PROTOKINETIX, INCORPORATED
(A Development Stage Company)
STATEMENTS OF CASH FLOWS
(Unaudited)
For the Nine Months Ended September 30, 2019
and 2018
|
|
Nine Months ended
September 30, 2019
|
|
Nine Months ended
September 30, 2018
|
|
|
|
|
|
CASH FLOWS USED IN OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net loss for the period
|
|
$
|
(1,743,627
|
)
|
|
$
|
(1,022,677
|
)
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
|
|
|
|
|
|
|
Amortization – intangible assets
|
|
|
2,250
|
|
|
|
2,250
|
|
Fair value of share-based compensation
|
|
|
1,167,629
|
|
|
|
614,427
|
|
Interest accrued
|
|
|
—
|
|
|
|
306
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid expenses and deposits
|
|
|
(9,540
|
)
|
|
|
(51,043
|
)
|
Accounts payable and accrued liabilities
|
|
|
(73,464
|
)
|
|
|
(21,886
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(656,752
|
)
|
|
|
(376,537
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS USED IN INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchase of intangible assets
|
|
|
(6,418
|
)
|
|
|
(27,946
|
)
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(6,418
|
)
|
|
|
(27,946
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Issuance of common stock for cash
|
|
|
817,000
|
|
|
|
212,038
|
|
|
|
|
|
|
|
|
|
|
Net cash from financing activities
|
|
|
817,000
|
|
|
|
212,038
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
153,830
|
|
|
|
(192,445
|
)
|
|
|
|
|
|
|
|
|
|
Cash, beginning of period
|
|
|
136,029
|
|
|
|
302,942
|
|
|
|
|
|
|
|
|
|
|
Cash, end of period
|
|
$
|
289,859
|
|
|
$
|
110,497
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
Supplementary information – non-cash transactions:
|
|
|
|
|
|
|
|
|
Common stock issued to settle promissory notes
|
|
$
|
—
|
|
|
$
|
117,962
|
|
See Notes to Financial Statements
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 1. Basis of Presentation –
Going Concern Uncertainties
ProtoKinetix, Incorporated (the “Company”),
a development stage company, was incorporated under the laws of the State of Nevada on December 23, 1999. The Company is
a medical research company whose mission is the advancement of human health care.
The Company is currently researching the benefits
and feasibility of synthesized Antifreeze Glycoproteins (“AFGP”) or anti-aging glycoproteins, trademarked AAGP.
During the year ended December 31, 2015, the Company acquired certain patents and rights for cash consideration of $30,000 (25,000
Euros), as well as additional patent applications for cash consideration of $10,000 and 6,000,000 share purchase warrants with
a fair value of $25,000 (Note 4).
The Company’s financial statements are
prepared consistent with accounting principles generally accepted in the United States applicable to a going concern.
The Company has not developed a commercially
viable product, has not generated any significant revenue to date, and has incurred losses since inception, resulting in a net
accumulated deficit at September 30, 2019. These factors raise substantial doubt about the Company’s ability to continue
as a going concern.
The Company needs additional working capital
to continue its medical research or to be successful in any future business activities and continue to pay its liabilities.
Therefore, continuation of the Company as a going concern is dependent upon obtaining the additional working capital necessary
to accomplish its objective. Management is presently engaged in seeking additional working capital through equity financing
or related party loans.
The accompanying financial statements do not
include any adjustments to the recorded assets or liabilities that might be necessary should the Company fail in any of the above
objectives and is unable to operate for the coming year.
Note 2. Summary of Significant Accounting
Policies
Basis of Presentation
The accompanying unaudited financial statements
have been prepared by the Company in conformity with accounting principles generally accepted in the United States of America (“US
GAAP”) applicable to interim financial information and with the rules and regulations of the United States Securities and
Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared
in accordance with generally accepted accounting principles have been condensed, or omitted, pursuant to such rules and regulations.
In the opinion of management, the unaudited interim financial statements include all adjustments necessary for the fair presentation
of the results of the interim periods presented. All adjustments are of a normal recurring nature, except as otherwise noted below.
These financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto
for the year ended December 31, 2018, included in the Company’s Annual Report on Form 10-K, filed March 12, 2019, with the
Securities and Exchange Commission. The results of operations for the interim periods are not necessarily indicative of the results
of operations for any other interim period or for a full fiscal year.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 2. Summary of Significant Accounting
Policies (cont’d)
Use of Estimates
Preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenue and expenses
during the reporting period. Actual results could differ from those estimates. The more significant accounting estimates
inherent in the preparation of the Company’s financial statements include estimates as to valuation of equity related instruments
issued, deferred income taxes, and the useful life and impairment of intangible assets.
Cash
Cash consists of funds held in checking accounts.
Cash balances may exceed federally insured limits from time to time.
Fair Value of Financial Instruments
Financial instruments, which includes cash
and accounts payable and accrued liabilities, are carried at cost, which management believes approximates fair value due to the
short-term nature of these instruments.
The Company measures the fair value of financial
assets and liabilities pursuant to ASC 820 “Fair Value Measurements and Disclosures” which defines fair value, establishes
a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 establishes a fair value hierarchy,
which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair
value. The policy describes three levels of inputs that may be used to measure fair value:
Level 1 – quoted prices in active markets
for identical assets or liabilities
Level 2 – quoted prices for similar assets
and liabilities in active markets or inputs that are observable
Level 3 – inputs that are unobservable
(for example cash flow modeling inputs based on assumptions)
Level 1 inputs are used to measure cash. At
September 30, 2019, there were no other assets or liabilities subject to additional disclosure.
Income Taxes
The Company accounts for income taxes following
the assets and liability method in accordance with the ASC 740 “Income Taxes.” Under such method, 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. The Company applies the accounting guidance
issued to address the accounting for uncertain tax positions. This guidance clarifies the accounting for income taxes, by
prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements
as well as provides guidance on derecognition, measurement, classification, interest and penalties, accounting in interim periods,
disclosure and transition. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years that the asset is expected to be recovered or the liability settled.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 2. Summary of Significant Accounting
Policies (cont’d)
Intangible assets – patent and
patent application costs
The Company owns intangible assets consisting
of certain patents and patent applications. Intangible assets acquired separately are measured on initial recognition at cost.
Following initial recognition, intangible assets are carried at cost less any accumulated amortization and any accumulated impairment
losses. Subsequent expenditures are capitalized only when they increase the future economic benefits embodied in the specific asset
to which they relate. All other expenditures are recognized in profit or loss as incurred.
As at September 30, 2019, the Company does
not hold any intangible assets with indefinite lives.
Intangible assets with finite lives are amortized
over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired.
The amortization method and amortization period of an intangible asset with a finite life is reviewed at least annually.
Changes in the expected useful life or the
expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortization
period or method, as appropriate, and are treated as changes in accounting estimates.
Amortization is recognized in profit or loss
on a straight-line basis over the estimated useful lives of the Company’s patents, whereas no amortization has been recognized
on the patent application costs as at September 30, 2019.
Research and Development Costs
Research and development costs are expensed
as incurred.
Loss per Share and Potentially Dilutive Securities
Basic loss per share is computed by dividing
the net loss available to common stockholders by the weighted average number of common shares outstanding in the period.
Diluted loss per share takes into consideration common shares outstanding (computed under basic earnings per share) and potentially
dilutive securities. The effect of 76,450,000 stock options (September 30, 2018 – 43,900,000), and 6,000,000 warrants
(September 30, 2018 – 6,500,000) were not included in the computation of diluted earnings per share for all periods presented
because it was anti-dilutive due to the Company’s losses.
Share-Based Compensation
The Company has granted warrants and options
to purchase shares of the Company’s common stock to various parties for consulting services. The fair values of the
warrants and options issued have been estimated using the Black-Scholes Option Pricing Model.
The Company accounts for stock compensation
with persons classified as employees for accounting purposes in accordance with ASC 718 “Compensation – Stock Compensation”,
which recognizes awards at fair value on the date of grant and recognition of compensation over the service period for awards expected
to vest. Cliff Vesting is used and awards vest on the last day of the vesting period. The fair value of stock options is determined
using the Black-Scholes Option Pricing Model. The fair value of common shares issued for services is determined based on the Company’s
stock price on the date of issuance.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 2. Summary of Significant Accounting
Policies (cont’d)
Share-Based Compensation (cont’d)
The Company accounts for stock compensation
arrangements with persons classified as non-employees for accounting purposes in accordance with ASC 505-50 “Stock-Based
Transactions with Nonemployees”, which requires that such equity instruments are recorded at their fair value on the measurement
date. The measurement of share-based compensation is subject to periodic adjustment as the underlying instruments vest. The fair
value of stock options is estimated using the Black-Scholes Option Pricing Model and the compensation charges are amortized over
the vesting period.
