See accompanying notes to condensed consolidated
financial statements (unaudited).
See accompanying notes to condensed consolidated
financial statements (unaudited).
See accompanying notes to condensed consolidated
financial statements (unaudited).
See accompanying notes to condensed consolidated
financial statements (unaudited).
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
NOTE 1 – ORGANIZATION OF BUSINESS, GOING
CONCERN AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The condensed consolidated
financial statements include the accounts of Applied Energetics, Inc. and its wholly owned subsidiary North Star Power Engineering, Inc.
(“North Star”) (collectively, “company,” “Applied Energetics,” “we,” “our”
or “us”). All intercompany balances and transactions have been eliminated.
The unaudited condensed consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”)
for interim financial information, the instructions for Form 10-Q and the rules and regulations of the SEC. Accordingly, since they are
interim statements, the accompanying unaudited condensed consolidated financial statements do not include all of the information and
notes required by GAAP for annual financial statements, but reflect all adjustments consisting of normal, recurring adjustments, that
are necessary for a fair presentation of the financial position, results of operations and cash flows for the interim periods presented.
Interim results are not necessarily indicative of the results that may be expected for any future periods. The December 31, 2021, balance
sheet information was derived from the audited financial statements as of that date. The interim unaudited condensed consolidated
financial statements should be read in conjunction with the company’s audited consolidated financial statements contained in our
Annual Report on Form 10-K.
Going Concern
The accompanying condensed
consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business.
For the nine months ended September 30, 2022, the company incurred
a net loss of $4,265,136, had negative cash flows from operations of $2,742,953 and may incur additional future losses due to limited
contract activity. At September 30, 2022, the company had total current assets of $1,492,695 and total current liabilities of $1,786,868,
resulting in a working capital deficit of $294,173. At September 30, 2022, the company had cash of $1,155,349.
Based on the company’s
current business plan, it believes its cash balance as of the date of this filing, together with anticipated revenues from a government
grant and contract, will be sufficient to meet its anticipated cash requirements for the near term. However, there can be no assurance
that the current business plan will be achievable. Such conditions raise substantial doubts about the company’s ability to continue
as a going concern for one year from the date the financial statements are issued.
The company’s existence
depends upon management’s ability to develop profitable operations. Management is devoting substantially all of its efforts to developing
its business and raising capital and there can be no assurance that management’s efforts will result in profitable operations or
enable it to overcome future liquidity concerns. The accompanying consolidated financial statements do not include any adjustments relating
to the recoverability of assets, the amount or classification of liabilities or otherwise that might be necessary should the company be
unable to continue as a going concern.
The ongoing COVID-19
pandemic and pandemic-related trade conditions, such as exacerbated port congestion, supplier shutdowns and delays, contribute to
this uncertainty. Additionally, Russia’s military action in Ukraine and related economic sanctions around the globe, could
impact the company’s ability to source necessary supplies and equipment which could materially and adversely affect its
ability to continue as a going concern. In addition, the company’s ability to continue as a going concern may depend on its
ability to raise capital which may be impacted by these events, including as a result of increased market volatility, or decreased
market liquidity. This may result in third-party financing being unavailable on terms acceptable to the company or at all. The
impact of this action and related sanctions on the world economy and the specific impact on the company’s financial position
and results of operations are not yet determinable. The financial statements do not include any adjustments that might result from
the outcome of this uncertainty.
To further improve its liquidity
position, the company’s management continues to explore additional equity financing through discussions with investment bankers
and private investors. There can be no assurance that the company will be successful in its effort to secure additional equity financing.
During the three months ended September 30, 2022, the company received funds in the amount of $585,000 as part of a pending placement
of equity which it has recognized as a subscription payable. The financial statements do not include any adjustments relating to the recoverability
of assets and the amount or classification of liabilities that might be necessary should the company be unable to continue as a going
concern.
Applied Energetics, Inc.
is a corporation organized and existing under the laws of the State of Delaware. Our headquarters are located at 9070 S. Rita Road Suite
1500, Tucson, Arizona, 85747, including office and laboratory space, and our telephone number is (520) 628-7415.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
Use of Estimates
The preparation of unaudited
condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and accompanying
notes. Management bases its assumptions on historical experiences and on various other assumptions that it believes to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. In addition, management considers the basis and methodology used in developing and
selecting these estimates, the trends in and amounts of these estimates, specific matters affecting the amount of and changes in these
estimates, and any other relevant matters related to these estimates, including significant issues concerning accounting principles and
financial statement presentation. Such estimates and assumptions could change in the future as more information becomes known which could
impact the amounts reported and disclosed herein. Significant estimates include carrying amounts of long-lived assets, valuation assumptions
for share-based payments, effective borrowing rate determinations, analysis of fair value transferred upon debt extinguishment, valuation
and calculation of measurements of income tax assets and liabilities and valuation of debt discount related to beneficial conversion
features.
