Panacea Global, Inc.
(A Development Stage Company)
Consolidated Balance Sheets
| | As at | | | As at | |
| | Friday, September 30, 2011 | | | Friday, December 31, 2010 | |
| | (Unaudited) | | | | |
Assets | | | | | | |
Current | | | | | | |
Cash | | $ | - | | | $ | - | |
Prepaid expenses and deposits | | | 31,774 | | | | - | |
Total Current Assets | | | 31,774 | | | | - | |
Capital assets | | | 24,456 | | | | - | |
Global diagnostic license (Note 6) | | | 50,000,000 | | | | 50,000,000 | |
Total Non-Current Assets | | | 50,024,456 | | | | 50,000,000 | |
Total Assets | | $ | 50,056,230 | | | $ | 50,000,000 | |
| | | | | | | | |
Liabilities | | | | | | | | |
Current | | | | | | | | |
Bank overdraft | | $ | 15,528 | | | $ | - | |
Accounts payable and accrued liabilities | | | 167,992 | | | | 66,402 | |
License fee payable (Note 5) | | | 1,862,500 | | | | 2,500,000 | |
Total Liabilities | | | 2,046,020 | | | | 2,566,402 | |
| | | | | | | | |
Stockholders’ Equity | | | | | | | | |
Preferred stock, $0.001 par value; 100,000 shares authorized, none issued (Note 7) | | | - | | | | - | |
Capital stock, $0.001 par value; 300,000,000 shares authorized;94,563,586 issued and outstanding (December 31, 2010 – 89,363,586)
(Note 7) | | | 94,564 | | | | 89,364 | |
Additional paid in capital | | | 49,845,579 | | | | 47,449,936 | |
Deficit accumulated during the development stage | | | (1,923,874 | ) | | | (105,702 | ) |
Accumulated other comprehensive income (loss) | | | (6,059 | ) | | | - | |
Total Stockholders’ Equity | | | 48,010,210 | | | | 47,433,598 | |
Total Liabilities and Equity | | $ | 50,056,230 | | | $ | 50,000,000 | |
The accompanying notes are an integral part of these financial statements
(A Development Stage Company)
Consolidated Statements of Operations
| | For the Three Months Ended | | | For the Nine Months Ended | | | For the Period Ended February 5, 2010 (inception) to | | | For the Period Ended February 5, 2010 (inception) to | |
| | September 30, 2011 | | | September 30, 2010 | | | September 30, 2011 | | | September 30, 2010 | | | September 30, 2011 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Revenue | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
Expenses | | | | | | | | | | | | | | | | | | | | |
Professional fees | | | 68,947 | | | | 25,000 | | | | 159,927 | | | | 66,402 | | | | 226,329 | |
Cost of reorganization | | | - | | | | - | | | | - | | | | 39,300 | | | | 39,300 | |
Filing fees | | | 4,261 | | | | - | | | | 10,678 | | | | - | | | | 10,678 | |
Office and general | | | 115,517 | | | | - | | | | 348,567 | | | | - | | | | 348,567 | |
Stock based compensation (Note 11) | | | 1,124,367 | | | | - | | | | 1,124,367 | | | | - | | | | 1,124,367 | |
Salaries and benefits | | | 21,659 | | | | - | | | | 174,633 | | | | - | | | | 174,633 | |
Total expenses | | | 1,334,751 | | | | 25,000 | | | | 1,818,172 | | | | 105,702 | | | | 1,923,874 | |
Net loss | | | (1,334,751 | ) | | | (25,000 | ) | | | (1,818,172 | ) | | | (105,702 | ) | | | (1,923,874 | ) |
| | | | | | | | | | | | | | | | | | | | |
Foreign currency adjustment | | | (14,527 | ) | | | - | | | | (6,059 | ) | | | - | | | | (6,059 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive loss | | | (1,349,278 | ) | | | (25,000 | ) | | | (1,824,231 | ) | | | (105,702 | ) | | | (1,929,932 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net loss per share - basic and diluted | | $ | (0.01 | ) | | $ | (0.00 | ) | | $ | (0.02 | ) | | $ | (0.00 | ) | | $ | (0.02 | ) |
Weighted number of shares outstanding - basic and diluted | | | 94,261,435 | | | | 89,363,586 | | | | 91,947,835 | | | | 55,731,511 | | | | 77,260,402 | |
The accompanying notes are an integral part of these financial statements
(A Development Stage Company)
Consolidated Statements of Stockholders’ Equity
