NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE
A - THE COMPANY
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. (“Regenicin”). 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 original business was the development of a purification device. Such business was assigned to the Company’s
former management in July 2010.
The
Company adopted a new business plan and intended 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.
The
Company entered into a Know-How License and Stock Purchase Agreement (the “Know-How SPA”) with Lonza Walkersville,
Inc. (“Lonza Walkersville”) on July 21, 2010. Pursuant to the terms of the Know-How SPA, the Company paid Lonza Walkersville
$3,000,000 and, in exchange, the Company was to receive an exclusive license to use certain proprietary know-how and information
necessary to develop and seek approval by the U.S. Food and Drug Administration (“FDA”) for the commercial sale of
technology held by the Cutanogen Corporation (“Cutanogen”), a subsidiary of Lonza Walkersville. Additionally, pursuant
to the terms of the Know-How SPA, the Company was entitled to receive certain related assistance and support from Lonza Walkersville
upon payment of the $3,000,000. Under the Know-How SPA, once FDA approval was secured for the commercial sale of the technology,
the Company would be entitled to acquire Cutanogen, Lonza Walkersville’s subsidiary, for $2,000,000 in cash.
After
prolonged attempts to negotiate disputes with Lonza Walkersville failed, on September 30, 2013, the Company filed a lawsuit against
Lonza Walkersville, Lonza Group Ltd. and Lonza America, Inc. (“Lonza America”) in Fulton County Superior Court in
the State of Georgia.
On
November 7, 2014, the Company entered into an Asset Sale Agreement (the “Sale Agreement”) with Amarantus Bioscience
Holdings, Inc., (“Amarantus”). Under the Sale Agreement, the Company agreed to sell to Amarantus all of its rights
and claims in the litigation currently pending in the United States District Court for the District of New Jersey against Lonza
Walkersville and Lonza America, Inc. (the “Lonza Litigation”). This includes all of the Cutanogen intellectual property
rights and any Lonza manufacturing know-how technology. In addition, the Company agreed to sell the PermaDerm® trademark and
related intellectual property rights associated with it. The purchase price paid by Amarantus was: (i) $3,600,000 in cash, and
(ii) shares of common stock in Amarantus having a value of $3,000,000 at the date of the transaction. See Note D for a further
discussion.
The
Company is using the net proceeds of the transaction to fund development of cultured cell technology and to pursue approval of
the products through the U.S. Food and Drug Administration. We have been developing our own unique cultured skin substitute since
we received Lonza’s termination notice.
NOTE
B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation:
The
accompanying consolidated financial statements include the accounts of Regenicin and its wholly-owned subsidiary. All significant
inter-company balances and transactions have been eliminated.
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
cumulative losses of approximately $11.8 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, private sale of equity securities and sales
of its intangible assets. These conditions raise substantial doubt about the Company's ability to continue as a going concern.
The Company is currently using the proceeds from the Asset Sale to fund operations. Once the funds are exhausted, 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.
Intangible
assets:
As
discussed below in Note D, the Company sold its intangible assets on November 7, 2014. Intangible assets, which included purchased
licenses, patents and patent rights, were stated at cost and amortized using the straight-line method over their useful lives
based upon the pattern in which the expected benefits will be realized, or on a straight-line basis, whichever is greater. Costs
of internally developing intangibles (i.e. trademarks) are expensed as incurred and included in general and administrative expenses.
Research
and development:
Research
and development costs are charged to expense as incurred.
