NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(A) Basis of Presentation
The accompanying unaudited condensed 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 Securities and Exchange Commission for interim financial information. Accordingly, they do not include all the information necessary for a comprehensive presentation of financial position and results of operations.
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 statements presentation. The results for the interim period are not necessarily indicative of the results to be expected for the year.
Kraig Biocraft Laboratories, Inc. (a development stage company) (the "Company") was incorporated under the laws of the State of Wyoming on April 25, 2006. The Company was organized to develop high strength, protein based fiber, using recombinant DNA technology, for commercial applications in the textile and specialty fiber industries.
Activities during the development stage include developing the business plan and raising capital.
(B) Use of Estimates
In preparing financial statements in conformity with generally accepted accounting principles, management is required 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 revenues and expenses during the reported period. Actual results could differ from those estimates.
(C) Cash
For purposes of the cash flow statements, the Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. There were no cash equivalents as of September 30, 2014 or December 31, 2013.
(D) Loss Per Share
Basic and diluted net loss per common share is computed based upon the weighted average common shares outstanding as defined by FASB Accounting Standards Codification No. 260, “Earnings per Share.” As of September 30, 2014 and 2013, warrants were not included in the computation of income/ (loss) per share because their inclusion is anti-dilutive.
The computation of basic and diluted loss per share at September 30, 2014 and 2013 excludes the common stock equivalents of the following potentially dilutive securities because their inclusion would be anti-dilutive:
| | September 30, 2014 | | | September 30, 2013 | |
| | | | | | | | |
Stock Warrants (Exercise price - $0.001/share) | | | 18,200,000 | | | | 10,000,000 | |
Convertible Preferred Stock | | | 2 | | | | - | |
Total | | | 18,200,002 | | | | 10,000,000 | |
(E) Research and Development Costs
The Company expenses all research and development costs as incurred for which there is no alternative future use. These costs also include the expensing of employee compensation and employee stock based compensation.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(F) Income Taxes
The Company accounts for income taxes under FASB Codification Topic 740-10-25 (“ASC 740-10-25”). Under ASC 740-10-25, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Under ASC 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Effective January 1, 2009, the Company adopted guidance regarding accounting for uncertainty in income taxes. This guidance clarifies the accounting for income taxes by prescribing the minimum recognition threshold an income tax position is required to meet before being recognized in the financial statements and applies to all federal or state income tax positions. Each income tax position is assessed using a two step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more likely than not criteria, the benefit recorded in the financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. As of September 30, 2014 and December 31, 2013 there were no amounts that had been accrued in respect to uncertain tax positions.
None of the Company’s federal or state income tax returns is currently under examination by the Internal Revenue Service (“IRS”) or state authorities. However, fiscal years 2009 and later remain subject to examination by the IRS and respective states.
(G) Derivative Financial Instruments
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.
(H) Stock-Based Compensation
In December 2004, the FASB issued FASB Accounting Standards Codification No. 718, Compensation – Stock Compensation. Under FASB Accounting Standards Codification No. 718, companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share-based compensation arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the option grant. The Company applies this statement prospectively.
Equity instruments (“instruments”) issued to other than employees are recorded on the basis of the fair value of the instruments, as required by FASB Accounting Standards Codification No. 718. FASB Accounting Standards Codification No. 505, Equity Based Payments to Non-Employees defines the measurement date and recognition period for such instruments. In general, the measurement date is when either a (a) performance commitment, as defined, is reached or (b) the earlier of (i) the non-employee performance is complete or (ii) the instruments are vested. The measured value related to the instruments is recognized over a period based on the facts and circumstances of each particular grant as defined in the FASB Accounting Standards Codification.
(I) Business Segments
The Company operates in one segment and therefore segment information is not presented.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(J) Recent Accounting Pronouncements
In June 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-12, Compensation – Stock Compensation (Topic 718): Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period. The new guidance requires that share-based compensation that require a specific performance target to be achieved in order for employees to become eligible to vest in the awards and that could be achieved after an employee completes the requisite service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the grant-date fair value of the award. Compensation costs should be recognized in the period in which it becomes probable that the performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The requisite service period ends when the employee can cease rendering service and still be eligible to vest in the award if the performance target is achieved. This new guidance is effective for fiscal years and interim periods within those years beginning after December 15, 2015. Early adoption is permitted. Entities may apply the amendments in this Update either (a) prospectively to all awards granted or modified after the effective date or (b) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new or modified awards thereafter. The adoption of ASU 2014-12 is not expected to have a material impact on our financial position or results of operations.
In June 2014, the FASB issued ASU No. 2014-10: Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements, Including an Amendment to Variable Interest Entities Guidance in Topic 810, Consolidation , to improve financial reporting by reducing the cost and complexity associated with the incremental reporting requirements of development stage entities. The amendments in this update remove all incremental financial reporting requirements from U.S. GAAP for development stage entities, thereby improving financial reporting by eliminating the cost and complexity associated with providing that information. The amendments in this Update also eliminate an exception provided to development stage entities in Topic 810, Consolidation, for determining whether an entity is a variable interest entity on the basis of the amount of investment equity that is at risk. The amendments to eliminate that exception simplify U.S. GAAP by reducing avoidable complexity in existing accounting literature and improve the relevance of information provided to financial statement users by requiring the application of the same consolidation guidance by all reporting entities. The elimination of the exception may change the consolidation analysis, consolidation decision, and disclosure requirements for a reporting entity that has an interest in an entity in the development stage. The amendments related to the elimination of inception-to-date information and the other remaining disclosure requirements of Topic 915 should be applied retrospectively except for the clarification to Topic 275, which shall be applied prospectively. For public companies, those amendments are effective for annual reporting periods beginning after December 15, 2014, and interim periods therein. Early adoption is permitted. The adoption of ASU 2014-10 is not expected to have a material impact on our financial position or results of operations.
In July 2013, FASB issued ASU No. 2013-11, "Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists." The provisions of ASU No. 2013-11 require an entity to present an unrecognized tax benefit, or portion thereof, in the statement of financial position as a reduction to a deferred tax asset for a net operating loss carryforward or a tax credit carryforward, with certain exceptions related to availability. ASU No. 2013-11 is effective for interim and annual reporting periods beginning after December 15, 2013. The adoption of ASU No. 2013-11 is not expected to have a material impact on the Company's Consolidated Financial Statements.
In February 2013, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, to improve the transparency of reporting these reclassifications. Other comprehensive income includes gains and losses that are initially excluded from net income for an accounting period. Those gains and losses are later reclassified out of accumulated other comprehensive income into net income. The amendments in the ASU do not change the current requirements for reporting net income or other comprehensive income in financial statements. All of the information that this ASU requires already is required to be disclosed elsewhere in the financial statements under U.S. GAAP. The new amendments will require an organization to:
- | Present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive income - but only if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period; and |
- | Cross-reference to other disclosures currently required under U.S. GAAP for other reclassification items (that are not required under U.S. GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet account (e.g., inventory for pension-related amounts) instead of directly to income or expense. |
The amendments apply to all public and private companies that report items of other comprehensive income. Public companies are required to comply with these amendments for all reporting periods (interim and annual). The amendments are effective for reporting periods beginning after December 15, 2012, for public companies. Early adoption is permitted. The adoption of ASU No. 2013-02 is not expected to have a material impact on our financial position or results of operations.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
In January 2013, the FASB issued ASU No. 2013-01, Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, which clarifies which instruments and transactions are subject to the offsetting disclosure requirements originally established by ASU 2011-11. The new ASU addresses preparer concerns that the scope of the disclosure requirements under ASU 2011-11 was overly broad and imposed unintended costs that were not commensurate with estimated benefits to financial statement users. In choosing to narrow the scope of the offsetting disclosures, the Board determined that it could make them more operable and cost effective for preparers while still giving financial statement users sufficient information to analyze the most significant presentation differences between financial statements prepared in accordance with U.S. GAAP and those prepared under IFRSs. Like ASU 2011-11, the amendments in this update will be effective for fiscal periods beginning on, or after January 1, 2013. The adoption of ASU 2013-01 is not expected to have a material impact on our financial position or results of operations.
(K) Reclassification
The 2013 financial statements have been reclassified to conform to the 2014 presentation.
(L) Equipment
The Company values property and equipment at cost and depreciates these assets using the straight-line method over their expected useful life. The Company uses a five year life for automobiles.
In accordance with FASB Accounting Standards Codification No. 360, Property, Plant and Equipment, the Company carries long-lived assets at the lower of the carrying amount or fair value. Impairment is evaluated by estimating future undiscounted cash flows expected to result from the use of the asset and its eventual disposition. If the sum of the expected undiscounted future cash flow is less than the carrying amount of the assets, an impairment loss is recognized. Fair value, for purposes of calculating impairment, is measured based on estimated future cash flows, discounted at a market rate of interest.
There were no impairment losses recorded during the nine months ended September 30, 2014 and 2013.
(M ) Fair Value of Financial Instruments
We hold certain financial assets, which are required to be measured at fair value on a recurring basis in accordance with the Statement of Financial Accounting Standard No. 157, “Fair Value Measurements” (“ASC Topic 820-10”). ASC Topic 820-10 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). ASC Topic 820-10 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date. Level 1 instruments include cash, account receivable, prepaid expenses, inventory and account payable and accrued liabilities. The carrying values are assumed to approximate the fair value due to the short term nature of the instrument.
The three levels of the fair value hierarchy under ASC Topic 820-10 are described below:
| o | Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. We believe our carrying value of level 1 instruments approximate their fair value at September 30, 2014 and December 31, 2013. |
| o | Level 2 - Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities. |
| o | Level 3 - Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. We consider depleting assets, asset retirement obligations and net profit interest liability to be Level 3. We determine the fair value of Level 3 assets and liabilities utilizing various inputs, including NYMEX price quotations and contract terms. |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
| | September 30, 2014 | | | December 31, 2013 | |
Level 1 | | $ | - | | | $ | - | |
Level 2 | | | - | | | | - | |
Level 3 | | | - | | | | - | |
Total | | $ | - | | | $ | - | |
NOTE 2 RESTATEMENT OF FINANCIAL STATEMENTS
The unaudited financial statements for the periods ended March 31, 2013 and June 30, 2013 have been restated as a result of management’s determination that the Company’s accounting treatment pertaining to the issuance of 10,000,000 warrants to consultant with a fair value of $400,000 should be recorded as a public relations expense (See Note 8(E)).
The effect of the restatement on our previously issued unaudited financial statements as of March 31, 2013 and June 30, 2013 is as follows:
| | RESTATED STATEMENT OF OPERATIONS | |
| | For the Period from April 25, 2006 (Inception) to March 31, 2013 | | | | | | For the Period from April 25, 2006 (Inception) to March 31, 2013 | |
| | As Reported | | | Adjustments | | | Restated | |
| | | | | | | | | |
Revenue | | $ | - | | | | | | $ | - | |
| | | | | | | | | | - | |
Operating Expenses | | | | | | | | | | - | |
General and Administrative | | | 1,967,043 | | | | | | | 1,967,043 | |
Public Relations | | | 219,890 | | | | 400,000 | | | | 619,890 | |
Amortization of Debt Discount | | | 120,000 | | | | | | | | 120,000 | |
Professional Fees | | | 351,942 | | | | | | | | 351,942 | |
Officer's Salary | | | 1,662,503 | | | | | | | | 1,662,503 | |
Contract Settlement | | | 107,143 | | | | | | | | 107,143 | |
Research and Development | | | 1,457,292 | | | | | | | | 1,457,292 | |
Total Operating Expenses | | | 5,885,813 | | | | 400,000 | | | | 6,285,813 | |
| | | | | | | | | | | - | |
Loss from Operations | | | (5,885,813 | ) | | | (400,000 | ) | | | (6,285,813 | ) |
| | | | | | | | | | | - | |
Other Income/(Expenses) | | | | | | | | | | | - | |
Other income | | | 7,881 | | | | | | | | 7,881 | |
Interest income | | | 192 | | | | | | | | 192 | |
Change in fair value of embedded derivative liability | | | (2,790,185 | ) | | | | | | | (2,790,185 | ) |
Change in fair value of embedded derivative liability-related party | | | 119,485 | | | | | | | | 119,485 | |
Interest expense | | | (164,538 | ) | | | | | | | (164,538 | ) |
Total Other Income/(Expenses) | | | (2,827,165 | ) | | | - | | | | (2,827,165 | ) |
| | | | | | | | | | | - | |
Net (Income) Loss before Provision for Income Taxes | | | (8,712,978 | ) | | | (400,000 | ) | | | (9,112,978 | ) |
| | | | | | | | | | | - | |
Provision for Income Taxes | | | - | | | | - | | | | - | |
| | | | | | | | | | | - | |
Net Income (Loss) | | $ | (8,712,978 | ) | | $ | (400,000 | ) | | $ | (9,112,978 | ) |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
| | RESTATED STATEMENT OF OPERATIONS | |
| | For the Period from April 25, 2006 (Inception) to June 30, 2013 | | | | | | For the Period from April 25, 2006 (Inception) to June 30, 2013 | |
| | As Reported | | | Adjustments | | | Restated | |
| | | | | | | | | |
Revenue | | $ | - | | | | | | $ | - | |
| | | | | | | | | | - | |
Operating Expenses | | | | | | | | | | - | |
General and Administrative | | | 2,000,326 | | | | | | | 2,000,326 | |
Public Relations | | | 219,890 | | | | 400,000 | | | | 619,890 | |
Amortization of Debt Discount | | | 120,000 | | | | | | | | 120,000 | |
Professional Fees | | | 380,547 | | | | | | | | 380,547 | |
Officer's Salary | | | 1,721,402 | | | | | | | | 1,721,402 | |
Contract Settlement | | | 107,143 | | | | | | | | 107,143 | |
Research and Development | | | 1,622,059 | | | | | | | | 1,622,059 | |
Total Operating Expenses | | | 6,171,367 | | | | 400,000 | | | | 6,571,367 | |
| | | | | | | | | | | - | |
Loss from Operations | | | (6,171,367 | ) | | | (400,000 | ) | | | (6,571,367 | ) |
| | | | | | | | | | | - | |
Other Income/(Expenses) | | | | | | | | | | | - | |
Other income | | | 7,881 | | | | | | | | 7,881 | |
Interest income | | | 239 | | | | | | | | 239 | |
Change in fair value of embedded derivative liability | | | (2,790,185 | ) | | | | | | | (2,790,185 | ) |
Change in fair value of embedded derivative liability-related party | | | 119,485 | | | | | | | | 119,485 | |
Interest expense | | | (181,974 | ) | | | | | | | (181,974 | ) |
Total Other Income/(Expenses) | | | (2,844,554 | ) | | | - | | | | (2,844,554 | ) |
| | | | | | | | | | | - | |
Net (Income) Loss before Provision for Income Taxes | | | (9,015,921 | ) | | | (400,000 | ) | | | (9,415,921 | ) |
| | | | | | | | | | | - | |
Provision for Income Taxes | | | - | | | | - | | | | - | |
| | | | | | | | | | | - | |
Net Income (Loss) | | $ | (9,015,921 | ) | | $ | (400,000 | ) | | $ | (9,415,921 | ) |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
| | RESTATED STATEMENTS OF CASH FLOWS | |
| | For the Period from April 25, 2006 (Inception) to March 31, 2013 | | | | | | For the Period from April 25, 2006 (Inception) to March 31, 2013 | |
| | As Reported | | | Adjustments | | | Restated | |
Cash Flows From Operating Activities: | | | | | | | | | |
Net Loss | | $ | (8,712,978 | ) | | $ | (400,000 | ) | | $ | (9,112,978 | ) |
Adjustments to reconcile net loss to net cash used in operations | | | | | | | | | | | | |
Depreciation expense | | | 12,783 | | | | | | | | 12,783 | |
Stock issuable for services | | | 22,000 | | | | | | | | 22,000 | |
Change in Fair Value of Derivative Liability | | | 2,790,703 | | | | | | | | 2,790,703 | |
Stock issued for services | | | 1,458,180 | | | | | | | | 1,458,180 | |
Warrants issued to employees | | | 126,435 | | | | | | | | 126,435 | |
Warrants issued to consultants | | | 168,000 | | | | 400,000 | | | | 568,000 | |
Deferred compensation realized | | | 200,000 | | | | | | | | 200,000 | |
Changes in operating assets and liabilities: | | | | | | | | | | | - | |
(Increase)Decrease in prepaid expenses | | | (4,485 | ) | | | | | | | (4,485 | ) |
Increase in accrued expenses and other payables - related party | | | 1,449,233 | | | | | | | | 1,449,233 | |
Increase in accounts payable | | | 357,238 | | | | | | | | 357,238 | |
Net Cash Used In Operating Activities | | | (2,132,891 | ) | | | - | | | | (2,132,891 | ) |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
| | RESTATED STATEMENTS OF CASH FLOWS | |
| | For the Period from April 25, 2006 (Inception) to June 30, 2013 | | | | | | For the Period from April 25, 2006 (Inception) to June 30, 2013 | |
| | As Reported | | | Adjustments | | | Restated | |
Cash Flows From Operating Activities: | | | | | | | | | |
Net Loss | | $ | (9,015,921 | ) | | $ | (400,000 | ) | | $ | (9,415,921 | ) |
Adjustments to reconcile net loss to net cash used in operations | | | | | | | | | | | | |
Depreciation expense | | | 14,175 | | | | | | | | 14,175 | |
Stock issuable for services | | | 22,000 | | | | | | | | 22,000 | |
Change in Fair Value of Derivative Liability | | | 2,790,703 | | | | | | | | 2,790,703 | |
Stock issued for services | | | 1,458,180 | | | | | | | | 1,458,180 | |
Warrants issued to employees | | | 126,435 | | | | | | | | 126,435 | |
Warrants issued to consultants | | | 168,000 | | | | 400,000 | | | | 568,000 | |
Deferred compensation realized | | | 200,000 | | | | | | | | 200,000 | |
Changes in operating assets and liabilities: | | | | | | | | | | | - | |
(Increase)Decrease in prepaid expenses | | | (1,577 | ) | | | | | | | (1,577 | ) |
Increase in accrued expenses and other payables - related party | | | 1,495,838 | | | | | | | | 1,495,838 | |
Increase in accounts payable | | | 468,252 | | | | | | | | 468,252 | |
Net Cash Used In Operating Activities | | | (2,273,915 | ) | | | - | | | | (2,273,915 | ) |
Note:
1. Adjustment to recognize 10,000,000 warrants issued to consultant on November 21, 2012, with fair value of $400,000.
NOTE 3 GOING CONCERN
As reflected in the accompanying unaudited financial statements, the Company is in the development stage, has a working capital deficiency of $825,021 and stockholders’ deficiency of $815,624 and used $3,480,172 of cash in operations from inception. This raises substantial doubt about its ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional capital and implement its business plan. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Management believes that actions presently being taken to obtain additional funding and implement its strategic plans provide the opportunity for the Company to continue as a going concern.