Net Loss Attributable to Common Stockholders
Basic loss per common share
is computed by dividing net loss attributable to common stockholders by the weighted average number of common shares outstanding for
the period before giving effect to stock options, stock warrants, restricted stock units and convertible securities outstanding, which
are considered to be dilutive common stock equivalents. Diluted net loss per common share is calculated based on the weighted average
number of common and potentially dilutive shares outstanding during the period after giving effect to dilutive common stock equivalents.
Contingently issuable shares are included in the computation of basic loss per share when issuance of the shares is no longer contingent.
The number of warrants, options, restricted stock units and our Series A Convertible Preferred Stock, which were not included in the
computation of earnings per share because the effect was antidilutive, was 24,424,550 and 32,019,604 for the nine months ended September
30 2022 and 2021, respectively.
Significant Concentrations and Risks
We maintain cash balances at
a commercial bank, and, at times, balances exceed FDIC limits. As of September 30, 2022, $905,349 was uninsured.
NOTE 2 – NEW ACCOUNTING STANDARDS
The company has reviewed
all issued accounting pronouncements and plans to adopt those that are applicable to it. The company does not expect the adoption of
any other pronouncements to have an impact on its results of operations or financial position.
In December 2019, the
FASB issued amended guidance in the form of ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income
Taxes.” This ASU is intended to simplify various aspects of accounting for income taxes by removing certain exceptions to the
general principles in Topic 740 and clarifying certain aspects of the current guidance to promote consistency among reporting
entities. ASU 2019-12 is effective for annual periods beginning after December 15, 2020, and interim periods within those annual
periods, with early adoption permitted. An entity that elects early adoption must adopt all the amendments in the same period. Most
amendments within this ASU are required to be applied on a prospective basis, while certain amendments must be applied on a
retrospective or modified retrospective basis. The company has evaluated the impact of this new standard and notes the guidance did
not have a material impact on our financial statements.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
On August 5, 2020, the FASB
issued ASU No. 2020-06 which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity,
including convertible instruments and contracts on an entity’s own equity. ASU 2020-06 simplifies the guidance in U.S. GAAP on the
issuer’s accounting for convertible debt instruments and preferred stock. Such guidance includes multiple disparate sets of classification,
measurement, and derecognition requirements whose interactions are complex. ASU 2020-06 is effective for annual periods beginning after
December 15, 2021, and interim periods within those annual periods, with early adoption permitted. An entity that elects early adoption
must adopt all the amendments in the same period. Most amendments within this ASU are required to be applied on a prospective basis, while
certain amendments must be applied on a retrospective or modified retrospective basis. The company adopted this standard on January 1,
2022. The adoption of this standard did not have a material impact on the company’s financial statements.
NOTE 3 – NOTES PAYABLE
On May 24, 2019, the
company entered into an Asset Purchase Agreement (the “APA”) with Applied Optical Sciences, LLC (“AOS”) to
acquire certain assets. As consideration for the APA, the company entered into a promissory note issued to the shareholders of AOS
for $2,500,000. The note is non-interest bearing and payable in equal installments. The company made the first three payments of
$500,000 on February 10, 2021, May 24, 2021, and November 19, 2021, respectively. The Promissory Note was amended on May 23, 2022 as
modification of debt to extend the maturity date by one year to, May 24, 2023, and restructure the payment to time up to the
adjusted maturity date. The remaining balance of $1,000,000 as of June 30, 2022 is to be paid in ten equal installments of $100,000
over a period of ten month with the final installment to paid on April 24, 2023. In accordance with the terms of the promissory
note, the company made three payments of $100,000, for an aggregate total repayment of $300,000. As of September 30, 2022, $700,000
in principle was outstanding on this loan.
Paycheck Protection Program
On April 28, 2020, the company
entered into a loan agreement with Alliance Bank of Arizona, N.A. for a loan in the amount of $132,760 pursuant to the Paycheck Protection
Program (the “PPP”) under the Coronavirus Aid, Relief, and Economic Security Act enacted on March 27, 2020 (the “CARES
Act”). This loan is evidenced by a promissory note, dated April 27, 2020, and matured two years from the disbursement date. This
loan bears interest at a rate of 1.00% per annum, with the first six-months ended of interest deferred. Principal and interest are payable
monthly commencing six-months ended after the disbursement date and may be prepaid by the company at any time prior to maturity with
no prepayment penalties. This loan contains customary events of default relating to, among other things, payment defaults or breaches
of the terms of the loan. Upon the occurrence of an event of default, the lender may require immediate repayment of all amounts outstanding
under the note.