| | | | | | | | | | | | | | Accumulated Deficit During the Development Stage | | | | |
Balance, February 5, 2010 (inception) | | | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for services | | | 39,300,000 | | | | 39,300 | | | | - | | | | - | | | | - | | | | 39,300 | |
Issuance of common stock for license | | | 35,500,000 | | | | 35,500 | | | | 47,464,500 | | | | - | | | | - | | | | 47,500,000 | |
Reverse merger with MoneyLogix | | | 14,563,586 | | | | 14,564 | | | | (14,564 | ) | | | - | | | | - | | | | - | |
Net loss | | | - | | | | - | | | | - | | | | - | | | | (105,702 | ) | | | (105,702 | ) |
Balance, December 31, 2010 | | | 89,363,586 | | | $ | 89,364 | | | $ | 47,449,936 | | | $ | - | | | $ | (105,702 | ) | | $ | 47,433,598 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock for cash | | | 5,200,000 | | | | 5,200 | | | | 1,271,276 | | | | - | | | | - | | | | 1,276,476 | |
Foreign currency exchange adjustment | | | - | | | | - | | | | - | | | | (6,059 | ) | | | - | | | | (6,059 | ) |
Stock based compensation | | | - | | | | - | | | | 1,124,367 | | | | - | | | | | | | | 1,124,367 | |
Net loss | | | - | | | | - | | | | - | | | | - | | | | (1,818,172 | ) | | | (1,818,172 | ) |
Balance September 30, 2011 (unaudited) | | | 94,563,586 | | | $ | 94,564 | | | $ | 49,845,579 | | | $ | (6,059 | ) | | $ | (1,923,874 | ) | | $ | 48,010,210 | |
The accompanying notes are an integral part of these financial statements
(A Development Stage Company)
Consolidated Statements of Cash Flows
| | For the Nine Months Ended January 1, 2011 to September 30, 2011 | | | For the Period Ended February 5, 2010 (inception) to September 30, 2010 | | | For the Period Ended February 5, 2010 (inception) to September 30, 2011 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Cash Flows from Operating Activities | | | | | | | | | |
Net loss | | | (1,818,172 | ) | | | (105,702 | ) | | | (1,923,874 | ) |
| | | (1,818,172 | ) | | | (105,702 | ) | | | (1,923,874 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | |
Stock based compensation | | | 1,124,367 | | | | | | | | 1,124,367 | |
Stock issued for services | | | - | | | | 39,300 | | | | 39,300 | |
Prepaid expenses and deposits | | | (31,774 | ) | | | - | | | | (31,774 | ) |
Accounts payable and accrued liabilities | | | 101,590 | | | | 41,402 | | | | 167,992 | |
License fee payable (Note 5) | | | (637,500 | ) | | | - | | | | (637,500 | ) |
Bank overdraft | | | 15,528 | | | | 25,000 | | | | 15,528 | |
Net cash used in operating activities | | | (1,245,961 | ) | | | - | | | | (1,245,961 | ) |
| | | | | | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | | | | | |
Purchases of capital assets | | | (24,456 | ) | | | - | | | | (24,456 | ) |
Net cash used by investing activities | | | (24,456 | ) | | | - | | | | (24,456 | ) |
| | | | | | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | | | | | |
Issuance of common stock | | | 1,276,476 | | | | - | | | | 1,276,476 | |
Net cash provided by financing activities | | | 1,276,476 | | | | - | | | | 1,276,476 | |
| | | | | | | | | | | | |
Effect of exchange rate on cash | | | (6,059 | ) | | | - | | | | (6,059 | ) |
| | | | | | | | | | | | |
Net change in cash | | | - | | | | - | | | | - | |
Cash, beginning of period | | | - | | | | - | | | | - | |
Cash, end of period | | $ | - | | | $ | - | | | $ | - | |
The accompanying notes are an integral part of these financial statements
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
1. | NATURE OF OPERATIONS AND ORGANIZATION |
Nature of Operations
MoneyLogix Group, Inc. (“MoneyLogix” or the “Company”), (formerly Homelife, Inc.), which registered a change of name with the State of Nevada on January 29, 2008 was formerly known as Homelife, Inc. and is organized under the laws of the State of Nevada.
