Notes
to Condensed Financial Statements
(Unaudited)
Note 1 – Basis of Presentation and Significant Accounting
Policies
Basis of Presentation
The
accompanying unaudited, condensed consolidated financial statements
of Premier Biomedical, Inc. (“the Company”) have been
prepared pursuant to rules and regulations of the Securities and
Exchange Commission (“SEC”) and, therefore, do not
include all information and footnote disclosures normally included
in audited financial statements. However, these statements reflect
all adjustments, consisting of normal recurring adjustments, which
in the opinion of management are necessary for fair presentation of
the information contained therein. It is suggested that these
statements be read in conjunction with the financial statements
included in the Company’s Annual Report on Form 10-K for
the year ended December 31, 2018.
Use of Estimates
The
preparation of 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, and the disclosure of
contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those
estimates.
Cash and Cash Equivalents
We
maintain cash balances in non-interest-bearing accounts, which do
not currently exceed federally insured limits. For the purpose of
the statements of cash flows, all highly liquid investments with an
original maturity of three months or less are considered to be cash
equivalents.
Patent Rights and Applications
Patent
rights and applications costs include the acquisition costs and
costs incurred for the filing of patents. Patent rights and
applications are amortized on a straight-line basis over the legal
life of the patent rights beginning at the time the patents are
approved. Patent costs for unsuccessful patent applications are
expensed when the application is terminated.
Fair Value of Financial Instruments
Under
FASB ASC 820-10-05, the Financial Accounting Standards Board
establishes a framework for measuring fair value in generally
accepted accounting principles and expands disclosures about fair
value measurements. This Statement reaffirms that fair value is the
relevant measurement attribute. The adoption of this standard did
not have a material effect on the Company’s financial
statements as reflected herein. The carrying amounts of cash,
prepaid expenses and accrued expenses reported on the balance sheet
are estimated by management to approximate fair value primarily due
to the short-term nature of the instruments.
Basic and Diluted Loss Per Share
Basic
earnings per share (“EPS”) are computed by dividing net
income (the numerator) by the weighted average number of common
shares outstanding for the period (the denominator). Diluted EPS is
computed by dividing net income by the weighted average number of
common shares and potential common shares outstanding (if dilutive)
during each period. Potential common shares include stock options,
warrants and restricted stock. The number of potential common
shares outstanding relating to stock options, warrants and
restricted stock is computed using the treasury stock
method.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
The
reconciliation of the denominators used to calculate basic EPS and
diluted EPS for the nine months ended September 30, 2019
and 2018 are as follows:
|
For the Nine
Months Ended
|
|
|
|
|
|
Weighted average
common shares outstanding – basic
|
14,837,666
|
3,058,442
|
Plus: Potentially
dilutive common shares:
|
|
|
Warrants
|
-
|
11,950
|
Weighted average
common shares outstanding – diluted
|
14,837,666
|
3,070,392
|
For the nine months ended September 30, 2019, potential
dilutive securities had an anti-dilutive effect and were not
included in the calculation of diluted net loss per common share.
Warrants excluded from the calculation of diluted EPS because their
effect was anti-dilutive were 3,898,000 and 245,760 as of
September 30, 2019 and 2018, respectively.
Stock-Based Compensation
Under
FASB ASC 718-10-30-2, all share-based payments to employees,
including grants of employee stock options, to be recognized in the
income statement based on their fair values. Pro forma disclosure
is no longer an alternative. The Company had no stock-based
compensation issuances during the nine months ended
September 30, 2019 and 2018.
Revenue Recognition
On January 1, 2018, we adopted Accounting Standards Update No.
2014-09, Revenue from Contracts with Customers (Topic 606), which
supersedes the revenue recognition requirements in Accounting
Standards Codification (ASC) Topic 605, Revenue Recognition (Topic
605). Results for reporting periods beginning after January 1, 2018
are presented under Topic 606. The impact of adopting the new
revenue standard was not material to our financial statements and
there was no adjustment to beginning retained earnings on January
1, 2018.
Under Topic 606, revenue is recognized when control of the promised
goods or services is transferred to our customers, in an amount
that reflects the consideration we expect to be entitled to in
exchange for those goods or services.
We determine revenue recognition through the following
steps:
●
identification of
the contract, or contracts, with a customer;
●
identification of
the performance obligations in the contract;
●
determination of
the transaction price;
●
allocation of the
transaction price to the performance obligations in the contract;
and
●
recognition of
revenue when, or as, we satisfy a performance
obligation.
Sales are recorded when the earnings process is complete or
substantially complete, and the revenue is measurable and
collectability is reasonably assured, which is typically when
products are shipped. Provisions for discounts and rebates to
customers, estimated returns and allowances, and other adjustments
are provided for in the same period the related sales are recorded.
The Company defers any revenue from sales in which payment has been
received, but the earnings process has not been completed. Sales
commenced on July 5, 2017 with the termination of our joint
venture.
Advertising and Promotion
All
costs associated with advertising and promoting products are
expensed as incurred. These expenses were $35,696 and $50,127 for
the nine months ended September 30, 2019 and 2018,
respectively.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Income Taxes
Deferred
tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are
expected to be recovered or settled. A valuation allowance is
provided for significant deferred tax assets when it is more likely
than not, that such asset will not be recovered through future
operations.
Uncertain Tax Positions
In
accordance with ASC 740, “Income Taxes” (“ASC
740”), the Company recognizes the tax benefit from an
uncertain tax position only if it is more likely than not that the
tax position will be capable of withstanding examination by the
taxing authorities based on the technical merits of the position.
These standards prescribe a recognition threshold and measurement
attribute for the financial statement recognition and measurement
of a tax position taken or expected to be taken in a tax return.
These standards also provide guidance on de-recognition,
classification, interest and penalties, accounting in interim
periods, disclosure, and transition.
Various
taxing authorities periodically audit the Company’s income
tax returns. These audits include questions regarding the
Company’s tax filing positions, including the timing and
amount of deductions and the allocation of income to various tax
jurisdictions. In evaluating the exposures connected with these
various tax filing positions, including state and local taxes, the
Company records allowances for probable exposures. A number of
years may elapse before a particular matter, for which an allowance
has been established, is audited and fully resolved. The Company
has not yet undergone an examination by any taxing
authorities.