Common stock
Common stock issued for non-monetary consideration
are recorded at their fair value on the measurement date and classified as equity. The measurement date is defined as the earliest
of the date at which the commitment for performance by the counterparty to earn the common shares is reached or the date at which
the counterparty’s performance is complete.
Transaction costs directly attributable to
the issuance of common stock, units and stock options are recognized as a deduction from equity, net of any tax effects.
Related Party Transactions
A related party is generally defined as (i)
any person that holds 10% or more of the Company’s securities and their immediate families, (ii) the Company’s management,
(iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone
who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a
related party transaction when there is a transfer of resources or obligations between related parties.
Recent Accounting Pronouncements
In February 2016, the FASB issued No. ASU 2016-02,
Leases (Topic 842), to increase transparency and comparability among organizations by requiring the recognition of a right-of-use
assets and lease liabilities for most lease arrangements on the balance sheet. Under the standard, disclosures are required to
meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising
from leases.
The new standard is effective for fiscal years
beginning after December 15, 2018, with early adoption permitted. The standard permits two transition methods, (1) to apply the
new lease requirements at the beginning of the earliest period presented, or (2) to apply the new lease requirements at the effective
date. Under both transition methods, there is a cumulative effect adjustment.
ASU
2016-02 was originally required to be adopted on a modified retrospective basis, meaning the new leasing model would need to be
applied to the earliest year presented in the financial statements and thereafter. However, in July 2018, the FASB issued ASU No.
2018-11, Leases (Topic 842): Targeted Improvements, which permits companies to apply the transition provisions of the lease accounting
standard at its effective date (i.e. comparative financial statements are not required). Furthermore, in December 2018, the FASB
issued ASU No. 2018-20, Leases (Topic 842): Narrow Scope Improvements for Lessors, which clarifies that lessor costs, paid directly
to a third-party by a lessee on behalf of the lessor, are no longer required to be recognized in the lessor's financial statements.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 2. Summary of Significant Accounting
Policies (cont’d)
Recent Accounting Pronouncements
(cont’d)
The Company adopted the new lease requirements
on January 1, 2019, electing to use the practical expedients permitted under the transition guidance within the new standard. The
adoption of this standard did not have a material impact on the Company’s financial statements.
In June 2016, the FASB issued ASU No.
2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, requiring
certain changes to the recognition and measurement as well as disclosure of incurred and expected credit losses. The standard will
become effective for the Company beginning January 1, 2020. In November 2018, the FASB issued ASU 2018-19 to clarify certain aspects
of the new current expected credit losses impairment model in ASU 2016-13. ASU 2018-19 points out that operating lease receivables
are within the scope of ASC 842 rather than ASC 326. The Company is currently evaluating the impact of the adoption of this standard
on the financial statements.
In June 2018, the FASB issued ASU No.
2018-07, Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee ShareBased Payment Accounting, or “ASU
2018-07”. The guidance in this ASU expand the scope of Topic 718 to include share-based payment transactions for acquiring
goods and services from nonemployees. The new standard is effective for annual reporting periods beginning after December 15, 2019,
including interim reporting periods within each annual reporting period. The Company is currently evaluating the impact of the
adoption of this ASU on the financial statements.
In August 2018, the FASB issued ASU
No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value
Measurement, which changes the fair value measurement disclosure requirements of ASC 820. The amendments in this ASU are the result
of a broader disclosure project called FASB Concepts Statement, Conceptual Framework for Financial Reporting — Chapter 8:
Notes to Financial Statements. The amendments are effective for public business entities for fiscal years beginning after December
15, 2019, and interim periods within those fiscal years. The Company is currently evaluating the impact of the adoption of this
standard on the financial statements.
Other than the above,
the Company has determined that other significant newly issued accounting pronouncements are either not applicable to the Company’s
business or that no material effect is expected on the financial statements as a result of future adoption.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 3. Prepaid Expenses and
Deposits
The following summarizes the Company’s
prepaid expenses and deposits outstanding as at September 30, 2019 and December 31, 2018:
|
|
September 30,
2019
|
|
December 31,
2018
|
|
|
|
|
|
Deposit on research agreements (Note 9)
|
|
$
|
9,540
|
|
|
$
|
—
|
|
Other prepaid expenses
|
|
|
1,050
|
|
|
|
1,050
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
10,590
|
|
|
$
|
1,050
|
|
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 4. Intangible Assets
Intangible asset transactions are summarized
as follows:
|
|
Patent Rights
|
|
Patent Application Rights
|
|
Total
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
|
$
|
30,000
|
|
|
$
|
130,528
|
|
|
$
|
160,528
|
|
Additions
|
|
|
—
|
|
|
|
37,743
|
|
|
|
37,743
|
|
Balance, December 31, 2018
|
|
$
|
30,000
|
|
|
$
|
168,271
|
|
|
$
|
198,271
|
|
Additions
|
|
|
—
|
|
|
|
6,418
|
|
|
|
6,418
|
|
Balance, September 30, 2019
|
|
$
|
30,000
|
|
|
$
|
174,689
|
|
|
$
|
204,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2017
|
|
$
|
7,500
|
|
|
$
|
—
|
|
|
$
|
7,500
|
|
Amortization
|
|
|
3,000
|
|
|
|
—
|
|
|
|
3,000
|
|
Balance, December 31, 2018
|
|
$
|
10,500
|
|
|
$
|
—
|
|
|
$
|
10,500
|
|
Amortization
|
|
|
2,250
|
|
|
|
—
|
|
|
|
2,250
|
|
Balance, September 30, 2019
|
|
$
|
12,750
|
|
|
$
|
—
|
|
|
$
|
12,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net carrying amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
$
|
19,500
|
|
|
$
|
168,271
|
|
|
$
|
187,771
|
|
September 30, 2019
|
|
$
|
17,250
|
|
|
$
|
174,689
|
|
|
$
|
191,939
|
|
During the year ended December 31, 2015, the
Company entered into an Assignment of Patents and Patent Application (effective January 1, 2015) (the “Patent Assignment”)
with the Institut National des Sciences Appliquees de Rouen (“INSA”) for the assignment of certain patents and all
rights associated therewith (the “Patents”). The Company and INSA had previously entered into a licensing agreement
for the Patents in August 2004. The Patent Assignment transfers all of the Patents and rights associated therewith to the Company
upon payment to INSA in the sum of $30,000. During the nine month period ended September 30, 2019, the Company recorded $2,250
(2018 - $2,250) in amortization expense associated with the Patents.
During the year ended December 31, 2015, the
Company entered into a Technology Transfer Agreement with Grant Young for the assignment of his 50% ownership of certain patents
and all rights associated therewith (the “Patent Application Rights”). In exchange for the Patent Application
Rights, the Company agreed to pay $10,000 (paid) and to issue 6,000,000 warrants (issued) to purchase shares of the Company’s
common stock at an exercise price of $0.10 per share for a period of five years. The Patent Application Rights had a total fair
value of $35,000, which was allocated as $10,000 to the cash consideration paid, with the remaining $25,000 being allocated to
the warrant component of the overall consideration. The Company has incurred $139,689 in direct costs relating to the Patent Application
Rights, $6,418 of which were incurred during the nine month period ended September 30, 2019.
The remaining 50% ownership of the Patent Application
Rights was acquired from the Governors of the University of Alberta in exchange for a future gross revenue royalty.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 4. Intangible Assets (cont’d)
During the year ended December 31, 2016, the
Company entered into a Universal Assignment with Grant Young for the assignment of his ownership of certain new and useful improvements
in an invention entitled “Use of Anti-Aging Glycoprotein for Enhancing Survival of Neurosensory Precursor Cells” (the
“New Patent Application Rights”). In exchange for the New Patent Application Rights, the Company agreed to pay
$1 (paid). The Company incurred $2,415 in direct costs relating to the New Patent Application Rights during the year ended
December 31, 2016. No amortization was recorded on the Patent Application Rights to September 30, 2019.
Note 5. Stock Options
On December 30, 2016,
the Board of Directors of the Company adopted the 2017 Stock Option and Stock Bonus Plan (the “2017 Plan”). The
Board of Directors adopted the 2017 Plan as it anticipates utilizing equity compensation as part of its ongoing standard corporate
operations and in connection with its contemplated activities going forward.
The aggregate number of shares that may be
issued under the 2017 Plan is 89,700,000 shares subject to adjustment as provided therein. The 2017 Plan includes two types
of options. Options intended to qualify as incentive stock options under Section 422 of the Internal Revenue Code of 1986,
as amended are referred to as incentive options. Options which are not intended to qualify as incentive options are referred
to as non-qualified options.
As of September 30, 2019, 74,450,000 options
and no shares of common stock have been granted and are outstanding under the 2017 Plan.
The 2017 Plan is administered by the Board
of Directors, or a committee appointed by the Board of Directors. In addition to determining who will be granted options
or stock bonuses, the committee has the authority and discretion to determine when options and bonuses will be granted and the
number of options and bonuses to be granted. The committee also may determine a vesting and/or forfeiture schedule for bonuses
and/or options granted, the time or times when each option becomes exercisable, the duration of the exercise period for options
and the form or forms of the agreements, certificates or other instruments evidencing grants made under the 2017 Plan. The
committee may determine the purchase price of the shares of common stock covered by each option. The committee also may impose
additional conditions or restrictions not inconsistent with the provisions of the 2017 Plan. The committee may adopt, amend
and rescind such rules and regulations as in its opinion may be advisable for the administration of the 2017 Plan.
In the event that a change, such as a stock
split, is made in the Company’s capitalization which results in an exchange or other adjustment of each share of common stock
for or into a greater or lesser number of shares, appropriate adjustments will be made to unvested bonuses and in the exercise
price and in the number of shares subject to each outstanding option. The committee also may make provisions for adjusting
the number of bonuses or underlying outstanding options in the event the Company effects one or more reorganizations, recapitalizations,
rights offerings, or other increases or reductions of shares of its outstanding common stock. Options and bonuses may provide
that in the event of the dissolution or liquidation of the Company, a corporate separation or division or the merger or consolidation
of the Company, the holder may exercise the option on such terms as it may have been exercised immediately prior to such dissolution,
corporate separation or division or merger or consolidation; or in the alternative, the committee may provide that each option
granted under the 2017 Plan shall terminate as of a date fixed by the committee.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 5. Stock Options (cont’d)
The exercise price of any option granted under
the 2017 Plan must be no less than 100% of the “fair market value” of the Company’s common stock on the date
of grant. The exercise period of any option shall not exceed ten years from the date of grant of the option. Any incentive
stock option granted under the 2017 Plan to a person owning more than 10% of the total combined voting power of the common stock
must be at a price of no less than 110% of the fair market value per share on the date of grant and the term shall be for no more
than five years.
Stock
option transactions are summarized as follows:
|
|
Number of
Stock Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Fair Value
|
|
Weighted Average Remaining Life
|
|
|
|
|
$
|
|
$
|
|
(Years)
|
Outstanding, December 31, 2018
|
|
|
58,600,000
|
|
|
|
0.07
|
|
|
|
0.05
|
|
|
|
|
|
Options cancelled
|
|
|
(16,000,000
|
)
|
|
|
0.07
|
|
|
|
0.04
|
|
|
|
|
|
Options exercised
|
|
|
(250,000
|
)
|
|
|
0.07
|
|
|
|
0.07
|
|
|
|
|
|
Options granted
|
|
|
34,100,000
|
|
|
|
0.25
|
|
|
|
0.18
|
|
|
|
|
|
Outstanding, September 30, 2019
|
|
|
76,450,000
|
|
|
|
0.15
|
|
|
|
0.07
|
|
|
|
3.48
|
|
|
|
Number of
Stock Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average Fair Value
|
|
Weighted Average Remaining Life
|
|
|
|
|
$
|
|
$
|
|
(Years)
|
Outstanding, December 31, 2017
|
|
|
44,100,000
|
|
|
|
0.06
|
|
|
|
0.05
|
|
|
|
|
|
Options expired
|
|
|
(1,600,000
|
)
|
|
|
0.07
|
|
|
|
0.03
|
|
|
|
|
|
Options granted
|
|
|
1,400,000
|
|
|
|
0.07
|
|
|
|
0.09
|
|
|
|
|
|
Outstanding, September 30, 2018
|
|
|
43,900,000
|
|
|
|
0.06
|
|
|
|
0.05
|
|
|
|
2.05
|
|
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 5. Stock Options (cont’d)
The $1,167,629 (September 30, 2018- $614,427)
fair value of stock options granted during the nine month period ended September 30, 2019 was estimated using the Black-Scholes
Option Pricing Model. The weighted average assumptions used in the pricing model for these options are as follows:
|
|
September 30, 2019
|
|
September 30, 2018
|
Risk-free interest rate
|
|
|
2.41
|
%
|
|
|
1.51
|
%
|
Dividend yield
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Expected stock price volatility
|
|
|
125.00
|
%
|
|
|
125.00
|
%
|
Expected forfeiture rate
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Expected life
|
|
|
4.60 years
|
|
|
|
3.61 years
|
|
The following non-qualified
stock options were outstanding and exercisable at September 30, 2019:
Expiry date
|
|
Exercise Price
|
|
Number of Options
Outstanding
|
|
Number of
Options
Exercisable
|
|
|
$
|
|
|
|
|
February 25, 2020
|
|
|
0.04
|
|
|
|
2,000,000
|
|
|
|
—
|
|
December 31, 2020
|
|
|
0.05
|
|
|
|
12,200,000
|
|
|
|
12,200,000
|
|
August 31, 2021
|
|
|
0.06
|
|
|
|
11,000,000
|
|
|
|
11,000,000
|
|
November 14, 2021
|
|
|
0.07
|
|
|
|
750,000
|
|
|
|
750,000
|
|
December 31, 2022
|
|
|
0.06
|
|
|
|
800,000
|
|
|
|
800,000
|
|
August 31, 2023
|
|
|
0.08
|
|
|
|
600,000
|
|
|
|
600,000
|
|
November 8, 2023
|
|
|
0.09
|
|
|
|
15,000,000
|
|
|
|
11,250,000
|
|
May 5, 2023
|
|
|
0.13
|
|
|
|
1,600,000
|
|
|
|
1,600,000
|
|
July 14, 2024
|
|
|
0.26
|
|
|
|
32,500,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,450,000
|
|
|
|
38,200,000
|
|
As at September 30, 2019, the aggregate intrinsic
value of the Company’s stock options is $1,386,500 (December 31, 2018 – $572,000). The weighted average fair value
of stock options granted during the nine month period ended September 30, 2019 is $0.07 (2018 - $0.08).
Note 6. Warrants
Warrant transactions for the three months ended September 30, 2019
are summarized as follows:
|
|
Number of
Warrants
|
|
Weighted
Average Exercise
Price
|
|
|
|
|
|
|
Balance, December 31, 2017 and September 30, 2018
|
|
|
|
6,500,000
|
|
|
$
|
0.11
|
|
|
Balance, December 31, 2018 and September 30, 2019
|
|
|
|
6,000,000
|
|
|
$
|
0.26
|
|
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 6. Warrants (cont’d)
The following warrants were outstanding
and exercisable as at September 30, 2019:
Number of Warrants
|
|
Exercise Price ($)
|
|
Expiry Date
|
|
6,000,000
|
|
|
|
0.26
|
|
|
July 14, 2024
|
Note 7. Stockholders’ Equity
The Company is authorized to issue 400,000,000
(December 31, 2018 – 400,000,000) shares of $0.0000053 par value common stock. Each holder of common stock has the right
to one vote but does not have cumulative voting rights. Shares of common stock are not subject to any redemption or sinking fund
provisions, nor do they have any preemptive, subscription or conversion rights. Holders of common stock are entitled to receive
dividends whenever funds are legally available and when declared by the board of directors, subject to the prior rights of holders
of all classes of stock outstanding having priority rights as to dividends. No dividends have been declared or paid as of September
30, 2019 (December 31, 2018 - $nil).
