REGENICIN,
INC. AND SUBSIDIARY
CONSOLIDATED
BALANCE SHEETS
|
March 31,
|
|
September 30,
|
|
2020
|
|
2019
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
CURRENT ASSETS
|
|
|
|
Cash
|
$
|
1,479
|
|
|
$
|
815
|
|
Common stock of Amarantus
|
|
2,925
|
|
|
|
4,500
|
|
Total current and total assets
|
$
|
4,404
|
|
|
$
|
5,315
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
106,118
|
|
|
$
|
138,298
|
|
Accrued expenses - other (related party of $21,075 and $0)
|
|
300,986
|
|
|
|
271,133
|
|
Accrued salaries - officers
|
|
3,159,501
|
|
|
|
2,869,001
|
|
Bridge financing
|
|
175,000
|
|
|
|
175,000
|
|
Convertible promissory note - officer
|
|
335,683
|
|
|
|
—
|
|
Loan payable
|
|
10,000
|
|
|
|
10,000
|
|
Loans payable - officer
|
|
31,435
|
|
|
|
269,568
|
|
Total current and total liabilities
|
|
4,118,723
|
|
|
|
3,733,000
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIENCY
|
|
|
|
|
|
|
|
Series A 10% Convertible Preferred stock, $0.001 par value, 5,500,000 shares authorized; 885,000 issued and outstanding
|
|
885
|
|
|
|
885
|
|
Common stock, $0.001 par value; 200,000,000 shares authorized; 157,911,410 issued and 153,483,050 outstanding
|
|
157,914
|
|
|
|
157,914
|
|
Additional paid-in capital
|
|
10,208,339
|
|
|
|
10,208,339
|
|
Accumulated deficit
|
|
(14,477,029
|
)
|
|
|
(14,090,395
|
)
|
Less: treasury stock; 4,428,360 shares at par
|
|
(4,428
|
)
|
|
|
(4,428
|
)
|
Total stockholders' deficiency
|
|
(4,114,319
|
)
|
|
|
(3,727,685
|
)
|
Total liabilities and stockholders' deficiency
|
$
|
4,404
|
|
|
$
|
5,315
|
|
See
Notes to Consolidated Financial Statements.
REGENICIN,
INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
Six Months
Ended
|
|
Six Months
Ended
|
|
Three
Months Ended
|
|
Three
Months Ended
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
March
31,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and administrative
|
|
355,208
|
|
|
|
384,329
|
|
|
|
162,858
|
|
|
|
176,161
|
|
Stock
based compensation - general and administrative
|
|
—
|
|
|
|
30,824
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
operating expenses
|
|
355,208
|
|
|
|
415,153
|
|
|
|
162,858
|
|
|
|
176,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
(355,208
|
)
|
|
|
(415,153
|
)
|
|
|
(162,858
|
)
|
|
|
(176,161
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense (related party of $21,075, $0, $21,075 and $0)
|
|
(29,851
|
)
|
|
|
(9,179
|
)
|
|
|
(25,440
|
)
|
|
|
(4,315
|
)
|
Change
in unrealized loss on securities
|
|
(1,575
|
)
|
|
|
(1,325
|
)
|
|
|
(350
|
)
|
|
|
2,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other income (expenses)
|
|
(31,426
|
)
|
|
|
(10,504
|
)
|
|
|
(25,790
|
)
|
|
|
(2,190
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
(386,634
|
)
|
|
|
(425,657
|
)
|
|
|
(188,648
|
)
|
|
|
(178,351
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock dividends
|
|
(35,496
|
)
|
|
|
(35,303
|
)
|
|
|
(17,651
|
)
|
|
|
(17,458
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss attributable to common stockholders
|
$
|
(422,130
|
)
|
|
$
|
(460,960
|
)
|
|
$
|
(206,299
|
)
|
|
$
|
(195,809
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
Diluted
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
153,483,050
|
|
|
|
153,483,050
|
|
|
|
153,483,050
|
|
|
|
153,483,050
|
|
Diluted
|
|
153,483,050
|
|
|
|
153,483,050
|
|
|
|
153,483,050
|
|
|
|
153,483,050
|
|
See
Notes to Consolidated Financial Statements.