The
assessment of the Company’s tax position relies on the
judgment of management to estimate the exposures associated with
the Company’s various filing positions.
Recent Accounting Pronouncements
In
August 2018, the Financial Accounting Standards Board
(“FASB”) issued Accounting Standards Update
(“ASU”) 2018-13, Fair
Measurement (Topic 820): Disclosure Framework – Changes to
the Disclosure Requirements for Fair Value Measurement,
which modify the disclosure requirements of Topic 820. The new
guidance is effective for all entities for annual periods, and
interim periods within those annual periods, beginning after
December 15, 2019, with early adoption permitted. The Company does
not expect the adoption of this ASU to have a material impact on
its consolidated financial statements.
In July
2018, the FASB issued ASU No. 2018-10, Codification Improvements to Topic 842,
Leases. The amendments in ASU 2018-10 provide additional
clarification and implementation guidance on certain aspects of the
previously issued ASU No. 2016-02, Leases (Topic 842) (“ASU
2016-02”) and have the same effective and transition
requirements as ASU 2016-02. Upon the effective date, ASU 2018-10
will supersede the current lease guidance in ASC Topic 840, Leases.
Under the new guidance, lessees will be required to recognize for
all leases, with the exception of short-term leases, a lease
liability, which is a lessee’s obligation to make lease
payments arising from a lease, measured on a discounted basis.
Concurrently, lessees will be required to recognize a right-of-use
asset, which is an asset that represents the lessee’s right
to use, or control the use of, a specified asset for the lease
term. ASU 2018-10 is effective for private companies and emerging
growth public companies for interim and annual reporting periods
beginning after December 15, 2019, with early adoption permitted.
The guidance is required to be applied using a modified
retrospective transition approach for leases existing at, or
entered into after, the beginning of the earliest comparative
periods presented in the financial statements. The Company adopted
this guidance effective January 1, 2019, and the standard did not
have a material impact on the Company’s combined financial
statements and related disclosures.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
In June
2018, the FASB issued ASU 2018-07, Compensation-Stock Compensation (Topic 718):
Improvements to Nonemployee Share-Based Payment Accounting,
which expands the scope of Topic 718 to include share-based payment
transactions for acquiring goods and services from nonemployees. An
entity should apply the requirements of Topic 718 to nonemployee
awards except for specific guidance on inputs to an option pricing
model and the attribution of cost (that is, the period of time over
which share-based payment awards vest and the pattern of cost
recognition over that period). The new guidance is effective for
all entities for annual periods, and interim periods within those
annual periods, beginning after December 15, 2017, with early
adoption permitted. The adoption of this ASU has not had a material
impact on its consolidated financial statements.
In
March 2018, the FASB issued ASU No. 2018-05, Income Taxes (Topic 740) - Amendments to SEC
Paragraphs Pursuant to SEC Staff Accounting Bulletin No.
118. The amendment provides guidance on accounting for the
impact of the Tax Cuts and Jobs Act (the “Tax Act”) and
allows entities to complete the accounting under ASC 740 within a
one-year measurement period from the Tax Act enactment date. This
standard is effective upon issuance. The Tax Act has several
significant changes that impact all taxpayers, including a
transition tax, which is a one-time tax charge on accumulated,
undistributed foreign earnings. The calculation of accumulated
foreign earnings requires an analysis of each foreign
entity’s financial results going back to 1986. The adoption
of this ASU has not had a material impact on its consolidated
financial statements.
In February 2018, the FASB issued ASU No. 2018-02,
Reclassification
of Certain Tax Effects from Accumulated Other Comprehensive
Income. The guidance permits
entities to reclassify tax effects stranded in Accumulated Other
Comprehensive Income as a result of tax reform to retained
earnings. This new guidance is effective for annual and interim
periods in fiscal years beginning after December 15, 2018. Early
adoption is permitted in annual and interim periods and can be
applied retrospectively or in the period of adoption. The
adoption of this ASU has not had a material impact on its
consolidated financial statements.
Effective
January 1, 2018, the Company adopted ASC 606 — Revenue from
Contracts with Customers. Under ASC 606, the Company recognizes
revenue from the commercial sales of products, licensing agreements
and contracts to perform pilot studies by applying the following
steps: (1) identify the contract with a customer; (2) identify the
performance obligations in the contract; (3) determine the
transaction price; (4) allocate the transaction price to each
performance obligation in the contract; and (5) recognize revenue
when each performance obligation is satisfied. For the comparative
periods, revenue has not been adjusted and continues to be reported
under ASC 605 — Revenue Recognition. Under ASC 605, revenue
is recognized when the following criteria are met: (1) persuasive
evidence of an arrangement exists; (2) the performance of service
has been rendered to a customer or delivery has occurred; (3) the
amount of fee to be paid by a customer is fixed and determinable;
and (4) the collectability of the fee is reasonably assured.
There was no impact on the
Company’s financial statements as a result of adopting Topic
606 for the years ended December 31, 2018 and
2017.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic
842). ASU 2016-02 requires
lessees to recognize assets and liabilities for most leases. ASU
2016-02 is effective for public entity financial statements for
annual periods beginning after December 15, 2018, and interim
periods within those annual periods. Early adoption is permitted,
including adoption in an interim period. ASU 2016-02 was further
clarified and amended within ASU 2018-01, ASU 2018-10, ASU 2018-11
and ASU 2018-20 which included provisions that would provide us
with the option to adopt the provisions of the new guidance using a
modified retrospective transition approach, without adjusting the
comparative periods presented. We adopted the new standard on
January 1, 2019 and used the effective date as our date of initial
application under the modified retrospective approach. We elected
the short-term lease recognition exemption for all of our leases
that qualify. This means, for those leases we will not recognize
right-of-use (RoU) assets or lease liabilities. The implementation
of this new standard has no impact on our financial
statements.
No
other new accounting pronouncements, issued or effective during the
nine months ended September 30, 2019, have had or are expected
to have a significant impact on the Company’s financial
statements.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Note 2 – Going Concern
As
shown in the accompanying financial statements, the Company has
minimal revenues, incurred net losses from operations resulting in
an accumulated deficit of $17,067,869, and had negative working
capital of ($2,126,128) at September 30, 2019. These factors
raise substantial doubt about the Company’s ability to
continue as a going concern. The Company is currently seeking
additional sources of capital to fund short term operations. The
Company, however, is dependent upon its ability to secure equity
and/or debt financing and there are no assurances that the Company
will be successful; therefore, without sufficient financing it
would be unlikely for the Company to continue as a going
concern.