During the nine month period ended September 30, 2018, the Company:
|
a)
|
Issued 4,240,760 shares of common
stock to investors at $0.05 for gross proceeds of $212,038.
|
|
b)
|
Issued 2,359,240 shares of common stock
to the Company’s President and CEO to settle two promissory notes (plus accrued interest) totaling $117,962.
|
During the nine month period ended September 30, 2019, the Company:
|
a)
|
Issued 750,000 shares of common stock to investors at $0.06 for gross proceeds of $45,000.
|
|
b)
|
Issued 10,000,000 shares of common stock to investors at $0.05 for gross proceeds of $500,000.
|
|
c)
|
Issued 2,266,667 shares of common stock to investors at $0.12 for gross proceeds of $272,000.
|
|
d)
|
Issued 97,826 shares of common stock to the CFO pursuant to a cashless exercise of 250,000 stock
options.
|
Note 8. Related Party Transactions and Balances
During the nine month period ended September
30, 2019 and 2018, the Company entered into the following related party transactions:
a) Pursuant to a consulting
agreement with an effective date of November 14, 2017, a total of $45,000 (2018 - $45,000) was paid or accrued to the Company's
CFO. Pursuant to the agreement, he was also granted 1,000,000 stock options exercisable into common shares of the Company until
November 14, 2021 at a price of $0.07 per share (Note 5). The options vested in equal installments on a quarterly basis beginning
February 14, 2018. On November 9, 2018, the CFO was granted an additional 4,000,000 stock options for continued service. The options
are exercisable until November 8, 2023 at a price of $0.09 per stock option (Note 5) and vest quarterly in equal installments
beginning March 31, 2019. On July 15, 2019, the CFO was granted 4,000,000 for continued service. The options are exercisable until
July 14, 2024 at a price of $0.26 per share. During the nine months ended September 30, 2019, the Company reimbursed a company
controlled by the CFO a total of $9,450 (2018 - $9,450) in office rent.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 8. Related Party Transactions and Balances (cont’d)
b) The Company recognized $502,795 (2018 -
$297,044) in share-based compensation associated with stock options granted to key management personnel.
c)
During the nine month period ended September 30, 2018, the Company issued a total of 2,359,240 shares of common stock to its President
and CEO as settlement of principal and interest owing on two promissory notes.
As at September 30, 2019 and December 31, 2018, there were $nil
balances owing to related parties.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 9. Commitments and Contingency
As at September 30, 2019, the Company has the following commitments:
a) Entered into a consulting agreement with
an effective date of January 1, 2017 whereby the Company would pay the consultant $7,000 per month for providing research and development
services. Pursuant to the agreement, the consultant was also granted 5,000,000 stock options exercisable into common shares of
the Company until December 31, 2020 at a price of $0.05 per share (Note 5). The options vested in equal instalments on a quarterly
basis beginning March 31, 2017. On September 1, 2017, the consulting agreement was amended to continue the term of the agreement
until December 31, 2018 and thereafter to automatically renew. The consulting agreement was also amended to grant an additional
5,000,000 stock options exercisable into common shares of the Company until August 31, 2021 at a price of $0.06 per share (Note
5). The options vested quarterly in equal installments beginning December 31, 2017. On November 9, 2018, the consultant was granted
an additional 5,000,000 stock options for continued service. The options are exercisable until November 8, 2023 at a price of $0.09
per share (Note 5) and vest quarterly in equal installments beginning March 31, 2019.
On July 15, 2019 pursuant to a mutual agreement,
the consultant’s vested options for 5,000,000 shares at $0.04 per share, expiring February 28, 2020, and vested options for
5,000,000 shares at $0.08 per share, expiring December 31, 2019 were cancelled. New stock options were granted for 10,000,000 shares
of common stock at a price of $0.26 per share and expiring July 14, 2024. The options vest in equal installments quarterly starting
Oct 13, 2019. On July 15, 2019 the consultant was also granted stock options for continued service for 5,000,000 shares of common
stock at a price of $0.26, expiring July 14, 2024. The options vest in equal installments quarterly starting Oct 13, 2019.
b) Entered into a consulting agreement for research and investor relation consulting services effective January 1, 2018. The consultant
was granted 400,000 stock options exercisable into common shares of the Company at a price of $0.06 per share until December 31,
2022 (Note 5). The options vest in equal instalments on a quarterly basis beginning March 31, 2018. On September 1, 2018, the consultant
was granted an additional 600,000 stock options exercisable into common shares of the Company at a price of $0.08 per share until
August 31, 2023. The options vest in equal instalments on a quarterly basis beginning December 31, 2018.
c) Entered into a Collaborative Research Agreement
(the “CREA”) effective May 31, 2016 with the University of British Columbia (“UBC”) for a term of 2 years.