NOTE 4 EQUIPMENT
At September 30, 2014 and December 31, 2013 equipment is as follows:
| | As of September 30, 2014 | | | As of December 31, 2013 | |
| | | | | | |
Automobile | | $ | 25,828 | | | $ | 25,828 | |
Office Equipment | | | 5,560 | | | | 5,560 | |
Less Accumulated Depreciation | | | (21,991 | ) | | | (17,295 | ) |
| | | | | | | | |
Total Property and Equipment | | $ | 9,397 | | | $ | 14,093 | |
Depreciation and amortization expense for the three and nine months ended September 30, 2014 was $1,582 and $4,695, respectively.
Depreciation and amortization expense for the three and nine months ended September 30, 2013 was $1,537 and $4,306, respectively.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
NOTE 5 | CONVERTIBLE DEBT, DEBT DISCOUNT AND FAIR VALUE MEASUREMENT OF DERIVATIVE FINANCIAL INSTRUMENTS |
On July 17, 2009, the Company entered into an agreement with an investor group where the Company will issue up to $120,000 in convertible units. The debentures will be in the face amount of $10,000 each, mature on December 31, 2010, bear interest at the rate of 5% simple interest per annum, payable at maturity or convertible with the principal, and the principal and interest shall be convertible at the option of the holder at a fixed price of $0.018 per share. Each debenture shall have a warrant attached exercisable for the purchase of 500,000 shares of common stock. The warrants shall expired on December 31, 2011, have a cashless exercise provision, and be exercisable at a fixed price of $0.02. The agreement also requires the investment group to purchase up to $1,000,000 of common stock monthly at the lesser of $75,000 or 200% of the average daily volume multiplied by the average of the daily closing prices for the ten days immediately preceding the exercise date. Each investment by the investment group is priced at the lowest closing “bid” price of the common stock during the five days immediately before the investment. The term of the funding shall be the earlier of (a) the drawing down of the entire $1,000,000 or (b) 24 months after the Effective Date, July 17, 2011. In addition, the Company is required to file and maintain an effective registration statement covering the convertible units, cannot issue more than 5% of its common stock outstanding without the investor group’s consent and must maintain a contractual relationship with a public relations firm, which is related to the investor group. The Company has issued $120,000 of convertible debt to date. On July 21, 2010, the issuance of 1,799,434 shares was approved by the board of directors in exchange for the $15,000 specified in the put notice.
The $120,000 convertible debt instrument was determined to have a separate derivative liability instrument requiring bifurcation and the computation of fair value. The conversion price per share equals to the lower of the conversion price and the average closing bid price of the common stock during the 20 trading days prior to and including the date on which the conversion notice is delivered to the holder, however, the mandatory Conversion price shall not be less than $0.005. The Company calculated the estimated fair values of the liabilities for warrant derivative instruments and embedded conversion option derivative instruments with the Black-Scholes option pricing model.
The fair value of the embedded conversion options at the commitment date was $251,919. Of the total, $120,000 was assigned to debt discount and $131,919 was recorded as a derivative expense.
On February 11, 2010 the Company authorized the issuance of 5,694,451 shares of Common Stock for the exercise price of $0.02/share in exchange for $100,000 in convertible note payable and on April 6, 2010 the Company authorized the issuance of 854,169 shares of Common Stock for the exercise price of $0.02/share in exchange for $15,000 in convertible note payable.
At December 31, 2010, pursuant to the agreement, all outstanding principal and accrued interest on the convertible debt was due, and the conversion rights of the holder terminated. Accordingly, at December 31, 2010, the Company determined that no derivative liability existed in connection to the outstanding remaining debt of $5,000. For the year ended December 31, 2013, the note holder forgave the remaining balance and the $5,000 convertible note balance along with accrued interest of $1,775 was recorded as a gain on forgiveness of debt. As of December 31, 2013 the remaining convertible note balance was $0.
In addition, on October 4, 2010, the Company issued 5,177,801 shares in connection with the cashless exercise of the 6,000,000 warrants.
At June 30, 2011 the Company recorded interest expense and related accrued interest payable of $2,466. The Company also recorded $92,600 for the amortization of debt discount in interest expense on the statement of operations. The debt discount is being amortized over the life of the convertible debt.
NOTE 6 LOAN PAYABLE
On December 8, 2010 the Company entered into a five year loan agreement with the principal loan amount of $15,828. The loan carries an interest rate of 6.94%, and is secured by an automobile. The remaining balance of $1,082 fully matures during the year ending December 31, 2014.
NOTE 7 LOAN PAYABLE – RELATED PARTY
On February 25, 2013 the Company received $150,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 3%, is unsecured and due on demand. At December 31, 2013 the loan balance was repaid. The Company recorded accrued interest payable of $2,001.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
NOTE 8 STOCKHOLDERS’ DEFICIT
(A) Common Stock Issued for Cash
On April 28, 2006, the Company issued 8,000 shares of common stock for cash of $400 ($0.05 per share).
On January 8, 2007 the Company issued 1,750,000 shares of common stock for $15,000 ($0.01/share). This agreement was subsequently terminated effective May 23, 2007.
On January 22, 2007 the Company issued 12,000,000 shares of common stock for $103,000 ($0.01/share). In addition, 9,000,000 shares were issued for $3,000 ($0.0003/share).
On April 4, 2007, the Company issued 1,875,000 shares of common stock for cash of $15,000 ($0.01 per share).
On April 20, 2007, the Company issued 1,875,000 shares of common stock for cash of $15,000 ($0.01 per share).
On May 18, 2007, the Company issued 13,125,000 shares of common stock for cash of $105,000 ($0.01 per share).
On August 28, 2007 the Company entered into a stock purchase agreement to issue 80,495,000 shares common stock in the amount of $241,485 ($0.003/share).
On August 29, 2007 the Company entered into a stock purchase agreement to issue 200,000 shares common stock in the amount of $600 ($0.003/share).
On August 29, 2007 the Company entered into a stock purchase agreement to issue 8,300,000 shares common stock in the amount of $24,900 ($0.003/share).
On September 1, 2007 the Company entered into a stock purchase agreement to issue 25,000 shares common stock in the amount of $75 ($0.003/share).
On September 5, 2007 the Company entered into a stock purchase agreement to issue 120,000 shares common stock in the amount of $360 ($0.003/share).
On September 12, 2007 the Company entered into a stock purchase agreement to issue 1,025,000 shares common stock in the amount of $3,075 ($0.003/share).
In accordance with the May 2007 stock purchase agreement which contains an anti-dilution clause which requires the Company to issue additional common shares under the stock purchase agreement for any subsequent issuance at a price below $.08 per share for a period of 12 months, the Company has issued 28,125,000 additional shares through May 2008 as a result of the subsequent stock issuances at $0.003/share.
On April 24, 2009 the Company issued 2,000,000 shares of common stock for $20,000 ($0.01/share).
On May 22, 2009, the Company issued 500,000 shares of common stock for $5,000 ($0.01/share).
On September 30, 2009, the Company issued 366,599 shares of common stock for $3,000 ($0.01/share).
On May 18, 2010, the Company issued 4,000,000 shares of common stock for cash of $21,642 and in exchange of $6,990 in note payables ($0.007158 per share).
On July 21, 2010, the Company issued 1,875,000 shares of common stock for $15,000 ($0.008/share).
On September 10, 2010, the Company issued 1,351,351 shares of common stock for $20,000 ($0.0148/share).
On September 22, 2010, the Company issued 1,286,765 shares of common stock for $35,000 ($0.0272/share).
On October 15, 2010, the Company issued 1,179,245 shares of common stock for $100,000 ($0.084/share).
On December 7, 2010, the Company issued 1,157,407 shares of common stock for $75,000 ($0.065/share).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
During the year ended December 31, 2013, the Company had to issue an additional 845,800 make-up shares related to a transaction entered into during the year ended December 31, 2010.
On January 25, 2011 the Company issued 1,470,588 shares of common stock for $100,000 ($0.068/share).
On March 22, 2011 the Company issued 2,083,333 shares of common stock for $100,000 ($0.048/share).
On April 18, 2011 the Company issued 1,029,412 shares of common stock for $70,000 ($0.07/share).
On April 22, 2011 the Company issued 1,420,455 shares of common stock for $100,000 ($0.07/share).
On September 22, 2011, the Company issued 1,372,119 shares of common stock for $100,000 ($0.07/share).
On November 9, 2011, the Company issued 1,314,406 shares of common stock for $100,000 ($0.08/share).
On December 16, 2011, the Company issued 1,543,210 shares of common stock for $100,000 ($0.06/share).
On January 20, 2012, the Company issued 1,562,500 shares of common stock for $100,000 ($0.06/share).
On April 19, 2012, the Company issued 2,403,846 shares of common stock for $100,000 ($0.06/share).
On May 19, 2012, the Company issued 1,923,077 shares of common stock for $100,000 ($0.05/share).
On June 29, 2012, the Company issued 2,155,172 shares of common stock for $100,000 ($0.04/share).
On December 21, 2012, the Company issued 1,004,832 shares of common stock for $25,000 ($0.02/share).
On February 19, 2013, the Company issued 961,538 shares of common stock for $50,000 ($0.05/share).
On March 4, 2013, the Company issued 945,537 shares of common stock for $50,000 ($0.05/share).
On April 1, 2013, the Company issued 822,368 shares of common stock for $50,000 ($0.06/share).
On April 15, 2013, the Company issued 884,434 shares of common stock for $75,000 ($0.08/share).
On July 11, 2013 the Company issued 1,760,563 shares of common stock for $100,000 ($0.06/share).
On July 25, 2013 the Company issued 1,760,563 shares of common stock for $100,000 ($0.06/share).
On August 13, 2013 the Company issued 1,838,235 shares of common stock for $100,000 ($0.05/share).
On September 3, 2013 the Company issued 1,923,077 shares of common stock for $100,000 ($0.05/share).
On September 19, 2013 the Company issued 2,100,840 shares of common stock for $100,000 ($0.05/share).
On October 3, 2013 the Company issued 2,604,167 shares of common stock for $100,000 ($0.04/share).
On October 17, 2013 the Company issued 2,604,167 shares of common stock for $100,000 ($0.04/share).
On December 11, 2013 the Company issued 3,063,725 shares of common stock for $125,000 ($0.04/share).
On January 28, 2014 the Company issued 3,537,736 shares of common stock for $150,000 ($0.04/share).
On February 18, 2014 the Company issued 3,409,091 shares of common stock for $150,000 ($0.04/share).
On March 12, 2014 the Company issued 2,551,020 shares of common stock for $100,000 ($0.04/share).
On April 7, 2014 the Company issued 2,212,389 shares of common stock for $100,000 ($0.05/share).
On April 22, 2014 the Company issued 2,173,913 shares of common stock for $100,000 ($0.05/share).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On June 10, 2014 the Company issued 3,409,091 shares of common stock for $150,000 ($0.04/share).
On July 7, 2014, the Company issued 2,212,389 share of common stock for $100,000 ($0.05/share).
On August 6, 2014, the Company issued 2,272,727 share of common stock for $100,000 ($0.04/share).
On September 3, 2014, the Company issued 2,450,980 share of common stock for $100,000 ($0.04/share).
On September 22, 2014, the Company issued 2,821,670 share of common stock for $100,000 ($0.04/share).
(B) Common Stock Issued for Intellectual Property
On April 26, 2006, the Company issued 332,292,000 shares of common stock to its founder having a fair value of $180 ($0.000001/share) in exchange for intellectual property. The fair value of the patent was determined based upon the historical cost of the intellectual property contributed by the founder.
(C) Common Stock Issued for Services
Shares issued for services as mentioned below were valued at the closing price of the stock on the date of grant.
On May 8, 2006, the Company entered into a license agreement for research and development. Pursuant to the terms of the agreement, the Company issued 17,500,000 shares of common stock upon execution of the agreement. The Company also received a five-year call option from the license holder to repurchase 7,000,000 common shares at an exercise price of $150,000 or $.02 per share. The option gives the Company the right, but not the obligation to repurchase the shares of common stock. The call option expires May 4, 2011. As of June 30, 2011 the value of the stock was $.07 per share. The Company does not have the obligation to repurchase the shares.
On July 1, 2006 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company paid 700,000 shares of common stock upon execution. These shares had a fair value of $5,600 ($0.01/share) based upon the recent cash offering price. Additionally, 2,000,000 shares of common stock were issued on May 18, 2007 with a fair value of $16,000 ($0.01/share). As of December 31, 2008, the Company issued 600,000 shares of common stock for consulting services rendered with a fair value of $6,000 ($0.01/share). On January 15, 2008 the Company authorized the issuance of 400,000 shares of common stock for consulting services rendered with a fair value of $4,000 ($0.01/share).
On July 1, 2009, the issuance of 280,000 shares was approved by the board of directors as repayment for services previously provided to the Company by a consultant having a fair value of $14,000 ($0.05/share) in accordance with a consulting agreement (See Note 9(C)).
On July 1, 2009, the issuance of 482,825 shares was approved by the board of directors as partial payment for services previously provided to the Company by a consultant in accordance with a consulting agreement. The total amount of issuable shares for the consultant is 1,122,311 shares, which includes 400,000 issuable shares previously approved by the board of directors and 239,486 shares were approved to be issued on November 19, 2009 for a fair value of $18,000 (See Note 9(C)).
On August 3, 2009, the Company entered into an agreement with a consultant to provide investor relations services. On October 5, 2009 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for investor relations to be provided over a term of 180 days. The Company started receiving services beginning October 5, 2009. As of March 31, 2010 $200,000 was recorded (See Note 8(D)).
On January 15, 2010 the Company issued 500,000 shares with a fair value of $5,000 ($0.01/share) to a consultant for investor relations to be provided over a term of 12 months once certain conditions are met. As of March 31, 2010, $5,000 was recognized as deferred compensation (See Note 8).
On May 21, 2010 the Company issued 40,000 shares with a fair value of $400 ($0.01/share) to a consultant for research and development services (See Note 9(C )).
On July 30, 2010 the Company issued 2,400,000 shares with a fair value of $30,000 ($0.0125/share) to a consultant for legal services incurred in behalf of the Company.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On August 26, 2010 the Company issued 280,000 shares with a fair value of $14,000 ($0.05/share) to a consultant for research and development services provided in the past.
On August 26, 2010 the Company issued 985,915 shares with a fair value of $14,000 ($0.0142/share) to a consultant for research and development services provided in the past (See Note 9(C)).
On August 26, 2010 the Company issued 4,500,000 shares with a fair value of $90,000 ($0.02/share) to a consultant for research and development services (See Note 9(C)).
On August 26, 2010 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for research and development services (See Note 9(C)).
On September 16, 2010, the Company entered into an agreement with a consultant to provide technical support. On September 16, 2010 the Company issued 100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years (See Note 9(C)).
On September 16, 2010, the Company entered into an agreement with a consultant to provide technical support. On September 16, 2010 the Company issued 100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years (See Note 9(C)).
On September 23, 2010 the Company issued 387,500 shares with a fair value of $31,000 ($0.08/share) to a consultant for legal services incurred on behalf of the Company.
On April 1, 2011 the Company issued 1,000,000 shares with a fair value of $70,000 ($0.07/share) to a consultant for research and development services.
On April 18, 2011, the Company issued 1,029,412 shares of stock with a fair value of $70,000 based on the average trading price over a 30 day period for a research and development consulting agreement.
On October 28, 2011, the Company issued 2,200,000 shares of stock with a fair value of $242,000 ($0.11/share) to obtain the use of a license.
On May 24, 2012 the Company issued 3,200,000 shares with a fair value of $192,000 ($0.06/share) to consultants for research and development services.
On May 24, 2012 the Company issued 300,000 shares with a fair value of $18,000 ($0.06/share) to a consultant for research and development services provided in the past.
On May 24, 2012 the Company issued 3,000,000 shares with a fair value of $300,000 ($0.10/share) to a consultant for research and development services provided in the past.
On December 18, 2012 the Company issued 1,000,000 shares with a fair value of $40,000 ($0.04/share) to a consultant for research and development services provided in the past.
On March 28, 2014, the Company issued 44,000 shares of common stock with a fair value of $2,864 ($0.065/share) to a consultant as consideration for consulting fees owed from June 1, 2012 through March 31, 2014 of $44,000. The issuance of shares resulted in gain on settlement of accounts payable of $19,136.
On April 23, 2014, the Company issued 1,800,000 shares of common stock with a fair value of $111,600 ($0.062/share) to a consultant as consideration for consulting services.
(D) Cancellation and Retirement of Common Stock
On December 29, 2006, the Company’s founder returned 11,666,500 shares of common stock to the Company. These shares were cancelled and retired. Accordingly, the net effect on equity is $0.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(E) Common Stock Warrants
During 2006, the Company issued 6,000,000 warrants to an officer under his employment agreement. The Company recognized an expense of $126,435 for the period from inception to December 31, 2006. The Company recorded the fair value of the warrants based on the fair value of each warrant grant estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions used for grants in 2006, dividend yield of zero, expected volatility of 183%; risk-free interest rates of 4.98%, expected life of one year. The warrants vested immediately. The options expire between 5 and 9 years from the date of issuance and have an exercise price of between $.21 and $.40 per share. During November 2006, the Company and the officer entered into an amendment to the employment agreement whereby all the warrants were retired.
On July 29, 2010, the Company issued a warrant for 20,000,000 common shares in connection to a consulting agreement. The warrant was value at $200,000, the fair value of the services to be provided pursuant to the agreement. The warrant has a term of 2 years.
On October 4, 2010, the Company issued 5,177,801 shares in connection with the cashless exercise of the 6,000,000 warrants.
On May 11, 2011, the Company issued 19,767,985 shares in connection with the cashless exercise of the 20,000,000 warrants.
On February 2, 2014, the Company issued 9,821,429 shares in connection with the cashless exercise of 10,000,000.