REGENICIN,
INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIENCY
(UNAUDITED)
|
Convertible Preferred
Stock
|
|
Common Stock
|
|
Additional
Paid-in
|
|
Accumulated
|
|
Accumulated
Other
Comprehensive
|
|
Treasury
|
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit
|
|
Income
|
|
Stock
(1)
|
|
Total
|
Balances at October 1, 2018
|
|
885,000
|
|
|
$
|
885
|
|
|
|
157,911,410
|
|
|
$
|
157,914
|
|
|
$
|
10,177,515
|
|
|
$
|
(13,332,889
|
)
|
|
$
|
950
|
|
|
$
|
(4,428
|
)
|
|
$
|
(3,000,053
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adoption of ASU 2016-01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
950
|
|
|
|
(950
|
)
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(247,306
|
)
|
|
|
|
|
|
|
|
|
|
|
(247,306
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2018
|
|
885,000
|
|
|
|
885
|
|
|
|
157,911,410
|
|
|
|
157,914
|
|
|
|
10,208,339
|
|
|
|
(13,579,245
|
)
|
|
|
—
|
|
|
|
(4,428
|
)
|
|
|
(3,216,535
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(178,351
|
)
|
|
|
|
|
|
|
|
|
|
|
(178,351
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at March 31, 2019
|
|
885,000
|
|
|
$
|
885
|
|
|
|
157,911,410
|
|
|
$
|
157,914
|
|
|
$
|
10,208,339
|
|
|
$
|
(13,757,596
|
)
|
|
$
|
—
|
|
|
$
|
(4,428
|
)
|
|
$
|
(3,394,886
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at October 1, 2019
|
|
885,000
|
|
|
$
|
885
|
|
|
|
157,911,410
|
|
|
$
|
157,914
|
|
|
$
|
10,208,339
|
|
|
$
|
(14,090,395
|
)
|
|
|
|
|
|
$
|
(4,428
|
)
|
|
$
|
(3,727,685
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(197,986
|
)
|
|
|
|
|
|
|
|
|
|
|
(197,986
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at December 31, 2019
|
|
885,000
|
|
|
|
885
|
|
|
|
157,911,410
|
|
|
|
157,914
|
|
|
|
10,208,339
|
|
|
|
(14,288,381
|
)
|
|
|
—
|
|
|
|
(4,428
|
)
|
|
|
(3,925,671
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188,648
|
)
|
|
|
|
|
|
|
|
|
|
|
(188,648
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at March 31, 2020
|
|
885,000
|
|
|
$
|
885
|
|
|
|
157,911,410
|
|
|
$
|
157,914
|
|
|
$
|
10,208,339
|
|
|
$
|
(14,477,029
|
)
|
|
$
|
—
|
|
|
$
|
(4,428
|
)
|
|
$
|
(4,114,319
|
)
|
(1)
The number of shares in treasury stock for all periods presented was
4,428,360.
See
Notes to Consolidated Financial Statements.
