REGI
U.S., INC.
CONSOLIDATED
BALANCE SHEETS
|
|
October
31, 2019
(Unaudited)
|
|
|
April
30, 2019
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
325,446
|
|
|
$
|
19,044
|
|
Accounts
receivable
|
|
|
6,250
|
|
|
|
10,000
|
|
Prepaid
expenses
|
|
|
16,540
|
|
|
|
8,683
|
|
Other
receivables, net of allowance for uncollectible accounts
|
|
|
4,675
|
|
|
|
4,675
|
|
TOTAL
CURRENT ASSETS
|
|
|
352,911
|
|
|
|
42,402
|
|
Furniture
and equipment, net
|
|
|
104,105
|
|
|
|
20,968
|
|
TOTAL
ASSETS
|
|
$
|
457,016
|
|
|
$
|
63,370
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities
|
|
$
|
888,833
|
|
|
$
|
769,454
|
|
Due
to related parties
|
|
|
53,099
|
|
|
|
53,099
|
|
Deferred
revenue
|
|
|
22,500
|
|
|
|
25,000
|
|
Derivative
liability, net of unamortized discount of $Nil and $59,368, respectively
|
|
|
-
|
|
|
|
306,696
|
|
Convertible
promissory notes, current portion - net of unamortized discount of $25,600 and $160,065, respectively
|
|
|
877,672
|
|
|
|
1,087,613
|
|
Other
notes payable, current portion
|
|
|
44,658
|
|
|
|
25,000
|
|
TOTAL
CURRENT LIABILITIES
|
|
|
1,886,762
|
|
|
|
2,266,862
|
|
LONG-TERM
LIABILITIES:
|
|
|
|
|
|
|
|
|
Convertible
promissory notes – long term portion, net of unamortized discount of $99,347 and $5,570, respectively
|
|
|
742,446
|
|
|
|
415,792
|
|
Other
notes payable, long term portion
|
|
|
309,821
|
|
|
|
15,969
|
|
TOTAL
LONG-TERM LIABILITIES
|
|
|
1,052,267
|
|
|
|
431,761
|
|
TOTAL
LIABILITIES
|
|
|
2,939,027
|
|
|
|
2,698,623
|
|
COMMITMENTS
AND CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
STOCKHOLDERS’
EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
Common
Stock, no par value; unlimited shares authorized; 110,568,908 and 108,911,309 shares issued and outstanding, respectively
|
|
|
24,537,335
|
|
|
|
24,091,017
|
|
Returnable
shares issued Nil and 2,000,000 shares, respectively
|
|
|
-
|
|
|
|
(114,000
|
)
|
Shares
to be issued
|
|
|
264,830
|
|
|
|
19,117
|
|
Accumulated
deficit
|
|
|
(26,976,186
|
)
|
|
|
(26,323,395
|
)
|
Accumulated
other comprehensive loss
|
|
|
(362,775
|
)
|
|
|
(362,775
|
)
|
TOTAL
REGI US, Inc. stockholders’ deficit
|
|
|
(2,536,796
|
)
|
|
|
(2,690,036
|
)
|
Non-controlling
interest
|
|
|
54,783
|
|
|
|
54,783
|
|
TOTAL
STOCKHOLDERS’ DEFICIT
|
|
|
(2,482,013
|
)
|
|
|
(2,635,253
|
)
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
$
|
457,016
|
|
|
$
|
63,370
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
REGI
U.S., INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
|
|
Three
months ended October 31,
|
|
|
Six
months ended October 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
TOTAL
REVENUE FROM SALES
|
|
$
|
-
|
|
|
$
|
40,000
|
|
|
$
|
25,000
|
|
|
$
|
40,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting
and legal
|
|
|
17,654
|
|
|
|
25,233
|
|
|