Income
per share:
Basic
income per share is computed by dividing the net income by the weighted average number of common shares outstanding during the
period. Diluted loss per share give 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 table summarizes the components
of the income per common share calculation:
|
Year Ended
September 30,
|
|
2016
|
|
2015
|
Income Per Common Share - Basic:
|
|
|
|
Net
income (loss) available to common stockholders
|
$
|
(1,160,896
|
)
|
|
$
|
171,799
|
|
Weighted-average
common shares outstanding
|
|
153,483,050
|
|
|
|
153,262,851
|
|
Basic
income (loss) per share
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
Income Per Common Share - Diluted:
|
|
|
|
|
|
|
|
Net
income (loss)
|
$
|
(1,160,896
|
)
|
|
$
|
171,799
|
|
Weighted-average
common shares outstanding
|
|
153,483,050
|
|
|
|
153,262,851
|
|
Convertible
preferred stock
|
|
-----
|
|
|
|
8,850,000
|
|
Stock
options
|
|
-----
|
|
|
|
1,500
|
|
Weighted-average
common shares outstanding and common share equivalents
|
|
153,483,050
|
|
|
|
162,114,351
|
|
Diluted
income (loss) per share
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
The
following securities have been excluded from the calculation as the exercise price was greater than the average market
price of the common shares:
|
2016
|
|
2015
|
Options
|
|
3,542,688
|
|
|
|
5,542,688
|
|
Warrants
|
|
722,500
|
|
|
|
3,611,167
|
|
The
following 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 loss incurred during 2016:
|
2016
|
Options
|
|
10,000,000
|
|
Convertible Preferred
Stock
|
|
8,850,000
|
|
Financial
Instruments and Fair Value Measurement:
The
Company measures fair value of its financial assets on a three-tier value hierarchy, which prioritizes the inputs, used in the
valuation methodologies in measuring fair value:
•
|
Level
1 - Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
•
|
Level
2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets;
quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices
that are observable or inputs that can be corroborated by observable market data for substantially the full term of the assets
or liabilities.
|
•
|
Level
3 - Unobservable inputs which are supported by little or no market activity.
|
The
fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs
when measuring fair value.
The
carrying value of cash, prepaid expenses and other current assets, accounts payable, accrued expenses and all loans and notes
payable in the Company’s consolidated balance sheets approximated their values as of and September 30, 2016 and 2015 due
to their short-term nature.
Common
stock of Amarantus represents equity investments in common stock that the Company classifies as available for sale. Such investments
are 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, are included in net income. Unrealized gains
and losses considered to be temporary are reported as other comprehensive income loss and are included in equity. Other than temporary
declines in the fair value of investment is 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 September 30, 2016 and 2015
is $7,500 and $300,000, respectively. The unrealized loss for the year ended September 30, 2016 was $292,500 and considered to
be an other than temporary decline in fair value. As such, the loss has been reported on the statement of operations for the year
ended September 30, 2016. During the fiscal year ended September 30, 2015, the Company recognized an other than temporary loss
on the stock in the amount of $2.7 million which was recognized in the statement of operations for that fiscal year.
Use
of Estimates:
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses
during the reporting period. Such estimation includes the selection of assumptions underlying the calculation of the
fair value of options. Actual results could differ from those estimates.
Stock-Based
Compensation:
The
Company accounts for stock-based compensation in accordance with FASB ASC 718, “
Compensation - Stock Compensation
.”
Under the fair value recognition provision of the ASC, stock-based compensation cost is estimated at the grant date based on the
fair value of the award. The Company estimates the fair value of stock options granted using the Black-Scholes-Merton option pricing
model.
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 market 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.
Income
Taxes:
The
Company accounts for income taxes in accordance with accounting guidance FASB ASC 740, "
Income Taxes
," which
requires that the Company recognize deferred tax liabilities and assets based on the differences between the financial statement
carrying amounts and the tax bases of assets and liabilities, using enacted tax rates in effect in the years the differences are
expected to reverse. Deferred income tax benefit (expense) results from the change in net deferred tax assets or deferred tax
liabilities. A valuation allowance is recorded when it is more likely than not that some or all deferred tax assets will not be
realized.
The
Company has adopted the provisions of FASB ASC 740-10-05 "
Accounting for Uncertainty in Income Taxes
." The ASC
clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements. The ASC
prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. The ASC provides guidance on de-recognition, classification,
interest and penalties, accounting in interim periods, disclosure, and transition.