Under the terms of the PPP,
up to the entire amount of principal and accrued interest may be forgiven to the extent loan proceeds are used for qualifying expenses
as described in the CARES Act and applicable implementing guidance issued by the U.S. Small Business Administration (“SBA”)
under the PPP. The company partially used the loan amount for designated qualifying expenses and received notice from the SBA on June
30, 2021, that the company would not be required to repay $81,550 in proceeds. As a result, the company received partial forgiveness
of the PPP amounting to $80,594 in principal and $956 in interest which is reflected within PPP forgiveness and other income on the statements
of operations. During the six months ended June 30, 2020, the company paid the remaining balance of the loan in the aggregate of $23,553
in four equal payments, with loan formally repaid on April 20, 2022. As a result, as of September 30, 2022, no principal or interest
was outstanding on this loan.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
Premium Financing
On April 8, 2022, the company
entered into an agreement with Oakwood D&O Insurance to provide financing in an amount of $234,367 for the insurance premium associated
with two D&O policies. Both policies commenced March 12, 2022, and provided coverage for the next 12 months, expiring March 12, 2023.
The loan bears interest at a fixed rate of 5% per annum and required the company to prepay $58,932 and appears on the balance sheet as
a current asset. On April 12, 2022, the company commenced monthly principal and interest payments of $19,901, which was the first payment
of nine remaining months due of $175,435, the last payment of which is scheduled to be made on December 31, 2022. As of September 30,
2022, the outstanding balance on the note was $38,985 and was recorded as notes payable, a currently liability, in the company’s
condensed consolidated balance sheet.
Notes Payable Reconciliation
The following reconciles
notes payable as of September 30, 2022, and December 31, 2021:
| |
September 30, 2022 | | |
December 31, 2021 | |
Beginning balance | |
$ | 1,024,190 | | |
$ | 2,681,157 | |
Notes payable | |
| 175,435 | | |
| 117,209 | |
Accrued interest | |
| (640 | ) | |
| 1,385 | |
Payments on notes payable | |
| (460,002 | ) | |
| (1,646,513 | ) |
Extinguishment of debt | |
| - | | |
| (81,550 | ) |
Converted into common stock | |
| - | | |
| (47,498 | ) |
Total | |
| 738,985 | | |
| 1,024,190 | |
Less-Notes payable – current | |
| 738,985 | | |
| 1,024,190 | |
Notes payable – non-current | |
$ | - | | |
$ | - | |
Future principal payments
for the company’s Notes as of September 30, 2022, are as follows:
2022 | |
$ | 338,985 | |
2023 | |
| 400,000 | |
Thereafter | |
| | |
Total | |
$ | 738,985 | |
The company’s note
payable balance of $738,985 is due within the next twelve months, in accordance with the terms of note payable. $700,000 of the outstanding
notes payable balance at September 30, 2022 will be paid in seven equal installments of $100,000 over the next seven months, with the
final installment to paid on April 24, 2023.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
NOTE 4 – DEFERRED COMPENSATION
On May 24, 2019, the
company entered into the APA with AOS to acquire certain assets. As consideration for the APA, the company entered into a promissory
note issued to the shareholders of AOS for $2,500,000. The company also recorded a debt discount, which is reported on the balance
sheet as deferred compensation, in the amount of $2,500,000, in relation to the transaction which is being amortized over the life
of the loan as compensation expense. The amortization of deferred compensation for the nine months ended September 30, 2022, and
2021 was $416,666 and $625,000, respectively.
NOTE 5 – DUE TO RELATED PARTIES
It has come to the board’s
attention that on July 31, 2018, our now deceased CEO deposited $50,000 into the company’s account. Although it has been suggested
that the funds may have been intended for use toward Mr. Dearmin’s healthcare, the board does not know for certain what the purpose
of the funds were or the nature of any intended investment. Accordingly, the board is investigating the appropriate disposition of the
funds which will likely be to the estate of Mr. Dearmin. Until such a determination is made, the board does not intend to use these funds
for any corporate purpose. For reporting purposes, the company has treated the deposit as a due to related party.
NOTE 6 – STOCKHOLDERS’ EQUITY
Authorized Capital Stock
During the nine months ended
September 30, 2021, the company issued 7,056,250 shares of common stock in a private placement to accredited investors for $0.32 per
share or $2,258,000 of net cash proceeds, in the aggregate.
During the nine months ended
September 30, 2021, the company issued 158,329 shares of common stock upon the conversion of $47,499 of convertible notes (see Note 3).
During the nine months ended
September 30, 2021, the company issued 31,250 shares of common stock in relation to a restricted stock agreement with a value of $4,550.
