A5 Laboratories, Inc.
(A Development Stage Company)
Financial Statements
March 31, 2011
(Unaudited)
CONTENTS
| Page(s) |
| |
Balance Sheets – As of March 31, 2011 (unaudited) and | |
September 30, 2010 | 5 |
| |
Statements of Operations – | |
Three and Six Months Ended March 31, 2011 and 2010, and from | |
June 21, 2006 (Inception) to March 31, 2011 (unaudited) | 6 |
| |
Statement of Stockholders’ Deficit – | |
Six Months Ended March 31, 2011 and 2010, and from | |
June 21, 2006 (Inception) to March 31, 2011 (unaudited) | 7 |
| |
Statements of Cash Flows – | |
Six Months Ended March 31, 2011 and 2010, and from | |
June 21, 2006 (Inception) to March 31, 2011 (unaudited) | 8 |
| |
Notes to Financial Statements (unaudited) | 9 - 16 |
(A Development Stage Company)
Balance Sheets
| | March 31, 2011 | | | September 30, 2010 | |
| | (Unaudited) | | | | |
| | | | | | |
Assets | | | | | | |
| | | | | | |
Current Assets | | | | | | |
Cash | | $ | 31,794 | | | $ | 17,794 | |
Other receivables | | | 64,767 | | | | 34,164 | |
Total Current Assets | | | 96,561 | | | | 51,958 | |
| | | | | | | | |
Debt issue costs – net | | | 48,929 | | | | - | |
| | | | | | | | |
Property & Equipment | | | 1,430,290 | | | | 1,565,805 | |
| | | | | | | | |
Total Assets | | $ | 1,575,780 | | | $ | 1,617,763 | |
| | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 61,550 | | | $ | 33,122 | |
Accrued interest payable | | | 1,775 | | | | - | |
Notes payable - related party | | | 27,101 | | | | - | |
Convertible debt - net of debt discount | | | 7,411 | | | | - | |
Derivative liabilities | | | 1,251,582 | | | | - | |
Total Current Liabilities | | | 1,349,419 | | | | 33,122 | |
| | | | | | | | |
Stockholders' Equity | | | | | | | | |
Preferred stock, $0.001 par value, 100,000,000 shares authorized; none issued and outstanding | | | - | | | | - | |
Common stock, $0.001 par value, 100,000,000 shares authorized; 48,051,677 and 47,739,177 shares issued and outstanding | | | 48,052 | | | | 47,739 | |
Additional paid-in capital | | | 2,102,347 | | | | 1,948,637 | |
Deficit accumulated during the development stage | | | (1,915,360 | ) | | | (408,656 | ) |
Accumulated other comprehensive loss | | | (8,678 | ) | | | (3,079 | ) |
| | | | | | | | |
Total Stockholders' Equity | | | 226,361 | | | | 1,584,641 | |
| | | | | | | | |
Total Liabilities and Stockholders' Equity | | $ | 1,575,780 | | | $ | 1,617,763 | |
See accompanying notes to financial statements
(A Development Stage Company)
Statements of Operations
(Unaudited)
| | | | | | | | | | | | | | June 21, 2006 | |
| | Three Months Ended March 31, | | | Six Months Ended March 31, | | | (Inception) to | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | | | March 31, 2011 | |
| | | | | | | | | | | | | | | |
General and administrative expenses | | $ | 334,590 | | | $ | 15,150 | | | $ | 516,842 | | | $ | 18,863 | | | $ | 925,498 | |
| | | | | | | | | | | | | | | | | | | | |
Loss from Operations | | | (334,590 | ) | | | (15,150 | ) | | | (516,842 | ) | | | (18,863 | ) | | | (925,498 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other Income (Expenses) | | | | | | | | | | | | | | | | | | | | |
Interest expense | | | (11,158 | ) | | | - | | | | (11,158 | ) | | | - | | | | (11,158 | ) |
Derivative expense | | | (1,196,045 | ) | | | - | | | | (1,196,045 | ) | | | - | | | | (1,196,045 | ) |
Change in fair value of derivative liabilities | | | 217,341 | | | | - | | | | 217,341 | | | | - | | | | 217,341 | |
Total Other Expense | | | (989,862 | ) | | | - | | | | (989,862 | ) | | | - | | | | (989,862 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net Loss | | $ | (1,324,452 | ) | | $ | (15,150 | ) | | $ | (1,506,704 | ) | | $ | (18,863 | ) | | $ | (1,915,360 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net loss per common share - basic and diluted | | | (0 | ) | | | (0.00 | ) | | | (0.01 | ) | | | (0.00 | ) | | | (0.02 | ) |
| | | | | | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding during the period - basic and diluted | | | 48,051,677 | | | | 45,500,000 | | | | 47,977,845 | | | | 45,500,000 | | | | 41,604,630 | |
See accompanying notes to financial statements
(A Development Stage Company)
Statement of Stockholders' Equity
Period from June 21, 2006 (Inception) to March 31, 2011
| | | | | | | | Additional | | | Deficit Accumulated | | | | | | Total | |
| | Common Stock, $0.001 Par Value | | | Paid In | | | During the | | | Accumulated | | | Stockholders' | |
| | Shares | | | Amount | | | Capital | | | Development Stage | | | Other Comprehensive Loss | | | Equity | |
| | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock - founder ($0.0005/share) | | | 10,000,000 | | | $ | 10,000 | | | $ | (5,000 | ) | | $ | - | | | $ | - | | | $ | 5,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock - founders ($0.001/share) | | | 15,000,000 | | | | 15,000 | | | | - | | | | - | | | | - | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the period from June 21, 2006 (Inception) to September 30, 2006 | | | - | | | | - | | | | - | | | | (2,631 | ) | | | - | | | | (2,631 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2006 | | | 25,000,000 | | | | 25,000 | | | | (5,000 | ) | | | (2,631 | ) | | | - | | | | 17,369 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock ($0.004/share) | | | 20,500,000 | | | | 20,500 | | | | 61,500 | | | | - | | | | - | | | | 82,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended September 30, 2007 | | | - | | | | - | | | | - | | | | (16,960 | ) | | | - | | | | (16,960 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2007 | | | 45,500,000 | | | | 45,500 | | | | 56,500 | | | | (19,591 | ) | | | - | | | | 82,409 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended September 30, 2008 | | | - | | | | - | | | | - | | | | (18,199 | ) | | | - | | | | (18,199 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2008 | | | 45,500,000 | | | | 45,500 | | | | 56,500 | | | | (37,790 | ) | | | - | | | | 64,210 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended September 30, 2009 | | | - | | | | - | | | | - | | | | (19,076 | ) | | | - | | | | (19,076 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2009 | | | 45,500,000 | | | | 45,500 | | | | 56,500 | | | | (56,866 | ) | | | - | | | | 45,134 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock ($0.65/share) | | | 250,000 | | | | 250 | | | | 162,250 | | | | - | | | | - | | | | 162,500 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock ($0.80/share) | | | 250,000 | | | | 250 | | | | 199,750 | | | | - | | | | - | | | | 200,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued for consulting services ($0.80/share) | | | 20,000 | | | | 20 | | | | 15,980 | | | | - | | | | - | | | | 16,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued for consulting services ($0.90/share) | | | 150,000 | | | | 150 | | | | 134,850 | | | | - | | | | - | | | | 135,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Common stock issued to acquire software ($0.88/share) | | | 1,569,177 | | | | 1,569 | | | | 1,379,307 | | | | - | | | | - | | | | 1,380,876 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended September 30, 2010 | | | - | | | | - | | | | - | | | | (351,790 | ) | | | - | | | | (351,790 | ) |
Translation loss | | | - | | | | - | | | | - | | | | - | | | | (3,079 | ) | | | (3,079 | ) |
Accumulated other comprehensive loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | (354,869 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2010 | | | 47,739,177 | | | | 47,739 | | | | 1,948,637 | | | | (408,656 | ) | | | (3,079 | ) | | | 1,584,641 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from the issuance of common stock ($0.32/share) | | | 312,500 | | | | 313 | | | | 99,688 | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrants - debt issue costs | | | - | | | | - | | | | 26,901 | | | | - | | | | - | | | | 26,901 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Debt discount - OID | | | - | | | | - | | | | 27,122 | | | | - | | | | - | | | | 27,122 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the six months ended March 31, 2011 | | | - | | | | - | | | | - | | | | (1,506,704 | ) | | | - | | | | (1,506,704 | ) |
Translation loss | | | - | | | | - | | | | - | | | | - | | | | (5,599 | ) | | | (5,599 | ) |
Accumulated other comprehensive loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,512,303 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2011 - Unaudited | | | 48,051,677 | | | $ | 48,052 | | | $ | 2,102,347 | | | $ | (1,915,360 | ) | | $ | (8,678 | ) | | $ | 226,361 | |
See accompanying notes to financial statements
(A Development Stage Company)
Statements of Cash Flows
(Unaudited)
| | | | | | | | June 21, 2006 | |
| | Six Months Ended March 31, | | | (Inception) to | |
| | 2011 | | | 2010 | | | March 31, 2011 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | |
Net loss | | $ | (1,506,704 | ) | | $ | (18,863 | ) | | $ | (1,915,360 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | |
Depreciation | | | 236,219 | | | | - | | | | 238,785 | |
Share based payments | | | - | | | | - | | | | 151,000 | |
Amortization of debt discount and debt issue costs | | | 9,383 | | | | - | | | | 9,383 | |
Derivative expense | | | 1,196,045 | | | | - | | | | 1,196,045 | |
Change in fair value of derivatives liabilities | | | (217,341 | ) | | | - | | | | (217,341 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
(Increase)/Decrease in: | | | | | | | | | | | | |
Other receivables | | | (30,603 | ) | | | - | | | | (64,767 | ) |
Prepaid expenses | | | - | | | | (28,860 | ) | | | - | |
Increase/(Decrease) in: | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | 28,428 | | | | (2,591 | ) | | | 61,550 | |
Accrued interest payable | | | 1,775 | | | | - | | | | 1,775 | |
Net Cash Used In Operating Activities | | | (282,798 | ) | | | (50,314 | ) | | | (538,930 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | |
Purchase of property & equipment | | | (100,704 | ) | | | - | | | | (288,199 | ) |
Net Cash Used in Investing Activities | | | (100,704 | ) | | | - | | | | (288,199 | ) |
| | | | | | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | |
Proceeds from notes payable - related party | | | 34,430 | | | | - | | | | 34,430 | |
Proceeds from convertible note payable | | | 300,000 | | | | - | | | | 300,000 | |
Repayments of notes payable - related party | | | (7,329 | ) | | | - | | | | (7,329 | ) |
Cash paid as debt offering costs | | | (24,000 | ) | | | | | | | (24,000 | ) |
Proceeds from issuance of common stock | | | 100,000 | | | | - | | | | 564,500 | |
Net Cash Provided By Financing Activities | | | 403,101 | | | | - | | | | 867,601 | |
| | | | | | | | | | | | |
Net Increase (Decrease) in Cash | | | 19,599 | | | | (50,314 | ) | | | 40,472 | |
| | | | | | | | | | | | |
Effect of Exchange Rate on Cash | | | (5,599 | ) | | | - | | | | (8,678 | ) |
| | | | | | | | | | | | |
Cash - Beginning of Period | | | 17,794 | | | | 50,314 | | | | - | |
| | | | | | | | | | | | |
Cash - End of Period | | $ | 31,794 | | | $ | - | | | $ | 31,794 | |
| | | | | | | | | | | | |
SUPPLEMENTARY CASH FLOW INFORMATION: | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | |
Income taxes | | $ | - | | | $ | | | | $ | - | |
Interest | | $ | - | | | $ | | | | $ | - | |
| | | | | | | | | | | | |
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Common stock issued to acquire software | | $ | - | | | $ | - | | | $ | 1,380,876 | |
Debt discount recorded on convertible debt accounted for as a derivative liability | | $ | 300,000 | | | $ | - | | | $ | 300,000 | |
Debt discount recorded on convertible debt accounted for as a derivative liability - original issue discount | | | 27,122 | | | | | | | | 27,122 | |
Debt issue costs - warrants | | $ | 26,901 | | | $ | - | | | $ | 26,901 | |
See accompanying notes to financial statements
Note 1 Basis of Presentation
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules and regulations of the United States Securities and Exchange Commission for interim financial information.
The financial information as of September 30, 2010 is derived from the audited financial statements presented in the Company’s Annual Report on Form 10-K for the years ended September 30, 2010 and 2009. The unaudited interim consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K, which contains the audited financial statements and notes thereto, together with the Management’s Discussion and Analysis, for the years ended September 30, 2010 and 2009.