Recently
Issued Accounting Pronouncements:
In
January 2016, the FASB issued 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 will no longer be 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. The new guidance on the classification and measurement will be effective for public business
entities in fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, and early
adoption is permitted. We will early adopt this guidance effective for the fiscal year beginning October 1, 2017.
In
February 2016, the FASB issued ASU 2016-02, Leases , (Topic 842). This new ASU represents a wholesale change to lease accounting
and introduces a lease model that brings most leases on the balance sheet. It also eliminates the required use of bright-line
tests in current U.S. GAAP for determining lease classification. This ASU is effective for annual periods beginning after December
15, 2018 (i.e., calendar periods beginning on January 1, 2019), and interim periods thereafter. Earlier application is permitted
for all entities. The Company is currently evaluating the impact of ASU 2016-02 on its consolidated financial statements.
In
March 2016, the FASB issued ASU No. 2016-09, Improvements to Employee Share-Based Payment Accounting, which is intended to simplify
the accounting and reporting for employee share-based payment transactions. The pronouncement is effective for interim and annual
periods beginning after December 31, 2016 with early adoption permitted. The adoption of this guidance is not expected to have
a material impact on the Company’s consolidated financial statements.
In
May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount
of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace
most existing revenue recognition guidance in GAAP when it becomes effective. In March 2016, the FASB issued ASU 2016-08,
Revenue from Contracts with Customers (Topic 606) - Principal versus Agent Considerations. This ASU is intended to clarify revenue
recognition accounting when a third party is involved in providing goods or services to a customer. In April 2016, the FASB issued ASU
2016-10, Revenue from Contracts with Customers (Topic 606) - Identifying Performance Obligations and Licensing. This ASU is intended
to clarify two aspects of Topic 606: identifying performance obligations and licensing implementation guidance. In May 2016, the
FASB issued ASU 2016-12, Revenue from Contracts with Customers (Topic 606) - Narrow-Scope Improvements and Practical Expedients.
This ASU amends certain aspects of ASU 2014-09, addresses certain implementation issues identified and clarifies the new revenue
standards’ core revenue recognition principles. The new standards will be effective for the Company on January 1, 2018 and
early adoption is permitted on the original effective date of January 1, 2017. The standard permits the use of either the retrospective
or cumulative effect transition method. The Company is evaluating the effect that new standards will have on its consolidated
financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect
of this standard on its Consolidated Financial Statements and its ongoing financial reporting.
In February 2015, the FASB issued ASU 2015-02,
Consolidation
(Topic 810) (“ASU 2015-02”), to address financial reporting considerations for the evaluation
as to the requirement to consolidate certain legal entities. ASU 2015-02 is effective for fiscal years and for interim periods
within those fiscal years beginning after December 15, 2015. We are evaluating the impact of ASU 2015-02 and if early adoption
is appropriate in future reporting periods.
In April 2015, the FASB issued ASU 2015-03,
Interest—Imputation of Interest (Subtopic 835-30)
(“ASU 2015-03”), as part of the initiative to reduce
complexity in accounting standards. The update requires that debt issuance costs related to a recognized debt liability be presented
in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. ASU
2015-03 is effective for annual periods beginning after December 15, 2015 and for interim periods within those fiscal years.
In November 2015, the FASB issued ASU 2015-17,
Balance Sheet Classification of Deferred Taxes
(“ASU 2015-17”), which requires entities to present deferred
tax assets and deferred tax liabilities as noncurrent in a classified balance sheet. The ASU simplifies the current guidance in
ASC Topic 740,
Income Taxes
, which requires entities to separately present deferred tax assets and liabilities as current
and noncurrent in a classified balance sheet. ASU 2015-17 is effective for fiscal years beginning after December 15, 2016,
and interim periods within those annual periods. Early adoption is permitted for all entities as of the beginning of an interim
or annual reporting period. We do not expect the impact of ASU 2015-17 to be material to our consolidated financial statements.