The
financial statements do not include any adjustments that might
result from the outcome of any uncertainty as to the
Company’s ability to continue as a going concern. The
financial statements also do not include any adjustments relating
to the recoverability and classification of recorded asset amounts,
or amounts and classifications of liabilities that might be
necessary should the Company be unable to continue as a going
concern.
Note 3 – Related Parties
Accounts Payable
The
Company owed $30,006 and $24,116 as of September 30, 2019 and
December 31, 2018, respectively, to entities owned by the Chairman
of the Board of Directors. The amounts are related to patent costs
and reimbursable expenses paid by the Chairman on behalf of the
Company.
The
Company owed $753 as of December 31, 2018 to the Company’s
CEO for reimbursable expenses.
The
Company owed $1,075 as of September 30, 2019 and December 31,
2018 amongst members of the Company’s Board of Directors for
reimbursable expenses.
Note 4 – Fair Value of Financial Instruments
Under
FASB ASC 820-10-5, fair value is defined as the price that would be
received to sell an asset or paid to transfer a liability in an
orderly transaction between market participants at the measurement
date (an exit price). The standard outlines a valuation framework
and creates a fair value hierarchy in order to increase the
consistency and comparability of fair value measurements and the
related disclosures. Under GAAP, certain assets and liabilities
must be measured at fair value, and FASB ASC 820-10-50 details the
disclosures that are required for items measured at fair
value.
The
Company has certain financial instruments that must be measured
under the new fair value standard. The Company’s financial
assets and liabilities are measured using inputs from the three
levels of the fair value hierarchy. The three levels are as
follows:
Level 1
- Inputs are unadjusted quoted prices in active markets for
identical assets or liabilities that the Company has the ability to
access at the measurement date.
Level 2
- Inputs include quoted prices for similar assets and liabilities
in active markets, quoted prices for identical or similar assets or
liabilities in markets that are not active, inputs other than
quoted prices that are observable for the asset or liability (e.g.,
interest rates, yield curves, etc.), and inputs that are derived
principally from or corroborated by observable market data by
correlation or other means (market corroborated
inputs).
Level 3
- Unobservable inputs that reflect our assumptions about the
assumptions that market participants would use in pricing the asset
or liability.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
The
following schedule summarizes the valuation of financial
instruments at fair value on a recurring basis in the balance
sheets as of September 30, 2019 and December 31, 2018,
respectively:
|
Fair Value
Measurements at September 30, 2019
|
|
|
|
|
Assets
|
|
|
|
Cash
|
$117,209
|
$-
|
$-
|
Total
assets
|
117,209
|
-
|
-
|
Liabilities
|
|
|
|
Convertible notes
payable, net of discounts
|
-
|
192,286
|
-
|
Derivative
liabilities
|
-
|
-
|
1,838,652
|
Total
liabilities
|
-
|
192,286
|
1,838,652
|
|
$117,209
|
$(192,286)
|
$(1,838,652)
|
|
Fair Value
Measurements at December 31, 2018
|
|
|
|
|
Assets
|
|
|
|
Cash
|
$86,827
|
$-
|
$-
|
Total
assets
|
86,827
|
-
|
-
|
Liabilities
|
|
|
|
Convertible notes
payable, net of discounts
|
-
|
309,637
|
-
|
Derivative
liabilities
|
-
|
-
|
1,690,304
|
Total
liabilities
|
-
|
309,637
|
1,690,304
|
|
$86,827
|
$(309,637)
|
$(1,690,304)
|
The
fair values of our related party debts are deemed to approximate
book value, and are considered Level 2 inputs as defined by
ASC Topic 820-10-35.
There
were no transfers of financial assets or liabilities between Level
1, Level 2 and Level 3 inputs for the nine months ended
September 30, 2019 or the year ended December 31,
2018.
Note 5 – Patent Rights and Applications
The
Company amortizes its patent rights and applications on a
straight-line basis over the expected useful technological or
economic life of the patents, which is typically 17 years from the
legal approval of the patent applications when there are probable
future economic benefits associated with the patent. The Company
has elected to expense all of their patent rights and application
costs due to difficulties associated with having to prove the value
of their future economic benefits. All patent applications are
currently pending and the Company has no patents that have yet been
approved. It is the Company’s policy that it performs reviews
of the carrying value of its patent rights and applications on an
annual basis.
On
March 4, 2015, we entered into a Patent License Agreement
(“PLA”) with the University of Texas at El Paso
(“UTEP”) regarding our joint research and development
of CTLA-4 Blockade with Metronomic Chemotherapy for the Treatment
of Breast Cancer. This is the first PLA with UTEP following our
Collaborative Agreement with them dated May 9, 2012, and
memorializes the joint ownership of the applicable patent and the
financial and other terms related thereto.
On June
19, 2015, we entered into Amendment No. 1 to this Agreement,
pursuant to which we explicitly included Provisional Patent
Application No. 62/161,116 entitled, “Anti-CTLA-4
Blockade” (the “Application”) under the
definition of “Patent Rights” as set forth in the PLA.
The Application was filed with the United States Patent and
Trademarks Office on May 13, 2015; the underlying technology was
invented by Robert Kirken and Georgialina Rodriguez, and is
solely-owned by The Board of Regents of The University of Texas
System.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Note 6 – Convertible Notes Payable
Convertible
notes payable consists of the following at September 30, 2019
and December 31, 2018, respectively:
|
|
|
|
|
|
|
|
|
On September 12,
2019, the Company received net proceeds of $22,000, carrying a
$25,750 face value, in exchange for a 12% interest bearing;
unsecured convertible promissory note maturing on
September 12, 2020 (“Third Crown Bridge Partners
Note”). The note is convertible at 60% of the lowest traded
price of the Common Stock in the twenty (20) Trading Days prior to
the Conversion Date. In addition, the holder is entitled to deduct
$500 from the conversion amount in each conversion to cover the
holder’s deposit fees.
|
$25,750
|
$-
|
|
|
|
On August 15, 2019,
the Company received net proceeds of $40,000, carrying a $43,000
face value, in exchange for a 10% interest bearing; unsecured
convertible promissory note maturing on August 15, 2020
(“Fifth Power Up Lending Note”). The note is
convertible 180 days from the date of the note at 61% of the
average of the two lowest closing bid prices of the Common Stock in
the twenty (20) Trading Days prior to the Conversion
Date.
