Note 1 – Basis of Presentation and Significant Accounting
Policies
Nature of Business
Premier
Biomedical, Inc. (“the Company”) was incorporated in
the State of Nevada on May 10, 2010 (“Inception”). The
Company was formed to develop and market medications and procedures
that address a significant number of the most highly visible health
issues currently affecting mankind. Our current focus is primarily
on the development and distribution of our pain
products.
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.
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. For
the periods presented, potential dilutive securities had an
anti-dilutive effect and were not included in the calculation of
diluted net loss per common share.
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’s stock-based
compensation consisted of the following during the years ended
December 31, 2019 and 2018,
respectively:
|
|
|
|
|
|
|
|
|
Warrants issued for
services, related parties
|
$-
|
$272,585
|
Warrants issued for
services
|
-
|
24,359
|
Total stock-based
compensation
|
$-
|
$296,944
|
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.
Advertising and Promotion
All
costs associated with advertising and promoting products are
expensed as incurred. These expenses were $51,613 and $66,244 for
the years ended December 31, 2019 and 2018,
respectively.
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 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
year ended December 31, 2019, have had or are expected to have a
significant impact on the Company’s financial
statements.
Note 2 – Going Concern
As
shown in the accompanying financial statements, the Company has
incurred net losses from operations resulting in an accumulated
deficit of $17,102,168, and had negative working capital of
($1,840,041) at December 31, 2019. These factors raise
substantial doubt about the Company’s ability to continue as
a going concern. Management is actively pursuing new products and
services to begin generating revenues. In addition, 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 $31,826 and $24,116 as of December 31, 2019 and 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 $733 and $753 as of December 31, 2019 and 2018,
respectively, to the Company’s CEO for reimbursable
expenses.
The
Company owed $1,075 as of December 31, 2019 and 2018 amongst
members of the Company’s Board of Directors for reimbursable
expenses.
Common Stock Warrants Granted
On
December 15, 2018, the Company granted warrants to the following
officers and directors, which will allow them to purchase shares of
our common stock in the amounts indicated: William Hartman (842,000
shares); Mitchell Felder (842,000 shares), Heidi Carl (500,000
shares), John Borza (579,000 shares), Jay Rosen (52,500 shares),
Patricio Reyes (500,000 shares) and John Pauly (52,500 shares). The
exercise price of the foregoing warrants is nine cents ($0.09) per
share. The warrants are exercisable over seven (7) years. The total
fair value of the 3,368,000 common stock warrants using the
Black-Scholes option-pricing model is $272,585, or $0.08093 per
share, based on a volatility rate of 211%, a risk-free interest
rate of 2.72% and an expected term of 3.5 years, and was expensed
upon issuance.
On
December 15, 2018, we also issued warrants to purchase a total of
two hundred and eighty-eight thousand (288,000) shares of our
common stock amongst four members of our Scientific Advisory Board.
The exercise price of the foregoing warrants is nine cents ($0.09)
per share. The warrants are exercisable over seven (7) years. The
total fair value of the 288,000 common stock warrants using the
Black-Scholes option-pricing model is $24,359, or $0.08458 per
share, based on a volatility rate of 211%, a risk-free interest
rate of 2.81% and an expected term of 7 years, and was expensed
upon issuance.
Exercise of Common Stock Warrants, Related Party
On
November 5, 2018, the Company issued 12,000 shares of common stock
pursuant to the exercise of warrants by the Company’s
Chairman of the Board at $0.0025 per share for total proceeds of
$30.
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.
The
following schedule summarizes the valuation of financial
instruments at fair value on a recurring basis in the balance
sheets as of December 31, 2019 and 2018, respectively:
|
Fair Value Measurements at
December 31, 2019
|
|
|
|
|
Assets
|
|
|
|
Cash
|
$71,197
|
$-
|
$-
|
Total
assets
|
71,197
|
-
|
-
|
Liabilities
|
|
|
|
Convertible notes
payable, net of discounts
|
-
|
160,748
|
-
|
Derivative
liabilities
|
-
|
-
|
1,487,130
|
Total
liabilities
|
-
|
160,748
|
1,487,130
|
|
$71,197
|
$(160,748)
|
$(1,487,130)
|
|
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 years ended December 31,
2019 or 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.
Note 6 – Convertible Notes Payable
All notes outstanding, below, are currently in default due to
provisions within each note that require the Company reserve shares
issuable upon conversion. The Company does not currently have
enough shares issuable, relative to their total authorized shares
in order to fulfill these requirements.
Convertible
notes payable consists of the following at December 31, 2019 and
2018, respectively:
|
|
|
|
|
|
|
|
|
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.
|
$150,000
|
$-
|
|
|
|
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. A total
of $39,900, consisting of $38,000 of principal and $1,900 of
interest, was converted into 45,969,063 shares of common stock from
October 28, 2019 through November 12, 2019.
|
-
|
-
|
|
|
|
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. A total of $10,360, consisting of
$8,860 of principal and $1,500 of holder’s deposit fees, was
converted into 15,600,000 shares of common stock from October 18,
2019 through November 5, 2019.
|
42,640
|
-
|
On March 26, 2019,
the Company received proceeds of $65,000 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 $71,400, consisting of $68,000 of principal and $3,400
of interest, was converted into 29,172,975 shares of common stock
from September 30, 2019 through October 21,
2019.
|
-
|
-
|
|
|
|
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 $121,863, consisting of 114,384 of principal and
$7,479, was converted into 135,741,667 shares of common stock over
various dates, between July 27, 2018 and
December 26, 2019. Currently in default.
|
5,616
|
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
|
458,629
|
309,637
|
Less unamortized
derivative discounts:
|
297,881
|
-
|
Convertible notes
payable
|
160,748
|
309,637
|
Less: current
portion
|
160,748
|
309,637
|
Convertible notes
payable, less current portion
|
$-
|
$-
|
In
accordance with ASC 470-20 Debt with Conversion and Other Options,
the Company recorded total discounts of $484,211 and $300,000;
including $29,900 and $-0- of loan origination discounts, for the
variable conversion features of the convertible debts incurred
during the years ended December 31, 2019 and 2018,
respectively. The discounts are being amortized to interest expense
over the term of the debentures using the effective interest
method. The Company recorded $321,912 and $366,653 of interest
expense pursuant to the amortization of note discounts during the
years ended December 31, 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 years ended
December 31, 2019 and 2018, respectively, as
follows:
|
|
|
|
|
|
|
|
|
Interest on
convertible notes
|
$68,666
|
$22,765
|
Amortization of
debt discounts
|
321,912
|
366,653
|
Loss on default
provisions
|
-
|
25,500
|
Interest on credit
cards
|
1,971
|
369
|
Total interest
expense
|
$392,549
|
$415,287
|
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 $1,487,130 and $1,690,304
at December 31, 2019 and 2018, respectively. The change
in fair value of the derivative liabilities resulted in a gain of
$344,814 and $702,493 for the years ended December 31, 2019
and 2018, respectively, which has been reported within other
income in the statements of operations. The gain of $344,814 for
the years ended December 31, 2019 consisted of a gain of
$207,756 due to the value attributable to the warrants and a gain
in market value of $137,058 on the convertible notes. The gain of $702,493 for the year ended
December 31, 2018 consisted of a gain of $766,632 due to
the value attributable to the warrants and a net loss in market
value of $64,139 on the convertible notes.
The
following is a summary of changes in the fair market value of the
derivative liability during the years
ended December 31, 2019 and 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
|
463,393
|
Change
in fair market value of derivative liabilities due to the mark to
market adjustment
|
(344,814)
|
Debt
conversions
|
(321,753)
|
Balance,
December 31, 2019
|
$1,487,130
|
Key inputs and assumptions used to value the convertible debentures
and warrants issued during the year ended December 31,
2019:
●
Stock price
ranging from $0.0066 to $0.0004 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 294.1% - 428.3%.
●
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 $370,728 to $351,905 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 3/31/20 – the option expires
5/30/20.
●
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.
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 $135,024 outstanding
as of the end of this period, which is currently in
default.
Note 9 – Stockholders’ Equity
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 Annual Report
on Form 10-K 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.
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
(2019)
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. The stock was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
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. The stock was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
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. The stock was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
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. The stock was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
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. The stock was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
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. The stock was converted in
accordance with the conversion terms; therefore, no gain or loss
has been recognized.