All
other 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 condensed financial statements of the Company.
NOTE
C - Immaterial Error Correction
During
the fourth quarter of 2016, the Company identified an error in the recording of accrued dividends on the Series A
Convertible Preferred Stock. An immaterial error correction was made in the consolidated balance sheet at September 30, 2015
and in the consolidated statements of changes in Stockholders’ Equity as of October 1, 2014. Current liabilities in the
consolidated balance sheet at September 30, 2015 was decreased by $322,042, with a corresponding increase made to additional
paid-in capital representing the reversal of accrued dividends of $251,242 as of September 30, 2014 plus reversal of $70,800
accrued during the year ended September 30, 2015. This immaterial error correction had no impact on the accumulated deficit,
consolidated statements of operation, the computations of basic and diluted earnings per share, or the consolidated
statements of cash flows for the years ended September 30, 2016 or 2015 or for the interim periods during those
years.
NOTE
D - SALE OF ASSET
On
November 7, 2014, the Company entered into a Sale Agreement, as amended on January 30, 2015, with Amarantus, Clark Corporate Law
Group LLP ("CCLG") and Gordon & Rees, LLP (“Gordon & Rees”). Under the Sale Agreement, the Company
agreed to sell to Amarantus all of its rights and claims in the Lonza Litigation. These include all of the Cutanogen intellectual
property rights and any Lonza manufacturing know-how technology. In addition, the Company had agreed to sell its PermaDerm®
trademark and related intellectual property rights associated with it. The purchase price paid by Amarantus was: (i) $3,600,000
in cash, and (ii) shares of common stock in Amarantus having a value of $3,000,000. A portion of the cash purchase price was used
to repay debt. The final payment of $2,500,000 was received on February 24, 2015.
During
fiscal 2015, the Company recorded a gain on sale of assets in the amount of $6,604,431. In addition, as a result of the Sale Agreement,
the Company determined that it was no longer liable for accounts payable to Lonza in the amount of $973,374. The liability was
reversed and is included in other operating income in fiscal 2015.
The
Company also granted to Amarantus an exclusive five (5) year option to license any engineered skin designed for the treatment
of patients designated as severely burned by the FDA developed by the Company. Amarantus can exercise this option at a cost of
$10,000,000 plus a royalty of 5% on gross revenues in excess of $150 million.
NOTE
E – DUE FROM RELATED PARTY
The
Company expects to purchase “Closed Herd” collagen from Pure Med Farma, LLC (“PureMed”), a development
stage company in which the company’s CEO and CFO are member - owners. The Company and Pure Med entered into a three year
supply agreement on October 16, 2016 naming Pure Med as the exclusive provider of collagen to the Company. The Company has agreed
to assist PureMed by providing consultants to work on certain tasks in order to gain FDA approval. Such consultants’ costs
would be reimbursed by PureMed. For the year ended September 30, 2016, the Company paid consultants on behalf of PureMed in the
amount of $64,622. Interest on these advances has been accrued at 8% and amounted to $2,646 at September 30, 2016.
On
December 15, 2016, PureMed issued a note in the amount of $64,622 representing the advances for consultants and other costs through
that date. Under the terms of the note, interest will accrue at 8% per annum. The balance of the note plus accrued interest is
payable or before December 15, 2017. Additionally, the note provides the Company with the option to convert up $42,500 of the
balance owed into 17 Membership Interest Units of PureMed at a conversion price of $2,500 per unit. The note is collateralized
by PureMed’s assets.