|
43,000
|
-
|
|
|
|
On August 2, 2019,
the Company received net proceeds of $35,000, carrying a $38,000
face value, in exchange for a 10% interest bearing; unsecured
convertible promissory note maturing on August 2, 2020
(“Fourth Power Up Lending Note”). The note is
convertible 180 days from the date of the note at 61% of the
average of the two lowest closing bid prices of the Common Stock in
the twenty (20) Trading Days prior to the Conversion
Date.
|
38,000
|
-
|
|
|
|
On July 2, 2019,
the Company received net proceeds of $31,400, carrying a $36,050
face value, in exchange for a 12% interest bearing; unsecured
convertible promissory note maturing on June 27, 2020
(“Second Crown Bridge Partners Note”). The note is
convertible at 60% of the lowest traded price of the Common Stock
in the twenty (20) Trading Days prior to the Conversion Date. In
addition, the holder is entitled to deduct $500 from the conversion
amount in each conversion to cover the holder’s deposit
fees.
|
36,050
|
-
|
|
|
|
On June 7, 2019,
the Company received net proceeds of $35,000, carrying a $38,000
face value, in exchange for a 10% interest bearing; unsecured
convertible promissory note maturing on June 7, 2020
(“Third Power Up Lending Note”). The note is
convertible 180 days from the date of the note at 61% of the
average of the two lowest closing bid prices of the Common Stock in
the twenty (20) Trading Days prior to the Conversion
Date.
|
38,000
|
-
|
|
|
|
On April 23, 2019,
the Company received net proceeds of $35,000, carrying a $38,000
face value, in exchange for a 10% interest bearing; unsecured
convertible promissory note maturing on April 23, 2020
(“Second Power Up Lending Note”). The note is
convertible 180 days from the date of the note at 61% of the
average of the two lowest closing bid prices of the Common Stock in
the twenty (20) Trading Days prior to the Conversion
Date.
|
38,000
|
-
|
|
|
|
On March 27, 2019,
the Company entered into a securities purchase agreement with Crown
Bridge Partners, LLC to sell convertible notes with a face value of
$154,500, with net proceeds of $141,000 after the deduction of an
original issue discount of $13,500 on a 12% interest bearing;
unsecured convertible promissory note with the first twelve months
of interest of each tranche guaranteed. The maturity date for each
tranche funded shall be twelve (12) months from the effective date
of each payment. The note is payable in tranches with the first
tranche, which was received on April 17, 2019, carrying a $51,500
face value, with net proceeds of $47,000 after a $4,500 original
issue discounts (“First Crown Bridge Partners Note”).
The note is convertible at 60% of the lowest traded price of the
Common Stock in the twenty (20) Trading Days prior to the
Conversion Date. In addition, the holder is entitled to deduct $500
from the conversion amount in each conversion to cover the
holder’s deposit fees.
|
51,500
|
-
|
|
|
|
On March 26, 2019,
the Company received proceeds of $68,000 in exchange for a 10%
interest bearing; unsecured convertible promissory note maturing on
March 26, 2020 (“First Power Up Lending Note”).
The note is convertible 180 days from the date of the note at 61%
of the average of the two lowest closing bid prices of the Common
Stock in the twenty (20) Trading Days prior to the Conversion Date.
A total of $7,400 of principal was converted into 1,947,368 shares
of common stock on September 30, 2019.
|
60,600
|
-
|
|
|
|
On July 11, 2018,
the Company received proceeds of $120,000 in exchange for an 8%
interest bearing; unsecured convertible promissory note maturing on
October 31, 2018 (“Third Red Diamond Note”). The
note is convertible at 60% of the lowest traded price of the Common
Stock in the fifteen (15) Trading Days prior to the Conversion
Date. A total of $59,959 of principal was converted into 11,641,667
shares of common stock over various dates between
July 27, 2018 and September 26, 2019. Currently
in default.
|
60,041
|
94,080
|
|
|
|
On July 11, 2018,
the Company received proceeds of $60,000 in exchange for an 8%
interest bearing; unsecured convertible promissory note maturing on
October 31, 2018 (“Third SEG-RedaShex Note”). The
note is convertible at 60% of the lowest traded price of the Common
Stock in the fifteen (15) Trading Days prior to the Conversion
Date. Currently in default.
|
60,000
|
60,000
|
|
|
|
On April 24, 2018,
the Company received proceeds of $30,000 in exchange for an 8%
interest bearing; unsecured convertible promissory note maturing on
July 31, 2018 (“Second Red Diamond Note”). The
note is convertible at 60% of the lowest traded price of the Common
Stock in the fifteen (15) Trading Days prior to the Conversion
Date. A total of $32,553, consisting of $30,000 of principal and
$2,553 of interest, was converted into 11,110,400 shares of common
stock over various dates between August 8, 2019 and
September 3, 2019.
|
-
|
30,000
|
|
|
|
On April 24, 2018,
the Company received proceeds of $30,000 in exchange for an 8%
interest bearing; unsecured convertible promissory note maturing on
July 31, 2018 (“Second SEG-RedaShex Note”). The
note is convertible at 60% of the lowest traded price of the Common
Stock in the fifteen (15) Trading Days prior to the Conversion
Date. A total of $12,636 of principal was converted into 3,510,000
shares of common stock over various dates between
September 10, 2019 and
September 17, 2019.Currently in default.
|
17,364
|
30,000
|
|
|
|
On March 1, 2018,
the Company received proceeds of $30,000 in exchange for an 8%
interest bearing; unsecured convertible promissory note maturing on
May 31, 2018 (“First SEG-RedaShex Note”). The note
is convertible at 60% of the lowest traded price of the Common
Stock in the fifteen (15) Trading Days prior to the Conversion
Date. A total of $30,000 of principal was converted into an
aggregate of 4,262,416 shares of common stock at various dates
between January 2, 2019 and
August 15, 2019.
|
-
|
30,000
|
|
|
|
On October 30,
2017, the Company received proceeds of $50,000 in exchange for an
8% interest bearing; unsecured convertible promissory note maturing
on January 31, 2018 (“Second Diamond Rock Note”).