During the nine months ended
September 30, 2021, the company issued 800,000 shares of common stock upon the exercise of 800,000 warrants at an exercise price of $0.07
a share.
During the nine months ended
September 30, 2021, the company issued 250,000 shares of common stock upon the exercise of 250,000 warrants at an exercise price of $0.06
a share.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
During the nine months ended
September 30, 2021, the company issued 259,741 shares of common stock upon the exercise of 500,000 options at an exercise price of $0.37
a share. This exercise was performed on a cashless basis.
During the nine months ended
September 30, 2021, the company issued 1,760,000 options to purchase common stock at an exercise price of $0.40 a share. The options
vest over a period of three years from the date of the amendment.
During the nine months ended
September 30, 2021, the company issued 4,054,665 shares of common stock in a private placement to accredited investors for $0.75 per
share or $3,041,000 of net cash proceeds, in the aggregate.
During the nine months ended
September 30, 2021, the company issued 50,000 shares of common stock upon the exercise of 50,000 warrants at an exercise price of $0.06
a share. During the nine months ended September 30, 2021, the company issued 100,000 shares of common stock upon the exercise of 100,000
warrants at an exercise price of $0.07 a share.
During the nine months ended
September 30, 2021, the company issued 200,000 shares of common stock upon the exercise of 200,000 warrants at an exercise price of $0.06
a share.
During the nine months ended
September 30, 2021, the company issued 125,000 shares of common stock upon the exercise of 125,000 warrants at an exercise price of $0.06
a share.
During the nine months ended
September 30, 2021, the company issued 60,000 shares of common stock upon the exercise of 60,000 warrants at an exercise price of $0.06
a share.
During the nine months ended
September 30, 2021, the company issued 65,000 shares of common stock upon the exercise of 65,000 warrants at an exercise price of $0.06
a share.
During the nine months ended
September 30, 2021, the company issued 475,000 shares of common stock with an exercise of 500,000 options. 25,000 shares of common stock
were withheld with the exercise. This exercise was performed on a cashless basis.
During the nine months ended
September 30, 2021, the company issued the company issued 482,143 shares of common stock with an exercise of 500,000 options. 17,857
shares of common stock were withheld with the exercise. This exercise was performed on a cashless basis
During the nine months ended
September 30, 2022, the company issued 130,417 shares of common stock for previously vested and expensed shares in relation to a restricted
stock agreement. For the nine months ended September 30, 2022, the Company recorded $0 in relation to these shares.
During the nine months ended September 30, 2022, the company issued
100,000 shares of common stock upon the exercise of 100,000 options at an exercise price of $0.13 a share. As a result, the company received
$13,000 in cash proceeds as part of the transaction.
During the nine months ended
September 30, 2022, the company issued 25,000 shares of common stock upon result of the two warrant exercises of 12,500 shares each, or
25,000 shares of common stock in the aggregate, at an exercise price of $0.05 a share. The company received $1,250 in cash proceeds as
part of the transaction.
Effective
August 1, 2022, the Company entered into an Executive Employment Agreement with Mr. Donaghey who
was appointed the Company’s Chief Financial Officer ("CFO"). As part of the Executive Employment Agreement, the
Company granted 1,000,000 options to purchase shares of common stock at an exercise price of $2.36 per share. The options vest over a
period of four years and expire ten years from the date of the grant. Mr. Donaghey was also granted 400,000 shares of restricted
to units as part of his Executive Employment Agreement (see “Share-Based Payments” below). Further, Mr. Donaghey forfeited
unvested options to purchase 950,000 shares of common stock which he had previously received for his service on the Company’s Board
of Advisors. The forfeiture of the unvested options resulted in the reversal of previously recorded stock-based compensation expense in
the amount of approximately $176,000.
As of nine months ended, September
30, 2022, the company recognized a subscription payable for $585,000 from the sale of common stock as a current liability on its balance
sheet, reflecting the receipt of $585,000 in cash proceeds as part of a pending private equity placement transaction.
During the nine months
ended September 30, 2022 and 2021, the company recognized stock-based compensation in the amount of $1,261,626 and $848,277, respectively.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
Preferred Stock
As of September 30, 2022,
and December 31, 2021, there were 13,602 shares of Series A Redeemable Convertible Preferred Stock (the “Series A Preferred Stock”)
issued and outstanding, respectively. The company has not paid the dividends commencing with the quarterly dividend due August 1, 2013.
Dividend arrearages as of June 30, 2022, including previously accrued dividends included in our balance sheet are approximately $314,546.
Our Board of Directors suspended the declaration of the dividend, commencing with the dividend payable as of February 1, 2015, since
we did not have a surplus (as such term is defined in the Delaware general corporation Law) as of December 31, 2014, until such time
as we have a surplus or net profits for a fiscal year.