NOTE
F - ACCRUED EXPENSES
Accrued
expenses consisted of the following:
|
2016
|
|
2015
|
Registration
penalty
|
$
|
—
|
|
|
$
|
250,203
|
|
Professional
fees
|
|
156,007
|
|
|
|
177,090
|
|
Interest
|
|
74,890
|
|
|
|
57,342
|
|
|
$
|
230,897
|
|
|
$
|
484,635
|
|
In
Fiscal 2016, management determined that certain accruals on the balance sheet for over six years totaling $416,063 were no longer
due and payable. This amount has been reversed and is included in operating expenses as an item of income.
NOTE
G - 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 September 30, 2016
and 2015, the loan payable totaled $10,000.
Loans
Payable - Related Parties:
During
the year ended September 30, 2015, the Company recorded expenses that were paid directly by Randall McCoy, the Company’s
Chief Executive Officer in prior years and were submitted for reimbursement in the amount of $95,000. During fiscal 2016 the Company
repaid $81,991 of this loan. At September 30, 2016 and 2015, the outstanding balance was $13,009 and $95,000, respectively. The
loan does not bear interest and is due on demand.
During
the year ended December 31, 2015, $15,500 of Company expenses were paid directly by John Weber, the Company’s Chief Financial
Officer and were submitted for reimbursement and were repaid during fiscal 2016.
NOTE
H - NOTES PAYABLE
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, which correlated to an effective rate of 31.23%. Additional interest
of 10% will be charged on any late payments. The note was not paid at the maturity date and the Company is incurring additional
interest described above. At both September 30, 2016 and 2015, the Note balance was $175,000. Accrued interest was $74,890 and
$57,342 at September 30, 2016 and 2015, respectively, which is included in accrued expenses on the accompanying consolidated balance
sheets.
In
May 2013, the Company issued a convertible promissory note totaling $25,000 to an individual. The note bore interest at the rate
of 8% per annum and was due in November 2013. The note and accrued interest thereon were convertible into shares of common stock
at the rate of $0.05 per share and automatically converted on the maturity date unless paid sooner by the Company. The Company
did not record a discount for the conversion feature as the conversion price was greater than the price of the common stock on
the issuance date. At maturity, the principal and interest were scheduled to convert to 520,055 shares of common stock but the
individual waived the conversion of the principal and accrued interest. In February 2015 the note was repaid in full.
In
August 2013, the Company issued convertible promissory notes totaling $250,000 to two individuals. The notes bore interest at
the rate of 8% per annum and were due in August 2014. The principal and accrued interest thereon were convertible into shares
of common stock at the rate of $0.03 per share and automatically convert on the maturity dates unless paid sooner by the Company.
The Company did not record discounts for the conversion features as the conversion prices were greater than the prices of the
common stock on the issuance dates. At maturity, the principal and interest were scheduled to automatically convert into 4,500,000
shares of common stock but the individuals waived the conversion of the principal and accrued interest. In February 2015 the notes
were repaid in full.
The
Company held a convertible promissory note that was paid in full during the year ended September 30, 2015 and a convertible promissory
note that was converted into common stock during the year ended September 30, 2015. The conversion features contained in the promissory
notes were considered embedded derivatives. Upon conversion and payment of the notes, losses on the derivatives were recognized
and included in other income (expense) on the statement of operations for the year ended September 30, 2015 in the amount of $528,230.
NOTE I
- 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 employee of the Company is an owner of
CPR. No rent is charged for either premise.
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 E regarding amounts due from related party and Note G for loans payable to related parties.
NOTE J
- INCOME TAXES
The
Company did not incur current tax expense for year ended September 30, 2016. The provision for income taxes of $2,829,000 for
the year ended September 31, 2015, represents deferred taxes.
At
September 30, 2016, the Company had available approximately $4.1 million of net operating loss carry forwards which expire in
the years 2029 through 2035. However, the use of the net operating loss carryforwards generated prior to September 30, 2011
totaling $0.7 million is limited under Section 382 of the Internal Revenue Code. Section 382 of the Internal Revenue Code of 1986,
as amended (the Code), imposes an annual limitation on the amount of taxable income that may be offset by a corporation’s
NOLs if the corporation experiences an “ownership change” as defined in Section 382 of the Code.