MoneyLogix Group, Inc. entered into a share exchange agreement which closed on June 30, 2010 with Panacea Global, Inc. (“Panacea”), a Delaware private corporation incorporated on February 5, 2010. The reverse merger transaction effected a change of control of the Company. The accounting acquirer is Panacea and the historical operations of the Company are the operations of Panacea. Pursuant to the terms of the share exchange agreement, the parties agreed to the following:
1. | MoneyLogix agreed to issue 74,800,000 shares of its common stock to the stockholders of Panacea Global, Inc. in exchange for 100% of Panacea issued and outstanding stock making Panacea a wholly owned subsidiary of the Company on June 30, 2010. |
The Company is a development stage company that has currently acquired the global rights except for the United States of America for early detection cancer tests. Panacea is a 100% wholly owned subsidiary of MoneyLogix.
Effective June 2, 2011, MoneyLogix Group, Inc. registered a change of name with the State of Nevada to Panacea
Global, Inc. Effective June 15, 2011, the trading symbol for the Company on the OTC Bulletin Board changed from “MLXG” to “PANG”.
The Company has not earned any revenues from limited principal operations and accordingly, the Company’s activities have been accounted for as those of a “Development Stage Enterprise” as set forth in ASC 915 Accounting and Reporting by Development Stage Enterprises. Among the disclosures required by ASC 915 are that the Company’s financial statements be identified as those of a development stage company, and that the statements of operations, stockholders’ deficit and cash flows disclose activity since the date of the Company’s inception.
These financial statements have been prepared assuming the Company will continue on a going-concern basis. The Company has incurred losses since inception and the ability of the Company to continue as a going-concern depends upon its ability to develop profitable operations and to continue to raise adequate financing. Accumulated net losses from inception to September 30, 2011 totaled $1,923,874. In order for the Company to meet its liabilities as they come due and to continue its operations, the Company is solely dependent upon its ability to generate such financing.
4. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
The accounting policies of the Company are in accordance with accounting principles generally accepted in the United States of America. Presented below are those policies considered particularly significant:
Basis of Consolidation and Presentation
The accompanying consolidated financial statements include the accounts of the Company, and its wholly-owned subsidiary Panacea (a Delaware incorporated Company) and Panacea Global Inc. (a Canadian incorporated Company). All inter-company transactions and balances have been eliminated upon consolidation.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
4. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Basis of Consolidation and Presentation (continued)
The consolidated financial statements of the Company included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in financial statements prepared in conjunction with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with the annual audited financial statements and the notes thereto included in the Company’s annual report on Form 10-K.
The accompanying unaudited interim financial statements reflect all adjustments of a normal and recurring nature which are, in the opinion of management, necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. The results of operations for these periods are not necessarily comparable to, or indicative of, results of any other interim period or for the fiscal year taken as a whole. Certain information that is not required for interim financial reporting purposes has been omitted.