On November 21, 2012, the Company issued 10-year warrants for 10,000,000 shares with a consultant, with an exercise price of $0.001 per share. The warrants were granted for services rendered. The warrants had a fair value of $400,000, based upon the Black-Scholes option-pricing model. The Company used the following weighted average assumptions:
Expected dividends | | | 0 | % |
Expected volatility | | | 283.23 | % |
Expected term | | 10 years | |
Risk free interest rate | | | 1.69 | % |
Expected forfeitures | | | 0 | % |
On July 18, 2013, the Company issued 9,857,142 shares in connection with the cashless exercise of the 10,000,000 warrants.
On July 9, 2013, the Company issued 5-year warrants for 10,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services rendered. The warrants had a fair value of $736,816, based upon the Black-Scholes option-pricing model. The Company used the following weighted average assumptions:
Expected dividends | | | 0 | % |
Expected volatility | | | 183.35 | % |
Expected term | | 5 years | |
Risk free interest rate | | | 1.50 | % |
Expected forfeitures | | | 0 | % |
On October 15, 2013, the Company issued 1-year warrants for 8,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $396,083, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon and will be exercisable beginning October 15, 2015 for a period of 12 months.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 96.35 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 1.45 | % |
Expected forfeitures | | | 0 | % |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On February 17, 2014, the Company issued 1-year warrants for 600,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $33,620, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon and will be exercisable beginning on the 14 th month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 86.94 | % |
Expected term | | 2 years | |
Risk free interest rate | | | 1.53 | % |
Expected forfeitures | | | 0 | % |
On February 17, 2014, the Company issued 1-year warrants for 600,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $33,620, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 14 th month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 86.94 | % |
Expected term | | 2 years | |
Risk free interest rate | | | 1.53 | % |
On February 17, 2014, the Company issued 1-year warrants for 1,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $56,040, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 20 th month anniversary of the agreement and for a period of twelve months thereafter.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 86.23 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 1.53 | % |
Expected forfeitures | | | 0 | % |
On February 17, 2014, the Company issued 1-year warrants for 1,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $56,040, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 20 th month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 86.23 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 1.53 | % |
Expected forfeitures | | | 0 | % |
On February 17, 2014, the Company issued 1-year warrants for 2,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $112,110, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 32nd month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 123.49 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 1.53 | % |
Expected forfeitures | | | 0 | % |
On February 17, 2014, the Company issued 1-year warrants for 2,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $112,110, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 32nd month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 123.49 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 1.53 | % |
Expected forfeitures | | | 0 | % |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On June 4, 2014, the Company issued 3-year warrant for 3,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $171,102, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon issuance and will be exercisable beginning on the 32nd month anniversary of the agreement and for a period of twelve months thereafter.
| | Grant Date | |
Expected dividends | | | 0 | % |
Expected volatility | | | 86.69 | % |
Expected term | | 3 years | |
Risk free interest rate | | | 0.85 | % |
Expected forfeitures | | | 0 | % |
| | Number of Warrants | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Life (in Years) | |
| | | | | | | | | |
Balance, December 31, 2011 | | | - | | | $ | - | | | | |
Granted | | | 10,000,000 | | | | 0.001 | | | | |
Exercised | | | | | | | | | | | |
Cancelled/Forfeited | | | - | | | | - | | | | |
Balance, December 31, 2012 | | | 10,000,000 | | | | 0.001 | | | | 9.90 | |
Granted | | | 18,000,000 | | | $ | 0.001 | | | | | |
Exercised | | | (10,000,000 | ) | | $ | - | | | | | |
Cancelled/Forfeited | | | - | | | | | | | | | |
Balance, December 31, 2013 | | | 18,000,000 | | | $ | 0.001 | | | | 2.9 | |
Granted | | | 10,200,000 | | | $ | 0.001 | | | | | |
Exercised | | | (10,000,000 | ) | | $ | - | | | | | |
Cancelled/Forfeited | | | - | | | | | | | | | |
Balance, September 30, 2014 | | | 18,200,000 | | | $ | 0.001 | | | | 2.6 | |
| | | | | | | | | | | | |
Intrinsic Value | | | 718,180 | | | | | | | | | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
For the nine months ended September 30, 2014, the following warrants were outstanding:
Exercise Price | | | Warrants Outstanding | | | Warrants Exercisable | | | Weighted Average Remaining Contractual Life | | | Aggregate Intrinsic Value | |
| | | | | | | | | | | | | |
$ | 0.001 | | | | 18,200,000 | | | | - | | | | 2.3 | | | | 718,180 | |
For the year ended December 31, 2013, the following warrants were outstanding:
Exercise Price | | | Warrants Outstanding | | | Warrants Exercisable | | | Weighted Average Remaining Contractual Life | | | Aggregate Intrinsic Value | |
| | | | | | | | | | | | | |
$ | 0.001 | | | | 28,000,000 | | | | 18,000,000 | | | | 2.9 | | | | 918,000 | |
(F) Amendment to Articles of Incorporation
On February 16, 2009, the Company amended its articles of incorporation to amend the number and class of shares the Company is authorized to issue as follows:
● | Common stock Class A, unlimited number of shares authorized, no par value |
● | Common stock Class B, unlimited number of shares authorized, no par value |
● | Preferred stock, unlimited number of shares authorized, no par value |
Effective December 17 2013, the Company amended its articles of incorporation to designate a Series A no par value preferred stock. Two shares of Series A Preferred stock have been authorized.
(G) Stock Split Effected in the Form of a Stock Dividend
On March 23, 2009, the Company's Board of Directors declared a nine-for-one stock split to be effected in the form of a dividend. The stock dividend was distributed to shareholders of record as of April 27, 2009. A total of 449,773,650 shares of common stock were issued. All basic and diluted loss per share and average shares outstanding information has been adjusted to reflect the aforementioned stock dividend.
(H) Conversion of debt & Issuance of Convertible Preferred Stock – related party
During the year ended December 31, 2013, the Company's Chief Executive Officer converted accrued payroll of $30,000 in exchange for the issuance of Series A convertible Preferred Stock (“Series A PS”).
Each share of Series A PS is entitled to vote together with the holders of the Company’s common stock on all matters and is entitled to 200,000,000 votes on all such matters. Each Share of Series A PS is convertible into one share of the Company’s common stock at the holder’s option.
| | Series A PS Valuation | |
Debt converted – related party | | $ | (30,000 | ) |
Valuation of Series A PS issued as consideration | | | 5,217,800 | |
Loss on settlement of debt | | $ | 5,187,800 | |
The valuation of the Series A PS was performed by a third party valuation expert and was based on the voting control obtained and the Company's market cap at the time of the transaction.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
NOTE 9 COMMITMENTS AND CONTINGENCIES
On March 18, 2010, the Company entered into an addendum to the employment agreement whereby the Company will reimburse the employee and his family for up to $20,000 of out of pocket medical and dental care costs, including prescription costs or co-pays.
On September 30, 2010, the Company entered into an addendum to the employment agreement whereby all but $250,000 of unpaid back salary will be forgiven by the principal stockholder. The addendum also eliminated the various milestone achievement awards from the prior employment agreements. In addition, the addendum reduced the interest rate to 3% per year. Further, the conversion rights for unpaid back salary were amended whereby the principal shareholder has the option to convert any accrued salary into Class “A” Common stock by dividing the dollar value of the debt to be converted to stock by the closing price of the stock on the date that the conversion notice is received by the Company. This amendment effectively eliminated any beneficial conversion features related to accrued salary of September 30, 2010. In exchange the Company agreed to issue 10,000,000 preferred shares to the principal stockholder no later than September 30, 2011, that date was extended by mutual agreement to December 31, 2012. The agreement was subsequently extended to October 30, 2013. By agreement with the principal shareholder, this obligation to issue preferred shares was satisfied by the December 17, 2013 issuance of 2 shares of super voting preferred stock.
On November 10, 2010, the Company entered into an addendum to the employment agreement, effective January 1, 2011 through the December 31, 2015. The term of the agreement is a five year period at an annual salary of $210,000. There is a 6% annual increase. The employee is also to receive a 20% bonus based on the annual based salary. Any stock, stock options bonuses have to be approved by the board of directors (See Note 10).
(B)License Agreement
On May 8, 2006, the Company entered into a license agreement. Pursuant to the terms of the agreement, the Company paid a non-refundable license fee of $10,000. The Company will pay a license maintenance fee of $10,000 on the one year anniversary of this agreement and each year thereafter. The Company will pay an annual research fee of $13,700 with first payment due January 2007, then on each subsequent anniversary of the effective date commencing May 4, 2007. Pursuant to the terms of the agreement the Company may be required to pay additional fees aggregating up to a maximum of $10,000 a year for patent maintenance and prosecution relating to the licensed intellectual property.
On October 28, 2011, the Company entered into a license agreement with the University of Notre Dame. Under the agreement, the Company received exclusive and non-exclusive rights to certain spider silk technologies including commercial rights with the right to sublicense such intellectual property. In consideration of the licenses granted under the agreement, the Company agreed to issue to the University of Notre Dame 2,200,000 shares of its common stock and to pay a royalty of 2% of net sales. In addition, the Company is in negotiations with the University of Notre Dame for a research and development agreement. Upon successfully entering into such an agreement, the Company anticipates it could owe approximately $144,000.
The license agreement has a term of 20 years which can be extended on an annual basis after that. It can be terminated by the University of Notre Dame if the Company defaults on its obligations under the agreement and fails to cure such default within 90 days of a written notice by the university. The Company can terminate the agreement upon a 90 day written notice subject to payment of a termination fee of $5,000 if the termination takes place within 2 years after its effectiveness, $10,000 if the termination takes place within 4 years after its effectiveness and $20,000 if the Agreement is terminated after 4 years.
(C)Royalty and Research Agreements
On September 16, 2010, the Company entered into an agreement with a consultant for research and development. On September 16, 2010 the Company issued 100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years.
On September 16, 2010, the Company entered into an agreement with a consultant for research and development. On September 16, 2010 the Company issued 100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On May 21, 2010 the Company entered into a three year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company is required to issue 40,000 shares upon the execution of the agreement and subsequently 10,000 shares per year during the three year term of the agreement. The annual payment of 10,000 shares for the three years begins on Janaury15 of each of the next three years following the execution of this agreement.
On May 1, 2008 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company will be required to pay $1,000 per month, or at the Company’s option, the consulting fee may be paid in the form of Company common stock based upon the greater of $0.05 per share or the average of the closing price of the Company’s shares over the five days preceding such stock issuance. As of June 30, 2011 the Company had accrued $17,000 of accounts payable for the services provided of which was paid in common stock on July 1, 2009 (See Note 8(C)). As of June 30, 2011 the Company issued 280,000 shares of common stock in exchange for $14,000 of accounts payable for the services performed. On March 19, 2014, the Company entered into a five year consulting agreement for general advisor and consulting services. As consideration for the services performed, the Company agrees to pay the consultant a fee of $1,000 per month. At the Company’s option, said consulting fee may be paid to the consultant in the form of Company stock based upon the greater of $0.50/share or the average of the closing price of the Company’s common stock over the five days preceding such stock issuance. On March 28, 2014, the Company issued 44,000 shares of common stock as consideration for consulting fees owed from June 1, 2012 through March 31, 2014.
On December 26, 2006, the Company entered into an addendum to the intellectual property transfer agreement with an officer. In consideration of the Company issuing 200,000 preferred shares with the following preferences: no dividends and voting rights equal to 100 common shares per share of preferred stock or the payment of $120,000, the officer agreed to terminate the royalty payments due under the agreement and give title to the exclusive license for the non protective apparel use of the intellectual property to the Company. On the date of the agreement, the Company did not have any preferred stock authorized with the required preferences. In accordance with FASB Accounting Standards Codification No 480, Distinguishing Liabilities from Equity, the Company determined that the present value of the payment of $120,000 that was due on December 26, 2007, the one year anniversary of the addendum, should be recorded as an accrued expense until such time as the Company has the ability to assert that it has preferred shares authorized. As of March 31, 2010, the Company has recorded $120,000 in accrued expenses- related party. On December 21, 2007 the officer extended the due date to July 30, 2008. On May 30, 2008 the officer extended the due date to December 31, 2008. On October 10, 2008, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. The due date was extended to March 31, 2011. On September 8, 2009, a payment of $15,000 was paid to the officer. An additional payment of $10,000 was made on October 19, 2009 and December 1, 2009, respectfully. Additionally, the accrued expenses are accruing 7% interest per year. On January 15, 2010 an additional payment of $10,000 was made. During the quarter ending September 30, 2010 an additional payment of $8,000 was made. During the quarter ending September 30, 2012 an additional payment of $1,000 was made. During the year ended December 31, 2013, an additional payment of $1,280 was made. During the nine months ended September 30, 2014, an additional loan of $572 was made. As of September 30, 2014 the outstanding balance is $65,292. As of September 30, 2014 the Company recorded interest expense and related accrued interest payable of $1,470.
On February 1, 2007 the Company entered into a consulting agreement for research and development for period of one year at a cost of $150,000. In April 2008, this agreement was extended through March 31, 2009 on a cost reimbursement basis. Reimbursements are to be made quarterly and are not to exceed $35,000. On March 1, 2010 the Company entered into a one year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company was required to pay up to $150,000 in research and development fees on a cost reimbursement basis. The agreement expired on February 28, 2011.
On June 6, 2012 the Company entered into a consulting agreement for intellectual property and collaborative research and development with an American university. The agreement covers ongoing research and development work performed by the university at the Company’s behest and with the Company’s assistance from May 1, 2011 and extending through April 30, 2013. Pursuant to the terms of the agreement the Company will be required to pay approximately $637,984 for research and development over the two year period. For the nine months ended September 30, 2014 and 2013, respectively, the company paid $339,606 and $330,407 in research and development fees.
On July 1, 2006 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company issued 700,000 shares of common stock upon execution. These shares had a fair value of $5,600 ($0.01/share) based upon the recent cash offering price. Additionally, 2,000,000 shares of common stock were issued on May 18, 2007 with a fair value of $16,000 ($0.01/share). As of December 31, 2008, the Company issued 600,000 shares of common stock for consulting services rendered with a fair value of $6,000 ($0.01/share). On January 15, 2008 the Company authorized the issuance of 400,000 shares of common stock for consulting services rendered with a fair value of $4,000 ($0.01/share). On July 1, 2009, the issuance of 482,825 shares was approved by the board of directors as partial payment for services previously provided to the Company by a consultant in accordance with a consulting agreement. The total amount of issuable shares for the consultant is 1,122,311 shares, which includes 400,000 issuable shares previously approved by the board of directors and 239,486 shares approved to be issued in November 2009. On August 26, 2010, the Company entered into an addendum to the employment agreement where the monthly fee to the consultant was increased to $10,000 per month starting on September 1, 2010. On August 26, 2010 the Company issued 985,915 shares with a fair value of $14,000 ($0.0142/share) to a consultant for research and development services provided in the past In addition, On August 26, 2010 the Company issued 4,500,000 bonus shares with a fair value of $90,000 ($0.02/share) to a consultant for research and development services and 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for research and development services (See Note 8(C) ).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
(D)Consulting Agreement
On August 3, 2009, the Company entered into an agreement with a consultant to provide investor relations services. On October 5, 2009 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for investor relations to be provided over a term of 180 days. The Company started receiving services beginning October 5, 2009. As of September 30, 2011, $200,000 was recorded as a consulting expense (See Note 8(C)).
On January 15, 2010, the Company entered into an agreement with a consultant to provide investor relations services in exchange for 500,000 shares or $15,000. On January 15, 2010 the Company issued 500,000 shares with a fair value of $5,000 ($0.01/share) to a consultant for investor relations to be provided over a term of 12 months (See Note 9(C)).
On July 29, 2010, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 20,000,000 common shares. The value of the services was $200,000, which approximated fair value. The agreement remained in effect until January 29, 2011(See Note 9(E)).
On April 8, 2011 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company has to issue within 10 days following the effective date $70,000 worth of stock and pay a license fee of $30,000. The Company has a five year right to exercise the option for a commercial medical license or the commercial textile license. The fee for the first license is a $289,000 and shares equivalent in value to $675,000. The fee for a second commercial license is $75,000 and shares equivalent in value to $175,000. All payments are non-refundable. On April 18, 2011, the Company issued 1,029,412 shares of stock with a fair value of $70,000 based on the average trading price over a 30 day period.
On September 30, 2011 the Company entered into an addendum to an agreement with a consultant, superseding previous agreements, to provide research and development for a term of four years. Pursuant to the terms of the agreement, the Company will issue 3,000,000 shares of the Company’s common stock and replaces any stock currently owed to the consultant pursuant to consulting fee provisions of prior agreements. Additionally, the Company will issue one million shares of the Company’s common stock per year as a consulting fee on the annual anniversary of this agreement or at the Company’s option, pay an annual consulting fee of $100,000. As of September 30, 2011, the fair value of the Company’s shares of common stock was $0.10 per share and the Company owed the consultant $130,000. Accordingly, the Company has recorded an additional liability to the consultant of $170,000 as of September 30, 2011. For the year ended December 31, 2012 the Company issued 4,000,000 shares with a fair value of $340,000 to a consultant for research and development services provided in the past.
On November 9, 2012, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 10,000,000 common shares. The agreement remained in effect until May 27, 2013. On July 18, 2013, the Company issued 9,857,142 shares in connection with the cashless exercise of the 10,000,000 warrants.
On July 9, 2013, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 10,000,000 common shares at $.001 with a cashless provision and a five year term.
On September 30, 2013 the Company entered into a Collaborative Yarn and Textile Development Agreement with a technical textile manufacturing company. Pursuant to the terms of that agreement the Company has agreed to supply the technical textile manufacturing company with sample quantities of the Company’s recombinant spider silk for the purpose of developing and testing new textiles which are made from, or which incorporate recombinant spider silk. The agreement provides that the two companies will jointly share, on an equal basis, any intellectual property, including any utility patents, which are developed as a result of this collaboration. Such intellectual property potentially includes utility patents on textile designs. The Company has agreed that it will pay half of the cost associated with the filing and prosecution of utility patents relating to intellectual property which is developed through its collaboration with the technical textile manufacturing company.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
On October 15, 2013 the Company entered into an intellectual property agreement with a scientific researcher relating to the development of new recombinant silk fibers. Under the terms of that agreement the scientific researcher will transfer to the Company his rights to intellectual property, inventions and trade secrets which the researcher develops relating to recombinant silk. The researcher will receive 8,000,000 warrants of the Company’s stock, exercisable 24 months from the date of the agreement. The researcher will also receive additional warrants when and if the researcher develops advanced recombinant silk fibers for the Company’s use. Under the terms of the agreement the researcher will receive 10,000,000 warrants in the event that he develops a new recombinant silk fiber with certain performance characteristics, and another 10,000,000 warrants if he develops a second recombinant silk fiber with certain characteristics. If the consultant performs the contract in good faith the consultant will be entitled to an additional 8,000 warrants. The warrants described in this note all contain a cashless exercise provision and are exercisable on the 24 month anniversary of the date on which they were issuable under the agreement.