Sale of Convertible Preferred Stock, Series B (2018)
On November 23, 2018, we sold 75,000 shares of Series B
Convertible Preferred Stock to RedDiamond Partners LLC, and another 75,000 shares
of Series B Convertible Preferred Stock to SEG-RedaShex, LLC for $150,000 in total. Pursuant
to the sale, the purchasers have the right to participate in any
future financing up to 100% of the financing for the next 12
months. We also agreed to refrain from issuing any shares of common
stock or equivalents for 30 days after the sale. The agreement also
prohibits the Company from entering into any agreement involving a
Variable Rate Transaction for eight months after the sale. In
addition, we agreed to grant the purchasers a most-favored nation
provision whereby the purchasers may exchange their shares of
Series B Preferred Stock for securities issued in a subsequent
financing on the same terms and conditions. The purchasers also
have anti-dilution rights that allow them to acquire shares of
common stock at a lower conversion price if a person acquires
shares of our common stock or equivalents at a price per share
lower than the conversion price of the Series B Preferred
Stock.
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 (2019)
First Crown Bridge Partners Note
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 $10,360, consisting of $8,860 of
principal and $1,500 of selling 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.
Second Power Up Lending Note
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 Power Up Note.
The note was converted in accordance with the conversion terms;
therefore, no gain or loss has been recognized.
First Power Up Lending Note
On
various dates from September 30, 2019 through October 21, 2019, the
Company issued a total of 29,172,975 shares of common stock
pursuant to the conversion of $71,400 of convertible debt,
consisting of $68,000 of principal and $3,400 of interest, from the
First Power Up Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
Third Red Diamond Note
On
various dates from September 6, 2019 through December 26, 2019, the
Company issued a total of 135,393,000 shares of common stock
pursuant to the conversion of $95,943, consisting of $88,464 of
principal and $7,479 of interest, from the Third RedDiamond Note.
The note was converted in accordance with the conversion terms;
therefore, no gain or loss has been recognized.
Second Red Diamond Note
On
various dates from August 12, 2019 through September 3, 2019, the
Company issued a total of 11,110,400 shares of common stock
pursuant to the conversion of $32,553, consisting of $30,000 of
principal and $2,553, from the Second RedDiamond Note. The note was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
Second SEG-RedaShex Note
On
various dates from September 10, 2019 through September 17, 2019,
the Company issued a total of 3,510,000 shares of common stock
pursuant to the conversion of $12,636 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.
First SEG-RedaShex Note
On
various dates from January 2, 2019 through August 15, 2019, the
Company issued a total of 4,262,416 shares of common stock pursuant
to the conversion of $30,000 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.
Second Diamond Rock Note
On
various dates from January 11, 2019 through June 7, 2019, the
Company issued a total of 4,672,200 shares of common stock pursuant
to the conversion of $66,207, consisting of $55,057 of principal
and $11,150, from the Second Diamond Rock Note. The note was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
First Diamond Rock Note
On
various dates from June 17, 2019 through June 27, 2019, the Company
issued a total of 1,802,500 shares of common stock pursuant to the
conversion of $8,292 of principal from the First Diamond Rock Note.
The note was converted in accordance with the conversion terms;
therefore, no gain or loss has been recognized.
Common Stock Issuances for Debt Conversions (2018)
On
December 31, 2018, the Company granted 276,960 shares of common
stock pursuant to the conversion of $5,345 of principal from the
Second Diamond Rock Note. The shares were subsequently issued on
January 1, 2019. As such, the $5,345 was presented as a
subscription payable at December 31, 2018. The note was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
On
December 12, 2018, the Company issued 258,193 shares of common
stock pursuant to the conversion of $6,506 of interest from the
First SEG Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
December 12, 2018, the Company issued 220,000 shares of common
stock pursuant to the conversion of $4,598 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
November 30, 2018, the Company issued 211,550 shares of common
stock pursuant to the conversion of $8,462 of principal from the
First Diamond Rock Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
November 12, 2018, the Company issued 150,000 shares of common
stock pursuant to the conversion of $7,650 of principal from the
First SEG Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
November 5, 2018, the Company issued 190,000 shares of common stock
pursuant to the conversion of $8,075 of principal from the First
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
October 25, 2018, the Company issued 175,000 shares of common stock
pursuant to the conversion of $8,750 of principal from the First
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
October 16, 2018, the Company issued 202,702 shares of common stock
pursuant to the conversion of $13,500 of principal from the First
SEG Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
October 12, 2018, the Company issued 175,000 shares of common stock
pursuant to the conversion of $9,712 of principal from the First
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
October 3, 2018, the Company issued 111,940 shares of common stock
pursuant to the conversion of $7,500 of principal from the First
Diamond Rock Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
September 24, 2018, the Company issued 172,176 shares of common
stock pursuant to the conversion of $12,500 of principal from the
First SEG Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
September 18, 2018, the Company issued 136,986 shares of common
stock pursuant to the conversion of $10,000 of principal from the
First Red Diamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
September 5, 2018, the Company issued 138,889 shares of common
stock pursuant to the conversion of $12,500 of principal from the
First Red Diamond Note. The note was converted in accordance with
the conversion terms; therefore, no gain or loss has been
recognized.