Our Series A Preferred Stock
has a liquidation preference of $25.00 per Share. The Series A Preferred Stock bears dividends at the rate of 6.5% of the liquidation
preference per share per annum, which accrues from the date of issuance, and is payable quarterly. Dividends may be paid in: (i) cash,
(ii) shares of our common stock (valued for such purpose at 95% of the weighted average of the last sales prices of our common stock
for each of the trading days in the ten trading day period ending on the third trading day prior to the applicable dividend payment date),
provided that the issuance and/or resale of all such shares of our common stock are then covered by an effective registration statement
and the company’s common stock is listed on a U.S. national securities exchange or the Nasdaq Stock Market at the time of issuance
or (iii) any combination of the foregoing. If the company fails to make a dividend payment within five business days following a dividend
payment date, the dividend rate shall immediately and automatically increase by 1% from 6.5% of the liquidation preference per offered
share of Series A preferred stock to 7.5% of such liquidation preference. If a payment default shall occur on two consecutive dividend
payment dates, the dividend rate shall immediately and automatically increase to 10% of the liquidation preference for as long as such
payment default continues and shall immediately and automatically return to the Initial dividend rate at such time as the payment default
is no longer continuing.
Each share of Series A Preferred
Stock is convertible at any time at the option of the holder into a number of shares of common stock equal to the liquidation preference
(plus any unpaid dividends for periods prior to the dividend payment date immediately preceding the date of conversion by the holder)
divided by the conversion price (initially $12.00 per share, subject to adjustment in the event of a stock dividend or split, reorganization,
recapitalization or similar event). If the closing sale price of the common stock is greater than 140% of the conversion price on 20
out of 30 trading days, the company may redeem the Series A Preferred Stock in whole or in part at any time through October 31, 2010,
upon at least 30 days’ notice, at a redemption price, payable in cash, equal to 100% of the liquidation preference of the shares
to be redeemed, plus unpaid dividends thereon to, but excluding, the redemption date, subject to certain conditions. In addition, beginning
November 1, 2010, the company may redeem the Series A Preferred Stock in whole or in part, upon at least 30 days’ notice, at a
redemption price, payable in cash, equal to 100% of the liquidation preference of the Series A Preferred Stock to be redeemed, plus unpaid
dividends thereon to, but excluding, the redemption date, under certain conditions.
If a change of control occurs,
each holder of shares of Series A Convertible Preferred Stock that are outstanding immediately prior to the change of control shall have
the right to require the corporation to purchase, out of legally available funds, any outstanding shares of Series A Convertible Preferred
Stock at the defined purchase price. The purchase price is defined as: per share of Preferred Stock, 101% of the liquidation preference
thereof, plus all unpaid and accumulated dividends, if any, to the date of purchase thereof. The purchase price is payable, at the corporation’s
option, (x) in cash, (y) in shares of the common stock at a discount of 5% from the fair market value of Common Stock on the Purchase
Date (i.e. valued at a 95% discount of the Common Stock on the Purchase Date), or (z) any combination thereof.
If the Corporation pays all
or a portion of the Purchase Price in Common Stock, no fractional shares of Common Stock will be issued; instead, the company will round
the applicable number of shares of Common Stock up to the nearest whole number of shares; provided that the Corporation may pay the Purchase
Price (or a portion thereof), whether in cash or in shares of Common Stock, only if the Corporation has funds legally available for such
payment and may pay the Purchase Price (or a portion thereof) in shares of its Common Stock only if (i) the Common Stock is listed on
a U.S. national securities exchange or the Nasdaq Stock Market at the time of issuance and (ii) a shelf registration statement covering
the issuance by the Corporation and/or resales of the Common Stock issuable as payment of the Purchase Price is effective on the Payment
Date unless such shares are eligible for immediate resale in the public market by non-affiliates of the Corporation.
The company pays an annual
dividend on its preferred stock of approximately $34,000. For the nine months ended September 30, 2022 and 2021, the company has recorded
$25,004 and $25,504 respectively as preferred stock dividends on its condensed consolidated statements of operations in relation to its
annual dividend. Dividends on our Preferred Stock are payable quarterly on the first day of February, May, August and November, in cash
or shares of Common Stock, at our discretion.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
Share-Based Payments
Effective November 12, 2018,
the Board of Directors of Applied Energetics, Inc. adopted the 2018 Incentive Stock Plan. The plan provides for the allocation and issuance
of stock, restricted stock purchase offers and options (both incentive stock options and non-qualified stock options) to officers, directors,
employees and consultants of the company. The board reserved a total of 50,000,000 shares for possible issuance under the plan.
