(1) The number of
shares in treasury stock at October 1, 2018 and 2019, and December 31, 2018 and 2019, was 4,428,360.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1 - THE COMPANY
Regenicin, Inc. (“Regenicin”),
formerly known as Windstar, Inc., was incorporated in the state of Nevada on September 6, 2007. On July 19, 2010, the Company amended
its Articles of Incorporation to change the name of the Company to Regenicin, Inc. In September 2013,
Regenicin formed a new wholly owned subsidiary for the sole purpose of conducting research in the State of Georgia (together, the
“Company”). The subsidiary has no activity since its formation due to the lack of funding. The Company’s business
plan is to develop and commercialize a potentially lifesaving technology by the introduction of tissue-engineered skin substitutes
to restore the qualities of healthy human skin for use in the treatment of burns, chronic wounds and a variety of plastic surgery
procedures.
NOTE 2 - BASIS OF PRESENTATION
Interim Financial Statements:
The accompanying unaudited consolidated financial statements have
been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial
information and with Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and note disclosures
required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments
(consisting only of those of a recurring nature) considered necessary for a fair presentation have been included. Operating results
for the three months ended December 31, 2019 are not necessarily indicative of the results that may be expected for the year ending
September 30, 2020. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated
financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended September 30,
2019, as filed with the Securities and Exchange Commission. The consolidated balance sheet as of September 30, 2019 contained
herein has been derived from the audited consolidated financial statements as of September 30, 2019, but does not include all
disclosures required by U.S. GAAP.
Going Concern:
The Company's consolidated financial statements
have been prepared assuming that the Company will continue as a going concern which contemplates the realization of assets and
satisfaction of liabilities in the normal course of business. The Company has incurred recurring losses and as of December 31,
2019, has an accumulated deficit of approximately $14.3 million from inception, expects to incur further losses in the development
of its business and has been dependent on funding operations through the issuance of convertible debt and private sale of equity
securities. These conditions raise substantial doubt about the Company's ability to continue as a going concern. Currently management
plans to finance operations through the private or public placement of debt and/or equity securities. However, no assurance can
be given at this time as to whether the Company will be able to obtain such financing. The consolidated financial statements do
not include any adjustment relating to the recoverability and classification of recorded asset amounts or the amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern.
Financial Instruments and Fair Value Measurement:
As of October 1, 2018, the Company adopted
ASU No. 2016-01, “Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities”.
The new standard principally affects accounting standards for equity investments, financial liabilities where the fair value option
has been elected, and the presentation and disclosure requirements for financial instruments. Upon the effective date of the new
standards, all equity investments in unconsolidated entities, other than those accounted for using the equity method of accounting,
will generally be measured at fair value through earnings. There no longer is an available-for-sale classification and therefore,
no changes in fair value will be reported in other comprehensive income (loss) for equity securities with readily determinable
fair values. As a result of the adoption, the Company recorded a cumulative effect adjustment of a $950 decrease to accumulated
other comprehensive income, and a corresponding decrease to accumulated deficit, as of October 1, 2018.
Common stock of Amarantus BioScience Holdings,
Inc. (“Amarantus”) is carried at fair value in the accompanying consolidated balance sheets. Fair value is determined
under the guidelines of GAAP which defines fair value, establishes a framework for measuring fair value and expands disclosures
about fair value measurements. Realized gains and losses, determined using the first-in, first-out (FIFO) method, and unrealized
gains and losses are included in other income (expense) on the statement of operations.
The common stock of Amarantus is valued at
the closing price reported on the active market on which the security is traded. This valuation methodology is considered to be
using Level 1 inputs. The total value of Amarantus common stock at December 31, 2019 is $3,275. The change in unrealized loss for
the three months ended December 31, 2019 and 2018 was $1,225 and $3,450, net of income taxes, respectively, and was reported as
other income (expense).
Recently Issued Accounting Pronouncements:
Any recent pronouncements issued by the FASB or other authoritative
standards groups with future effective dates are either not applicable or are not expected to be significant to the consolidated
financial statements of the Company.
NOTE 3 - LOSS PER SHARE
Basic loss per share is computed by dividing the net loss by the
weighted average number of common shares outstanding during the period. Diluted loss per share gives effect to dilutive convertible
securities, options, warrants and other potential common stock outstanding during the period; only in periods in which such effect
is dilutive.