On
August 23, 2018, the Company issued 82,001 shares of common stock
pursuant to the conversion of $4,920 of principal from the Third
Red Diamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
August 20, 2018, the Company issued 160,000 shares of common stock
pursuant to the conversion of $9,600 of principal from the First
SEG Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
August 15, 2018, the Company issued 100,000 shares of common stock
pursuant to the conversion of $6,000 of principal from the Third
Red Diamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
August 9, 2018, the Company issued 83,333 shares of common stock
pursuant to the conversion of $5,000 of principal from the Third
Red Diamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On July
27, 2018, the Company issued 83,333 shares of common stock pursuant
to the conversion of $10,000 of principal from the Third Red
Diamond Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
On
January 29, 2018, the Company issued 106,238 shares of common stock
pursuant to the conversion of $40,000 of principal from the Second
SEG Note. The note was converted in accordance with the conversion
terms; therefore, no gain or loss has been recognized.
On
January 3, 2018, the Company issued 76,923 shares of common stock
pursuant to the conversion of $25,000 of principal from the First
RDW 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 (2019)
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.
Common Stock Issuances on Subscriptions Payable (2018)
On
various dates from January 17, 2018 through February 13, 2018, the
Company issued a total of 254,703 shares to The Special Equities Group and DiamondRock, LLC
as compensation valued at $273,805 awarded on
December 6, 2017.
Common Stock Warrants Exercised (2018)
On
November 5, 2018, the Company issued 12,000 shares of common stock
pursuant to the exercise of warrants by the Company’s
Chairman of the Board at $0.0025 per share for total proceeds of
$30.
Note 10 – Common Stock Warrants
Common Stock Warrants Granted (2019)
No
warrants were granted during the year ended December 31,
2019.
Common Stock Warrants Granted (2018)
On
December 15, 2018, the Company granted warrants to the following
officers and directors, which will allow them to purchase shares of
our common stock in the amounts indicated: William Hartman (842,000
shares); Mitchell Felder (842,000 shares), Heidi Carl (500,000
shares), John Borza (579,000 shares), Jay Rosen (52,500 shares),
Patricio Reyes (500,000 shares) and John Pauly (52,500 shares). The
exercise price of the foregoing warrants is nine cents ($0.09) per
share. The warrants are exercisable over seven (7) years. The total
fair value of the 3,368,000 common stock warrants using the
Black-Scholes option-pricing model is $272,585, or $0.08093 per
share, based on a volatility rate of 211%, a risk-free interest
rate of 2.72% and an expected term of 3.5 years, and was expensed
upon issuance.
On
December 15, 2018, we also issued warrants to purchase a total of
two hundred and eighty-eight thousand (288,000) shares of our
common stock amongst four members of our Scientific Advisory Board.
The exercise price of the foregoing warrants is nine cents ($0.09)
per share. The warrants are exercisable over seven (7) years. The
total fair value of the 288,000 common stock warrants using the
Black-Scholes option-pricing model is $24,359, or $0.08458 per
share, based on a volatility rate of 211%, a risk-free interest
rate of 2.81% and an expected term of 7 years, and was expensed
upon issuance.
Exercise of Common Stock Warrants, Related Party
(2018)
On
November 5, 2018, the Company issued 12,000 shares of common stock
pursuant to the exercise of warrants by the Company’s
Chairman of the Board at $0.0025 per share for total proceeds of
$30.
Expiration of Common Stock Warrants, Related Party
(2019)
A total of 11,760 warrants exercisable at $362.50 per share expired
during the year ended
December 31, 2019.