On February 17, 2014, the Company entered into two consulting agreements with two consultants for independent technical expertise to further the Company’s business plans and scientific research and development. As consideration for the services performed, the Company agrees to issue the following to each of the consultants:
● | Within 30 days of the date of this agreement, a warrant for six hundred thousand shares of the Company’s common stock to be exercisable on the 14 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Within 30 days of the date of this agreement, a warrant for one million shares of the Company’s common stock to be exercisable on the 20 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Within 30 days of the date of this agreement, a warrant for two million shares of the Company’s common stock to be exercisable on the 32 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Based on the consultants reaching two sets of benchmarks, two separate warrants for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | On the three year anniversary, assuming the consultant acted in good faith and the Company’s board of directors approval, a warrant for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
On April 23, 2014, the Company entered into a six months agreement with a consultant to provide investor relations services. As consideration for the services performed, the Company agreed to issue 1,800,000 shares of common stock. On May 5, 2014, the company issued 1,800,000 shares of common stock for $111,600 ($0.062/share).
On April 30, 2014 the Company entered into a one year agreement with a consultant for research and development. As consideration for services, the Company agreed to pay for Consultant’s air fare from the United States to Africa, for a trip scheduled in early May 2014.
On June 4, 2014 the Company entered into a one year agreement with a consultant to provide investor relations services. As consideration for the services performed, the Company agreed to issue a warrant for 3,000,000 shares of common stock $0.001 with a cashless exercise provision and a three year term. On June 24, 2014, the company issued a warrant for 3,000,000 shares of common stock with a fair value of $171,102 (See Note 8(E)).
(E)Operating Lease Agreement
On April 1, 2012 the Company executed a one-year non-cancelable operating lease for its Laboratory space. The lease was subsequently extended through March 31, 2014. In March of 2014, the Company once again extended the lease on a month to month basis.
On March 21, 2014, the Company renewed its lease of a Laboratory. The lease is on a month to month basis at an annual rate of $12,750.
Rent expense for the nine months ended September 30, 2014 and 2013 is $10,805 and $10,127, respectively.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO CONDENSED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2014
(UNAUDITED)
NOTE 10 RELATED PARTY TRANSACTIONS
On October 6, 2006 the Company received $10,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 12%, is unsecured and matured on May 1, 2007. At June 30, 2011 the Company recorded interest expense and related accrued interest payable of $776. As of June 30, 2011, the loan principal was repaid in full.
On December 26, 2006, the Company entered into an addendum to the intellectual property transfer agreement with an officer. In consideration of the Company issuing 200,000 preferred shares with the following preferences: no dividends and voting rights equal to 100 common shares per share of preferred stock or the payment of $120,000, the officer agreed to terminate the royalty payments due under the agreement and give title to the exclusive license for the non protective apparel use of the intellectual property to the Company. On the date of the agreement, the Company did not have any preferred stock authorized with the required preferences. In accordance with In accordance with FASB Accounting Standards Codification No. 480, Distinguishing Liabilities from Equity, the Company determined that the present value of the payment of $120,000 that was due on December 26, 2007, the one year anniversary of the addendum, should be recorded as an accrued expense until such time as the Company has the ability to assert that it has preferred shares authorized. As of March 31, 2010, the Company has recorded $120,000 in royalty agreement payable- related party. On December 21, 2007 the officer extended the due date to July 30, 2008. On May 30, 2008 the officer extended the due date to March 31, 2009. On October 10, 2008, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. On March 30, 2010, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. On September 8, 2009, a payment of $15,000 was paid to the officer. On October 19, 2009 and December 1, 2009, $10,000 was paid to the officer respectfully. An additional payment of $10,000 was made on January 15, 2010. During the quarter ending September 30, 2010 an additional payment of $8,000 was made. During the year ended December 31, 2012 an additional payment of $1,000 was made. During the year ended December 31, 2013 an additional payment of $1,280 was made. During the nine months ended September 30, 2014, an additional loan of $572 was made. As of September 30, 2014 the outstanding balance is $65,292. As of March 31, 2013, the Company recorded interest expense and related accrued interest payable of $980. As of September 30, 2014, the outstanding balance is $65,292. Additionally, the accrued expenses are accruing 7% interest per year. As of September 30, 2014 the Company recorded interest expense and related accrued interest payable of $1,470.
During the year ended December 31, 2013, the Company's Chief Executive Officer forgave accrued payroll of $30,000 and extended the term of existing debt in exchange for the issuance of Series A convertible Preferred Stock ("Series A PS"). In connection with this transaction, the Company incurred a loss on settlement of debt of $5,187,800. See note (8(H)).
As of September 30, 2014, the Company owes $711,772 in accrued salary to principal stockholder. On November 10, 2010, the Company entered into an addendum to the employment agreement, effective January 1, 2011 through the December 31, 2015. The term of the agreement is a five year period at an annual salary of $210,000. There is a 6% annual increase. For the year ending December 31, 2013 the annual salary is $250,113. The employee is also to receive a 20% bonus based on the annual based salary. Any stock, stock options bonuses have to be approved by the board of directors.
On February 25, 2013 the Company received $150,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 3%, is unsecured and due on demand. At December 31, 2013 the Company recorded interest expense and related accrued interest payable of $2,001 and the loan balance of $150,000 was repaid.
As of September 30, 2014 and December 31, 2013, there was $75,432 and $97,138, respectively, included in accounts payable and accrued expenses - related party, which is owed to the Company’s Chief Executive Officer.
NOTE 11 SUBSEQUENT EVENTS
On October 9, 2014 the Company issued 12,000 shares with a fair value of $484 ($0.0403/ share) to a consultant for research and development services performed from April 1, 2014 through September 30, 2014 and a bonus of 4,000 shares with a fair value of $161.
On October 2, 2014, the Company entered into a letter agreement for an equity line of financing up to $7,500,000 (the “Letter Agreement”) with Calm Seas Capital, LLC (“Calm Seas”).
Under the Letter Agreement, over a 24 month period from the effective date of a registration statement covering shares issuable to Calm Seas (the "Effective Date") we may put to Calm Seas up to an aggregate of $7,500,000 in shares of our Class A common stock for a purchase price equal to 80% of the lowest price of our Class A common stock during the five consecutive trading days immediately following the date we deliver notice to Calm Seas of our election to put shares pursuant to the Letter Agreement. We may put shares bi-monthly. The dollar value that will be permitted for each put pursuant to the Letter Agreement will be the lesser of: (A) the product of (i) 200% of the average daily volume in the US market of our Class A common stock for the ten trading days prior to the date we deliver our put notice to Calm Seas multiplied by (ii) the average of the daily closing prices for the ten (10) trading days immediately preceding the date we deliver our put notice to Calm Seas, or (B) $100,000. We will automatically withdraw our put notice to Calm Seas if the lowest closing bid price used to determine the purchase price of the put shares is not at least equal to seventy-five percent (75%) of the average closing “bid” price for our Class A common stock for the ten (10) trading days prior to the date we deliver our put notice to Calm Seas. Notwithstanding the $100,000 ceiling for each bi-monthly put, as described above, we may at any time request Calm Seas to purchase shares in excess of such ceiling, either as a part of bi-monthly puts or as an additional put(s) during such month. If Calm Seas, in its sole discretion, accepts such request to purchase additional shares, then we may include the put for additional shares in our monthly put request or submit an additional put for such additional shares in accordance with the procedure set forth above.
The Letter Agreement will terminate when any of the following events occur:
● | Calm Seas has purchased an aggregate of $7,500,000 of our Class A common stock; or |
● | The second anniversary from the Effective Date. |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Kraig Biocraft Laboratories, Inc.
(A Development Stage Company)
We have audited the accompanying balance sheet of Kraig Biocraft Laboratories, Inc. (A Development Stage Company) (the Company) as of December 31, 2013 and the related statements of operations, stockholders’ deficit and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. The financial statements of Kraig Biocraft Laboratories, Inc. as of December 31, 2012 and for the period from April 25, 2006 (inception) to December 31, 2012 were audited by other auditors whose report dated April 10, 2013 expressed an unqualified opinion on those statements.
We conducted our audit in accordance with standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Kraig Biocraft Laboratories, Inc. (A Development Stage Company) as of December 31, 2013 and the results of its operations and cash flows for the period described above in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company suffered a net loss from operations and has a net capital deficiency, which raises substantial doubt about its ability to continue as a going concern. Management’s plans regarding those matters are also described in Note 3. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ M&K CPAS, PLLC
www.mkacpas.com
Houston, Texas
April 15, 2014
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors of
Kraig Biocraft Laboratories, Inc.
Houston, Texas
We have audited the accompanying balance sheet of Kraig Biocraft Laboratories, Inc. (a development stage company) as of December 31, 2012 and 2011 and the related statements of income, cash flows and stockholders' equity for the years ended December 31, 2012 and 2011 and for the period from April 25, 2006 (inception) to December 31, 2012. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit of these financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Kraig Biocraft Laboratories, Inc. as of December 31, 2012 and 2011, and the results of its operations and its cash flows for the periods then ended in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the Company has suffered significant losses and will require additional capital to develop its business until the Company either (1) achieves a level of revenues adequate to generate sufficient cash flows from operations; or (2) obtains additional financing necessary to support its working capital requirements. These conditions raise substantial doubt about the Company's ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
PS STEPHENSON & CO, P.C.
Wharton, Texas
April 10, 2013, except for Note 2 which is December 6, 2013
Kraig Biocraft Laboratories, Inc.
(A Development Stage Company)
ASSETS | |
| | | | | | |
| | December 31, 2013 | | | December 31, 2012 | |
| | | | | (RESTATED) | |
Current Assets | | | | | | |
Cash | | $ | 295,381 | | | $ | 53,782 | |
Prepaid expenses | | | 1,743 | | | | 2,270 | |
Loan receivable | | | - | | | | 6,000 | |
Interest receivable | | | - | | | | 192 | |
Total Current Assets | | | 297,124 | | | | 62,244 | |
| | | | | | | | |
Property and Equipment, net | | | 14,093 | | | | 16,508 | |
| | | | | | | | |
Total Assets | | $ | 311,217 | | | $ | 78,752 | |
| | | | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' DEFICIT | |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Accounts payable and accrued expenses | | $ | 362,436 | | | $ | 246,964 | |
Current portion of loan payable | | | 3,981 | | | | 4,377 | |
Royalty agreement payable - related party | | | 64,720 | | | | 66,000 | |
Accounts payable and Accrued expenses - related party | | | 1,081,482 | | | | 886,449 | |
Total Current Liabilities | | | 1,512,619 | | | | 1,203,790 | |
| | | | | | | | |
Long Term Liabilities | | | | | | | | |
Convertible note payable - net of debt discount | | | - | | | | 5,000 | |
Loan payable, net of current portion | | | - | | | | 4,378 | |
| | | | | | | | |
Total Liabilities | | | 1,512,619 | | | | 1,213,168 | |
| | | | | | | | |
Commitments and Contingencies | | | | | | | | |
| | | | | | | | |
Stockholders' Deficit | | | | | | | | |
Convertible Preferred stock Series A, no par value; | | | | | | | | |
2 and none shares issued and outstanding, respectively | | | 5,217,800 | | | | - | |
Common stock Class A, no par value; unlimited shares authorized, | | | | | | | | |
635,241,994 and 604,115,638 shares issued and outstanding, respectively | | | 7,810,920 | | | | 6,360,920 | |
Common stock Class B, no par value; unlimited shares authorized, | | | | | | | | |
no shares issued and outstanding | | | - | | | | - | |
Common Stock Issuable, 1,122,311 and 1,122,311 shares, respectively | | | 22,000 | | | | 22,000 | |
Additional paid-in capital | | | 2,053,236 | | | | 1,320,337 | |
Deficit accumulated during the development stage | | | (16,305,358 | ) | | | (8,837,673 | ) |
| | | . | | | | | |
Total Stockholders' Deficit | | | (1,201,402 | ) | | | (1,134,416 | ) |
| | | | | | | | |
Total Liabilities and Stockholders' Deficit | | $ | 311,217 | | | $ | 78,752 | |
Kraig Biocraft Laboratories, Inc.
(A Development Stage Company)
| | For the Years Ended | | | For the Period from April 25, 2006 | |
| | December 31, 2013 | | | December 31, 2012 | | | (Inception) toDecember 31, 2013 | |
| | | | | (RESTATED) | | | (RESTATED) | |
Revenue | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
General and Administrative | | | 1,375,528 | | | | 379,326 | | | | 3,315,030 | |
Public Relations | | | - | | | | 400,000 | | | | 619,890 | |
Amortization of Debt Discount | | | - | | | | - | | | | 120,000 | |
Professional Fees | | | 178,373 | | | | 48,667 | | | | 513,448 | |
Officer's Salary | | | 237,134 | | | | 267,120 | | | | 1,840,648 | |
Contract Settlement | | | - | | | | - | | | | 107,143 | |
Research and Development | | | 489,434 | | | | 465,293 | | | | 1,791,443 | |
Total Operating Expenses | | | 2,280,469 | | | | 1,560,406 | | | | 8,307,602 | |
| | | | | | | | | | | | |
Loss from Operations | | | (2,280,469 | ) | | | (1,560,406 | ) | | | (8,307,602 | ) |
| | | | | | | | | | | | |
Other Income/(Expenses) | | | | | | | | | | | | |
Gain on forgiveness of debt | | | 6,775 | | | | - | | | | 6,775 | |
Other income | | | - | | | | 3,000 | | | | 7,881 | |
Bad debt expense | | | (6,238 | ) | | | - | | | | (6,238 | ) |
Interest income | | | 47 | | | | 192 | | | | 239 | |
Loss on settlement of accrued payroll-related party | | | (5,187,800 | ) | | | - | | | | (5,187,800 | ) |
Change in fair value of embedded derivative liability | | | - | | | | - | | | | (2,790,185 | ) |
Change in fair value of embedded derivative liability-related party | | | - | | | | - | | | | 119,485 | |
Interest expense | | | - | | | | (45,707 | ) | | | (147,913 | ) |
Total Other Income/(Expenses) | | | (5,187,216 | ) | | | (42,515 | ) | | | (7,997,756 | ) |
| | | | | | | | | | | | |
Net (Loss) before Provision for Income Taxes | | | (7,467,685 | ) | | | (1,602,921 | ) | | | (16,305,358 | ) |
| | | | | | | | | | | | |
Provision for Income Taxes | | | - | | | | - | | | | - | |
| | | | | | | | | | | | |
Net (Loss) | | $ | (7,467,685 | ) | | $ | (1,602,921 | ) | | $ | (16,305,358 | ) |
| | | | | | | | | | | | |
Net Income (Loss) Per Share - Basic and Diluted | | $ | (0.01 | ) | | $ | (0.00 | ) | | | | |
| | | | | | | | | | | | |
Weighted average number of shares outstanding | | | | | | | | | | | | |
during the period - Basic and Diluted | | | 616,313,968 | | | | 596,143,581 | | | | | |
Kraig Biocraft Laboratories, Inc.