REGENICIN,
INC. AND SUBSIDIARY
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
Six Months Ended
|
|
Six Months Ended
|
|
March 31,
|
|
March 31,
|
|
2020
|
|
2019
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
Net
loss
|
$
|
(386,634
|
)
|
|
$
|
(425,657
|
)
|
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
Unrealized
loss on investment
|
|
1,575
|
|
|
|
1,325
|
|
Stock
based compensation - general and administrative
|
|
—
|
|
|
|
30,824
|
|
Changes
in operating assets and liabilities
|
|
|
|
|
|
|
|
Prepaid
expenses and other current assets
|
|
—
|
|
|
|
23,625
|
|
Accounts
payable
|
|
(32,180
|
)
|
|
|
45
|
|
Accrued
expenses - other
|
|
29,853
|
|
|
|
(23,740
|
)
|
Accrued
salaries - officers
|
|
290,500
|
|
|
|
290,500
|
|
Net cash used in
operating activities
|
|
(96,886
|
)
|
|
|
(103,078
|
)
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Repayments
of notes payable - insurance financing
|
|
—
|
|
|
|
(7,371
|
)
|
Proceeds
of loans from officers
|
|
97,550
|
|
|
|
118,075
|
|
Repayment of loans from officers
|
|
—
|
|
|
|
(8,729
|
)
|
Net cash provided
by financing activities
|
|
97,550
|
|
|
|
101,975
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
664
|
|
|
|
(1,103
|
)
|
CASH - BEGINNING OF PERIOD
|
|
815
|
|
|
|
2,702
|
|
CASH - END OF PERIOD
|
$
|
1,479
|
|
|
$
|
1,599
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow
information:
|
|
|
|
|
|
|
|
Cash
paid for interest
|
$
|
—
|
|
|
$
|
453
|
|
Cash paid for taxes
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash activities:
|
|
|
|
|
|
|
|
Issuance of convertible promissory note in exchange for loan payable - officer
|
$
|
335,683
|
|
|
$
|
—
|
|
See
Notes to Consolidated Financial Statements.
REGENICIN
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 six months ended March 31, 2020 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 March 31, 2020, has an accumulated deficit of approximately $14.5 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 March 31, 2020 is $2,925. The
change in unrealized gain (loss) for the six and three months ended March 31, 2020 and 2019 was ($1,575), ($350), ($1,325) and
$2,125 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.
For the six and three months
ended March 31, 2020 and 2019, the Company incurred net losses which cannot be diluted; therefore, basic and diluted loss per
common share is the same. As of March 31, 2020 and 2019, shares issuable which could potentially dilute future earnings were
as follows:
|
2020
|
|
2019
|
Options
|
|
11,771,344
|
|
|
|
5,456,765
|
|
Convertible Preferred Stock
|
|
8,850,000
|
|
|
|
8,850,000
|
|
Convertible Promissory Note
|
|
19,180,538
|
|
|
|
—
|
|
Shares excluded from the calculation of diluted loss per share
|
|
39,801,882
|
|
|
|
14,306,765
|
|
NOTE
4 – LOANS PAYABLE
Convertible
Promissory Note – 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 March 31, 2020 he advanced an additional $97,550 for a total of $335,683. On March 31, 2020, these
advances were converted into a convertible promissory note. Interest on the note is computed at 5% per annum and accrues from
the time of the advances until the maturity date. The maturity date is June 29, 2020 at which time all the accrued interest
and principal becomes due. For the six and three months ended March 31, 2020 interest totaling $21,075 was accrued. The note
is convertible at the option of the holder into shares of the Company’s common stock at the prevailing market rate on
the date of conversion.
Loan
Payable:
In
February 2011, an investor advanced $10,000. The loan does not bear interest and is due on demand. At both March 31, 2020 and
September 30, 2019, the loan payable totaled $10,000.
Loans
Payable - Officer:
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 March 31,
2020 and September 30, 2019, the note balance was $175,000. Interest expense was $8,776 and $8,726 for the six months ended
March 31, 2020 and 2019, respectively. Interest expense was $4,365 and $4,315 for the three months ended March 31, 2020 and
2019, respectively. Accrued interest on the note was $136,164 and $127,388 as of March 31, 2020 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 six or three months ended March 31, 2020 and 2019 because the estimated annual
effective tax rate was zero. As of March 31, 2020, 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 March 31, 2020 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 March 31, 2020 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 March 31, 2020, and
September 30, 2019, dividends in arrears were $640,932 ($.72 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 March 31, 2020, 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.
The
Company is currently evaluating the impact of the COVID-19 virus on the Company’s industry. While it is reasonably possible
that the virus could have a negative effect on the Company’s financial condition and results of the operations, the specific
impact is not readily determinable as of the date of these financial statements.