The following weighted average securities have
been excluded from the calculation of net loss per share for the three months ended December 31, 2019 and 2018 as the exercise
price was greater than the average market price of the common shares:
|
2019
|
|
2018
|
Options
|
|
1,568,022
|
|
|
|
---
|
|
The following weighted average securities have
been excluded from the calculation even though the exercise price was less than the average market price of the common shares because
the effect of including these potential shares was anti-dilutive due to the net losses incurred during the three months ended December
31, 2019 and 2018:
|
2019
|
|
2018
|
Options
|
|
--
|
|
|
|
7,122,000
|
|
Convertible Preferred Stock
|
|
8,850,000
|
|
|
|
8,850,000
|
|
The effects of options and warrants on diluted earnings per share
are reflected through the use of the treasury stock method and the excluded shares that are “in the money” are disclosed
above in that manner.
NOTE 4 - LOANS PAYABLE
Loan Payable:
In February 2011, an investor advanced $10,000.
The loan does not bear interest and is due on demand. At both December 31, 2019 and September 30, 2019, the loan payable totaled
$10,000.
Loans Payable - Officer:
Through September 30, 2019, John Weber,
the Company’s Chief Financial Officer, has advanced the Company a total of $238,133. From October 2019 through
December 31, 2019 he advanced an additional $82,250 for a total of $320,383. The loans do not bear interest and are due on
demand.
Through September 30, 2019, J. Roy
Nelson, the Company’s Chief Science Officer, made net advances to the Company totaling $26,935. The loans do not bear
interest and are due on demand.
In September 2018, Randall McCoy, the Company’s
Chief Executive Officer, advanced to the Company $4,500. The loan does not bear interest and is due on demand.
NOTE 5 - BRIDGE FINANCING
On December 21, 2011, the Company issued a $150,000 promissory
note to an individual. The note bore interest so that the Company would repay $175,000 on the maturity date of June 21, 2012.
Additional interest of 10% was charged on any late payments. The note was not paid at the maturity date and the Company is incurring
additional interest as described above. At both December 31, 2019 and September 30, 2019, the note balance was $175,000. Interest
expense was $4,411 for both quarters ended December 31, 2019 and 2018. Accrued interest on the note was $131,799 and $127,388
as of December 31, 2019 and September 30, 2019, respectively, and is included in Accrued expenses - other in the accompanying
consolidated balance sheets.
NOTE 6 - INCOME TAXES
The Company recorded no income tax expense for the three months
ended December 31, 2019 and 2018 because the estimated annual effective tax rate was zero. As of December 31, 2019, the Company
continues to provide a valuation allowance against its net deferred tax assets since the Company believes it is more likely than
not that its deferred tax assets will not be realized.
NOTE 7 - STOCKHOLDERS’ DEFICIENCY
Preferred Stock:
Series A
At both December 31, 2019 and September 30, 2019, 885,000 shares
of Series A Preferred Stock (“Series A Preferred”) were outstanding.
Series A Preferred pays a dividend of 8% per annum on the stated
value and has a liquidation preference equal to the stated value of the shares ($885,000 liquidation preference as of December
31, 2019 and September 30, 2019 plus dividends in arrears as per below). Each share of Series A Preferred Stock has an initial
stated value of $1 and is convertible into shares of the Company’s common stock at the rate of 10 for 1.
The Series A Preferred Stock was marketed through a private placement
memorandum that included a reference to a ratchet provision which would have allowed the holders of the stock to claim a better
conversion rate based on other stock transactions conducted by the Company during the three-year period following the original
issuance of the shares. The Certificate of Designation does not contain a ratchet provision. Certain of the stock related transactions
consummated by the Company during this time period may have triggered this ratchet provision, and thus created a claim by holders
of the Series A Preferred Stock who purchased based on this representation for a greater conversion rate than initially provided.
There have been no new developments related to the remaining Series A holders regarding this claim and the conversion rate of their
Series A Preferred Stock. Changes to the preferred stock conversion ratio may result in modification or extinguishment accounting.
That may result in a deemed preferred stock dividend which would reduce net income available to common stockholders in the calculation
of earnings per share. Certain of the smaller Series A holders have already converted or provided notice of conversion of their
shares. In respect of this claim, the Company and its outside counsel determined that it is not possible to offer an opinion regarding
the outcome. An adverse outcome could materially increase the accumulated deficit.
The dividends are cumulative commencing on the issue date when and
if declared by the Board of Directors. As of December 31, 2019, and September 30, 2019, dividends in arrears were $623,281 ($.70
per share) and $605,436 ($.68 per share), respectively.
Series B
Four million shares of Series B Convertible Preferred Stock
(“Series B Preferred”) have been authorized with a liquidation preference of $2.00 per share. Each share of
Series B Preferred is convertible into ten shares of common stock. Holders of Series B Preferred have a
right to a dividend (pro-rata to each holder) based on a percentage of the gross revenue earned by the Company in the United
States, if any, and the number of outstanding shares of Series B Preferred, as follows: Year 1 - Total
Dividend to all Series B holders = .03 x Gross Revenue in the U.S. Year 2 - Total Dividend to all Series B holders = .02 x
Gross Revenue in the U.S. Year 3 - Total Dividend to all Series B holders = .01 x Gross Revenue in the U.S. At December 31,
2019, no shares of Series B Preferred are outstanding.
NOTE 8 - STOCK-BASED COMPENSATION
The Company accounts for equity instruments issued in exchange for
the receipt of goods or services from other than employees in accordance with FASB ASC 505, “Equity.” Costs are measured
at the estimated fair value of the consideration received or the estimated fair value of the equity instruments issued, whichever
is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined
on the earlier of a performance commitment or completion of performance by the provider of goods or services as defined by ASC
505.
On January 6, 2011, the Company approved the issuance of 885,672
options to each of the four members of the board of directors at an exercise price of $0.035, as amended, per share that were to
expire, as extended, on December 31, 2018. Effective as of the expiration date, the Company extended the term of those options
for two of the directors to December 31, 2023. All other contractual terms of the options remained the same. The option exercise
price was compared to the fair market value of the Company’s shares on the date when the extension was authorized by the
Company, resulting in the immediate recognition of $1,316 in compensation expense. There is no deferred compensation expense associated
with this transaction, since all extended options had previously been fully vested. The extended options were valued utilizing
the Black-Scholes option pricing model with the following assumptions: Exercise price of $0.035, expected volatility of 25.54%,
risk free rate of 2.51% and expected term of 5 years.
On January 15, 2015, the Company approved the issuance of 10,000,000
options to one of its Officers at an exercise price of $0.02 per share that were set to expire on January 15, 2019. Effective
December 31, 2018, the Company extended the term of those options to December 31, 2023. All other contractual terms of the options
remained the same. The option exercise price was compared to the fair market value of the Company’s shares on the date when
the extension was authorized by the Company, resulting in the immediate recognition of $29,508 in compensation expense. There is
no deferred compensation expense associated with this transaction, since all extended options had previously been fully vested.
The extended options were valued utilizing the Black-Scholes option pricing model with the following assumptions: Exercise price
of $0.02, expected volatility of 25.54%, risk free rate of 2.51% and expected term of 5 years.
Stock-based compensation is included as a separate line item in
operating expenses in the accompanying consolidated statements of operations.
NOTE 9 - RELATED PARTY TRANSACTIONS
The Company’s principal executive offices are located in Little
Falls, New Jersey. The headquarters is located in the offices of McCoy Enterprises LLC, an entity controlled by Mr. McCoy. The
office is attached to his residence but has its own entrances, restroom and kitchen facilities.
The Company also maintains an office at Carbon & Polymer Research Inc. ("CPR") in Pennington, New Jersey, which is
the Company's materials and testing laboratory. An officer of the Company is an owner of CPR.
No rent is charged for either premises.
On May 16, 2016, the Company entered into an agreement with CPR
in which CPR will supply the collagen scaffolds used in the Company's production of the skin tissue. The contract contains a most
favored customer clause guaranteeing the Company prices equal or lower than those charged to other customers. The Company has not
yet made purchases from CPR.
See Note 4 for loans payable to related parties.
NOTE 10 - SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date of
this filing.