Translation of Foreign Currency Financial Statements and Foreign Currency Transactions
The financial statements of the Company’s international subsidiary have been translated into United States dollars by translating balance sheet accounts at year end and period end exchange rates except for non-current assets which are translated at historical exchange rates, and statement of operations accounts at average exchange rates for the periods. Foreign currency transaction gains and losses are reflected in the equity section of the Company’s consolidated balance sheet in Accumulated Other Comprehensive Income. The balance of the foreign currency translation adjustment, included in Accumulated Other Comprehensive Income (Loss), was ($14,527) and ($6,059) for the three and nine months ended September 30, 2011. For the 3 months ended September 30, 2010 and the period from inception (February 5, 2010) through September 30, 2010 there were no foreign currency translation adjustments recorded due to the limited nature of operations during these periods.
Earnings or Loss Per Share
The Company accounts for earnings per share pursuant to ASC 260-10-05, Earnings per Share, which requires disclosure on the financial statements of “basic” and “diluted” earnings (loss) per share. Basic earnings (loss) per share are computed by dividing net income (loss) by the weighted average number of common stock outstanding for the period. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common stock outstanding plus common stock equivalents (if dilutive) related to stock options and warrants for each period.
Financial Instruments
In accordance with ASC 825-10-50, Defining Fair Value Measurement, the estimated fair value of financial instruments has been determined by the Company using available market information and valuation methodologies. Considerable judgment is required in estimating fair value. Accordingly, the estimates may not be indicative of the amounts the Company could realize in a current market exchange. As of September 30, 2011, the carrying value of accrued liabilities, and license fee payable approximate their fair value because of the short-term maturity of these instruments.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
4. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Financial Instruments (continued)
In accordance with ASC 820-10, Defining Fair Value Measurement, the Company adopted the standard which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements.
Income Taxes
The Company accounts for income taxes pursuant to ASC 740-10, Accounting for Income Taxes. Deferred tax assets and liabilities are recorded for differences between the financial statements and tax basis of the assets and liabilities as well as loss carryforward that will result in taxable or deductible amounts in the future based on enacted tax laws and rates. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is recorded for the amount of income tax payable or refundable for the period increased or decreased by the change in deferred tax assets and liabilities during the period.
Impairment of Long-lived Assets
In accordance with ASC 360-10-05, Accounting for the Impairment or Disposal of Long-Lived Assets, long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The Company evaluates whether events and circumstances have occurred that indicate possible impairment. If there are indications of impairment, the Company uses future undiscounted cash flows of the related asset or asset grouping over the remaining life in measuring whether the assets are recoverable. In the event such cash flows are not expected to be sufficient to recover the recorded asset values, the assets are written down to their estimated fair value. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value of asset less cost to sell. The Company evaluated the Global Diagnostic License on April 30, 2010, no events or changes in circumstances indicate that it is impaired since it was acquired on March 24, 2010.
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. These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the period in which they become known. The accounting estimates that require management’s most significant judgments are the valuation of the Global Diagnostics license and measurement of accrued liabilities.
Capital Assets
Capital assets are initially recorded at cost. Depreciation is provided using the declining balance method at rates intended to amortize the cost of assets over their estimated useful lives.
| Method | | Rate | |
Computer equipment | declining balance | | | 30 | % |
Leasehold improvements | straight-line | | | 20 | % |
In the year of acquisition, depreciation is taken as assets are available for use.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
4. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued) |
Equity Compensation
The company adopted ASC 718, Share-Based Payment, which establishes standards for transactions in which an entity exchanges its equity instruments for goods and services. This standard focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions, including issuance of stock options to employees. The Company measures stock-based compensation cost at grant date, based on the estimated fair value of the award, and recognizes the cost as expense on a straight-line basis (net of estimated forfeitures) over the employee requisite service period. The Company estimates the fair value of stock options using a Black-Scholes valuation model.
Recent Accounting Pronouncements
Changes to accounting principles generally accepted in the United States of America (U.S. GAAP) are established by the Financial Accounting Standards Board (FASB) in the form of accounting standards updates (ASU’s) to the FASB’s Accounting Standards Codification.
The Company has assessed the applicability and impact of all ASU’S and they have been determined to be either not applicable or are expected to have minimal impact on our consolidated financial position and results of operations.