The note is convertible at 60% of the lowest traded price of the
Common Stock in the fifteen (15) Trading Days prior to the
Conversion Date. A $15,000 loss was recognized during the fourth
quarter of 2018 due to the enactment of default provision. A total
of $76,150, consisting of $65,000 of principal and $11,150 of
interest, was converted into 5,169,160 shares of common stock over
various dates between December 12, 2018 and
June 7, 2019.
|
-
|
55,057
|
|
|
|
On August 8, 2017,
the Company entered into an exchange agreement with Diamond Rock,
LLC whereby they exchanged (i) the 13,333,334 Series A Warrants
purchased in the First Closing, (ii) the 13,333,334 Series B
Warrants purchased in the First Closing, and (iii) the 10,101,011
shares of common stock purchased in the Second Closing (the
“Exchange Securities”) for a $50,000 convertible note
(“First Diamond Rock Note”) issued by the Company,
bearing interest at 8% interest and maturing on November 30, 2017.
The notes are convertible at 50% of the lowest traded price of the
Common Stock in the fifteen (15) Trading Days prior to the
Conversion Date. A $10,500 loss was recognized during the fourth
quarter of 2018 due to the enactment of default provision. A total
of $15,000 of principal was converted into an aggregate of 31,250
shares of common stock at various dates between
November 6, 2017 and November 13, 2017, and
another $35,000 of principal was converted into an aggregate of
751,550 shares of common stock at various dates between
October 12, 2018 and November 30, 2018, along
with $52,581 of principal that was converted into an aggregate of
4,099,700 shares of common stock at various dates between
January 11, 2019 and June 27, 2019. Currently
in default.
|
2,209
|
10,500
|
|
|
|
Total convertible
notes payable
|
470,514
|
309,637
|
Less unamortized
derivative discounts:
|
278,228
|
-
|
Convertible notes
payable
|
192,286
|
309,637
|
Less: current
portion
|
192,286
|
309,637
|
Convertible notes
payable, less current portion
|
$-
|
$-
|
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
In
accordance with ASC 470-20 Debt with Conversion and Other Options,
the Company recorded total discounts of $334,211 and $300,000;
including $29,900 and $-0- of loan origination discounts, for the
variable conversion features of the convertible debts incurred
during the nine months ended September 30, 2019 and the year
ended December 31, 2018, respectively. The discounts are
being amortized to interest expense over the term of the debentures
using the effective interest method. The Company recorded $59,556
and $306,442 of interest expense pursuant to the amortization of
note discounts during the nine months ended
September 30, 2019 and 2018,
respectively.
All of
the convertible debentures carry default provisions that place a
“maximum share amount” on the note holders. The maximum
share amount that can be owned as a result of the conversions to
common stock by the note holders is 4.99% of the Company’s
issued and outstanding shares.
In
accordance with ASC 815-15, the Company determined that the
variable conversion feature and shares to be issued on the Redwood
Notes represented embedded derivative features, and these are shown
as derivative liabilities on the balance sheet. The Company
calculated the fair value of the compound embedded derivatives
associated with the convertible debentures utilizing a lattice
model.
The
Company recognized interest expense for the nine months ended
September 30, 2019 and 2018, respectively, as
follows:
|
|
|
|
|
|
|
|
|
Interest on
convertible notes
|
$40,753
|
$15,881
|
Amortization of
debt discounts
|
59,556
|
306,442
|
Interest on credit
cards
|
1,484
|
-
|
Total interest
expense
|
$101,793
|
$322,323
|
Note 7 – Derivative Liabilities
As discussed in Note 6 under Convertible Notes Payable, the Company
issued debts that consist of the issuance of convertible notes with
variable conversion provisions. The conversion terms of the
convertible notes are variable based on certain factors, such as
the future price of the Company’s common stock. The number of
shares of common stock to be issued is based on the future price of
the Company’s common stock. The number of shares of common
stock issuable upon conversion of the promissory note is
indeterminate. Due to the fact that the number of shares of common
stock issuable could exceed the Company’s authorized share
limit, the equity environment is tainted and all additional
convertible debentures and warrants are included in the value of
the derivative. Pursuant to ASC 815-15 Embedded Derivatives, the
fair values of the variable conversion option and warrants and
shares to be issued were recorded as derivative liabilities on the
issuance date.
The fair values of the Company’s derivative liabilities were
estimated at the issuance date and are revalued at each subsequent
reporting date, using a lattice model. The Company recognized
current derivative liabilities of $1,838,652 and $1,690,304
at September 30, 2019 and December 31, 2018,
respectively. The change in fair value of the derivative
liabilities resulted in a loss of $18,690 and a gain of $655,808
for the nine months ended September 30, 2019 and 2018,
respectively, which has been reported within other income in the
statements of operations. The loss of $18,690 for the nine months
ended September 30, 2019 consisted of a gain of $26,267 due to
the value attributable to the warrants and a loss in market value
of $44,957 on the convertible notes. The gain of $655,808 for the nine months ended
September 30, 2018 consisted of a gain of $743,751 due to
the value attributable to the warrants and a net loss in market
value of $87,943 on the convertible notes.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
The
following is a summary of changes in the fair market value of the
derivative liability during the nine
months ended September 30, 2019 and the year ended
December 31, 2018, respectively:
|
|
|
|
|
|
Balance, December
31, 2017
|
$2,255,781
|
Increase
in derivative value due to issuances of convertible promissory
notes
|
336,643
|
Change
in fair market value of derivative liabilities due to the mark to
market adjustment
|
(702,493)
|
Debt
conversions
|
(199,627)
|
Balance, December
31, 2018
|
$1,690,304
|
Increase
in derivative value due to issuances of convertible promissory
notes
|
307,884
|
Change
in fair market value of derivative liabilities due to the mark to
market adjustment
|
18,690
|
Debt
conversions
|
(178,226)
|
Balance,
September 30, 2019
|
$1,838,652
|
Key inputs and assumptions used to value the convertible debentures
and warrants issued during the nine months ended September 30,
2019:
●
Stock price
ranging from $0.0285 to $0.0066 during these periods would
fluctuate with projected volatility.
●
The
notes convert with variable conversion prices and fixed conversion
prices (tainted notes).
●
An
event of default would occur -0-% of the time, increasing 2% per
month to a maximum of 10%.