We have, from time to time,
also granted non-plan options to certain officers, directors, employees and consultants. Total stock-based compensation expense for grants
to officers, employees and consultants was $1,261,626 and $848,277 for the nine months ended September 30, 2022, and 2021, respectively,
which was charged to general and administrative expense.
Stock-based compensation
for the year ended December 31, 2021, was comprised of 140,000 shares under a restricted stock agreement the company entered into in
May of 2021. The restricted stock awards were valued at $84,000 of which the full $84,000 was recognized as of September 30, 2022. The
shares vest annually over two years with the first installment one year from the agreement; provided, however, if either party terminates
the agreement at any time prior to the last date of it ending, then the shares will vest, pro rata, for each month served since the most
recent prior annual vesting date.
As part of his Executive
Employment Agreement dated July 13, 2022 the company granted 400,000 shares issued as restricted stock units to the Chief Financial
Officer. The restricted stock units were valued at $928,000 of which $50,780 was recognized as of September 30, 2022. The shares
vest in equal annual installments over four years. If either party terminates the agreement at any time prior to the last date of it
ending, then the shares will vest, pro rata, for each month served since the most recent prior annual vesting date. The Restricted
Stock Units are issued pursuant to a Restricted Stock Unit Agreement, dated as of July 13, 2022.
Stock
based compensation for the nine months ended September 30, 2022, was comprised of 250,000 shares issued pursuant to the restricted stock
unit agreement, dated July 13, 2022. The restricted stock units were valued at $580,000 of which $42,297 was recognized as of September
30, 2022. The shares vest with 25% being vested at the end of year one and two respectively, with the remaining 50% being expensed at
the end of year three. If either party terminates the agreement at any time prior to the last date of it ending, then the shares will
vest, pro rata, for each month served since the most recent prior annual vesting date.
The $1,261,626 stock-based
compensation for the nine months ended September 30, 2022, was comprised of $930,077 option expense, $108,549 expense from the vesting
of the restricted stock and $223,000 was the amortization of 5,000,000 shares of stock valued at $0.4014 over three years for the acquisition
of assets of Applied Optical Sciences.
The company recognized no
related income tax benefit because our deferred tax assets are fully offset by a valuation allowance.
We determine the fair value
of option grant share-based awards at their grant date, using a Black-Scholes- Merton Option-Pricing Model.
As of September 30, 2022,
the company has $4,998,280 of unrecognized compensation cost related to unvested stock options granted and outstanding, net of estimated
forfeitures. The cost is expected to be recognized on a weighted average basis over a period of approximately six years.
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
The following table summarizes
the activity of our stock options for the nine-months ended September 30:
| |
Shares | | |
Weighted Average Exercise
Price | | |
Weighted Average Contractual
Term Outstanding | | |
Intrinsic Value | |
Outstanding at December 31, 2021 | |
| 28,415,000 | | |
$ | 0.1859 | | |
| 5.84 | | |
$ | 50,673,665 | |
Granted | |
| 2,390,000 | | |
| 2.2130 | | |
| 9.48 | | |
| 17,378,564 | |
Exercised | |
| (100,000 | ) | |
| (0.1300 | ) | |
| 6.09 | | |
| (961,438 | ) |
Forfeited or expired | |
| (7,950,000 | ) | |
| - | | |
| - | | |
| (75,400,831 | ) |
Outstanding at September 30, 2022 | |
| 22,755,000 | | |
| 0.3378 | | |
| 6.66 | | |
| 208,131,088 | |
| |
| | | |
| | | |
| | | |
| | |
Outstanding and exercisable at September 30, 2022 | |
| 20,308,888 | | |
| 0.1751 | | |
| 6.34 | | |
| 189,061,250 | |
We determine the fair value
of option grant share-based awards at their grant date, using a Black-Scholes- Merton Option-Pricing Model applying the assumptions in
the following table:
|
|
Nine-Months
Ended
September 30, |
|
|
|
2022 |
|
|
2021 |
|
Assumptions: |
|
|
|
|
|
|
Risk-free interest rate |
|
|
1.26-1.30 |
% |
|
|
.05-0.07 |
% |
Expected dividend yield |
|
|
0 |
% |
|
|
0 |
% |
Expected volatility |
|
|
126 |
% |
|
|
128-130 |
% |
Expected life (in years) |
|
|
5 |
|
|
|
2-3 |
|
The fair value of restricted
stock and restricted stock units was estimated using the closing price of our common stock on the date of award and fully recognized
upon vesting. Restricted stock activity for the nine months ended September 30, 2022, was as follows:
| |
Restricted Stock Outstanding | |
| |
Shares | | |
Weighted Average Fair Value per Share at Grant Date | |
| |
| | |
| |
Outstanding at December 31, 2021 | |
| 215,000 | | |
$ | 0.52 | |
Granted – restricted stock units and awards | |
| 650,000 | | |
| 2.32 | |
Granted – performance-based stock units | |
| - | | |
| - | |
Canceled | |
| - | | |
| - | |
Vested and converted to shares | |
| - | | |
| - | |
Outstanding at September 30, 2022 | |
| 865,000 | | |
$ | 1.8708 | |
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
As of September 30, 2022,
and December 31, 2021, there was $1,414,923 and $15,355 respectively in unrecognized stock-based compensation related to unvested restricted
stock agreements, net of estimated forfeitures.