(A Development Stage Company)
Statement of Changes in Stockholders Deficit
For the period from April 25, 2006 (inception) to December 31, 2013
| | | | | | | | | | | | | | | | | | | | Common Stock - | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | Class A Shares | | | | | | | | | Deficit | | | | |
| | Preferred Stock - Series A | | | Common Stock - Class A | | | Common Stock - Class B | | | To be issued | | | | | | Deferred | | | Accumulated during | | | | |
| | Shares | | | Par | | | Shares | | | Par | | | Shares | | | Par | | | Shares | | | Par | | | APIC | | | Compensation | | | Development Stage | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, April 25, 2006 | | | - | | | $ | - | | | | - | | | $ | - | | | | - | | | $ | - | | | | - | | | $ | - | | | $ | - | | | | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued to founder | | | - | | | | - | | | | 332,292,000 | | | | 180 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 180 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.01/share) | | | - | | | | - | | | | 17,500,000 | | | | 140,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 140,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.01/share) | | | - | | | | - | | | | 700,000 | | | | 5,600 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 5,600 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock contributed by shareholder | | | - | | | | - | | | | (11,666,500 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.05/share) | | | - | | | | - | | | | 4,000 | | | | 200 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 200 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.05/share) | | | - | | | | - | | | | 4,000 | | | | 200 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 200 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value of warrants issued | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 126,435 | | | | - | | | | - | | | | 126,435 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (530,321 | ) | | | (530,321 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2006 | | | - | | | | - | | | | 338,833,500 | | | | 146,180 | | | | - | | | | - | | | | - | | | | - | | | | 126,435 | | | | - | | | | (530,321 | ) | | | (257,706 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 1,750,000 | | | | 15,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 12,000,000 | | | | 103,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 103,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.0003/share) | | | - | | | | - | | | | 9,000,000 | | | | 3,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 3,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 1,875,000 | | | | 15,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 1,875,000 | | | | 15,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | - | |
Stock issued for services ($.01/share) | | | - | | | | - | | | | 2,000,000 | | | | 16,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 16,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 13,125,000 | | | | 105,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 105,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 80,495,000 | | | | 241,485 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 241,485 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 200,000 | | | | 600 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 600 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 8,300,000 | | | | 24,900 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 24,900 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 25,000 | | | | 75 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 75 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 120,000 | | | | 360 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 360 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.003/share) | | | - | | | | - | | | | 1,025,000 | | | | 3,075 | | | | | | | | - | | | | | | | | - | | | | - | | | | - | | | | - | | | | 3,075 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued in connection to cash offering | | | - | | | | - | | | | 28,125,000 | | | | 84,375 | | | | - | | | | - | | | | - | | | | - | | | | (84,375 | ) | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.01/share) | | | - | | | | - | | | | 600,000 | | | | 6,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 6,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss, for the year ended December 31, 2007 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (472,986 | ) | | | (472,986 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2007 | | | - | | | | - | | | | 499,348,500 | | | | 779,050 | | | | - | | | | - | | | | - | | | | - | | | | 42,060 | | | | - | | | | (1,003,307 | ) | | | (182,197 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issuable for services ($.01/share) | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 400,000 | | | | 4,000 | | | | - | | | | - | | | | - | | | | 4,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss, for the year ended December 31, 2008 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,721,156 | ) | | | (1,721,156 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2008 | | | - | | | | - | | | | 499,348,500 | | | | 779,050 | | | | - | | | | - | | | | 400,000 | | | | 4,000 | | | | 42,060 | | | | - | | | | (2,724,463 | ) | | | (1,899,353 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 2,500,000 | | | | 25,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 25,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.008/share) | | | - | | | | - | | | | 366,599 | | | | 3,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 3,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services | | | - | | | | - | | | | 280,000 | | | | 14,000 | | | | - | | | | - | | | | 722,311 | | | | 18,000 | | | | - | | | | - | | | | - | | | | 32,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 10,000,000 | | | | 200,000 | | | | - | | | | (103,333 | ) | | | - | | | | 96,667 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended December 31, 2009 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,432,091 | ) | | | (1,432,091 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2009 | | | - | | | | - | | | | 502,495,099 | | | | 821,050 | | | | - | | | | - | | | | 11,122,311 | | | | 222,000 | | | | 42,060 | | | | (103,333 | ) | | | (4,156,554 | ) | | | (3,174,777 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.01/share) | | | - | | | | - | | | | 540,000 | | | | 5,400 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (5,000 | ) | | | - | | | | 400 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.02/share) | | | - | | | | - | | | | 17,885,915 | | | | 334,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 334,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.08/share) | | | - | | | | - | | | | 387,500 | | | | 31,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 31,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.15/share) | | | - | | | | - | | | | 200,000 | | | | 30,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 30,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.05/share) | | | - | | | | - | | | | 280,000 | | | | 14,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 14,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants issued for services | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 168,000 | | | | (168,000 | ) | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued in connection with convertible note conversion | | | - | | | | - | | | | 5,694,451 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued in connection with convertible note conversion | | | - | | | | - | | | | 854,169 | | | | 15,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 15,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.02/share) | | | - | | | | - | | | | 10,000,000 | | | | 200,000 | | | | - | | | | - | | | | (10,000,000 | ) | | | (200,000 | ) | | | - | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.01/share) | | | - | | | | - | | | | 4,000,000 | | | | 28,632 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 28,632 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.02/share) | | | - | | | | - | | | | 4,513,116 | | | | 70,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 70,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.08/share) | | | - | | | | - | | | | 1,179,245 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.06/share) | | | - | | | | - | | | | 1,157,407 | | | | 75,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 75,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of 6,000,000 warrants in exchange for stock | | | - | | | | - | | | | 5,177,801 | | | | 10,000 | | | | - | | | | - | | | | - | | | | - | | | | 677,908 | | | | - | | | | - | | | | 687,908 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred compensation realized | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 250,333 | | | | - | | | | 250,333 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forgiveness of accrued payable to related party | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 499,412 | | | | | | | | | | | | 499,412 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forgiveness of derivative liability to related party | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 2,102,795 | | | | | | | | | | | | 2,102,795 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended December 31, 2010 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,782,888 | ) | | | (1,782,888 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2010 | | | - | | | | - | | | | 554,364,703 | | | | 1,834,082 | | | | - | | | | - | | | | 1,122,311 | | | | 22,000 | | | | 3,490,175 | | | | (26,000 | ) | | | (5,939,442 | ) | | | (619,185 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.06/share) | | | - | | | | - | | | | 1,470,588 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.05/share) | | | - | | | | - | | | | 2,083,333 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.07/share) | | | - | | | | - | | | | 1,000,000 | | | | 70,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 70,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for services ($.07/share) | | | - | | | | - | | | | 1,029,412 | | | | 70,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 70,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($.07/share) | | | - | | | | - | | | | 1,420,455 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.07/share) | | | - | | | | - | | | | 1,372,119 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.08/share) | | | - | | | | - | | | | 1,314,406 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.06/share) | | | - | | | | - | | | | 1,543,210 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for license ($0.11/share) | | | - | | | | - | | | | 2,200,000 | | | | 242,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 242,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of 20,000,000 warrants in exchange for stock | | | - | | | | - | | | | 19,767,985 | | | | 2,569,838 | | | | - | | | | - | | | | - | | | | - | | | | (2,569,838 | ) | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred compensation realized | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 26,000 | | | | - | | | | 26,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended December 31, 2011 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,295,310 | ) | | | (1,295,310 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2011 | | | - | | | | - | | | | 587,566,211 | | | | 5,385,920 | | | | - | | | | - | | | | 1,122,311 | | | | 22,000 | | | | 920,337 | | | | - | | | | (7,234,752 | ) | | | (906,495 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.06/share) | | | - | | | | - | | | | 1,562,500 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.04/share) | | | - | | | | - | | | | 2,403,846 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 1,923,077 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.04/share) | | | - | | | | - | | | | 2,155,172 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.02/share) | | | - | | | | - | | | | 1,004,832 | | | | 25,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 25,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued for services ($0.10/share) | | | - | | | | - | | | | 3,000,000 | | | | 300,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 300,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued for services ($0.06/share) | | | - | | | | - | | | | 300,000 | | | | 18,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 18,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued for services ($0.06/share) | | | - | | | | - | | | | 1,600,000 | | | | 96,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 96,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued for services ($0.06/share) | | | - | | | | - | | | | 1,600,000 | | | | 96,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 96,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares issued for services ($0.04/Share) | | | - | | | | - | | | | 1,000,000 | | | | 40,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 40,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant 100,000,000 warrants for services | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 400,000 | | | | - | | | | - | | | | 400,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended December 31, 2012 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (1,602,921 | ) | | | (1,602,921 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2012 | | | - | | | | - | | | | 604,115,638 | | | | 6,360,920 | | | | - | | | | - | | | | 1,122,311 | | | | 22,000 | | | | 1,320,337 | | | | - | | | | (8,837,673 | ) | | | (1,134,416 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 961,538 | | | | 50,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 50,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 945,537 | | | | 50,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 50,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.06/share) | | | - | | | | - | | | | 822,368 | | | | 50,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 50,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.08/share) | | | - | | | | - | | | | 884,434 | | | | 75,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 75,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.06/share) | | | - | | | | - | | | | 3,521,126 | | | | 200,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 200,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 1,838,235 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 1,923,077 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.05/share) | | | - | | | | - | | | | 2,100,840 | | | | 100,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 100,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.04/share) | | | - | | | | - | | | | 5,208,334 | | | | 200,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 200,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock issued for cash ($0.04/share) | | | - | | | | - | | | | 3,063,725 | | | | 125,000 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 125,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exercise of 10,000,000 warrants in exchange for stock | | | - | | | | - | | | | 9,857,142 | | | | 400,000 | | | | - | | | | - | | | | - | | | | - | | | | (400,000 | ) | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Stock issued for settlement of accrued payroll-related party | | | 2 | | | | 5,217,800 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 5,217,800 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant 10,000,000 warrants for services | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 736,816 | | | | - | | | | - | | | | 736,816 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant 8,000,000 warrants for services, net of M2M adjustment for unvested warrants | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 396,083 | | | | - | | | | - | | | | 396,083 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss for the year ended December 31, 2013 | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (7,467,685 | ) | | | (7,467,685 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2013 | | | 2 | | | $ | 5,217,800 | | | | 635,241,994 | | | $ | 7,810,920 | | | | - | | | $ | - | | | | 1,122,311 | | | $ | 22,000 | | | $ | 2,053,236 | | | $ | - | | | $ | (16,305,358 | ) | | $ | (1,201,402 | ) |
Kraig Biocraft Laboratories, Inc.
(A Development Stage Company)
| | | | | For the Period from | |
| | | | | | | | April 25, 2006 | |
| | | | | | | | (Inception) to | |
| | For the Year Ended December 31, | | | December 31, | |
| | 2013 | | | 2012 | | | 2013 | |
Cash Flows From Operating Activities: | | | | | (RESTATED) | | | (RESTATED) | |
Net Loss | | $ | (7,467,685 | ) | | $ | (1,602,921 | ) | | $ | (16,305,358 | ) |
Adjustments to reconcile net loss to net cash used in operations | | | | | | | | | | | | |
Depreciation expense | | | 5,888 | | | | 5,583 | | | | 17,294 | |
Gain on forgiveness of debt | | | (6,775 | ) | | | | | | | (6,775 | ) |
Stock issuable for services | | | - | | | | - | | | | 22,000 | |
Loss on settlement of accrued payroll - related party | | | 5,187,800 | | | | - | | | | 5,187,800 | |
Change in Fair Value of Derivative Liability | | | - | | | | - | | | | 2,790,703 | |
Stock issued for services | | | - | | | | 550,000 | | | | 1,458,180 | |
Warrants issued to employees | | | - | | | | - | | | | 126,435 | |
Warrants issued to consultants | | | 1,132,899 | | | | 400,000 | | | | 1,700,899 | |
Deferred compensation realized | | | - | | | | - | | | | 200,000 | |
Bad debt expense | | | 6,238 | | | | - | | | | 6,238 | |
Changes in operating assets and liabilities: | | | | | | | | | | | | |
(Decrease) in interest receivable | | | (46) | | | | 0 | | | | (46) | |
(Increase) Decrease in prepaid expenses | | | 527 | | | | (2,270 | ) | | | (1,743 | ) |
Increase in accrued expenses and other payables - related party | | | 223,749 | | | | 235,377 | | | | 1,593,349 | |
Increase in accounts payable | | | 117,251 | | | | (148,691 | ) | | | 446,477 | |
Net Cash Used In Operating Activities | | | (800,154 | ) | | | (562,922 | ) | | | (2,764,547 | ) |
| | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | |
Loan receivable | | | - | | | | - | | | | (6,000 | ) |
Interest receivable | | | - | | | | (192 | ) | | | (192 | ) |
Purchase of Fixed Assets and Domain Name | | | (3,473 | ) | | | - | | | | (31,387 | ) |
Net Cash Used In Investing Activities | | | (3,473 | ) | | | (192 | ) | | | (37,579 | ) |
| | | | | | | | | | | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | |
Proceeds from Notes Payable - Stockholder | | | 150,000 | | | | - | | | | 150,000 | |
Repayments of Notes Payable - Stockholder | | | (150,000 | ) | | | - | | | | (150,000 | ) |
Proceeds from issuance of convertible note | | | - | | | | - | | | | 120,000 | |
Repayments of loan payable | | | (4,774 | ) | | | (3,513 | ) | | | 3,980 | |
Proceeds from issuance of common stock | | | 1,050,000 | | | | 425,000 | | | | 2,973,527 | |
Net Cash Provided by Financing Activities | | | 1,045,226 | | | | 421,487 | | | | 3,097,507 | |
| | | | | | | | | | | | |
Net Increase (Decrease) in Cash | | | 241,599 | | | | (141,627 | ) | | | 295,381 | |
| | | | | | | | | | | | |
Cash at Beginning of Period | | | 53,782 | | | | 195,409 | | | | - | |
| | | | | | | | | | | | |
Cash at End of Period | | $ | 295,381 | | | $ | 53,782 | | | $ | 295,381 | |
| | | | | | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Cash paid for interest | | $ | - | | | $ | - | | | $ | - | |
Cash paid for taxes | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | |
Supplemental disclosure of non-cash investing and financing activities: | | | | | | | | | | | | |
Shares issued in connection with cashless warrants exercise | | $ | 400,000 | | | $ | - | | | $ | 2,969,838 | |
Shares issued for settlement of accrued payroll - related party | | $ | 30,000 | | | $ | - | | | $ | 30,000 | |
Shares issued in connection with convertible note payable | | $ | - | | | $ | - | | | $ | 115,000 | |
Beneficial conversion feature on convertible notes and related debt discount | | $ | - | | | $ | - | | | $ | 120,000 | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
Kraig Biocraft Laboratories, Inc. (a development stage company) (the "Company") was incorporated under the laws of the State of Wyoming on April 25, 2006. The Company was organized to develop high strength, protein based fiber, using recombinant DNA technology, for commercial applications in the textile and specialty fiber industries.
Activities during the development stage include developing the business plan and raising capital.
(B) Use of Estimates
In preparing financial statements in conformity with generally accepted accounting principles, management is required 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 revenues and expenses during the reported period. Actual results could differ from those estimates.
(C) Cash
For purposes of the cash flow statements, the Company considers all highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. There were no cash equivalents as of December 31, 2013 or 2012.
(D) Loss Per Share
Basic and diluted net loss per common share is computed based upon the weighted average common shares outstanding as defined by FASB Accounting Standards Codification No. 260, “Earnings per Share.” As of December 31, 2013 and 2012, warrants were not included in the computation of income/ (loss) per share because their inclusion is anti-dilutive.
The computation of basic and diluted loss per share at December 31, 2013 and 2012 excludes the common stock equivalents of the following potentially dilutive securities because their inclusion would be anti-dilutive:
| | December 31, 2013 | | | December 31, 2012 | |
| | | | | | | | |
Stock Warrants (Exercise price - $0.001/share) | | | 18,000,000 | | | | 10,000,000 | |
Convertible Preferred Stock | | | 2 | | | | 2 | |
Total | | | 18,000,002 | | | | 18,000,002 | |
(E) Research and Development Costs
The Company expenses all research and development costs as incurred for which there is no alternative future use. These costs also include the expensing of employee compensation and employee stock based compensation.
(F) Income Taxes
The Company accounts for income taxes under FASB Codification Topic 740-10-25 (“ASC 740-10-25”). Under ASC 740-10-25, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Under ASC 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
The net deferred tax liability in the accompanying balance sheets includes the following amounts of deferred tax assets and liabilities:
| | 2013 | | | 2012 | |
| | | | | | | | |
Expected income tax recovery (expense) at the statutory rate of 34% | | $ | (2,539,012) | | | $ | (544,999) | |
Tax effect of expenses that are not deductible for income tax purposes (net of other amounts deductible for tax purposes) | | | 2,153,127 | | | | 324,053 | |
Change in valuation allowance | | | 385,853 | | | | 220,946 | |
| | | | | | | | |
Provision for income taxes | | $ | - | | | $ | - | |
The components of deferred income taxes are as follows:
| | Years Ended December, | |
| | 2013 | | | 2012 | |
| | | | | | |
Deferred tax liability: | | $ | - | | | $ | - | |
Deferred tax asset | | | | | | | | |
Net Operating Loss Carryforward | | | 2,415,595 | | | | 2,029,742 | |
Valuation allowance | | | (2,415,595 | ) | | | (2,029,742 | ) |
Net deferred tax asset | | | - | | | | - | |
Net deferred tax liability | | $ | - | | | $ | - | |
The valuation allowance was established to reduce the deferred tax asset to the amount that will more likely than not be realized. This is necessary due to the Company’s continued operating losses and the uncertainty of the Company’s ability to utilize all of the net operating loss carryforwards before they will expire through the year 2033.
The net change in the valuation allowance for the year ended December 31, 2013 and 2012 was an increase of $385,853 and $220,946, respectively.
Effective January 1, 2009, the Company adopted guidance regarding accounting for uncertainty in income taxes. This guidance clarifies the accounting for income taxes by prescribing the minimum recognition threshold an income tax position is required to meet before being recognized in the financial statements and applies to all federal or state income tax positions. Each income tax position is assessed using a two step process. A determination is first made as to whether it is more likely than not that the income tax position will be sustained, based upon technical merits, upon examination by the taxing authorities. If the income tax position is expected to meet the more likely than not criteria, the benefit recorded in the financial statements equals the largest amount that is greater than 50% likely to be realized upon its ultimate settlement. As of December 31, 2013 and 2012 there were no amounts that had been accrued in respect to uncertain tax positions.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
None of the Company’s federal or state income tax returns is currently under examination by the Internal Revenue Service (“IRS”) or state authorities. However, fiscal years 2009 and later remain subject to examination by the IRS and respective states.
(G) Derivative Financial Instruments
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.
(H) Stock-Based Compensation
In December 2004, the FASB issued FASB Accounting Standards Codification No. 718, Compensation – Stock Compensation. Under FASB Accounting Standards Codification No. 718, companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share-based compensation arrangements include stock options, restricted share plans, performance-based awards, share appreciation rights and employee share purchase plans. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the option grant. The Company applies this statement prospectively.
Equity instruments (“instruments”) issued to other than employees are recorded on the basis of the fair value of the instruments, as required by FASB Accounting Standards Codification No. 718. FASB Accounting Standards Codification No. 505, Equity Based Payments to Non-Employees defines the measurement date and recognition period for such instruments. In general, the measurement date is when either a (a) performance commitment, as defined, is reached or (b) the earlier of (i) the non-employee performance is complete or (ii) the instruments are vested. The measured value related to the instruments is recognized over a period based on the facts and circumstances of each particular grant as defined in the FASB Accounting Standards Codification.
(I) Business Segments
The Company operates in one segment and therefore segment information is not presented.
(J) Recent Accounting Pronouncements
In July 2013, FASB issued ASU No. 2013-11, "Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists." The provisions of ASU No. 2013-11 require an entity to present an unrecognized tax benefit, or portion thereof, in the statement of financial position as a reduction to a deferred tax asset for a net operating loss carryforward or a tax credit carryforward, with certain exceptions related to availability. ASU No. 2013-11 is effective for interim and annual reporting periods beginning after December 15, 2013. The adoption of ASU No. 2013-11 is not expected to have a material impact on the Company's Consolidated Financial Statements.
In February 2013, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2013-02, Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, to improve the transparency of reporting these reclassifications. Other comprehensive income includes gains and losses that are initially excluded from net income for an accounting period. Those gains and losses are later reclassified out of accumulated other comprehensive income into net income. The amendments in the ASU do not change the current requirements for reporting net income or other comprehensive income in financial statements. All of the information that this ASU requires already is required to be disclosed elsewhere in the financial statements under U.S. GAAP. The new amendments will require an organization to:
Present (either on the face of the statement where net income is presented or in the notes) the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive income - but only if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period; and Cross-reference to other disclosures currently required under U.S. GAAP for other reclassification items (that are not required under U.S. GAAP) to be reclassified directly to net income in their entirety in the same reporting period. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is initially transferred to a balance sheet account (e.g., inventory for pension-related amounts) instead of directly to income or expense.
