(1) The number of shares in treasury stock for all periods presented was 4,428,360.
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED AND UNREVIEWED)
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 nine months ended June 30, 2021, are not necessarily indicative of the results that may be expected for the year ending September
30, 2021. These unaudited consolidated financial statements should be read in conjunction with the unaudited consolidated financial statements
and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended September 30, 2020, as filed with the Securities
and Exchange Commission. The consolidated balance sheet as of September 30, 2020 contained herein has been derived from the unaudited
consolidated financial statements as of September 30, 2020 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 June 30, 2021, has an accumulated
deficit of approximately $15.2 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:
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 June 30, 2021 is $1,825.
The change in unrealized loss for the nine and three months ended June 30, 2021 and 2020 was $900, $975, $2,800 and $1,225 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 nine and three months ended June 30, 2021 and 2020 as the exercise price
was greater than the average market price of the common shares:
|
2021
|
|
2020
|
Options
|
|
11,771,344
|
|
|
|
11,771,344
|
|
Convertible Preferred Stock
|
|
8,850,000
|
|
|
|
8,850,000
|
|
Convertible Promissory Note
|
|
11,615,329
|
|
|
|
30,079,500
|
|
Shares excluded from the calculation of
diluted loss per share
|
|
32,236,673
|
|
|
|
50,700,844
|
|
NOTE
4 – LOANS PAYABLE
Convertible Promissory Note – Officer
Through September 30, 2019, John Weber, the Company's
Chief Financial Officer, 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 was September 30,
2020, at which time all the accrued interest and principal became due. The note has been extended to September 30, 2021. For the nine
and three months ended June 30, 2021 interest totaling $12,425 and $4,448 respectively, as incurred. As of June 30, 2021, a total of
$41,925 of interest was incurred and accrued. The note is convertible at the option of Mr. Weber 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 June 30, 2021 and September 30, 2020, the loan payable totaled $10,000.
Loans Payable - Officer:
Through June 30, 2021, John Weber, the Company’s
Chief Financial Officer, advanced to the Company $49,800. The loan does not bear interest and is 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 June 30, 2021 and September 30, 2020, the note balance was $175,000. Interest expense
was $13,089 and $13,139 for the nine months ended June 30, 2021 and 2020, respectively. Interest expense was $4,363 and $4,411 for the
three ended June 30, 2021 and 2020. Accrued interest on the note was $158,027 and $149,938 as of June 30, 2021 and September 30, 2020,
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, 2021 and 2020 because the estimated annual effective
tax rate was zero. As of March 31, 2021, 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
Series A
At both June 30, 2021 and September 30, 2020, 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 June 30, 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 June 30, 2021, and September 30, 2020, dividends in arrears were
$729,384 ($.82 per share) and $676,430 ($.76 per share), respectively.
Series B
4,000,000
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 June 30, 2021, 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.
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.