●
The
projected annual volatility curve for each valuation period was
based on the historical annual volatility of the company in the
range of 246.5% - 452.3%.
●
The
Company would redeem the notes -0-% of the time, increasing 1% per
month to a maximum of 5%.
●
All
notes are assumed to be extended at maturity – the time
required to convert out this volume of stock.
●
A
change of control and fundamental transaction would occur initially
-0-% of the time and increase monthly by -0-% to a maximum of
-0-%.
●
The
monthly trading volume would average $336,476 to $357,240 and would
increase at 1% per month.
●
The stock price
would fluctuate with the Company projected volatility using a
random sampling (500,000 iterations for each valuation) from a
normal distribution. The stock price of the underlying instrument
is modelled such that it follows a geometric Brownian motion with
constant drift and volatility.
●
The Holder would
exercise the warrants after one trading day as they become
exercisable (at issuance) at target prices of 3 to 5 times the
projected reset price or higher.
●
Reset events were
projected to occur by 9/30/19 – the option expires
3/31/20.
●
The stock price
would fluctuate with an annual volatility. The projected annual
volatility curve for each valuation period was based on the
historical annual volatility of the company and the term remaining
in the range 369.2% - 369.2%.
●
The Holder would
exercise the warrant at maturity in 2020 if the stock price was
above the reset exercise price.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Note 8 – Commitments and Contingencies
Collaborative Patent License Agreements
On May
9, 2012, the Company entered into a Collaborative Agreement with
the University of Texas at El Paso. Pursuant to the terms of the
Agreement, the Company will work jointly with the University to
develop a series of research and development programs around its
sequential-dialysis technology in the areas of Alzheimer's Disease,
Traumatic Brain Injury (TBI), Chronic Pain Syndrome, Fibromyalgia,
Multiple Sclerosis, Amyotrophic Lateral Sclerosis (ALS or Lou
Gehrig's disease), Blood Sepsis, Cancer, Heart Attacks and Strokes.
The programs will utilize the facilities at one or more of the
University of Texas’ campuses. The Company will pay the
University’s actual overhead for the projects, plus a
negotiated facility and administration overhead expense, and 10% of
all gross revenues associated with the sale, license and/or
royalties of all products and treatment procedures directly
affiliated with programs. Intellectual property jointly invented
and developed as a result of the projects will be owned jointly by
the University and the Company. The Agreement has an initial term
of five (5) years, and is renewable upon mutual agreement of the
parties.
On
March 4, 2015, we entered into a Patent License Agreement (PLA)
with the University of Texas at El Paso (UTEP) regarding our joint
research and development of CTLA-4 Blockade with Metronomic
Chemotherapy for the Treatment of Breast Cancer. This is the first
PLA with UTEP following our Collaborative Agreement with them dated
May 9, 2012, and memorializes the joint ownership of the
applicable patent and the financial and other terms related
thereto.
On June
19, 2015, we entered into Amendment No. 1 to this Agreement,
pursuant to which we explicitly included Provisional Patent
Application No. 62/161,116 entitled, “Anti-CTLA-4
Blockade” (the “Application”) under the
definition of “Patent Rights” as set forth in the PLA.
The Application was filed with the United States Patent and
Trademarks Office on May 13, 2015; the underlying
technology was invented by Robert Kirken and Georgialina Rodriguez,
and is solely-owned by The Board of Regents of The University of
Texas System.
On
October 31, 2017 we entered into an Agreement, Final Payment under
Contract, and Release of all Claims, whereby we agreed to pay them
a total of $326,336 arising out of the research and development
agreements with an initial payment of $22,211, and monthly payments
of varying amounts between $5,000 and $20,000 thereafter for twenty
eight months until the balance is paid in full. Subject to the
compliance of all terms, the intellectual property rights
established and arising out of the collaborative agreements remain
in full force and effect and the parties agreed to a mutual release
upon the final contracted payment. The full amount of the liability
has been recognized as accounts payable, with $155,024 outstanding
as of the end of this period, which is currently in
default.
Note 9 – Changes in Stockholders’ Equity
(Deficit)
Reverse Stock Split
On June 27, 2018, the Company effected a 1-for-250 reverse
stock split (the “Reverse Stock Split”). No fractional shares were issued, and no
cash or other consideration was paid in connection with the Reverse
Stock Split. Instead, the Company issued one whole share of the
post-Reverse Stock Split common stock to any stockholder who
otherwise would have received a fractional share as a result of the
Reverse Stock Split. The Company was authorized to issue
1,000,000,000 shares of common stock prior to the Reverse Stock
Split, which remains unaffected. The Reverse Stock Split did not
have any effect on the stated par value of the common stock, or the
Company’s authorized preferred stock. Unless otherwise
stated, all share and per share information in this Quarterly
Report on Form 10-Q has been retroactively adjusted to reflect the
Reverse Stock Split.
Convertible Preferred Stock
The
Company has 10,000,000 authorized shares of Preferred Stock, of
which 2,000,000 shares of $0.001 par value Series A Convertible
Preferred Stock (“Series A Preferred Stock”) have been
designated, and another 1,000,000 shares of $0.001 par value Series
B Convertible Preferred Stock (“Series B Preferred
Stock”) were designated on November 23, 2018. The
Company shall reserve and keep available out of its authorized but
unissued shares of Common Stock such number of shares sufficient to
effect the conversions, and agreed to reserve no less than
225 million shares.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
Convertible Preferred Stock, Series A
Each
share of Series A Preferred Stock is convertible, at the option of
the holder thereof, at any time after the issuance of such share
into one (1) fully paid and non-assessable share of Common Stock.
Each outstanding share of Series A Preferred Stock is entitled to
one hundred (100) votes per share on all matters to which the
shareholders of the Corporation are entitled or required to
vote.