5. | GLOBAL DIAGNOSTIC LICENSE |
On March 24, 2010, the Company entered into a license agreement with Panacea Pharmaceuticals Inc. (“Pharmaceuticals”) to acquire the global diagnostic license (“GDL”), with rights to sublicense worldwide, except for the United States of America. GDL allows the Company to develop, market and use licensed products related to HAAH based laboratory tests.
In consideration for the GDL, the Company issued 35,500,000 common shares and will pay Pharmaceuticals a license fee of $2,500,000, due within 30 days of the Company raising a minimum $10,000,000 equity investment. One-half of any equity investments raised shall be remitted to Pharmaceuticals, until the license fee is paid in full. The aggregate consideration paid and therefore fair value of the GDL equates $50,000,000. Further, the Company will pay Pharmaceuticals 25% of all sublicensing revenue and will purchase all conforming reagent at a cost of $20 per test or 10% of the sale price of the individual test with a minimum $8.00 test price.
Management obtained valuation of the license conducted by third party professional valuation services. According to the valuation, the fair value of the license was about $74 million on December 31, 2007. On March 24, 2010, the acquisition date, management re-evaluated the assumptions in the original valuation and updated the projection based on current circumstance and the Company’s business plan. As at September 30, 2011, management is of the opinion there has been no change to those circumstances.
As at September 30, 2011 the Company has made license fee payments to Pharmaceuticals of $637,500.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
The Company’s intangible asset consists of the GDL, as described in Note 5, which contains certain issued and pending patent rights. Upon commencement of licensed services to customers, amortization will be taken over the estimated useful life of the respective patent rights, which vary and are determined on a country-by-country basis.
| | As at February 5, 2010 (inception) | | | Acquired | | | Accumulated Amortization | | | As at December 31, 2010 | | | Accumulated Amortization | | | As at September 30, 2011 | |
Global Diagnostic License | | | - | | | $ | 50,000,000 | | | | - | | | $ | 50,000,000 | | | | - | | | $ | 50,000,000 | |
As at September 30, 2011, the Company has not commenced any services relating to GDL, and as a result, no amortization has been recorded.
a) Authorized
100,000 Class A Preferred shares with a par value of $0.001. There were no shares issued and outstanding at September 30, 2011.
300,000,000 Common shares of $0.001 par value.
b) Issued
94,563,586 Common Shares
Monetary Transactions
On February 25, 2011, 2,000,000 shares were issued by the Company for $0.25 per share generating $500,000 in equity financing.
On September 2, 2011, 100,000 shares were issued by the Company for $0.25 per share generating $25,000 in equity financing.
Subscriptions Received in Advance
On April 10, 2011, the Company and certain investors entered into a Subscription Agreement pursuant to which such investors purchased two million (2,000,000) units, with each unit being offered and sold at $0.25 per unit and each unit consisting of (i.) one share of the Company’s common stock; and (ii.) one warrant to purchase one share of the Company’s common stock at an initial exercise price equal to $0.25 per share.
��
On April 15, 2011, the Company and certain investors entered into a second Subscription Agreement pursuant to which such investors purchased six hundred thousand (600,000) units, with each unit being offered and sold at $0.25 per Unit and each Unit consisting of (i) one share of the Company’s common stock and (ii) one warrant to purchase one share of the Company’s common stock at an initial exercise price equal to $0.25 per share.
On April 16, 2011 the Company and certain investors entered into a third Subscription Agreement (the “Third Agreement”). Pursuant to the Third Agreement, the investors purchased five hundred thousand (500,000) Units, with each unit being offered and sold at $0.50 per unit and each unit consisting of (i) one share of the Company’s common stock and (ii) one warrant to purchase one share of the Company’s common stock at an initial exercise price equal to $0.50 per share.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
7. | CAPITAL STOCK (continued) |
During the nine-month period ended September 30, 2011, the Company issued 3,100,000 common shares and received $751,476 in connection with the above subscriptions received in advance.