The amendments apply to all public and private companies that report items of other comprehensive income. Public companies are required to comply with these amendments for all reporting periods (interim and annual). The amendments are effective for reporting periods beginning after December 15, 2012, for public companies. Early adoption is permitted. The adoption of ASU No. 2013-02 is not expected to have a material impact on our financial position or results of operations.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
In January 2013, the FASB issued ASU No. 2013-01, Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, which clarifies which instruments and transactions are subject to the offsetting disclosure requirements originally established by ASU 2011-11. The new ASU addresses preparer concerns that the scope of the disclosure requirements under ASU 2011-11 was overly broad and imposed unintended costs that were not commensurate with estimated benefits to financial statement users. In choosing to narrow the scope of the offsetting disclosures, the Board determined that it could make them more operable and cost effective for preparers while still giving financial statement users sufficient information to analyze the most significant presentation differences between financial statements prepared in accordance with U.S. GAAP and those prepared under IFRSs. Like ASU 2011-11, the amendments in this update will be effective for fiscal periods beginning on, or after January 1, 2013. The adoption of ASU 2013-01 is not expected to have a material impact on our financial position or results of operations.
In October 2012, the FASB issued Accounting Standards Update ASU 2012-04, “Technical Corrections and Improvements” in Accounting Standards Update No. 2012-04. The amendments in this update cover a wide range of Topics in the Accounting Standards Codification. These amendments include technical corrections and improvements to the Accounting Standards Codification and conforming amendments related to fair value measurements. The amendments in this update will be effective for fiscal periods beginning after December 15, 2012. The adoption of ASU 2012-04 is not expected to have a material impact on our financial position or results of operations.
In August 2012, the FASB issued ASU 2012-03, “Technical Amendments and Corrections to SEC Sections: Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin (SAB) No. 114, Technical Amendments Pursuant to SEC Release No. 33-9250, and Corrections Related to FASB Accounting Standards Update 2010-22 (SEC Update)” in Accounting Standards Update No. 2012-03. This update amends various SEC paragraphs pursuant to the issuance of SAB No. 114. The adoption of ASU 2012-03 is not expected to have a material impact on our financial position or results of operations.
In July 2012, the FASB issued ASU 2012-02, “Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment” in Accounting Standards Update No. 2012-02. This update amends ASU 2011-08, Intangibles – Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment and permits an entity first to assess qualitative factors to determine whether it is more likely than not that an indefinite-lived intangible asset is impaired as a basis for determining whether it is necessary to perform the quantitative impairment test in accordance with Subtopic 350-30, Intangibles - Goodwill and Other - General Intangibles Other than Goodwill. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted, including for annual and interim impairment tests performed as of a date before July 27, 2012, if a public entity’s financial statements for the most recent annual or interim period have not yet been issued or, for nonpublic entities, have not yet been made available for issuance. The adoption of ASU 2012-02 has not had a material impact on our financial position or results of operations.
(K) Reclassification
The 2012 financial statements have been reclassified to conform to the 2013 presentation.
(L) Equipment
The Company values property and equipment at cost and depreciates these assets using the straight-line method over their expected useful life. The Company uses a five year life for automobiles.
In accordance with FASB Accounting Standards Codification No. 360, Property, Plant and Equipment, the Company carries long-lived assets at the lower of the carrying amount or fair value. Impairment is evaluated by estimating future undiscounted cash flows expected to result from the use of the asset and its eventual disposition. If the sum of the expected undiscounted future cash flow is less than the carrying amount of the assets, an impairment loss is recognized. Fair value, for purposes of calculating impairment, is measured based on estimated future cash flows, discounted at a market rate of interest.
There were no impairment losses recorded during the years ended December 31, 2013 and 2012.
Fair Value of Financial Instruments
We hold certain financial assets, which are required to be measured at fair value on a recurring basis in accordance with the Statement of Financial Accounting Standard No. 157, “Fair Value Measurements” (“ASC Topic 820-10”). ASC Topic 820-10 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). ASC Topic 820-10 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date. Level 1 instruments include cash, account receivable, prepaid expenses, inventory and account payable and accrued liabilities. The carrying values are assumed to approximate the fair value due to the short term nature of the instrument.
The three levels of the fair value hierarchy under ASC Topic 820-10 are described below:
Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access. We believe our carrying value of level 1 instruments approximate their fair value at December 31, 2013.
Level 2 - Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities.
Level 3 - Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. We consider depleting assets, asset retirement obligations and net profit interest liability to be Level 3. We determine the fair value of Level 3 assets and liabilities utilizing various inputs, including NYMEX price quotations and contract terms.
| | 2013 | | | 2012 | |
Level 1 | | $ | - | | | $ | - | |
Level 2 | | | - | | | | - | |
Level 3 | | | - | | | | - | |
Total | | $ | - | | | $ | - | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
NOTE 2 RESTATEMENT OF FINANCIAL STATEMENTS
The audited financial statements for the year ended December 31, 2012, filed with the SEC on April 15, 2013, have been restated as a result of management’s determination that the Company’s accounting treatment pertaining to the issuance of 10,000,000 warrants to consultant with a fair value of $400,000 should be recorded as a public relations expense.
The effect of the restatement on our previously issued audited financial statements as of December 31, 2012 is as follows:
| | RESTATED BALANCE SHEET | | | Note | |
| | | | | | | | | | | | |
| | As Reported | | | Adjustments | | | Restated | | | | |
| | | | | | | | | | | | |
Total Assets | | $ | 78,752 | | | $ | - | | | $ | 78,752 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Liabilities | | $ | 1,213,168 | | | $ | - | | | $ | 1,213,168 | | | | |
| | | | | | | | | | | | | | | |
Commitments and Contingencies | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Stockholders' Deficit | | | | | | | | | | | | | | | |
Preferred stock, no par value; unlimited shares authorized, | | | | | | | | | | | | | | | |
none issued and outstanding | | | - | | | | - | | | | - | | | | |
Common stock Class A, no par value; unlimited shares authorized, | | | | | | | | | | | | | | | |
603,269,838 and 586,720,411 shares issued and outstanding, respectively | | | 6,360,920 | | | | - | | | | 6,360,920 | | | | |
Common stock Class B, no par value; unlimited shares authorized, | | | | | | | | | | | | | | | |
no shares issued and outstanding | | | - | | | | - | | | | - | | | | |
Common Stock Issuable, 1,122,311 and 1,122,311 shares, respectively | | | 22,000 | | | | - | | | | 22,000 | | | | 1 | |
Additional paid-in capital | | | 920,337 | | | | 400,000 | | | | 1,320,337 | | | | | |
Deferred Compensation | | | - | | | | - | | | | - | | | | | |
Deficit accumulated during the development stage | | | (8,437,673 | ) | | | (400,000 | ) | | | (8,837,673 | ) | | | 1 | |
| | | . | | | | | | | | | | | | | |
Total Stockholders' Deficit | | | (1,134,416 | ) | | | - | | | | (1,134,416 | ) | | | | |
| | | | | | | | | | | | | | | | |
Total Liabilities and Stockholders' Deficit | | $ | 78,752 | | | $ | - | | | $ | 78,752 | | | | | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
| | RESTATED STATEMENT OF OPERATIONS | | | | |
| | | | | | | | | | | | |
| | For the Year Ended | | | | | | For the Year Ended | | | | |
| | December 31, 2012 | | | | | | December 31, 2012 | | | | |
| | As Reported | | | Adjustments | | | Restated | | | | |
Revenue | | $ | - | | | | | | $ | - | | | | |
| | | | | | | | | | - | | | | |
Operating Expenses | | | | | | | | | | - | | | | |
General and Administrative | | | 379,326 | | | | | | | 379,326 | | | | |
Public Relations | | | - | | | | 400,000 | | | | 400,000 | | | | 1 | |
Amortization of Debt Discount | | | - | | | | | | | | - | | | | | |
Professional Fees | | | 48,667 | | | | | | | | 48,667 | | | | | |
Officer's Salary | | | 267,120 | | | | | | | | 267,120 | | | | | |
Contract Settlement | | | - | | | | | | | | - | | | | | |
Research and Development | | | 465,293 | | | | | | | | 465,293 | | | | | |
Total Operating Expenses | | | 1,160,406 | | | | 400,000 | | | | 1,560,406 | | | | | |
| | | | | | | | | | | - | | | | | |
Loss from Operations | | | (1,160,406 | ) | | | (400,000 | ) | | | (1,560,406 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Other Income/(Expenses) | | | | | | | | | | | - | | | | | |
Other income | | | 3,000 | | | | | | | | 3,000 | | | | | |
Interest income | | | 192 | | | | | | | | 192 | | | | | |
Change in fair value of embedded derivative liability | | | - | | | | | | | | - | | | | | |
Change in fair value of embedded derivative liability-related party | | | - | | | | | | | | - | | | | | |
Interest expense | | | (45,707 | ) | | | | | | | (45,707 | ) | | | | |
Other expense | | | - | | | | | | | | - | | | | | |
Total Other Income/(Expenses) | | | (42,515 | ) | | | - | | | | (42,515 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Net (Income) Loss before Provision for Income Taxes | | | (1,202,921 | ) | | | (400,000 | ) | | | (1,602,921 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Provision for Income Taxes | | | - | | | | - | | | | - | | | | | |
| | | | | | | | | | | - | | | | | |
Net Income (Loss) | | $ | (1,202,921 | ) | | $ | (400,000 | ) | | $ | (1,602,921 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Net Income (Loss) Per Share - Basic and Diluted | | $ | (0.00 | ) | | | | | | $ | (0.00 | ) | | | | |
| | | | | | | | | | | | | | | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | |
during the period - Basic and Diluted | | | 596,143,581 | | | | | | | | 596,143,581 | | | | | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | RESTATED STATEMENT OF OPERATIONS | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | For the Period from April 25, 2006 (Inception) to December 31, 2012 | | | | | | For the Period from April 25, 2006 (Inception) to December 31, 2012 | | | | |
| | As Reported | | | Adjustments | | | Restated | | | | |
| | | | | | | | | | | | |
Revenue | | $ | - | | | | | | $ | - | | | | |
| | | | | | | | | | - | | | | |
Operating Expenses | | | | | | | | | | - | | | | |
General and Administrative | | | 1,939,502 | | | | | | | 1,939,502 | | | | |
Public Relations | | | 219,890 | | | | 400,000 | | | | 619,890 | | | | 1 | |
Amortization of Debt Discount | | | 120,000 | | | | | | | | 120,000 | | | | | |
Professional Fees | | | 335,075 | | | | | | | | 335,075 | | | | | |
Officer's Salary | | | 1,603,514 | | | | | | | | 1,603,514 | | | | | |
Contract Settlement | | | 107,143 | | | | | | | | 107,143 | | | | | |
Research and Development | | | 1,302,009 | | | | | | | | 1,302,009 | | | | | |
Total Operating Expenses | | | 5,627,133 | | | | 400,000 | | | | 6,027,133 | | | | | |
| | | | | | | | | | | - | | | | | |
Loss from Operations | | | (5,627,133 | ) | | | (400,000 | ) | | | (6,027,133 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Other Income/(Expenses) | | | | | | | | | | | - | | | | | |
Other income | | | 7,881 | | | | | | | | 7,881 | | | | | |
Interest income | | | 192 | | | | | | | | 192 | | | | | |
Change in fair value of embedded derivative liability | | | (2,790,185 | ) | | | | | | | (2,790,185 | ) | | | | |
Change in fair value of embedded derivative liability-related party | | | 119,485 | | | | | | | | 119,485 | | | | | |
Interest expense | | | (147,913 | ) | | | | | | | (147,913 | ) | | | | |
Total Other Income/(Expenses) | | | (2,810,540 | ) | | | - | | | | (2,810,540 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Net (Income) Loss before Provision for Income Taxes | | | (8,437,673 | ) | | | (400,000 | ) | | | (8,837,673 | ) | | | | |
| | | | | | | | | | | - | | | | | |
Provision for Income Taxes | | | - | | | | - | | | | - | | | | | |
| | | | | | | | | | | - | | | | | |
Net Income (Loss) | | $ | (8,437,673 | ) | | $ | (400,000 | ) | | $ | (8,837,673 | ) | | | | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
| | | | | | | | | | | | |
| | RESTATED STATEMENTS OF CASH FLOWS | | | | |
| | | | | | | | | | | | |
| | For the Year Ended | | | | | | For the Year Ended | | | | |
| | December 31, 2012 | | | | | | December 31, 2012 | | | | |
| | As Reported | | | Adjustments | | | Restated | | | | |
Cash Flows From Operating Activities: | | | | | | | | | | | | |
Net Loss | | $ | (1,202,921 | ) | | $ | (400,000 | ) | | $ | (1,602,921 | ) | | | 1 | |
Adjustments to reconcile net loss to net cash used in operations | | | | | | | | | | | | | | | | |
Depreciation expense | | | 5,583 | | | | | | | | 5,583 | | | | | |
Stock issuable for services | | | - | | | | | | | | - | | | | | |
Change in Fair Value of Derivative Liability | | | - | | | | | | | | - | | | | | |
Stock issued for services | | | 550,000 | | | | | | | | 550,000 | | | | | |
Warrants issued to employees | | | - | | | | | | | | - | | | | | |
Warrants issued to consultants | | | - | | | | 400,000 | | | | 400,000 | | | | | |
Deferred compensation realized | | | - | | | | | | | | - | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | - | | | | | |
(Increase)Decrease in prepaid expenses | | | (2,270 | ) | | | | | | | (2,270 | ) | | | | |
(Increase)Decrease in other receivables | | | | | | | | | | | - | | | | | |
Increase in accrued expenses and other payables - related party | | | 238,977 | | | | | | | | 238,977 | | | | | |
Increase in accounts payable | | | (152,291 | ) | | | | | | | (152,291 | ) | | | | |
Net Cash Used In Operating Activities | | | (562,922 | ) | | | - | | | | (562,922 | ) | | | | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
| | RESTATED STATEMENTS OF CASH FLOWS | | | | |
| | | | | | | | | | | | |
| | For the Period from April 25, 2006 (Inception) to December 31, 2012 | | | | | | For the Period from April 25, 2006 (Inception) to December 31, 2012 | | | | |
| | As Reported | | | Adjustments | | | Restated | | | | |
Cash Flows From Operating Activities: | | | | | | | | | | | | |
Net Loss | | $ | (8,437,673 | ) | | $ | (400,000 | ) | | $ | (8,837,673 | ) | | | 1 | |
Adjustments to reconcile net loss to net cash used in operations | | | | | | | | | | | | | | | | |
Depreciation expense | | | 11,406 | | | | | | | | 11,406 | | | | | |
Stock issuable for services | | | 22,000 | | | | | | | | 22,000 | | | | | |
Change in Fair Value of Derivative Liability | | | 2,790,703 | | | | | | | | 2,790,703 | | | | | |
Stock issued for services | | | 1,458,180 | | | | | | | | 1,458,180 | | | | | |
Warrants issued to employees | | | 126,435 | | | | | | | | 126,435 | | | | | |
Warrants issued to consultants | | | 168,000 | | | | 400,000 | | | | 568,000 | | | | 1 | |
Deferred compensation realized | | | 200,000 | | | | | | | | 200,000 | | | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | - | | | | | |
(Increase)Decrease in prepaid expenses | | | (2,270 | ) | | | | | | | (2,270 | ) | | | | |
Increase in accrued expenses and other payables - related party | | | 1,369,600 | | | | | | | | 1,369,600 | | | | | |
Increase in accounts payable | | | 329,226 | | | | | | | | 329,226 | | | | | |
Net Cash Used In Operating Activities | | | (1,964,393 | ) | | | - | | | | (1,964,393 | ) | | | | |
1. Adjustment to recongnize 10,000,000 warrants issued to consultant on November 21, 2012, with fair value of $400,000 (See Note 7(E)).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
NOTE 3 GOING CONCERN
As reflected in the accompanying financial statements, the Company is in the development stage, has a working capital deficiency of $1,215,495 and stockholders’ deficiency of $1,201,402 and used $2,764,547 of cash in operations from inception. This raises substantial doubt about its ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional capital and implement its business plan. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Management believes that actions presently being taken to obtain additional funding and implement its strategic plans provide the opportunity for the Company to continue as a going concern.
NOTE 4 EQUIPMENT
At December 31, 2013 and December 31, 2012 equipment is as follows:
| | As of December 31, 2013 | | | As of December 31, 2012 | |
| | | | | | |
| | | | | | | | |
| | | | | | | | |
Less Accumulated Depreciation | | | | | | | | |
| | | | | | | | |
Total Property and Equipment | | | | | | | | |
Depreciation and amortization expense for the year ended December 31, 2013 and 2012 was $5,888 and $5,583 respectively.
NOTE 5 CONVERTIBLE DEBT, DEBT DISCOUNT AND FAIR VALUE MEASUREMENT OF DERIVATIVE FINANCIAL INSTRUMENTS
On July 17, 2009, the Company entered into an agreement with an investor group where the Company will issue up to $120,000 in convertible units. The debentures will be in the face amount of $10,000 each, mature on December 31, 2010, bear interest at the rate of 5% simple interest per annum, payable at maturity or convertible with the principal, and the principal and interest shall be convertible at the option of the holder at a fixed price of $0.018 per share. Each debenture shall have a warrant attached exercisable for the purchase of 500,000 shares of common stock. The warrants shall expired on December 31, 2011, have a cashless exercise provision, and be exercisable at a fixed price of $0.02. The agreement also requires the investment group to purchase up to $1,000,000 of common stock monthly at the lesser of $75,000 or 200% of the average daily volume multiplied by the average of the daily closing prices for the ten days immediately preceding the exercise date. Each investment by the investment group is priced at the lowest closing “bid” price of the common stock during the five days immediately before the investment. The term of the funding shall be the earlier of (a) the drawing down of the entire $1,000,000 or (b) 24 months after the Effective Date, July 17, 2011. In addition, the Company is required to file and maintain an effective registration statement covering the convertible units, cannot issue more than 5% of its common stock outstanding without the investor group’s consent and must maintain a contractual relationship with a public relations firm, which is related to the investor group. The Company has issued $120,000 of convertible debt to date. On July 21, 2010, the issuance of 1,799,434 shares was approved by the board of directors in exchange for the $15,000 specified in the put notice.