As of September 30, 2022
and December 31, 2021, the company in aggregate recorded $1,561,000 and $1,338,000, respectively, in stock-based compensation related
to a lockup agreement on 5,000,000 shares of common stock in the acquisition of assets of AOS valued at $0.4014 per share, representing
the closing price on the date of the contract which is amortized over 36 months, of which, $223,000 and $501,750, respectively, was amortized
for the nine months ended September 30, 2022, and 2021.
Warrant stock activity for
the nine-months ended September 30, 2022, was as follows:
| |
Warrant Activity | |
| |
Shares | | |
Weighted Average Exercise Price | | |
Weighted Average remaining Contractual
Term (years) | |
Outstanding at December 31, 2021 | |
| 1,775,000 | | |
$ | 0.0599 | | |
| 7.43 | |
Granted | |
| - | | |
| - | | |
| - | |
Exercised | |
| (25,000 | ) | |
| 0.0500 | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Outstanding and exercisable at September
30, 2022 | |
| 1,750,000 | | |
$ | 0.0600 | | |
| 6.78 | |
| |
Warrants Outstanding | | |
Warrants Exercisable | |
Range of Exercise Prices | |
Shares Outstanding | | |
Weighted Avg. Remaining
Contractual Life in Years | | |
Weighted Avg. Exercise
Price | | |
Shares Exercisable | | |
Weighted Avg. Exercise
Price | |
$0.05 - $0.07 | |
| 1,750,000 | | |
| 0.01 | | |
$ | 0.0600 | | |
| 1,750,000 | | |
$ | 0.0600 | |
| |
| 1,750,000 | | |
| 0.01 | | |
$ | 0.0600 | | |
| 1,750,000 | | |
$ | 0.0600 | |
We determine the fair value
of option grant share-based awards at their grant date, using a Black-Scholes- Merton Option-Pricing Model applying the assumptions in
the following table:
| |
Nine-months Ended September 30, | |
| |
2022 | | |
2021 | |
Assumptions: | |
| | |
| |
Risk-free interest rate | |
| 0 | % | |
| 0 | % |
Expected dividend yield | |
| 0 | % | |
| 0 | % |
Expected volatility | |
| 0 | % | |
| 0 | % |
Expected life (in years) | |
| 0 | | |
| 0 | |
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
NOTE 7 – REVENUE RECOGNITION
The Company derives revenue
from technical research detailing the findings of its investigations to its customers under contract for specific projects.
Under Topic 606, revenue is recognized when control of promised goods and services is transferred to customers, and the amount of revenue
recognized reflects the consideration to which an entity expects to be entitled to in exchange for the goods and services transferred.
A performance obligation is a contractual promise to transfer a distinct good or service to the customer and is the unit of account under
Topic 606. The transaction price of a contract is allocated to distinct performance obligations and recognized as revenue when or as the
performance obligations are satisfied. The Company’s contracts require significant integrated services and are accounted for as
a single performance obligation, and revenue is recognized by the Company over the contract term at a fixed contract price.
Concentrations
During the nine months ended
September 30, 2022, the company earned revenue from two contracts with two separate customers. One customer accounted for $648,905 or
85% of revenue recognized during the period. As of September 30, 2022. The company has $219,618 of accounts receivable recorded as current
assets on the balance sheet. As of September 30, 2022, one customer accounted for $162,226 or 74% of accounts receivable. The company
had no revenue during the nine months ended, September 30, 2021.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Operating Leases
In March 2021, the company
signed a five-year lease for a 13,000 square foot laboratory/office space in Tucson. The initial base rent was $6.7626 per rentable square
foot for year one, and escalated to $9.2009 in year two, $11.4806 in year three, $13.1740 in year four and $14.9306 in year five, plus
certain operating expenses and taxes.
The company incurred lease
expense for its operating leases of $193,326 which was included in general and administrative expenses in the statements of operation
for the periods ended September 30, 2022. During the nine months ended September 30, 2022, the company made cash lease payments in the
amount of $166,501.