Significant
components of the Company’s deferred tax assets at September 30, 2016 and 2015 are as follows:
|
2016
|
|
2015
|
Net operating
loss carry forwards
|
$
|
1,630,872
|
|
|
$
|
2,574,628
|
|
Unrealized loss
|
|
1,197,000
|
|
|
|
1,080,000
|
|
Stock based compensation
|
|
40,104
|
|
|
|
227,201
|
|
Accrued
expenses
|
|
424,544
|
|
|
|
355,265
|
|
Total deferred tax
assets
|
|
3,292,520
|
|
|
|
4,237,094
|
|
Valuation
allowance
|
|
(3,292,520
|
)
|
|
|
(4,237,094
|
)
|
Net
deferred tax assets
|
$
|
—
|
|
|
$
|
—
|
|
Due
to the uncertainty of their realization, a valuation allowance has been established for all of the income tax benefit for these
deferred tax assets.
The
following is a reconciliation of the Company’s income tax rate using the federal statutory rate to the actual income tax
rate as of September 30, 2016 and 2015:
|
2016
|
|
2015
|
Federal
tax rate
|
|
34
|
%
|
|
|
34
|
%
|
Effect of state taxes
|
|
6
|
%
|
|
|
6
|
%
|
Adjustment of valuation
allowance
|
|
40
|
%
|
|
|
92
|
%
|
Permanent differences
|
|
—
|
%
|
|
|
7
|
%
|
Net
operating loss carry forward
|
|
—
|
%
|
|
|
(47
|
)%
|
Total
|
|
0
|
%
|
|
|
92
|
%
|
At
September 30, 2016 and 2015, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations
were required. The Company does not expect that its unrecognized tax benefits will materially increase within the next twelve
months. The Company recognizes interest and penalties related to uncertain tax positions in general and administrative expense.
As of September 30, 2016 and 2015 the Company has not recorded any provisions for accrued interest and penalties related to uncertain
tax positions.
The
Company files its federal income tax returns under a statute of limitations. The 2013 through 2016 tax years generally remain
subject to examination by federal tax authorities.
NOTE
K - STOCKHOLDERS’ DEFICIENCY
Preferred
Stock:
Series
A
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 September 30, 2016 and 2015 plus dividends in arrears as per below). Each share
of Preferred Stock has a stated value of $1 and was convertible into shares of the Company’s common stock at the rate of
10 for 1.
The
dividends are cumulative commencing on the issue date when and if declared by the Board of Directors. As of September 30, 2016
and 2015, dividends in arrears were $393,037 ($.44 per share) and $322,042 ($.36 per share), respectively.
At
both September 30, 2016 and 2015, 885,000 shares of Series A Preferred were outstanding.
Series
B
On
January 23, 2012, the Company designated a new class of preferred stock called Series B Convertible Preferred Stock (“Series
B Preferred”). Four million shares 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 Convertible Preferred Stock, 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 September 30, 2016, and 2015 no shares of Series B Preferred are
outstanding.
Common
Stock Issuances:
2015
Transactions
|
1.
|
The Company issued
7,920,291 shares of its common stock for the conversion of principal and accreted interest owed to a lender. $7,920 was credited
to common stock and $3,171 to additional paid in capital.
|
|
2.
|
The Company issued
10,392,967 shares of its common stock that had previously been classified as common stock to be issued upon conversion of
principal and accrued interest owed to lenders. $10,393 was credited to common stock and $391,649 was credited to additional
paid in capital with a corresponding decrease in “common stock to be issued”.
|
2010
Incentive Plan
:
On
December 15, 2010, the board of directors approved the Regenicin, Inc. 2010 Incentive Plan (the “Plan”). The Plan
provides for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock,
stock units, performance shares and performance units to the Company’s employees, officers, directors and consultants, including
incentive stock options, non-qualified stock options, restricted stock, and other benefits. The Plan provides for the issuance
of up to 4,428,360 shares of the Company’s common stock.