Convertible Preferred Stock, Series B
Each
share of Series B Preferred Stock is convertible, at the option of
the holder thereof, at any time after the issuance of such share
into that number of fully paid and
nonassessable shares of our common stock equal to the quotient of
the Conversion Principal Amount divided by the lesser of (a) the
Fixed Conversion Price established by our Board of Directors on the
date of conversion, and (b) the Fair Market Value. The Certificate
of Designation defines Fair Market Value as 60% of the lowest
Traded Price for the common stock for the previous fifteen (15)
trading days prior to the Conversion Date on the market or exchange
where our common stock is trading. The Conversion Principal Amount
is equal to the Original Issue Price ($1.00) divided by nine-tenths
(0.9). The Fixed Conversion Price is the price set by our Board of
Directors upon conversion but in no event less than the last Traded
Price of our common stock. Traded Price is defined as the price at
which our common stock changes hands on the designated exchange or
market. Conversion of the
Series B Preferred Stock is subject to a Beneficial Ownership
Limitation that prohibits the conversion of the Series B Preferred
Stock if the conversion would result in beneficial ownership by the
holder and its affiliates of more than 4.99% of our outstanding
shares of common stock. A holder of Series B Preferred Stock may
increase its Beneficial Ownership Limitation up to 9.99% but only
after 61 days have passed since the holder gave notice to the
Company. The Series B Preferred
Stock has no voting rights. The rights of the Series B Preferred
Stock survive any reorganization, merger or sale of the
Company.
The holders of Series B Preferred Stock shall receive noncumulative
dividends on an as-converted basis in the same form as any
dividends to be paid out on shares of our common stock. Any
dividends paid will first be paid to the holders of Series B
Preferred Stock prior and in preference to any payment or
distribution to holders of common stock. Other than as set forth in
the previous sentence, the Certificate of Designation provides that
no other dividends shall be paid on Series B Preferred Stock.
Dividends on the Series B Preferred Stock are not mandatory or
cumulative. There are no sinking fund provisions applicable to the
Series B Preferred Stock, and the holders of Series B Preferred
Stock have no redemption rights. The Corporation may redeem the
Series B Preferred Stock upon 30 days’ prior notice at a
price equal to the sum of 133% of the Original Issue Price plus the
amount of any unpaid dividends on the shares to be
redeemed.
As long as any shares of Series B Preferred Stock remain
outstanding, the Certificate of Designation provides that without
the approval of 75% of the holders of the outstanding Series B
Preferred Stock, we may not (i) alter or change the rights,
preferences, or privileges of the Series B Convertible Preferred
Stock, (ii) increase or decrease the number of authorized shares of
Series B Convertible Preferred Stock, or (iii) authorize the
issuance of securities having a preference over or on par with the
Series B Preferred Stock.
Common Stock Issuances for Series B Preferred Stock
Conversions
On
August 8, 2019, the Company issued 925,927 shares of common stock
pursuant to the conversion of 2,500 of Series B Convertible
Preferred Stock held by RedDiamond Partners.
On
August 2, 2019, the Company issued 851,853 shares of common stock
pursuant to the conversion of 2,300 of Series B Convertible
Preferred Stock held by RedDiamond Partners.
On July
29, 2019, the Company issued 796,297 shares of common stock
pursuant to the conversion of 2,150 of Series B Convertible
Preferred Stock held by RedDiamond Partners.
On July
23, 2019, the Company issued 741,741 shares of common stock
pursuant to the conversion of 2,470 of Series B Convertible
Preferred Stock held by RedDiamond Partners.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
On July
16, 2019, the Company issued 707,071 shares of common stock
pursuant to the conversion of 3,500 of Series B Convertible
Preferred Stock held by RedDiamond Partners.
On July
8, 2019, the Company issued 666,667 shares of common stock pursuant
to the conversion of 3,300 of Series B Convertible Preferred
Stock held by RedDiamond Partners.
Common Stock
The
Company has one billion authorized shares of $0.00001 par value
Common Stock, as increased pursuant to an amendment to the articles
of incorporation on February 9, 2016.
Common Stock Issuances for Debt Conversions
On
September 30, 2019, the Company issued 1,947,368 shares of common
stock pursuant to the conversion of $7,400 of principal from the
First PowerUp Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
September 26, 2019, the Company issued 2,150,000 shares of common
stock pursuant to the conversion of $6,450 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 23, 2019, the Company issued 2,050,000 shares of common
stock pursuant to the conversion of $6,150 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 18, 2019, the Company issued 1,950,000 shares of common
stock pursuant to the conversion of $5,850 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 17, 2019, the Company issued 1,920,000 shares of common
stock pursuant to the conversion of $6,912 of principal from the
Second SEG-RedaShex Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 16, 2019, the Company issued 1,863,000 shares of common
stock pursuant to the conversion of $5,589 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 12, 2019, the Company issued 1,680,000 shares of common
stock pursuant to the conversion of $5,040 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 10, 2019, the Company issued 1,590,000 shares of common
stock pursuant to the conversion of $5,724 of principal from the
Second SEG-RedaShex Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 6, 2019, the Company issued 1,600,000 shares of common
stock pursuant to the conversion of $4,960 of principal from the
Third RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 3, 2019, the Company issued 1,540,000 shares of common
stock pursuant to the conversion of $4,774, consisting of $2,221 of
principal and $2,553 of interest from the Second RedDiamond Note.