At September 30, 2022, we
had approximately $128,000 in future minimum lease payments due in less than a year. The below table presents the future minimum lease
payments due reconciled to lease liabilities.
| |
Operating Lease | |
For the fiscal years ending December 31, 2022: | |
| |
2022 | |
$ | 30,752 | |
2023 | |
| 143,325 | |
2024 | |
| 168,577 | |
2025 | |
| 191,779 | |
2026 | |
| 66,536 | |
Thereafter | |
| - | |
Total undiscounted lease payments | |
| 600,969 | |
Present value discount, less interest | |
| 71,512 | |
Lease Liability | |
$ | 529,426 | |
APPLIED ENERGETICS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
Guarantees
The company agrees to indemnify
its officers and directors for certain events or occurrences arising as a result of the officers or directors serving in such capacity.
The maximum amount of future payments that the company could be required to make under these indemnification agreements is unlimited.
However, the company maintains a director’s and officer’s liability insurance policy that limits its exposure and enables
it to recover a portion of any future amounts paid. As a result, it believes the estimated fair value of these indemnification agreements
is minimal because of its insurance coverage, and it has not recognized any liabilities for these agreements as of September 30, 2022 and
2021.
Litigation
On July 3, 2019, Gusrae, Kaplan
& Nusbaum and its partner, Ryan Whalen filed a complaint in the United States District Court for the Southern District of New York
against the company, its directors, officers, attorneys and a consultant. The action alleged libel, securities fraud and related claims.
The company filed a motion to dismiss the complaint on October 24, 2019. On December 13, 2019, Gusrae Kaplan and Mr. Whalen filed an opposition
to the company’s motion. On January 10, 2020, the company filed a reply brief. On August 5, 2021, the plaintiffs filed a Notice
of Voluntary Dismissal of the action without prejudice.
On January 15, 2021, the company
filed a complaint in the United States District Court, Southern District of New York, against Gusrae, Kaplan & Nusbaum and Ryan Whalen
for malpractice and breach of New York Rules of Professional Conduct by both parties as former counsel to the company. On May 28, 2021,
Gusrae, Kaplan & Nusbaum and Mr. Whalen filed a motion to dismiss the complaint. On June 25, 2021, the company filed an opposition
to the motion. On July 13, 2021, Gusrae Kaplan & Nusbaum and Mr. Whalen filed their reply brief. On March 30, 2022, United States
Magistrate Judge Debra Freeman signed an order denying the motion of GKN and Mr. Whalen to dismiss the company’s claim for malpractice
and for rescission of the shares-for-fees agreement under which GKN and Whalen received shares of the company’s common stock. The
motion was partially granted as to the separate claim for violation of NYRPC 1.7 and 1.8 because the court found that it was duplicative
of the malpractice claim. The parties are currently engaged in discovery. No trial date has been set.
On September 7, 2021, Gusrae
Kaplan & Nusbaum and its partner Ryan Whalen filed a complaint in the New York Supreme Court against the company, its directors,
officers, attorneys and a consultant, alleging a single claim for defamation per se based on the same conduct underlying their claim
of libel in their voluntarily dismissed federal court action. The company filed a motion to dismiss the complaint on October 29, 2021,
to which Gusrae Kaplan & Nusbaum and Mr. Whalen filed an opposition on January 13, 2022, and the company filed its reply brief on
February 17, 2022.
On May 23, 2022, the New York
Supreme Court held a hearing on the motion to dismiss, and Judge Hagler ruled from the bench, granting all defendants’, including
Applied Energetics’, motions to dismiss the claim, in its entirety, with prejudice. While he noted that defendants’ arguments
regarding the claim being time-barred and the court lacking personal jurisdiction over certain defendants may have merit, he elected not
to rule on those issues as he believed it appropriate to reach the merits. The judge declined to award sanctions requested by the defendants
in this claim. The plaintiffs have filed a notice of intent to appeal the dismissal but have not filed their actual appeal brief, which
is due on December 21, 2022.
As with any litigation, the
company cannot predict the outcome with certainty, but the company expects to provide further updates on the status of the litigation
as circumstances warrant.
We may, from time to time,
be involved in legal proceedings arising from the normal course of business.
NOTE 9 – SUBSEQUENT EVENTS
The company’s management
has evaluated subsequent events occurring after September 30, 2022, the date of our most recent balance sheet, through the date our financial
statements were issued.
Subsequent
to September 30, 2022, the Company received $2,931,000 in cash proceeds from a pending placement of common stock at a price of $2.20 per
share, as amended in November 2022 per agreement between the company and the investors.
As of October 20, 2022, the Company issued incentive stock options to purchase up to 50,000 shares of common stock to an employee. The
options are exercisable at a price of $2.30 per share.
As of November 4, 2022, the Company issued incentive stock options to purchase up
to 50,000 shares of common stock to an employee. The options are exercisable at a price of $2.24 per share.