Non Monetary Transactions
The following non monetary transactions were completed by the Company on a service for stock basis. It is the Company’s accounting policy that in certain circumstances, stock, generally valued at the 5 day moving average price of the trading value of the stock at the time the associated agreement was executed, might be issued for the procurement of assets, provision of advisory and other services.
On February 5, 2010, the Company issued 22,000,000 common shares at a price of $0.001 per share based on the value of the services provided, for total amount of $22,000 to various suppliers. On June 30, 2010 the Company recorded an additional 17,300,000 common shares at a price of $0.001 per share based on the value of the services provided, for total amount of $17,300 to the same various suppliers.
On March 24, 2010 the Company issued 18,000,000 common shares which translates into a price of $2.63 per share based on the value of the asset transferred for a total amount of $47,500,000 to Panacea Pharmaceuticals. On June 30, 2010 the company recorded an additional 17,500,000 common shares to Panacea Pharmaceuticals at a price of $0.001 per share as an adjustment to the purchase price per share. The adjusted share price after the adjustment of 17,500,000 common shares is $1.33.
The Company accounts for income taxes in accordance with ASC 740-20. ASC 740-20 prescribes the use of the liability method whereby deferred tax asset and liability account balances are determined based on differences between the financial reporting and tax basis of assets and liabilities and are measured using the enacted tax rates. The effects of future changes in tax laws or rates are not anticipated.
Under ASC 740-20 income taxes are recognized for the following: a) amount of tax payable for the current year, and b) deferred tax liabilities and assets for future tax consequences of events that have been recognized differently in the financial statements than for tax purposes.
The Company has income tax losses available to be applied against future years income as a result of the losses incurred since inception. However, due to the losses incurred since inception and expected future operating results, management determined that it is more likely than not that the deferred tax asset resulting from the tax losses available for carry forward will not be realized through the reduction of future income tax payments. Accordingly a 100% valuation allowance has been recorded for income tax losses available for carry forward.
As of September 30, 2011, the Company did not have any amounts recorded pertaining to uncertain tax positions. The Company files federal and provincial income tax returns in Canada and federal, state and local income tax returns in the U.S., as applicable. The Company may be subject to a reassessment of federal and provincial income taxes by Canadian tax authorities for a period of three to five years from the date of the original notice of assessment in respect of any particular taxation year. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period. U.S. state statutes of limitations for income tax assessment vary from state to state.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
| | Cost | | | Accumulated Depreciation | | | September 30, 2011 Net Book Value | | | December 31, 2010 Net Book Value | |
Computer equipment | | | 1,847 | | | | - | | | | 1,847 | | | | - | |
Leasehold improvements | | | 22,609 | | | | - | | | | 22,609 | | | | - | |
| | | 24,456 | | | | - | | | | 24,456 | | | | - | |
As of September 30, 2011, no capital asset has been placed in service. As such, the Company has not begun to recognize depreciation expense.
On October 7, 2011, the Company and certain of its directors were named as a defendant in a statement of claims filed in the Superior Court of Justice in Ontario, Canada. At this early stage, a reliable assessment of the potential liability cannot be made. The Company intends to vigorously defend against and pursue, as applicable, the claims asserted by and against the Plaintiffs.
In December 2004, FASB issued FASB 123R, “Share-Based Payment (now ASC 718 “Compensation – Stock Compensation”). On January 1, 2011, the Company adopted the provisions of FASB 123R using the modified prospective transition method. Under this method, compensation expense is recorded for all stock based awards granted after the date of adoption and for the unvested portion of previously granted awards that remain outstanding as of the beginning of the adoption. Under ASC 718, employee-compensation expense related to stock based payments is recorded over the requisite service period based on the grant date fair value of the awards.