The $120,000 convertible debt instrument was determined to have a separate derivative liability instrument requiring bifurcation and the computation of fair value. The conversion price per share equals to the lower of the conversion price and the average closing bid price of the common stock during the 20 trading days prior to and including the date on which the conversion notice is delivered to the holder, however, the mandatory Conversion price shall not be less than $0.005. The Company calculated the estimated fair values of the liabilities for warrant derivative instruments and embedded conversion option derivative instruments with the Black-Scholes option pricing model.
The fair value of the embedded conversion options at the commitment date was $251,919. Of the total, $120,000 was assigned to debt discount and $131,919 was recorded as a derivative expense.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On February 11, 2010 the Company authorized the issuance of 5,694,451 shares of Common Stock for the exercise price of $0.02/share in exchange for $100,000 in convertible note payable and on April 6, 2010 the Company authorized the issuance of 854,169 shares of Common Stock for the exercise price of $0.02/share in exchange for $15,000 in convertible note payable.
At December 31, 2010, pursuant to the agreement, all outstanding principal and accrued interest on the convertible debt was due, and the conversion rights of the holder terminated. Accordingly, at December 31, 2010, the Company determined that no derivative liability existed in connection to the outstanding remaining debt of $5,000. For the year ended December 31, 2013, the note holder forgave the remaining balance and the $5,000 convertible note balance along with accrued interest of $1,775 was recorded as a gain on forgiveness of debt. As of December 31, 2013 the remaining convertible note balance was $0.
In addition, on October 4, 2010, the Company issued 5,177,801 shares in connection with the cashless exercise of the 6,000,000 warrants.
At June 30, 2011 the Company recorded interest expense and related accrued interest payable of $2,466. The Company also recorded $92,600 for the amortization of debt discount in interest expense on the statement of operations. The debt discount is being amortized over the life of the convertible debt.
On December 8, 2010 the Company entered into a five year loan agreement with the principal loan amount of $15,828. The loan carries an interest rate of 6.94%, and is secured by an automobile. The remaining balance of $3,981 fully matures during the year ending December 31, 2014.
NOTE 7 LOAN PAYABLE – RELATED PARTY
On February 25, 2013 the Company received $150,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 3%, is unsecured and due on demand. At December 31, 2013 the loan balance was repaid. The Company recorded accrued interest payable of $2,001.
NOTE 8 STOCKHOLDERS’ DEFICIT
(A) Common Stock Issued for Cash
On April 28, 2006, the Company issued 8,000 shares of common stock for cash of $400 ($0.05 per share).
On January 8, 2007 the Company issued 1,750,000 shares of common stock for $15,000 ($0.01/share). This agreement was subsequently terminated effective May 23, 2007.
On January 22, 2007 the Company issued 12,000,000 shares of common stock for $103,000 ($0.01/share). In addition, 9,000,000 shares were issued for $3,000 ($0.0003/share).
On April 4, 2007, the Company issued 1,875,000 shares of common stock for cash of $15,000 ($0.01 per share).
On April 20, 2007, the Company issued 1,875,000 shares of common stock for cash of $15,000 ($0.01 per share).
On May 18, 2007, the Company issued 13,125,000 shares of common stock for cash of $105,000 ($0.01 per share).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On August 28, 2007 the Company entered into a stock purchase agreement to issue 80,495,000 shares common stock in the amount of $241,485 ($0.003/share).
On August 29, 2007 the Company entered into a stock purchase agreement to issue 200,000 shares common stock in the amount of $600 ($0.003/share).
On August 29, 2007 the Company entered into a stock purchase agreement to issue 8,300,000 shares common stock in the amount of $24,900 ($0.003/share).
On September 1, 2007 the Company entered into a stock purchase agreement to issue 25,000 shares common stock in the amount of $75 ($0.003/share).
On September 5, 2007 the Company entered into a stock purchase agreement to issue 120,000 shares common stock in the amount of $360 ($0.003/share).
On September 12, 2007 the Company entered into a stock purchase agreement to issue 1,025,000 shares common stock in the amount of $3,075 ($0.003/share).
In accordance with the May 2007 stock purchase agreement which contains an anti-dilution clause which requires the Company to issue additional common shares under the stock purchase agreement for any subsequent issuance at a price below $.08 per share for a period of 12 months, the Company has issued 28,125,000 additional shares through May 2008 as a result of the subsequent stock issuances at $0.003/share.
On April 24, 2009 the Company issued 2,000,000 shares of common stock for $20,000 ($0.01/share).
On May 22, 2009, the Company issued 500,000 shares of common stock for $5,000 ($0.01/share).
On September 30, 2009, the Company issued 366,599 shares of common stock for $3,000 ($0.01/share).
On May 18, 2010, the Company issued 4,000,000 shares of common stock for cash of $21,642 and in exchange of $6,990 in note payables ($0.007158 per share).
On July 21, 2010, the Company issued 1,875,000 shares of common stock for $15,000 ($0.008/share).
On September 10, 2010, the Company issued 1,351,351 shares of common stock for $20,000 ($0.0148/share).
On September 22, 2010, the Company issued 1,286,765 shares of common stock for $35,000 ($0.0272/share).
On October 15, 2010, the Company issued 1,179,245 shares of common stock for $100,000 ($0.084/share).
On December 7, 2010, the Company issued 1,157,407 shares of common stock for $75,000 ($0.065/share).
During the year ended December 31, 2013, the Company had to issue an additional 845,800 make-up shares related to a transaction entered into during the year ended December 31, 2010.
On January 25, 2011 the Company issued 1,470,588 shares of common stock for $100,000 ($0.068/share).
On March 22, 2011 the Company issued 2,083,333 shares of common stock for $100,000 ($0.048/share).
On April 18, 2011 the Company issued 1,029,412 shares of common stock for $70,000 ($0.07/share).
On April 22, 2011 the Company issued 1,420,455 shares of common stock for $100,000 ($0.07/share).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On September 22, 2011, the Company issued 1,372,119 shares of common stock for $100,000 ($0.07/share).
On November 9, 2011, the Company issued 1,314,406 shares of common stock for $100,000 ($0.08/share).
On December 16, 2011, the Company issued 1,543,210 shares of common stock for $100,000 ($0.06/share).
On January 20, 2012, the Company issued 1,562,500 shares of common stock for $100,000 ($0.06/share).
On April 19, 2012, the Company issued 2,403,846 shares of common stock for $100,000 ($0.06/share).
On May 19, 2012, the Company issued 1,923,077 shares of common stock for $100,000 ($0.05/share).
On June 29, 2012, the Company issued 2,155,172 shares of common stock for $100,000 ($0.04/share).
On December 21, 2012, the Company issued 1,004,832 shares of common stock for $25,000 ($0.02/share).
On February 19, 2013, the Company issued 961,538 shares of common stock for $50,000 ($0.05/share).
On March 4, 2013, the Company issued 945,537 shares of common stock for $50,000 ($0.05/share).
On April 1, 2013, the Company issued 822,368 shares of common stock for $50,000 ($0.06/share).
On April 15, 2013, the Company issued 884,434 shares of common stock for $75,000 ($0.08/share).
On July 11, 2013 the Company issued 1,760,563 shares of common stock for $100,000 ($0.06/share).
On July 25, 2013 the Company issued 1,760,563 shares of common stock for $100,000 ($0.06/share).
On August 13, 2013 the Company issued 1,838,235 shares of common stock for $100,000 ($0.05/share).
On September 3, 2013 the Company issued 1,923,077 shares of common stock for $100,000 ($0.05/share).
On September 19, 2013 the Company issued 2,100,840 shares of common stock for $100,000 ($0.05/share).
On October 3, 2013 the Company issued 2,604,167 shares of common stock for $100,000 ($0.04/share).
On October 17, 2013 the Company issued 2,604,167 shares of common stock for $100,000 ($0.04/share).
On December 11, 2013 the Company issued 3,063,725 shares of common stock for $125,000 ($0.04/share).
(B) Common Stock Issued for Intellectual Property
On April 26, 2006, the Company issued 332,292,000 shares of common stock to its founder having a fair value of $180 ($0.000001/share) in exchange for intellectual property. The fair value of the patent was determined based upon the historical cost of the intellectual property contributed by the founder.
(C) Common Stock Issued for Services
On May 8, 2006, the Company entered into a license agreement for research and development. Pursuant to the terms of the agreement, the Company issued 17,500,000 shares of common stock upon execution of the agreement. The Company also received a five-year call option from the license holder to repurchase 7,000,000 common shares at an exercise price of $150,000 or $.02 per share. The option gives the Company the right, but not the obligation to repurchase the shares of common stock. The call option expires May 4, 2011. As of June 30, 2011 the value of the stock was $.07 per share. The Company does not have the obligation to repurchase the shares.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On July 1, 2006 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company paid 700,000 shares of common stock upon execution. These shares had a fair value of $5,600 ($0.01/share) based upon the recent cash offering price. Additionally, 2,000,000 shares of common stock were issued on May 18, 2007 with a fair value of $16,000 ($0.01/share). As of December 31, 2008, the Company issued 600,000 shares of common stock for consulting services rendered with a fair value of $6,000 ($0.01/share). On January 15, 2008 the Company authorized the issuance of 400,000 shares of common stock for consulting services rendered with a fair value of $4,000 ($0.01/share).
On July 1, 2009, the issuance of 280,000 shares was approved by the board of directors as repayment for services previously provided to the Company by a consultant having a fair value of $14,000 ($0.05/share) in accordance with a consulting agreement (See Note 9(C)).
On July 1, 2009, the issuance of 482,825 shares was approved by the board of directors as partial payment for services previously provided to the Company by a consultant in accordance with a consulting agreement. The total amount of issuable shares for the consultant is 1,122,311 shares, which includes 400,000 issuable shares previously approved by the board of directors and 239,486 shares were approved to be issued on November 19, 2009 for a fair value of $18,000 (See Note 9(C)).
On August 3, 2009, the Company entered into an agreement with a consultant to provide investor relations services. On October 5, 2009 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for investor relations to be provided over a term of 180 days. The Company started receiving services beginning October 5, 2009. As of March 31, 2010 $200,000 was recorded (See Note 8(D)).
On January 15, 2010 the Company issued 500,000 shares with a fair value of $5,000 ($0.01/share) to a consultant for investor relations to be provided over a term of 12 months once certain conditions are met. As of March 31, 2010, $5,000 was recognized as deferred compensation (See Note 8).
On May 21, 2010 the Company issued 40,000 shares with a fair value of $400 ($0.01/share) to a consultant for research and development services (See Note 9(C )).
On July 30, 2010 the Company issued 2,400,000 shares with a fair value of $30,000 ($0.0125/share) to a consultant for legal services incurred in behalf of the Company.
On August 26, 2010 the Company issued 280,000 shares with a fair value of $14,000 ($0.05/share) to a consultant for research and development services provided in the past.
On August 26, 2010 the Company issued 985,915 shares with a fair value of $14,000 ($0.0142/share) to a consultant for research and development services provided in the past (See Note 9(C)).
On August 26, 2010 the Company issued 4,500,000 shares with a fair value of $90,000 ($0.02/share) to a consultant for research and development services (See Note 9(C)).
On August 26, 2010 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for research and development services (See Note 9(C)).
On September 16, 2010, the Company entered into an agreement with a consultant to provide technical support. On September 16, 2010 the Company issued 100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years (See Note 9(C)).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On September 16, 2010, the Company entered into an agreement with a consultant to provide technical support. On September 16, 2010 the Company issued 100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years (See Note 9(C)).
On September 23, 2010 the Company issued 387,500 shares with a fair value of $31,000 ($0.08/share) to a consultant for legal services incurred on behalf of the Company.
On April 1, 2011 the Company issued 1,000,000 shares with a fair value of $70,000 ($0.07/share) to a consultant for research and development services.
On April 18, 2011, the Company issued 1,029,412 shares of stock with a fair value of $70,000 based on the average trading price over a 30 day period for a research and development consulting agreement.
On October 28, 2011, the Company issued 2,200,000 shares of stock with a fair value of $242,000 ($0.11/share) to obtain the use of a license.
On May 24, 2012 the Company issued 3,200,000 shares with a fair value of $192,000 ($0.06/share) to a consultants for research and development services.
On May 24, 2012 the Company issued 300,000 shares with a fair value of $18,000 ($0.06/share) to a consultant for research and development services provided in the past.
On May 24, 2012 the Company issued 3,000,000 shares with a fair value of $300,000 ($0.10/share) to a consultant for research and development services provided in the past.
On December 18, 2012 the Company issued 1,000,000 shares with a fair value of $40,000 ($0.04/share) to a consultant for research and development services provided in the past.
(D) Cancellation and Retirement of Common Stock
On December 29, 2006, the Company’s founder returned 11,666,500 shares of common stock to the Company. These shares were cancelled and retired. Accordingly, the net effect on equity is $0.
(E) Common Stock Warrants
During 2006, the Company issued 6,000,000 warrants to an officer under his employment agreement. The Company recognized an expense of $126,435 for the period from inception to December 31, 2006. The Company recorded the fair value of the warrants based on the fair value of each warrant grant estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions used for grants in 2006, dividend yield of zero, expected volatility of 183%; risk-free interest rates of 4.98%, expected life of one year. The warrants vested immediately. The options expire between 5 and 9 years from the date of issuance and have an exercise price of between $.21 and $.40 per share. During November 2006, the Company and the officer entered into an amendment to the employment agreement whereby all the warrants were retired.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On July 29, 2010, the Company issued a warrant for 20,000,000 common shares in connection to a consulting agreement. The warrant was value at $200,000, the fair value of the services to be provided pursuant to the agreement. The warrant has a term of 2 years.
On October 4, 2010, the Company issued 5,177,801 shares in connection with the cashless exercise of the 6,000,000 warrants.
On May 11, 2011, the Company issued 19,767,985 shares in connection with the cashless exercise of the 20,000,000 warrants.
On November 21, 2012, the Company issued 10-year warrants for 10,000,000 shares with a consultant, with an exercise price of $0.001 per share. The warrants were granted for services rendered. The warrants had a fair value of $400,000, based upon the Black-Scholes option-pricing model. The Company used the following weighted average assumptions:
Expected dividends | | | 0 | % |
Expected volatility | | | 283.23 | % |
Expected term | | 10 years | |
Risk free interest rate | | | 1.69. | % |
Expected forfeitures | | | 0 | % |
On July 18, 2013, the Company issued 9,857,142 shares in connection with the cashless exercise of the 10,000,000 warrants.
On July 9, 2013, the Company issued 5-year warrants for 10,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services rendered. The warrants had a fair value of $736,816, based upon the Black-Scholes option-pricing model. The Company used the following weighted average assumptions:
Expected dividends | | | 0 | % |
Expected volatility | | | 183.35 | % |
Expected term | | 5 years | |
Risk free interest rate | | | 1.50. | % |
Expected forfeitures | | | 0 | % |
On October 15, 2013, the Company issued 1-year warrants for 8,000,000 shares to a consultant, with an exercise price of $0.001 per share. The warrants were granted for services to be rendered. The warrants had a fair value of $396,083, based upon the Black-Scholes option-pricing model on the date of grant and were fully vested upon and will be exercisable beginning October 15, 2015 for a period of 12 months.
| | Grant Date | | |
Expected dividends | | | 0 | % | |
Expected volatility | | | 96.35 | % | |
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
Expected term | | 3 years | | |
Risk free interest rate | | | 1.45. | % | |
Expected forfeitures | | | 0 | % | |
| | Number of Warrants | | | Weighted Average Exercise Price | | | Weighted Average Remaining Contractual Life (in Years) | |
| | | | | | | | | |
Balance, December 31, 2011 | | | - | | | $ | - | | | | |
Granted | | | 10,000,000 | | | | 0.001 | | | | |
Exercised | | | | | | | | | | | |
Cancelled/Forfeited | | | - | | | | - | | | | |
Balance, December 31, 2012 | | | 10,000,000 | | | | 0.001 | | | | 9.90 | |
Granted | | | 18,000,000 | | | $ | 0.001 | | | | | |
Exercised | | | (10,000,000 | ) | | $ | - | | | | | |
Cancelled/Forfeited | | | - | | | | | | | | | |
Balance, December 31, 2013 | | | 18,000,000 | | | $ | 0.001 | | | | 2.9 | |
| | | | | | | | | | | | |
Intrinsic Value | | | 918,000 | | | | | | | | | |
For the year ended December 31, 2013, the following warrants were outstanding:
Exercise Price | | | Warrants Outstandning | | | Warrants Exercisable | | | Weighted Average Remaining Contractual Life | | | Aggregate Intrinsic Value | |
| | | | | | | | | | | | | |
$ | 0.001 | | | | 28,000,000 | | | | 18,000,000 | | | | 2.9 | | | | 918,000 | |
For the year ended December 31, 2012, the following warrants were outstanding:
Exercise Price | | | Warrants Outstandning | | | Warrants Exercisable | | | Weighted Average Remaining Contractual Life | | | Aggregate Intrinsic Value | |
| | | | | | | | | | | | | |
$ | 0.001 | | | | 10,000,000 | | | | 10,000,000 | | | | 9.895890411 | | | | 365,000 | |
(F) Amendment to Articles of Incorporation
On February 16, 2009, the Company amended its articles of incorporation to amend the number and class of shares the Company is authorized to issue as follows:
● | Common stock Class A, unlimited number of shares authorized, no par value |
● | Common stock Class B, unlimited number of shares authorized, no par value |
● | Preferred stock, unlimited number of shares authorized, no par value |
Effective December 17 2013, the Company amended its articles of incorporation to designate a Series A no par value preferred stock. Two shares of Series A Preferred stock have been authorized.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
(G) Stock Split Effected in the Form of a Stock Dividend
On March 23, 2009, the Company's Board of Directors declared a nine-for-one stock split to be effected in the form of a dividend. The stock dividend was distributed to shareholders of record as of April 27, 2009. A total of 449,773,650 shares of common stock were issued. All basic and diluted loss per share and average shares outstanding information has been adjusted to reflect the aforementioned stock dividend.
(H) Conversion of debt & Issuance of Convertible Preferred Stock – related party
During the year ended December 31, 2013, the Company's Chief Executive Officer converted accrued payroll of $30,000 in exchange for the issuance of Series A convertible Preferred Stock (“Series A PS”).