Pursuant to the CREA, the Company paid a total of CAD $169,000 ($131,448) in advance for services to be provided by UBC in the
first year, and an additional CAD $201,500 ($146,585) which was due within 12 months from the effective date of the CREA in advance
of services to be provided by UBC in the second year. On June 29, 2018, the Company entered into an amendment to the CREA, requiring
two additional instalments of CAD $54,600 ($41,369 paid) on June 30, 2018 and CAD $54,600 ($41,392 paid on January 2, 2019) on
December 1, 2018. The CREA can be terminated by either party with 30 days’ written notice. As of September 30, 2019, a total
of $nil is included in prepaid expenses and deposits (December 31, 2018 - $nil) pertaining to the CREA.
On January 4, 2018, the Company entered into
an additional agreement with UBC, making a payment of CAD $50,001 ($40,140) for research services to be provided over a term of
1 year.
d) Entered into a consulting agreement effective
January 1, 2018, whereby the Company would pay the consultant $1,000 per month for a term of 1 year for providing public relations
services, unless otherwise terminated by either party with at least 30 days’ notice. The consultant was also granted 400,000
stock options exercisable into common shares of the Company until December 31, 2022 at a price of $0.06 per share (Note 5). The
options vest quarterly in equal installments beginning March 31, 2018.
PROTOKINETIX, INCORPORATED
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS
September 30, 2019
Note 9. Commitments and Contingency(cont’d)
e) On May 1, 2019, entered into consulting
agreements for investor relation consulting services with two firms. The consultants were granted 800,000 stock options each (for
a total of 1,600,000) exercisable into common shares of the Company at a price of $0.13 per share until May 6, 2023. (Note 5).
The options vest 400,000 shares to each of the two consultants on May 6, 2019 and 400,000 each, one on July 17, 2019 and one on
August 1, 2019. The agreements also call for monthly payments of $5,000 to each of the two consultants over a term of 1 year. The
agreements can be cancelled at any time with 30 days’ notice.
f ) Entered into a consulting agreement effective
April 1, 2019, whereby the Company would pay the consultant $1,500 per month minimum plus travel expenses for a term of 1 year
for providing research consulting services, unless otherwise terminated by either party with at least 30 days’ notice. On
July 15, 2019 the consultant was also granted 500,000 stock options exercisable into common shares of the Company until July 14,
2024 at a price of $0.26 per share. The options vest quarterly in equal installments beginning October 13, 2019.
g ) Entered into a Collaborative Research Agreement
(the “CREA”) on February 20, 2019 with the University of Dalhousie until March 31, 2020. Pursuant to the CREA, the
Company will pay a total of CAD $112,000. Dalhousie agrees to invoice the Company in four installments of CAD $28,000 ($20,982
paid) as research services progress. The CREA can be terminated by either party with 30 days’ written notice. As of September
30, 2019, a total of $nil is included in prepaid expenses and deposits (December 31, 2018 - $nil) pertaining to the CREA.
Contingency
The Company was delinquent in filing certain
income tax returns with the U.S. Internal Revenue Service and reports disclosing its interest in foreign bank accounts on form
TDF 90-22.1, "Report of Foreign Bank and Financial Accounts" ("FBARs"). In September 2015, the Company filed
the delinquent income tax returns and has sought waivers of any penalties under the IRS Offshore Voluntary Disclosure Program for
late filing of the returns and FBARs. Under the program, the IRS has indicated that it will not impose a penalty for the failure
to file delinquent income tax returns if there are no under reported tax liabilities. On November 30, 2017, the Company received
a letter from the IRS concluding their review of the Company's tax returns under the program and accepting the returns as filed.
No penalties have been assessed by the IRS to date, and management does not believe that the Company will incur any penalties relating
to the tax years submitted under the program.