The compensation expense that has been recognized for options granted was $1,124,367 for the nine months ended September 30, 2011. For stock options issued as non-qualified stock options, a tax deduction is not allowed until the options are exercised. The amount of this deduction will be the difference between the fair value of the Company’s common stock and the exercise price at the date of exercise. Accordingly, there is a deferred tax asset recorded for the tax effect of the financial statement expense recorded. The tax effect of the income tax deduction in excess of the financial statement expense will be recorded as an increase to additional paid-in capital. Due to the uncertainty of the Company’s ability to generate sufficient taxable income in the future to utilize the tax benefits of the options granted, the Company has recorded a valuation allowance to reduce gross deferred tax assets to zero. As a result, for the nine months ended September 30, 2011, there is no income tax expense impact from recording the fair value of options granted. There is no tax deduction allowed by the Company for incentive stock options.
The Company has one stockholder approved equity compensation plan. The following section summarizes the Company’s equity compensation arrangements.
The Company’s stockholders have adopted an incentive stock plan to recognize the contribution made to the Company by its associates (including associates who are members of the Board of Directors), directors, consultants and advisors of the Company or any Affiliate to provide such persons with additional incentive to devote themselves to the future success of the Company or an Affiliate, and to improve the ability of the Company or an Affiliate to attract, retain, and motivate individuals upon whom the Company’s sustained growth and financial success depend, by providing such persons with an opportunity to acquire or increase their proprietary interest in the Company. To this end, the Plan provides for the grant of stock options, stock appreciation rights, restricted stock, restricted stock units, phantom stock and dividend equivalent rights.
PANACEA GLOBAL, INC.
(A Development Stage Company)
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 2011
11. | EQUITY COMPENSATION (continued) |
The Plan shall be administered by the Board of Directors, or, in the discretion of the Board of Directors, by a committee composed of two (2) or more of the members of the Board of Directors. To the extent possible, and to the extent the Board of Directors deems it necessary or appropriate, each member of the Committee shall be a non- employee director and an outside director; however, the Board of Directors may designate two or more committees to operate and administer the Plan in its stead.
The following awards have been granted under the Plan during 2011:
On July 26, 2011, the Company issued 4,500,000 stock options to three of its directors, vesting immediately upon grant. These options are exercisable at a price of $0.55 per share, expiring ten years from vest date and are valued at $1,124,367 (approximately $0.2499 per option) utilizing the Black-Scholes-Merton option pricing model, with $1,124,367 recorded as compensation expense in 2011.
The Company uses the Black-Scholes-Merton Option Pricing Model to estimate the fair value of awards on the measurement date using the weighted average assumptions noted in the following table:
Year | | Risk Free Interest Rate | | Dividend Yield % | | Expected Volatility | | Expected Life |
2011 | | | 2.99% | | | 0.0 | | | 100% | | 120 months |
We considered implied volatility as well as our limited historical stock price volatility in developing our estimate of expected volatility. Management has determined that it cannot reasonably estimate a forfeiture rate given the insufficient amount of time and activity of share option exercise and employee termination patterns. The expected life of options, representing the period of time that options granted are expected to be outstanding, was determined using the contractual term. The risk-free interest rate for periods within the expected life of the option is based on the interest rate for a similar time period of a U.S. Treasury note in effect on the date of the grant.
The following table provides consolidated summary information on the Company’s equity compensation plans for the nine months ended September 30, 2011.
| | | | | 2011 | |
| | | | | Weighted Average | |
| | Number of Options | | | Exercise Price | | | Fair Value Per Option | | | Remaining Life (years) | |
Options outstanding at December 31, 2010 | | | - | | | | - | | | | - | | | | - | |
Granted | | | 4,500,000 | | | | 0.55 | | | | 0.25 | | | | 10 | |
Exercised | | | - | | | | - | | | | - | | | | - | |
Forfeited or lapsed | | | - | | | | - | | | | - | | | | - | |
Options outstanding at September 30, 2011 | | | 4,500,000 | | | | 0.55 | | | | 0.25 | | | | 10 | |
As of September 31, 2011, there were no unrecognized compensation related to non-vested options.