The
following is a summary of information about the Common Stock
Warrants outstanding at December 31, 2019.
|
Shares
Underlying
|
Shares Underlying
Warrants Outstanding
|
Warrants
Exercisable
|
|
|
|
|
Weighted
|
|
|
|
|
Shares
|
Average
|
Weighted
|
Shares
|
Weighted
|
Range
of
|
Underlying
|
Remaining
|
Average
|
Underlying
|
Average
|
Exercise
|
Warrants
|
Contractual
|
Exercise
|
Warrants
|
Exercise
|
Prices
|
Outstanding
|
Life
|
Price
|
Exercisable
|
Price
|
|
|
|
|
|
|
$0.09-$62.50
|
3,890,000
|
5.87
|
$0.97
|
3,890,000
|
$0.97
|
The
fair value of each warrant grant is estimated on the date of grant
using the Black-Scholes option pricing model with the following
weighted-average assumptions used for grants under the fixed option
plan:
|
|
|
|
|
|
|
|
|
Average risk-free
interest rates
|
N/A
|
2.73%
|
Average expected
life (in years)
|
N/A
|
3.78
|
The
Black-Scholes option pricing model was developed for use in
estimating the fair value of short-term traded options that have no
vesting restrictions and are fully transferable. In addition,
option valuation models require the input of highly subjective
assumptions including expected stock price volatility. Because the
Company’s common stock warrants have characteristics
significantly different from those of traded options and because
changes in the subjective input assumptions can materially affect
the fair value estimate, in management’s opinion the existing
models do not necessarily provide a reliable single measure of the
fair value of its common stock warrants. During the years ended
December 31, 2019 and 2018 there were no warrants
granted with an exercise price below the fair value of the
underlying stock at the grant date.
The
weighted average fair value of warrants granted with exercise
prices at the current fair value of the underlying stock was
approximately $0.09 per warrant granted during the year ended
December 31, 2018.
The
following is a summary of activity of outstanding common stock
warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2017
|
257,760
|
$29.85
|
Warrants
granted
|
3,656,000
|
0.09
|
Warrants
exercised
|
(12,000)
|
(0.0025)
|
Balance, December
31, 2018
|
3,901,760
|
$2.05
|
Warrants
expired
|
(11,760)
|
(362.50)
|
Balance, December
31, 2019
|
3,890,000
|
$0.97
|
|
|
|
Exercisable,
December 31, 2019
|
3,890,000
|
$0.97
|
Note 11 – 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
years ended December 31, 2019 and 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 December 31, 2019 and 2018, the Company had
approximately $5,670,000 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
|
$1,190,700
|
$1,108,170
|
|
|
|
Net deferred tax
assets before valuation allowance
|
$1,190,700
|
$1,108,170
|
Less: Valuation
allowance
|
(1,190,700)
|
(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 December 31, 2019 and 2018,
respectively.
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 12 – Subsequent Events
Common Stock Issuances for Debt Conversions
First Crown Bridge Partners Note
On
various dates from February 4, 2020 through April 21, 2020, the
Company issued a total of 371,401,700 shares of common stock
pursuant to the conversion of $37,096, consisting of $31,596 of
principal and $5,500 of selling 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.
Third Power Up Lending Note
On
various dates from January 8, 2020 through April 1, 2020, the
Company issued a total of 196,477,777 shares of common stock
pursuant to the conversion of $24,244 of principal from the Third
Power Up Note. The note was converted in accordance with the
conversion terms; therefore, no gain or loss has been
recognized.
Third Red Diamond Note
On
various dates from January 2, 2020 through March 24, 2020, the
Company issued a total of 169,990,001 shares of common stock
pursuant to the conversion of $18,987, consisting of $2,434 of
principal and $16,553, from the Third RedDiamond Note. The note was
converted in accordance with the conversion terms; therefore, no
gain or loss has been recognized.
Chairman of the Board of Directors’ Resignation
On May
2, 2020, Dr. Mitchell S. Felder resigned as the Company’s
Chairman of the Board. The Company’s CEO, William Hartman,
was appointed Interim Chairman.
Default Notice
Received
On
April 13, 2020, we received a default notice from Green Coast
Capital International S.A. because we do not have enough authorized
common stock to fulfill the reserve requirements pursuant to the
Convertible Promissory Note issued to them. On May 5, 2020, we were
served with a Notice of Arbitration by Green Coast on the same
matter. We intend to timely respond to the Notice of Arbitration.
We cannot estimate or determine our liability or potential damages
at this time.