferred revenue.

Income Taxes

We account for income taxes using the asset and liability method, the objective of which is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting and the tax basis of our assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. A valuation allowance related to deferred tax assets is recorded when it is more likely than not that some portion or all of the deferred tax assets will not be realized.

We account for uncertain tax positions using a more-likely-than-not recognition threshold based on the technical merits of the tax position taken. Tax benefits that meet the more-likely-than-not recognition threshold should be measured as the largest amount of tax benefits, determined on a cumulative probability basis, which is more likely than not to be realized upon ultimate settlement in the financial statements. It is our policy to recognize interest and penalties related to income tax matters as general and administrative expenses. As of September 30, 2020, and December 31, 2019, there were no accrued interest or penalties related to uncertain tax positions.

Stock-Based Compensation

FASB ASC 718-10 requires all share-based payments to employees, including grants of employee stock options, to be recognized as compensation expense over the requisite service period (generally the vesting period) in the consolidated financial statements based on their fair values on the grant date. The impact of forfeitures that may occur prior to vesting is also estimated and considered in the amount recognized. In addition, the realization of tax benefits in excess of amounts recognized for financial reporting purposes will be recognized as a financing activity in accordance with FASB ASC 718-10.

No tax benefits were attributed to the stock-based compensation expense because a valuation allowance was maintained for substantially all net deferred tax assets.





Impact of Inflation

Inflation has not had a significant impact on our operations to date and we are currently unable to determine the extent inflation may impact our operations in future periods.





Quarterly Fluctuations

Since we are currently focused on developing our technologies for commercialization and we have not yet engaged in significant revenue producing operations, we do not have any meaningful quarterly fluctuations that impact our financial performance.





                                       24

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses