Note 1 Basis of Presentation
The accompanying unaudited interim 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, 2011 is derived from the audited financial statements presented in the Company’s Annual Report on Form 10-K for the years ended September 30, 2011 and 2010. The unaudited interim 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, 2011 and 2010.
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 condensed 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 months and nine months ended June 30, 2012 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, it further changed its name to A5 Laboratories Inc., which is based in 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 raising capital.
The Company’s fiscal year end is September 30.
Development Stage
The Company's financial statements are presented as those of a development stage enterprise. Activities during the development stage primarily include equity based financing and further implementation of the business plan.
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.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
Such estimates for the periods ended June 30, 2012 and 2011, and assumptions affect, among others, the following:
● | estimated carrying value, useful lives and impairment of property and equipment; |
● | estimated fair value of derivative liabilities; |
● | estimated valuation allowance for deferred tax assets; 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.
Cash and Cash Equivalents
The Company considers highly liquid financial instruments purchased with a maturity of three months or less to be cash equivalents. At June 30, 2012 and September 30, 2011, the Company had no cash equivalents.
The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits. At June 30, 2012 and September 30, 2011, there were no balances that exceeded the federally insured limit.
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. The Company recognized an impairment of $1,035,027 during the year ended September 30, 2011. See Note 6.
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.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
Debt Issue Costs and Debt Discount
The Company paid debt issue costs, and recorded 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. When 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 payment 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. The expense resulting from share-based payments are recorded as a component of general and administrative expense.
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 June 30, 2012 and September 30, 2011:
| | June 30, 2012 | | | September 30, 2011 | |
| | | | | | |
Warrants (1) | | | 7,894,737 | | | | 250,000 | |
Convertible debt (1) | | | 11,118,114 | | | | - | |
Total common stock equivalents (2) | | | 19,012,851 | | | | 250,000 | |
____________
(1) | The potential shares for which these instruments can convert into common stock currently exceed the Company’s authorized shares for common stock. The Company has identified a debt and warrant holder who cannot exceed ownership in the Company by 9.99%. The investor is limited to 5,835,437 shares on a fully diluted basis, which is the Company’s maximum exposure at the balance sheet date. |
(2) | There are other warrant holders included in total warrants besides those described in note (1) above. |
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
Fair Value of Financial Instruments
The carrying amounts of the Company’s short-term financial instruments, other receivables, accounts payable and accrued liabilities, 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.
Comprehensive Income (Loss)
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. 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 periods 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
In May 2011, the FASB issued ASU No. 2011-04, Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The guidance in ASU 2011-04 changes the wording used to describe the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements, including clarification of the FASB's intent about the application of existing fair value and disclosure requirements and changing a particular principle or requirement for measuring fair value or for disclosing information about fair value measurements. The amendments in this ASU should be applied prospectively and are effective for interim and annual periods beginning after December 15, 2011. Early adoption by public entities is not permitted. The adoption of this guidance is not expected to have a material impact on the Company’s financial position or results of operations.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
In June 2011, the FASB issued ASU No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income. The guidance in ASU 2011-05 applies to both annual and interim financial statements and eliminates the option for reporting entities to present the components of other comprehensive income as part of the statement of changes in stockholders' equity. This ASU also requires consecutive presentation of the statement of net income and other comprehensive income. Finally, this ASU requires an entity to present reclassification adjustments on the face of the financial statements from other comprehensive income to net income. The amendments in this ASU should be applied retrospectively and are effective for fiscal year, and interim periods within those years, beginning after December 15, 2011. The Company has adopted this guidance in these financial statements.
Note 3 Going Concern
As reflected in the accompanying financial statements, the Company had a net loss of $43,211 for the nine months ended September 30, 2012. The Company also has a working capital deficit of $1,646,938 and a deficit accumulated during the development stage of $3,667,913 at June 30, 2012. In addition, the Company is in the development stage and has not yet generated any revenues. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
The ability of the Company to continue its operations 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 equity financing in order to ensure the continuing existence of the business.
The accompanying 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 of Financial Assets and Liabilities
The Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level.
The following are the hierarchical levels of inputs to measure fair value:
● | Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
● | Level 2: Inputs reflect: quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
● | Level 3: Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
At June 30, 2012, the fair value of financial instruments measured on a recurring basis includes derivative liabilities, determined based on level two inputs consisting of quoted prices in active markets for identical assets. The carrying amount reported for accounts payable, accrued liabilities, and notes payable approximates fair value because of the short-term maturity of these financial instruments.
The Company has a derivative liability measured at fair market value on a recurring basis. Consequently, the Company had changes in fair value reported in the statements of operations, which were attributable to the change in market value relating to the liability for the three months ended June 30, 2012.
The following is the Company’s derivative liability measured at fair value on a recurring basis at:
| | June 30, 2012 | | | September 30, 2011 | |
Level 1 | | $ | - | | | $ | - | |
Level 2 – Derivative Liability | | | 950,416 | | | | 1,116,469 | |
Level 3 | | | - | | | | - | |
Total | | $ | 950,416 | | | $ | 1,116,469 | |
Note 5 Other Receivables
As of June 30, 2012 and September 30, 2011, the Company had receivables of $1,079 and $78,400, respectively 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. The Company received substantial reimbursement during fiscal 2012.
Note 6 Property and Equipment
Property and equipment consists of the following:
| | June 30, 2012 | | | September 30, 2011 | | | Estimated Useful Lives | |
| | | | | | | | | |
Software | | $ | - | | | $ | 1,380,876 | | | | 3 | |
Leasehold improvements (1) | | | 144,802 | | | | 144,802 | | | | 10 | |
Lab equipment (2) | | | 106,062 | | | | 106,705 | | | | 10 | |
Office equipment | | | 37,336 | | | | 37,336 | | | | 5 | |
| | | 288,843 | | | | 1,669,719 | | | | | |
| | | | | | | | | | | | |
Less: Accumulated depreciation | | | (45,969 | ) | | | (366,863 | ) | | | | |
Less: Impairment | | | - | | | | (1,035,027 | ) | | | | |
Property and equipment – net | | $ | 242,232 | | | $ | 267,829 | | | | | |
__________
(1) See Note 8(B) – related party
(2) See below related to related party purchases
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
During the year ended September 30, 2011, management evaluated the recoverability of long lived assets by determining whether the carrying value can be recovered through future cash flows. Management determined that it is more likely than not that no future cash flows are to be expected from the use of its software. Due to these circumstances, the remaining book value of the asset in the amount of $1,035,027 was fully impaired and is included in the statements of operations for the year ended September 30, 2011.
The leasehold improvements were completed and placed into service in July 2011.
The Company purchased $104,122 of lab equipment from an entity controlled by the Company’s Chief Executive Officer during fiscal years ended 2010 and 2011 as follows:
2010 | | $ | 79,765 | |
2011 | | | 24,357 | |
| | $ | 104,122 | |
See Note 8 for software acquired from a related party.
Note 7 Notes Payable
(A) Related Party
The following is a summary of the Company’s related party liabilities:
| | June 30, 2012 | | | September 30, 2011 | |
Notes payable (1) | | $ | 30,956 | | | $ | 30,618 | |
Advances (2) | | | 415,719 | | | | 282,470 | |
Less: payments | | | (3,783 | ) | | | - | |
Total related party liabilities | | $ | 442,892 | | | $ | 313,088 | |
_________
(1) The note is non-interest bearing, unsecured, and due on demand.
(2) The advances are non-interest bearing, unsecured, and due on demand.
(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. |
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
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.
On February 23, 2011, the Company entered into a secured convertible promissory note with a third party (the “Lender”). The note balance totaled $300,000. The Lender expects to contribute funds in tranches, the first tranche being equal to $300,000, and an additional ten tranches equal to $200,000 each commencing on October 23, 2011, and continuing each subsequent month for ten months. No additional draw downs occurred as of the period ended June 30, 2012. In January 2012, the Company received an additional $22,000 from this lender, under the same terms above, which is convertible to shares under the terms described below.
The number of shares of common stock to be issued upon conversion of each tranche shall be determined by dividing (a) the conversion amount by (b) the higher of (i) the Market Price or (ii) the Floor Price. Where “Market Price” is defined as 80% of the average of the closing bid price for the three (3) days with the lowest closing bids during the twenty trading days immediately preceding the conversion date, provided, however, that if the market prices fall below $0.05 per share of common stock the conversion factor shall be reduced by 10 percentage points. The “Floor Price” is defined as $0.012. The trading data used to compute the closing bid shall be as reported by Bloomberg, LP or if such information is not then being reported by Bloomberg, then as reported by such other data information sources as may be selected by the Lender.
The note also contains language that removes the $0.12 floor if certain “triggering events” occur during the life of the note. Since the floor price can be removed upon any one of these events occurring, the conversion feature of this note has two elements: normal conversion and conversion upon a triggering event.
Upon each occurrence of any of the following triggering events , (a) the Conversion Factor Shall be reduced by 10 percent points (i.e., if the Conversion Factor were 80% immediately prior to the occurrence of the triggering event, it shall be reduced to 70% upon the occurrence of a triggering event), (b) the Conversion Price shall be computed without regard to the Floor Price, and (c) this Note Shall accrue interest at the rate of 1% per month, whether before or after judgment; provided, however, that (1) in no event shall the triggering effects be applied more than two times, and (2) notwithstanding any provisions to the contrary herein, in no event shall the applicable interest rate at any time exceed the maximum interest rate allowed under applicable law:
The following reflects possible triggering events:
(a) Collateral Shares. If the value of the Collateral Shares (15,000,000 shares discussed above) falls below $1,800,000 (valued at the Market Price of a share of Common Stock) at any time.
(b) SEC Filings. The Company’s failure to timely file required filings with the SEC.
(c) Events of Default. The occurrence of any Event of Default.
As of December 31, 2011, as a result of the triggering events (a) and (b) listed above, the Company computed the exercise price related to convertible debt, without regard to the floor price.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
(C) Debt Issue Costs
In connection with the issuance of the $300,000 note discussed above, the Company incurred debt issue costs as follows:
● | 8% cash – which is equivalent to $24,000, and |
● | 8% warrants – having a fair value of $26,901, which was computed as follows; |
| | Commitment Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 180 | % |
Expected term: conversion feature | | 2 years | |
Risk free interest rate | | | 1.73 | % |
In January 2012, we raised an additional $22,000 as discussed above, and the Company incurred debt issue costs as follows:
● | 8% cash – which is equivalent to $1,760, and |
● | 8% warrants – having a fair value of $154, which was computed as follows; |
| | Commitment Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 364 | % |
Expected term: conversion feature | | 2 years | |
Risk free interest rate | | | 0.65 | % |
The debt issue costs have been capitalized and are being amortized over the life of the note.
Debt issue costs paid, September 30, 2011 | | $ | 50,901 | |
Amortization of debt issue costs, September 30, 2011 | | | (11,833 | ) |
Amortization of debt issue costs, December 31, 2011 | | | (4,970 | ) |
Amortization of debt issue costs, June 30, 2012 | | | (4,917 | ) |
Debt issue costs - net | | $ | 29,181 | |
During the year ended 2011 and 2010, the Company recorded debt discounts totaling $300,000 and $0, respectively.
The debt discount recorded in 2011 and 2012 pertain to convertible debt containing embedded conversion options that are required to bifurcated and reported at fair value.
During the nine months ended June 30, 2012, the Company amortized $125,192 in debt discount.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
Note 8 Stockholders’ Equity (Deficit)
(A) Common Stock
Stock issued in 2012
On October 2, 2011, a lender converted $50,000 pertaining to a note it held with an original principal of $300,000, for 3,000,000 shares of common stock ($0.0166667/share). The quantity of shares issued is based upon the formula described above pertaining to the effect of the triggering event (see Note 7(B)).
On January 3, 2012, the Company issued 2,307,692 shares of common stock for $30,000 ($0.013/share) for services rendered.
On March 4, 2012, a lender converted $21,494 pertaining to a note it held with an original principal of $300,000, for 3,800,000 shares of common stock ($0.00566/share). The quantity of shares issued is based upon the formula described above pertaining to the effect of the triggering event (see Note 7(B)).
Stock issued 2011
During November and December 2010, the Company issued 312,500 shares of common stock for $100,000 ($0.32/share).
On June 14, 2011, the Company issued 75,000 shares of common stock for $15,000 ($0.20/share).
On September 2, 2011, a lender converted $24,990 pertaining to a note it held with an original principal of $300,000, for 1,120,000 shares of common stock ($0.022313/share). The quantity of shares issued is based upon the formula described above pertaining to the effect of the triggering event (see Note 7(B)).
Stock issued in 2010
On March 9, 2010, the Company’s board of directors 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 common 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.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
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 June 30, 2012 and 2010:
| | Warrants | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Life in Years | | | Intrinsic Value | |
Balance – September 30, 2011 | | | 1,074,000 | | | $ | 0.30 | | | | 1.27 | | | $ | 8,560 | |
Granted | | | - | | | | - | | | | - | | | | - | |
Forfeited/Cancelled | | | - | | | | - | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | | | | | | |
Balance – June 30, 2012 - outstanding | | | 1,074,000 | | | $ | 0.30 | | | | 0.52 | | | $ | - | |
Balance – June 30, 2012 - exercisable | | | 1,074,000 | | | $ | 0.30 | | | | 0.52 | | | $ | - | |
Note 9 Commitments and Contingencies
(A) Contingencies
From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of 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) Facility Lease – Related Party
The Company has subleased office space from a company controlled by the Company’s Chief Executive Officer for a term of five years through June 30, 2015. The lease is expected to be renewed at the time of maturity for an additional five years.
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
Rent expense will be translated in future periods at the balance sheet dates for purposes of financial statement reporting. The following approximate minimum lease payments are presented using the translation rate as of September 30:
2012 (9 months ended) | | $ | 130,500 | |
2013 | | | 174,000 | |
2014 | | | 174,000 | |
2015 | | | 87,000 | |
Total minimum lease payments | | $ | 565,500 | |
Rent expense for the six months ended June 30, 2012 and 2011 was $43,970 and 44,249, respectively.
(C) Equipment Lease
The Company has an agreement to rent equipment for a term of two years through January 31, 2013.
Rental equipment expense will be translated in future periods at the balance sheet dates for purposes of financial statement reporting. The following approximate minimum lease payments are presented using the translation rate as of September 30:
2012 (9 months ended) | | $ | 31,500 | |
2013 | | | 14,000 | |
Total minimum lease payments | | $ | 45,500 | |
Rental equipment expense for the six months ended June 30, 2012 and 2011 was $24,566 and $0, respectively.
Note 10 Derivative Liabilities
The Company identified conversion features embedded within convertible debt ($300,000) issued in 2011 (see 7(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 follows:
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 – September 30, 2011 | | | (352,454 | ) |
Derivative liability associated with new issuances through June 30, 2012 | | | (160,156 | ) |
Fair value mark to market adjustment through June 30, 2012 | | | 426,209 | |
| | | | |
Derivative liability balance at June 30, 2012 | | $ | 950,416 | |
A5 Laboratories Inc.
(A Development Stage Company)
Notes to Financial Statements
June 30, 2012
(Unaudited)
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 $0 for the three months ended December 31, 2011.
The fair value at the commitment and remeasurement dates were based upon the following management assumptions:
| | February 23, 2011 | | | June 30, 2012 | |
| | Commitment Date | | | Remeasurement Date | |
Expected dividends | | | 0 | % | | | 0 | % |
Expected volatility | | | 180 | % | | | 298 | % |
Expected term: conversion feature | | 4 years | | | 2.65 years | |
Risk free interest rate | | | 1.73 | % | | | 0.25 | % |
Note 11 Other Related Party Transactions
The Company accrues consulting and rental fees to its Chief Executive Officer as follows:
September 30, 2011 | | $ | 282,470 | |
Additions: Six months ended June 30, 2012 | | | 133,249 | |
June 30, 2012 | | $ | 415,719 | |
The consulting and rental fees are components of general and administrative expenses.
Note 12 Subsequent Events
The Company has evaluated events subsequent to the balance sheet date through the issuance date of these financial statements in accordance with FASB ASC 855 and has determined there are no such events that would require adjustment to, or disclosure in, the financial statements