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 on December 22, 2015. Effective as of the expiration date,
the Company extended the term of those options to December 31, 2018. 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 $67,895 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 208%, risk free rate of 1.31% and expected term of 3.03 years.
On
January 15, 2015, the Company entered into a stock option agreement with an officer of the Company. The agreement grants the Officer
an option to purchase 10 million shares of common stock at $0.02 per share. The agreement expires on January 15, 2019. The options
were valued utilizing the Black-Scholes option pricing model with the following assumptions: exercise price: $0.02; expected volatility:
22.16%; risk-free rate: .75%; expected term: 3 years. The grant date fair value per share was $0.003 and the options vest immediately.
Expected
life is determined using the “simplified method” permitted by Staff Accounting Bulletin No. 107. The stock volatility
factor is based on the Nasdaq Biotechnology Index. The Company did not use the volatility rate for Company’s common stock
as the Company’s common stock had not been trading for the sufficient length of time to accurately compute its volatility
when these options were issued.
Stock
based compensation amounted to $67,895 and $32,365 for the years ended September 30, 2016 and 2015, respectively.
Option
activity for 2015 and 2016 is summarized as follows:
|
|
|
|
Weighted
|
|
|
|
|
Average
|
|
|
Options
|
|
Exercise
Price
|
|
Options
outstanding, October 1, 2015
|
|
|
|
5,542,688
|
|
|
$
|
0.19
|
|
|
Granted
|
|
|
|
10,000,000
|
|
|
$
|
0.02
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
Options
outstanding, September 30, 2015
|
|
|
|
15,542,688
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
2,000,000
|
|
|
|
.46
|
|
|
Options
outstanding, September 30, 2016
|
|
|
|
13,542,688
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate
intrinsic value
|
|
|
$
|
216,359
|
|
|
|
|
|
The
aggregate intrinsic value was calculated based on the positive difference between the closing market price of the Company’s
Common Stock and the exercise price of the underlying options.
The
following table summarizes information regarding stock options outstanding at September 30, 2016:
|
|
|
|
Weighted
Average Remaining
|
|
Options
Exercisable Weighted Average
|
Ranges
of prices
|
|
Number
Outstanding
|
|
Contractual
Life
|
|
Exercise
Price
|
|
Number
Exercisable
|
|
Exercise
Price
|
$
|
0.020
|
|
|
|
10,000,000
|
|
|
|
2.29
|
|
|
$
|
0.020
|
|
|
|
10,000,000
|
|
|
$
|
0.020
|
|
$
|
0.035
|
|
|
|
3,542,688
|
|
|
|
2.22
|
|
|
$
|
0.035
|
|
|
|
3,542,688
|
|
|
$
|
0.035
|
|
|
$0.020-$0.035
|
|
|
|
13,542,688
|
|
|
|
2.27
|
|
|
$
|
0.024
|
|
|
|
13,542,688
|
|
|
$
|
0.024
|
|
As
of September 30, 2016, there was no unrecognized compensation cost related to non-vested options granted.
Warrants:
A
summary of the warrants outstanding at September 30, 2016 and 2015 is as follows
:
|
|
Exercise
|
|
Expiration
|
Warrants
|
|
Price
|
|
Date
|
|
50,000
|
|
|
|
Various
|
|
|
|
2018
|
|
|
672,500
|
|
|
$
|
0.15
|
|
|
|
2018
|
|
|
722,500
|
|
|
|
|
|
|
|
|
|
No
warrants were issued or exercised during the years ended September 30, 2016 and 2015.
NOTE
L - SUBSEQUENT EVENTS
Management
has evaluated subsequent events and except as provided in Note E, there are no additional subsequent events through the date of
this filing.