Each share of Series A PS is entitled to vote together with the holders of the Company’s common stock on all matters and is entitled to 200,000,000 votes on all such matters. Each Share of Series A PS is convertible into one share of the Company’s common stock at the holder’s option.
| | Series A PS Valuation | |
Debt converted – related party | | $ | (30,000 | ) |
Valuation of Series A PS issued as consideration | | | 5,217,800 | |
Loss on settlement of debt | | $ | 5,187,800 | |
The valuation of the Series A PS was performed by a third party valuation expert and was based on the voting control obtained and the Company's market cap at the time of the transaction.
NOTE 9 COMMITMENTS AND CONTINGENCIES
On March 18, 2010, the Company entered into an addendum to the employment agreement whereby the Company will reimburse the employee and his family for up to $20,000 of out of pocket medical and dental care costs, including prescription costs or co-pays.
On September 30, 2010, the Company entered into an addendum to the employment agreement whereby all but $250,000 of unpaid back salary will be forgiven by the principal stockholder. The addendum also eliminated the various milestone achievement awards from the prior employment agreements. In addition, the addendum reduced the interest rate to 3% per year. Further, the conversion rights for unpaid back salary where amended whereby the principal shareholder has the option to convert any accrued salary into Class “A” Common stock by dividing the dollar value of the debt to be converted to stock by the closing price of the stock on the date that the conversion notice is received by the Company. This amendment effectively eliminated any beneficial conversion features related to accrued salary of September 30, 2010. In exchange the Company agreed to issue 10,000,000 preferred shares to the principal stockholder no later than September 30, 2011, that date was extended by mutual agreement to December 31, 2012. The agreement was subsequently extended to October 30, 2013. By agreement with the principal share holder, this obligation to issue preferred shares was satisfied by the December 17, 2013 issuance of 2 shares of super voting preferred stock.
On November 10, 2010, the Company entered into an addendum to the employment agreement, effective January 1, 2011 through the December 31, 2015. The term of the agreement is a five year period at an annual salary of $210,000. There is a 6% annual increase. The employee is also to receive a 20% bonuses based on the annual based salary. Any stock, stock options bonuses have to be approved by the board of directors (See Note 10).
(B)License Agreement
On May 8, 2006, the Company entered into a license agreement. Pursuant to the terms of the agreement, the Company paid a non-refundable license fee of $10,000. The Company will pay a license maintenance fee of $10,000 on the one year anniversary of this agreement and each year thereafter. The Company will pay an annual research fee of $13,700 with first payment due January 2007, then on each subsequent anniversary of the effective date commencing May 4, 2007. Pursuant to the terms of the agreement the Company may be required to pay additional fees aggregating up to a maximum of $10,000 a year for patent maintenance and prosecution relating to the licensed intellectual property.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On October 28, 2011, the Company entered into a license agreement with the University of Notre Dame. Under the agreement, the Company received exclusive and non-exclusive rights to certain spider silk technologies including commercial rights with the right to sublicense such intellectual property. In consideration of the licenses granted under the agreement, the Company agreed to issue to the University of Notre Dame 2,200,000 shares of its common stock and to pay a royalty of 2% of net sales. In addition, the Company is in negotiations with the University of Notre Dame for a research and development agreement. Upon successfully entering into such an agreement, the Company anticipates it could owe approximately $144,000.
The license agreement has a term of 20 years which can be extended on an annual basis after that. It can be terminated by the University of Notre Dame if the Company defaults on its obligations under the agreement and fails to cure such default within 90 days of a written notice by the university. The Company can terminate the agreement upon a 90 day written notice subject to payment of a termination fee of $5,000 if the termination takes place within 2 years after its effectiveness, $10,000 if the termination takes place within 4 years after its effectiveness and $20,000 if the Agreement is terminated after 4 years.
(C)Royalty and Research Agreements
On September 16, 2010, the Company entered into an agreement with a consultant for research and development. On September 16, 2010 the Company issued 100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years.
On September 16, 2010, the Company entered into an agreement with a consultant for research and development. On September 16, 2010 the Company issued 100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to the consultant for technical support to be provided over the next 3 years. In addition, the consultant shall receive 30,000 shares for three years commencing on or about September 10 of each of the next three years.
On May 21, 2010 the Company entered into a three year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company is required to issue 40,000 shares upon the execution of the agreement and subsequently 10,000 shares per year during the three year term of the agreement. The annual payment of 10,000 shares for the three years begins on Janaury15 of each of the next three years following the execution of this agreement.
On May 1, 2008 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company will be required to pay $1,000 per month, or at the Company’s option, the consulting fee may be paid in the form of Company common stock based upon the greater of $0.05 per share or the average of the closing price of the Company’s shares over the five days preceding such stock issuance. As of June 30, 2011 the Company had accrued $17,000 of accounts payable for the services provided of which was paid in common stock on July 1, 2009 (See Note 8(C)). As of June 30, 2011 the Company issued 280,000 shares of common stock in exchange for $14,000 of accounts payable for the services performed.
On December 26, 2006, the Company entered into an addendum to the intellectual property transfer agreement with an officer. In consideration of the Company issuing either 200,000 preferred shares with the following preferences; no dividends and voting rights equal to 100 common shares per share of preferred stock or the payment of $120,000, the officer agreed to terminate the royalty payments due under the agreement and give title to the exclusive license for the non protective apparel use of the intellectual property to the Company. On the date of the agreement, the Company did not have any preferred stock authorized with the required preferences. In accordance with FASB Accounting Standards Codification No 480, Distinguishing Liabilities from Equity, the Company determined that the present value of the payment of $120,000 that was due on December 26, 2007, the one year anniversary of the addendum, should be recorded as an accrued expense until such time as the Company has the ability to assert that it has preferred shares authorized. As of March 31, 2010, the Company has recorded $120,000 in accrued expenses- related party. On December 21, 2007 the officer extended the due date to July 30, 2008. On May 30, 2008 the officer extended the due date to December 31, 2008. On October 10, 2008, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. The due date was extended to March 31, 2011. On September 8, 2009, a payment of $15,000 was paid to the officer. An additional payment of $10,000 was made on October 19, 2009 and December 1, 2009, respectfully. Additionally, the accrued expenses are accruing 7% interest per year. On January 15, 2010 an additional payment of $10,000 was made. During the quarter ending September 30, 2010 an additional payment of $8,000 was made. During the quarter ending September 30, 2012 an additional payment of $1,000 was made. During the year ended December 31, 2013, an additional payment of $1,280 was made. As of December 31, 2013 the outstanding balance is $64,720. As of December 31, 2013, the Company recorded interest expense and related accrued interest payable of $1,508.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On February 1, 2007 the Company entered into a consulting agreement for research and development for period of one year at a cost of $150,000. In April 2008, this agreement was extended through March 31, 2009 on a cost reimbursement basis. Reimbursements are to be made quarterly and are not to exceed $35,000. On March 1, 2010 the Company entered into a one year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company was required to pay up to $150,000 in research and development fees on a cost reimbursement basis. The agreement expired on February 28, 2011.
On June 6, 2012 the Company entered into a consulting agreement for intellectual property and collaborative research and development with an American university. The agreement covers ongoing research and development work performed by the university at the Company’s behest and with the Company’s assistance from May 1, 2011 and extending through April 30, 2013. Pursuant to the terms of the agreement the Company will be required to pay approximately $637,984 for research and development over the two year period. For the year ended December 31, 2012 the Company paid $465,293 in research and development fees. For the year ended December 31, 2013 the Company paid $489,434 in research and development fees.
On July 1, 2006 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company paid 700,000 shares of common stock upon execution. These shares had a fair value of $5,600 ($0.01/share) based upon the recent cash offering price. Additionally, 2,000,000 shares of common stock were issued on May 18, 2007 with a fair value of $16,000 ($0.01/share). As of December 31, 2008, the Company issued 600,000 shares of common stock for consulting services rendered with a fair value of $6,000 ($0.01/share). On January 15, 2008 the Company authorized the issuance of 400,000 shares of common stock for consulting services rendered with a fair value of $4,000 ($0.01/share). On July 1, 2009, the issuance of 482,825 shares was approved by the board of directors as partial payment for services previously provided to the Company by a consultant in accordance with a consulting agreement. The total amount of issuable shares for the consultant is 1,122,311 shares, which includes 400,000 issuable shares previously approved by the board of directors and 239,486 shares approved to be issued in November 2009. On August 26, 2010, the Company entered into an addendum to the employment agreement where the monthly fee to the consultant was increased to $10,000 per month starting on September 1, 2010. On August 26, 2010 the Company issued 985,915 shares with a fair value of $14,000 ($0.0142/share) to a consultant for research and development services provided in the past In addition, On August 26, 2010 the Company issued 4,500,000 bonus shares with a fair value of $90,000 ($0.02/share) to a consultant for research and development services and 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for research and development services (See Note 8(C) ).
(D)Consulting Agreement
On August 3, 2009, the Company entered into an agreement with a consultant to provide investor relations services. On October 5, 2009 the Company issued 10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant for investor relations to be provided over a term of 180 days. The Company started receiving services beginning October 5, 2009. As of September 30, 2011, $200,000 was recorded as a consulting expense (See Note 8(C)).
On January 15, 2010, the Company entered into an agreement with a consultant to provide investor relations services in exchange for 500,000 shares or $15,000. On January 15, 2010 the Company issued 500,000 shares with a fair value of $5,000 ($0.01/share) to a consultant for investor relations to be provided over a term of 12 months (See Note 9(C)).
On July 29, 2010, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 20,000,000 common shares. The value of the services was $200,000, which approximated fair value. The agreement will remain in effect until January 29, 2011(See Note 9(E)).
On April 8, 2011 the Company entered into a five year consulting agreement for research and development. Pursuant to the terms of the agreement, the Company has to issue within 10 days following the effective date $70,000 worth of stock and pay a license fee of $30,000. The Company has a five year right to exercise the option for a commercial medical license or the commercial textile license. The fee for the first license is a $289,000 and shares equivalent in value to $675,000. The fee for a second commercial license is $75,000 and shares equivalent in value to $175,000. All payments are non-refundable. On April 18, 2011, the Company issued 1,029,412 shares of stock with a fair value of $70,000 based on the average trading price over a 30 day period.
On September 30, 2011 the Company entered into an addendum to an agreement with a consultant, superseding previous agreements, to provide research and development for a term of four years. Pursuant to the terms of the agreement, the Company will issue 3,000,000 shares of the Company’s common stock and replaces any stock currently owed to the consultant pursuant to consulting fee provisions of prior agreements. Additionally the Company will issue one million shares of the Company’s common stock per year as a consulting fee on the annual anniversary of this agreement or at the Company’s option, pay an annual consulting fee of $100,000. As of September 30, 2011, the fair value of the Company’s shares of common stock was $0.10 per share and the Company owed the consultant $130,000. Accordingly, the Company has recorded an additional liability to the consultant of $170,000 as of September 30, 2011. For the year ended December 31, 2012 the Company issued 4,000,000 shares with a fair value of $340,000 to a consultant for research and development services provided in the past.
On November 9, 2012, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 10,000,000 common shares. The agreement will remain in effect until May 27, 2013. On July 18, 2013, the Company issued 9,857,142 shares in connection with the cashless exercise of the 10,000,000 warrants.
On July 9, 2013, the Company entered into an agreement with a consultant to provide investor relations services in exchange for a warrant for 10,000,000 common shares at $.001 with a cashless provision and a five year term.
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
On September 30, 2013 the Company entered into a Collaborative Yarn and Textile Development Agreement with a technical textile manufacturing company. Pursuant to the terms of that agreement the Company has agreed to supply the technical textile manufacturing company with sample quantities of the Company’s recombinant spider silk for the purpose of developing and testing new textiles which are made from, or which incorporate recombinant spider silk. The agreement provides that the two companies will jointly share, on an equal basis, any intellectual property, including any utility patents, which are developed as a result of this collaboration. Such intellectual property potentially includes utility patents on textile designs. The Company has agreed that it will pay half of the cost associated with the filing and prosecution of utility patents relating to intellectual property which is developed through its collaboration with the technical textile manufacturing company.
On October 15, 2013 the Company entered into an intellectual property agreement with a scientific researcher relating to the development of new recombinant silk fibers. Under the terms of that agreement the scientific researcher will transfer to the Company his rights to intellectual property, inventions and trade secrets which the researcher develops relating to recombinant silk. The researcher will receive 8,000,000 warrants of the Company’s stock, exercisable 24 months from the date of the agreement. The researcher will also receive additional warrants when and if the researcher develops advanced recombinant silk fibers for the Company’s use. Under the terms of the agreement the researcher will receive 10,000,000 warrants in the event that he develops a new recombinant silk fiber with certain performance characteristics, and another 10,000,000 warrants if he develops a second recombinant silk fiber with certain characteristics. If the consultant performs the contract in good faith the consultant will be entitled to an additional 8,000 warrants. The warrants described in this note all contain a cashless exercise provision and are exercisable on the 24 month anniversary of the date on which they were issuable under the agreement.
(E)Operating Lease Agreement
On April 1, 2012 the Company executed a one-year non-cancelable operating lease for its Laboratory space. The lease was subsequently extended through March 31, 2014. In March of 2014, the Company once again extended the lease on a month to month basis.
Rent expense for the years ended December 31, 2013 and 2012 is $13,565 and 9,789, respectively.
NOTE 10 RELATED PARTY TRANSACTIONS
On October 6, 2006 the Company received $10,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 12%, is unsecured and matured on May 1, 2007. At June 30, 2011 the Company recorded interest expense and related accrued interest payable of $776. As of June 30, 2011, the loan principal was repaid in full.
On December 26, 2006, the Company entered into an addendum to the intellectual property transfer agreement with an officer. In consideration of the Company issuing either 200,000 preferred shares with the following preferences; no dividends and voting rights equal to 100 common shares per share of preferred stock or the payment of $120,000, the officer agreed to terminate the royalty payments due under the agreement and give title to the exclusive license for the non protective apparel use of the intellectual property to the Company. On the date of the agreement, the Company did not have any preferred stock authorized with the required preferences. In accordance with In accordance with FASB Accounting Standards Codification No. 480, Distinguishing Liabilities from Equity, the Company determined that the present value of the payment of $120,000 that was due on December 26, 2007, the one year anniversary of the addendum, should be recorded as an accrued expense until such time as the Company has the ability to assert that it has preferred shares authorized. As of March 31, 2010, the Company has recorded $120,000 in royalty agreement payable- related party. On December 21, 2007 the officer extended the due date to July 30, 2008. On May 30, 2008 the officer extended the due date to March 31, 2009. On October 10, 2008, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. On March 30, 2010, the officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon demand by the officer. On September 8, 2009, a payment of $15,000 was paid to the officer. On October 19, 2009 and December 1, 2009, $10,000 was paid to the officer respectfully. An additional payment of $10,000 was made on January 15, 2010. During the quarter ending September 30, 2010 an additional payment of $8,000 was made. During the year ended December 31, 2012 an additional payment of $1,000 was made. During the year ended December 31, 2013 an additional payment of $1,280 was made. As of December 31, 2013, the outstanding balance is $66,000. Additionally, the accrued expenses are accruing 7% interest per year. As of December 31, 2013 the Company recorded interest expense and related accrued interest payable of $1,508.
During the year ended December 31, 2013, the Company's Chief Executive Officer forgave accrued payroll of $30,000 and extended the term of existing debt in exchange for the issuance of Series A convertible Preferred Stock ("Series A PS"). In connection with this transaction, incurred a loss on settlement of debt of $5,187,800. See note (8(H)).
KRAIG BIOCRAFT LABORATORIES, INC.
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013 AND 2012
As of December 31, 2013, the Company owes $669,184 in accrued salary to principal stockholder. On November 10, 2010, the Company entered into an addendum to the employment agreement, effective January 1, 2011 through the December 31, 2015. The term of the agreement is a five year period at an annual salary of $210,000. There is a 6% annual increase. The employee is also to receive a 20% bonsus based on the annual based salary. Any stock, stock options bonuses have to be approved by the board of directors.
On February 25, 2013 the Company received $150,000 from a principal stockholder. Pursuant to the terms of the loan, the advance bears interest at 3%, is unsecured and due on demand. At December 31, 2013 the Company recorded interest expense and related accrued interest payable of $2,001 and the loan balance of $150,000 was repaid.
As of December 31, 2013 and 2012, there was $97,138 and $82,262, respectively, included in accounts payable and accrued expenses - related party, which is owed to the Company’s Chief Executive Officer.
NOTE 11 SUBSEQUENT EVENTS
On January 28, 2014 the Company issued 3,537,736 shares of common stock for $150,000 ($0.04/share).
On February 18, 2014 the Company issued 3,409,091 shares of common stock for $150,000 ($0.04/share).
On February 2, 2014, the Company issued 9,821,429 shares in connection with the exercise of 10,000,000 warrants, exercise price of $0.001, for $10,000.
On February 17, 2014, the Company entered into two consulting agreements with two consultants for independent technical expertise to further the Company’s business plans and scientific research and development. As consideration for the services performed, the Company agrees to issue the following to each of the consultants:
● | Within 30 days of the date of this agreement, a warrant for six hundred thousand shares of the Company’s common stock to be exercisable on the 14 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Within 30 days of the date of this agreement, a warrant for one million shares of the Company’s common stock to be exercisable on the 20 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Within 30 days of the date of this agreement, a warrant for two million shares of the Company’s common stock to be exercisable on the 32 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | Based on the consultants reaching two sets of benchmarks, two separate warrants for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
● | On the three year anniversary, assuming the consultant acted in good faith and the Company’s board of directors approval, a warrant for one million five hundred thousand shares of the Company’s common stock to be exercisable on the 28 month anniversary of this agreement for a period of 12 months with a cashless exercise provision. |
On March 12, 2014 the Company issued 2,551,020 shares of common stock for $100,000 ($0.04/share).
On March 19, 2014, the Company entered into a five year consulting agreement for general advisor and consulting services. As consideration for the services performed, the Company agrees to pay the consultant a fee of $1,000 per month. At the Company’s option, said consulting fee may be paid to the consultant in the form of Company stock based upon the greater of $0.50/share or the average of the closing price of the Company’s common stock over the five days preceding such stock issuance.
On March 21, 2014, the Company renewed its lease of a Laboratory. The lease is on a month to month basis at an annual rate of $12,750.
On March 28, 2014, the Company renewed and extended a consulting agreement and has agreed to issue 44,000 shares of common stock as consideration for consulting fees owed from June 1, 2012 through March 31, 2014.