The note was converted in accordance with the conversion terms;
therefore, no gain or loss has been recognized.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
On
August 28, 2019, the Company issued 1,469,000 shares of common
stock pursuant to the conversion of $4,554 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 22, 2019, the Company issued 1,360,000 shares of common
stock pursuant to the conversion of $4,216 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 20, 2019, the Company issued 1,295,000 shares of common
stock pursuant to the conversion of $4,533 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 19, 2019, the Company issued 1,230,000 shares of common
stock pursuant to the conversion of $3,936 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 15, 2019, the Company issued 1,124,000 shares of common
stock pursuant to the conversion of $2,810 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 15, 2019, the Company issued 833,333 shares of common stock
pursuant to the conversion of $2,500 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
August 14, 2019, the Company issued 1,080,000 shares of common
stock pursuant to the conversion of $2,700 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 13, 2019, the Company issued 1,030,000 shares of common
stock pursuant to the conversion of $2,575 of principal from the
Second RedDiamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 12, 2019, the Company issued 833,333 shares of common stock
pursuant to the conversion of $2,500 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
August 12, 2019, the Company issued 982,400 shares of common stock
pursuant to the conversion of $2,456 of principal from the Second
RedDiamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
August 1, 2019, the Company issued 833,333 shares of common stock
pursuant to the conversion of $2,500 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On July
11, 2019, the Company issued 634,057 shares of common stock
pursuant to the conversion of $3,500 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On June
27, 2019, the Company issued 640,000 shares of common stock
pursuant to the conversion of $2,944 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
On June
21, 2019, the Company issued 612,500 shares of common stock
pursuant to the conversion of $2,817 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On June
17, 2019, the Company issued 550,000 shares of common stock
pursuant to the conversion of $2,530 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On June
7, 2019, the Company issued 530,000 shares of common stock pursuant
to the conversion of $2,703 of interest from the Second Diamond
Rock Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On May
28, 2019, the Company issued 505,000 shares of common stock
pursuant to the conversion of $4,596 of interest from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On May
22, 2019, the Company issued 497,512 shares of common stock
pursuant to the conversion of $6,000 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On May
16, 2019, the Company issued 480,000 shares of common stock
pursuant to the conversion of $4,992, consisting of $1,141 of
principal and $3,851 of interest, from the Second Diamond Rock
Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On May
7, 2019, the Company issued 460,000 shares of common stock pursuant
to the conversion of $5,106 of principal from the Second Diamond
Rock Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
April 26, 2019, the Company issued 400,000 shares of common stock
pursuant to the conversion of $4,520 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
March 22, 2019, the Company issued 386,000 shares of common stock
pursuant to the conversion of $6,369, consisting of $2,136 of
principal and $4,233 of interest, from the Second Diamond Rock
Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
March 6, 2019, the Company issued 370,000 shares of common stock
pursuant to the conversion of $5,739 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
February 26, 2019, the Company issued 349,463 shares of common
stock pursuant to the conversion of $6,500 of principal from the
First SEG-RedaShex Note. The shares were subsequently issued in May
of 2019. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
February 26, 2019, the Company issued 340,000 shares of common
stock pursuant to the conversion of $5,273 of principal from the
Second Diamond Rock Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
February 12, 2019, the Company issued 346,200 shares of common
stock pursuant to the conversion of $6,924 of principal from the
Second Diamond Rock Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
On
February 1, 2019, the Company issued 315,000 shares of common stock
pursuant to the conversion of $7,875 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
January 23, 2019, the Company issued 260,000 shares of common stock
pursuant to the conversion of $6,513 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
January 11, 2019, the Company issued 280,000 shares of common stock
pursuant to the conversion of $5,597 of principal from the Second
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
January 2, 2019, the Company issued 281,385 shares of common stock
pursuant to the conversion of $6,500 of principal from the First
SEG-RedaShex Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
Common Stock Issuances on Subscriptions Payable
On
January 1, 2019, the Company issued 276,960 shares to DiamondRock, LLC for the conversion of
$5,345 of debt on December 31, 2018.
Note 10 – Income Taxes
The
Company accounts for income taxes under FASB ASC 740-10, which
requires use of the liability method. FASB ASC 740-10-25 provides
that deferred tax assets and liabilities are recorded based on the
differences between the tax bases of assets and liabilities and
their carrying amounts for financial reporting purposes, referred
to as temporary differences.
For the
nine months ended September 30, 2019, and the year ended
December 31, 2018, the Company incurred a net operating loss and,
accordingly, no provision for income taxes has been recorded. In
addition, no benefit for income taxes has been recorded due to the
uncertainty of the realization of any tax assets. At
September 30, 2019, and December 31, 2018, the
Company had approximately $5,540,000 and $5,277,000 of federal net
operating losses, respectively. The net operating loss carry
forwards, if not utilized, will begin to expire in
2031.
The
components of the Company’s deferred tax asset are as
follows:
|
|
|
|
|
|
Deferred tax
assets:
|
|
|
Net operating loss
carry forwards
|
$1,163,400
|
$1,108,170
|
|
|
|
Net deferred tax
assets before valuation allowance
|
$1,163,400
|
$1,108,170
|
Less: Valuation
allowance
|
(1,163,400)
|
(1,108,170)
|
Net deferred tax
assets
|
$-
|
$-
|
Based
on the available objective evidence, including the Company’s
history of losses, management believes it is more likely than not
that the net deferred tax assets will not be fully realizable.
Accordingly, the Company provided for a full valuation allowance
against its net deferred tax assets at September 30, 2019, and
December 31, 2018, respectively.
Premier Biomedical, Inc.
Notes
to Condensed Financial Statements
(Unaudited)
A
reconciliation between the amounts of income tax benefit determined
by applying the applicable U.S. and state statutory income tax rate
to pre-tax loss is as follows:
|
|
|
|
|
|
|
|
|
Federal and state
statutory rate
|
21%
|
21%
|
Change in valuation
allowance on deferred tax assets
|
(21%)
|
(21%)
|
In
accordance with FASB ASC 740, the Company has evaluated its tax
positions and determined there are no uncertain tax
positions.
Note 11 – Subsequent Events
Convertible Debt Financing
On
October 3, 2019, the Company received net proceeds of $25,000,
carrying a $150,000 face value after a $125,000 commitment fee,
pursuant to the first tranche of the securities purchase agreement
with Green Coast Capital International SA (“First GCCI
Note”) on a 12% interest bearing; unsecured convertible
promissory note; maturing on October 3, 2020, with the first twelve
(12) months of interest guaranteed. The note is convertible at 60%
of the lowest traded price of the Common Stock in the fifteen (15)
Trading Days prior to the Conversion Date. In addition, the holder
is entitled to deduct $1,000 from the conversion amount in each
conversion to cover the holder’s deposit fees.
Common Stock Issuances for Debt Conversions
On
various dates from October 4, 2019 through November 11, 2019, the
Company issued a total of 48,950,000 shares of common stock
pursuant to the conversion of $46,374 of principal from the Third
RedDiamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
various dates from October 28, 2019 through November 12, 2019, the
Company issued a total of 45,969,063 shares of common stock
pursuant to the conversion of $39,900, consisting of $38,000 of
principal and $1,900 of interest, from the Second PowerUp Note. The
note was converted in accordance with the conversion terms;
therefore, no gain or loss has been recognized.
On
various dates from October 2, 2019 through October 21, 2019, the
Company issued a total of 27,225,607 shares of common stock
pursuant to the conversion of $64,000 of convertible debt,
consisting of $60,600 of principal and $3,400 of interest, from the
First PowerUp Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
various dates from October 18, 2019 through November 5, 2019, the
Company issued a total of 15,600,000 shares of common stock
pursuant to the conversion of $8,860 of principal and $1,500 of
selling of fees, from the First Crown Bridge Note. The note was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.