Certain information or footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a comprehensive presentation of financial position, results of operations, or cash flows. It is management’s opinion, however, that all material adjustments (consisting of normal recurring adjustments) have been made which are necessary for a fair financial statement presentation. The interim results for the three and six months ended March 31, 2011, are not necessarily indicative of results for the full fiscal year.
Note 2 Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
A5 Laboratories Inc. (the “Company”) was incorporated in the State of Nevada on June 21, 2006. The Company was originally incorporated as El Palenque Nercery, Inc. and changed its name to El Palenque Vivero, Inc. on June 30, 2006. On March 23, 2010, the Company changed its name to A5 Laboratories, Inc. and is based in Lachine Quebec, Canada.
The Company intends to provide contract research and laboratory services to the pharmaceutical industry. To date, the activities of the Company have been limited to implementing the business plan and raising capital. The Company is still in its development stage.
The Company’s fiscal year end is September 30.
Risks and Uncertainties
The Company intends to operate in an industry that is subject to rapid change. The Company’s operations will be subject to significant risk and uncertainties including financial, operational, technological, regulatory and other risks, including the potential risk of business failure.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and 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.
Such estimates for the period ended March 31, 2011 and 2010, and assumptions affect, among others, the following:
| · | estimated carrying value, useful lives and related impairment of property and equipment; |
| · | estimated fair value of derivative liabilities; |
| · | estimated valuation allowance for deferred tax assets, due to continuing losses; and |
| · | estimated fair value of share based payments. |
Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from estimates.
Property and Equipment
Property and equipment (including related party purchases) is stated at cost, less accumulated depreciation computed on a straight-line basis over the estimated useful lives. Maintenance and repairs are charged to operations when incurred. Betterments and renewals are capitalized when deemed material. When property and equipment are sold or otherwise disposed of, the asset account and related accumulated depreciation account are relieved, and any gain or loss is included in operations.
Property and equipment is reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. There were no impairment charges taken during the period ended March 31, 2011 and the year ended September 30, 2010.
Beneficial Conversion Feature
For conventional convertible debt where the rate of conversion is below market value, the Company records a “beneficial conversion feature” (“BCF”) and related debt discount.
When the Company records a BCF, the relative fair value of the BCF would be recorded as a debt discount against the face amount of the respective debt instrument. The discount would be amortized to interest expense over the life of the debt.
Derivative Liabilities
Fair value accounting requires bifurcation of embedded derivative instruments such as conversion features in convertible debt or equity instruments, and measurement of their fair value for accounting purposes. In determining the appropriate fair value, the Company uses the Black-Scholes option-pricing model. In assessing the convertible debt instruments, management determines if the convertible debt host instrument is conventional convertible debt and further if there is a beneficial conversion feature requiring measurement. If the instrument is not considered conventional convertible debt, the Company will continue its evaluation process of these instruments as derivative financial instruments.
Once determined, derivative liabilities are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded in results of operations as an adjustment to fair value of derivatives. In addition, the fair value of freestanding derivative instruments such as warrants, are also valued using the Black-Scholes option-pricing model.
Debt Issue Costs and Debt Discount
The Company may pay debt issue costs, and record debt discounts in connection with raising funds through the issuance of convertible debt. These costs are amortized over the life of the debt to interest expense. If a conversion of the underlying debt occurs, a proportionate share of the unamortized amounts is immediately expensed.
Original Issue Discount
For certain convertible debt issued, the Company provides the debt holder with an original issue discount. The original issue discount is recorded to debt discount, reducing the face amount of the note and is amortized to interest expense over the life of the debt.
Share-based payments
Generally, all forms of share-based payments, including stock option grants, warrants, restricted stock grants and stock appreciation rights are measured at their fair value on the awards’ grant date, based on estimated number of awards that are ultimately expected to vest. Share-based compensation awards issued to non-employees for services rendered are recorded at either the fair value of the services rendered or the fair value of the share-based payment, whichever is more readily determinable.
Earnings per share
In accordance with accounting guidance now codified as FASB ASC Topic 260, “Earnings per Share,” basic earnings (loss) per share is computed by dividing net income (loss) by weighted average number of shares of common stock outstanding during each period. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the period.
Since the Company reflected a net loss in 2011 and 2010, respectively, the effect of considering any common stock equivalents, if exercisable, would have been anti-dilutive. A separate computation of diluted earnings (loss) per share is not presented.
The Company had the following potential common stock equivalents at March 31, 2011 and 2010:
| | March 31, 2011 | | | March 31, 2010 | |
| | | | | | |
Warrants | | | 8,360,953 | | | | - | |
Fair Value of Financial Instruments
The carrying amounts of the Company’s short-term financial instruments, other receivables, accounts payable and accrued expenses, approximate fair value due to the relatively short period to maturity for these instruments.
Foreign Currency Transactions
The Company’s functional currency is the Canadian Dollar. The Company’s reporting currency is the U.S. Dollar. All transactions initiated in Canadian Dollars are translated to U.S. Dollars in accordance with ASC 830-10-20 “Foreign Currency Translation” as follows:
| (i) | Monetary assets and liabilities at the rate of exchange in effect at the balance sheet date; |
| (ii) | Equity at historical rates; and |
| (iii) | Revenue and expense items at the average exchange rate prevailing during the period. |
Adjustments arising from such translations are deferred until realization and are included as a separate component of stockholders’ equity (deficit) as a component of comprehensive income (loss). Therefore, translation adjustments are not included in determining net income (loss) but reported as other comprehensive income (loss).
For foreign currency transactions, the Company translates these amounts to the Company’s functional currency at the exchange rate effective on the invoice date. If the exchange rate changes between the time of purchase and the time actual payment is made, a foreign exchange transaction gain or loss results which is included in determining net income for the period.
No significant realized exchange gains or losses were recorded from June 21, 2006 (Inception) to March 31, 2011.
Comprehensive Income (Loss)
ASC Topic No. 220, “Comprehensive Income,” establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. Comprehensive income or loss is comprised of net earnings or loss and other comprehensive income or loss, which includes certain changes in equity, excluded from net earnings, primarily foreign currency translation adjustments.
Foreign Country Risks
The Company may be exposed to certain risks as its operations are being conducted in Canada. These include risks associated with, among others, the political, economic and legal environment, as well as foreign currency exchange risk. The Company’s results may be adversely affected by change in the political and social conditions in Canada due to governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversions and remittances abroad, and rates and methods of taxation, among other things. The Company does not believe these risks to be significant, and no such losses have occurred in the current or prior years because of these factors. However, there can be no assurance those changes in political and other conditions will not result in any adverse impact in future periods.
Recent Accounting Pronouncements
There are no new accounting pronouncements that have any impact on the Company’s financial statements.
Note 3 Going Concern
As reflected in the accompanying unaudited financial statements, the Company has a net loss of $1,506,704 and net cash used in operations of $282,798 for the six months ended March 31, 2011. The Company has a working capital deficit of $1,252,858 at March 31, 2011.
The ability of the Company to continue as a going concern is dependent on Management’s plans, which include potential asset acquisitions, mergers or business combinations with other entities, further implementation of its business plan and continuing to raise funds through debt or equity raises. The Company will likely rely upon related party debt or equity financing in order to ensure the continuing existence of the business.
The accompanying unaudited financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
Note 4 Fair Value
The fair value of the Company’s financial assets and liabilities reflects the Company’s estimate of amounts that it would have received in connection with the sale of the assets or paid in connection with the transfer of the liabilities in an orderly transaction between market participants at the measurement date. In connection with measuring the fair value of its assets and liabilities, the Company seeks to maximize the use of observable inputs (market data obtained from sources independent from the Company) and to minimize the use of unobservable inputs (the Company’s assumptions about how market participants would price assets and liabilities). The following fair value hierarchy is used to classify assets and liabilities based on the observable inputs and unobservable inputs used in order to value the assets and liabilities:
Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
Level 3: | Unobservable inputs based on the Company’s assessment of the assumptions that market participants would use in pricing the asset or liability. |
At March 31, 2011, the Company classified the fair value of software acquired in exchange for stock issued as level 2. The fair value of this asset is $1,380,876.
The Company has no instruments that require additional disclosure for March 31, 2011 or 2010.
Note 5 Other Receivables
As of March 31, 2011, the Company has receivables of $64,767 for taxes paid on products and services. Under Canadian law, the Company is required to pay GST (Goods and Services Tax) and PST (Provincial Sales Tax) on goods and services that are consumed, used or supplied in the course of their business activities. The Company is eligible to receive credit for both taxes and has submitted a request with the Canadian Revenue Agency to be reimbursed. The Company expects reimbursement during fiscal 2011.
Note 6 Property and Equipment
Property and equipment consists of the following:
| | March 31, 2011 | | | Estimated Useful Lives | |
| | | | | | |
Office equipment | | $ | 37,335 | | | 5 | |
Lab equipment | | | 106,062 | | | 10 | |
Leasehold improvements | | | 144,802 | | | * | |
Software development | | | 1,380,876 | | | 3 | |
| | | 1,669,076 | | | | | |
| | | | | | | | |
Less: Accumulated depreciation/amortization | | | (238,785 | ) | | | | |
Property and equipment - net | | $ | 1,430,290 | | | | | |
*The lesser of the estimated useful life, or the life of the operating lease.
The leasehold improvements were not completed at March 31, 2011, and the Company may incur additional costs in order to complete these improvements. The Company expects to place the leasehold improvements in service during fiscal 2011.
The Company purchased $104,122 of lab equipment from an entity controlled by the Company’s Chief Executive Officer during fiscal years ended 2011 and 2010 as follows:
2010 | | $ | 79,765 | |
2011 | | | 24,357 | |
| | $ | 104,122 | |
See Note 7 for software purchase.
Note 7 Stockholders’ Equity
(A) Common Stock
Stock issued in 2010
On March 9, 2010, the Board authorized a 10-for-1 forward split of its common stock effective April 8, 2010. Each stockholder of record on April 7, 2010 received ten new shares of the Company’s $0.001 par value stock for every one old share outstanding. The effects of the split have been retroactively applied to all periods presented in the accompanying financial statements.
On June 3, 2010, the Company issued 250,000 shares of common stock for $162,500 ($0.65/share).
On July 20, 2010, the Company issued 1,569,177 shares of common stock, having a fair value of $1,380,876 ($0.88/share), based upon the closing trading price, to acquire software from an affiliate of the Company’s Chief Executive Officer.
On July 30, 2010, the Company issued 125,000 shares of common stock for $100,000 ($0.80/share). In addition, the stockholder received a 2-year warrant for 125,000 shares with an exercise price of $1.20.
On August 18, 2010, the Company issued 125,000 shares of common stock for $100,000 ($0.80/share). In addition, the stockholder received a 2-year warrant for 125,000 shares with an exercise price of $1.20.
On August 23, 2010, the Company issued 20,000 shares of common stock to a consultant, having a fair value of $16,000 ($0.80/share), based upon the closing trading price. At September 30, 2010, the Company expensed this stock issuance as a component of general and administrative expense.
On September 17, 2010, the Company issued 150,000 shares of common stock to a consultant, having a fair value of $135,000 ($0.90/share), based upon the closing trading price. At September 30, 2010, the Company expensed this stock issuance as a component of general and administrative expense.
On November 12, 2010, the Company issued 156,250 shares of common stock for $50,000 ($0.32/share).
On December 2, 2010, the Company issued 156,250 shares of common stock for $50,000 ($0.32/share).
Stock issued in 2007
During 2007, the Company issued 20,500,000 shares of common stock for $82,000 ($0.004/share).
Stock issued in 2006
On June 21, 2006 (Inception), the Company issued 10,000,000 shares of common stock for $5,000 ($0.0005/share) to directors and officers of the Company.
On August 1, 2006, the Company issued 15,000,000 shares of common stock for $15,000 ($0.0001/share) to directors and officers of the Company.
(B) Stock Warrants
The following is a summary of the Company’s warrants that are outstanding and exercisable at March 31, 2011 and 2010:
| | Warrants | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Life in Years | | | Intrinsic Value | |
| | | | | | | | | | | | | | |
Balance – September 30, 2010 | | | 250,000 | | | $ | 1.20 | | | | | | | |
Granted | | | 8,110,953 | | | $ | 0.10 | | | | | | | |
Forfeited/Cancelled | | | - | | | | - | | | | | | | |
Exercised | | | - | | | | - | | | | | | | |
Balance – March 31, 2011 - outstanding | | | 8,360,953 | | | $ | 0.13 | | | | 1.67 – 3.98 | | | $ | 68,684 | |
Balance – March 31, 2011 - exercisable | | | 8,360,953 | | | $ | 0.13 | | | | 1.67 – 3.98 | | | $ | 68,684 | |
Note 8 Commitments and Contingencies
From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise that may harm its business. The Company is currently not aware of any such legal proceedings or claims that they believe will have, individually or in the aggregate, a material adverse affect on its business, financial condition or operating results.
(B) | Operating Lease – Related Party |
The Company has subleased office space from a company controlled by the Company’s Chief Executive Officer for a term of two years through March 31, 2012.
Rent expense will be translated in future periods at the balance sheet dates for purposes of financial statement reporting. The following minimum lease payments are presented using the translation rate as of March 31, 2011:
2011 | | $ | 139,000 | |
2012 | | | 46,000 | |
Total minimum lease payments | | $ | 185,000 | |
Rent expense for the six months ended March 31, 2011 and 2010 was $89,748 and $0, respectively.
Note 9 Notes Payable
On October 22, 2010, the Company executed a note payable with its Chief Executive Officer for approximately $24,360. The note is non-interest bearing, unsecured, and due on demand.
On January 31, 2011, the Company received advances of $9,570 from its Chief Executive Officer. The advances were non-interest bearing, unsecured, and due on demand. The Company repaid $5,309.
On February 8, 2011, the Company received advances of $500 from its Chief Executive Officer. The advances were non-interest bearing, unsecured, and due on demand. The Company repaid $2,020.
(B) | Convertible Debt – Secured – Derivative Liabilities |
During 2011, the Company issued convertible notes, totaling $300,000, with the following provisions:
| · | Default interest rate of 12%; |
| · | Notes are due 48 months from the issuance date of February 23, 2011; |
| · | Conversion rates equal to 70% or 80% of the market price on date of conversion by applying a specified formula that utilizes the average of the 3 lowest quoted closing prices 20 days immediately preceding the conversion date, and then takes the higher of the average 3 lowest closing prices or $0.12 floor price; and |
| · | Secured by the Chief Executive Officer’s 15,000,000 shares of the Company common stock. |
The investor is entitled at its option to convert all or part of the principal and accrued interest into shares of the Company’s common stock at a conversion price as discussed above. The Company classified the embedded conversion feature as a derivative liability due to management’s assessment that the Company may not have sufficient authorized number of shares of common stock required to net-share settle. See Note 6 regarding accounting for derivative liabilities.
During 2010, the Company amortized $9,186 to interest expense.
(C) Debt Issue Costs
During the year ended 2011 and 2010, the Company paid debt issue costs totaling $50,901 and $0, respectively.
The following is a summary of the Company’s debt issue costs:
Debt issue costs paid - 2011 | | $ | 50,901 | |
| | | | |
Amortization of debt issue costs - 2011 | | | (1,972 | ) |
Debt issue costs - net - 2011 | | $ | 48,929 | |
During 2011, the Company amortized $1,972.
During the year ended 2011 and 2010, the Company recorded debt discounts totaling $300,000 and $0, respectively.
The debt discount recorded in 2011 pertains to convertible debt that contains embedded conversion options that are required to bifurcated and reported at fair value.
During 2011, the Company amortized $7,411 in debt discount.
Note 10 Derivative Liabilities
The Company identified conversion features embedded within convertible debt ($300,000) issued in 2011 (see Note 9(B)). The Company has determined that the features associated with the embedded conversion option should be accounted for at fair value as a derivative liability.
As a result of the application of ASC No. 815, the fair value of the conversion feature is summarized as follow:
Derivative liability balance at September 30, 2010 | | $ | - | |
Fair value at the commitment date for convertible notes issued | | | 1,468,923 | |
Fair value mark to market adjustment | | | (217,341 | ) |
Derivative liability balance at March 31, 2011 | | $ | 1,251,582 | |
The Company recorded the derivative liability to debt discount to the extent of the gross proceeds raised, and expensed immediately the remaining value of the derivative as it exceeded the gross proceeds of the note. The Company recorded a derivative expense of $1,196,045 for 2011.
The fair value at the commitment and remeasurement dates were based upon the following management assumptions:
| | Commitment Date | | | Remeasurement Date | |
Expected dividends | | | 0 | % | | | 0 | % |
Expected volatility | | | 180 | % | | | 180 | % |
Expected term: conversion feature | | 4 years | | | 3.90 years | |
Risk free interest rate | | | 1.73 | % | | | 1.73 | % |