|
47,854
|
|
|
|
45,954
|
|
Consulting
and management
|
|
|
1,253
|
|
|
|
69,623
|
|
|
|
163,274
|
|
|
|
166,537
|
|
Stockholder
relations
|
|
|
11,479
|
|
|
|
16,733
|
|
|
|
55,206
|
|
|
|
37,343
|
|
Depreciation
and amortization
|
|
|
2,364
|
|
|
|
1,552
|
|
|
|
5,003
|
|
|
|
3,103
|
|
Stock-based
compensation
|
|
|
149,877
|
|
|
|
-
|
|
|
|
197,961
|
|
|
|
-
|
|
General
and administrative expenses
|
|
|
29,793
|
|
|
|
8,290
|
|
|
|
53,674
|
|
|
|
30,015
|
|
Research
and development
|
|
|
62,091
|
|
|
|
121,050
|
|
|
|
191,709
|
|
|
|
241,408
|
|
TOTAL
OPERATING EXPENSES
|
|
|
274,511
|
|
|
|
242,481
|
|
|
|
714,681
|
|
|
|
524,360
|
|
LOSS
FROM OPERATIONS
|
|
|
(274,511
|
)
|
|
|
(202,481
|
)
|
|
|
(689,681
|
)
|
|
|
(484,360
|
)
|
OTHER
INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(30,136
|
)
|
|
|
(162,115
|
)
|
|
|
(63,197
|
)
|
|
|
(315,178
|
)
|
Interest
expense, related party
|
|
|
(25,477
|
)
|
|
|
-
|
|
|
|
(49,985
|
)
|
|
|
-
|
|
Amortization
of derivative and debt discount
|
|
|
(61,311
|
)
|
|
|
-
|
|
|
|
(177,094
|
)
|
|
|
-
|
|
Gain
on settlement of debt
|
|
|
-
|
|
|
|
7,217
|
|
|
|
-
|
|
|
|
7,217
|
|
Gain
on change in fair value of derivative liability
|
|
|
-
|
|
|
|
-
|
|
|
|
327,166
|
|
|
|
-
|
|
Miscellaneous
revenue
|
|
|
-
|
|
|
|
15,000
|
|
|
|
-
|
|
|
|
15,000
|
|
TOTAL
OTHER INCOME (EXPENSE)
|
|
|
(116,924
|
)
|
|
|
(139,898
|
)
|
|
|
36,890
|
|
|
|
(292,961
|
)
|
NET
LOSS
|
|
$
|
(391,435
|
)
|
|
$
|
(342,379
|
)
|
|
$
|
(652,791
|
)
|
|
$
|
(777,321
|
)
|
Loss
per share – basic and diluted
|
|
$
|
(0.004
|
)
|
|
$
|
(0.003
|
)
|
|
$
|
(0.006
|
)
|
|
$
|
(0.008
|
)
|
Weighted
average number of common shares outstanding – basic and diluted
|
|
|
108,348,304
|
|
|
|
100,991,028
|
|
|
|
108,033,606
|
|
|
|
100,391,218
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
REGI
U.S., INC.
CONSOLIDATED
STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (Unaudited)
For
the six months ended October 31, 2019 and 2018
|
|
Common
shares
|
|
|
Capital
|
|
|
Returnable
shares
|
|
|
Shares
to be issued
|
|
|
Retained
deficit
|
|
|
Accumulated
Other Comprehensive loss
|
|
|
Total
Stockholders’ Deficit
|
|
|
Non-
controlling interest
|
|
|
Total
|
|
Balance
at April 30, 2018
|
|
|
99,698,583
|
|
|
$
|
22,956,578
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(24,063,399
|
)
|
|
$
|
(358,675
|
)
|
|
$
|
(1,465,496
|
)
|
|
$
|
54,783
|
|
|
$
|
(1,410,713
|
)
|
Net
loss
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(434,942
|
)
|
|
|
|
|
|
|
(434,942
|
)
|
|
|
|
|
|
|
(434,942
|
)
|
Shares
issued for debt conversion
|
|
|
129,672
|
|
|
|
12,963
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
12,963
|
|
|
|
|
|
|
|
12,963
|
|
Beneficial
conversion feature
|
|
|
|
|
|
|
5,850
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
5,850
|
|
|
|
|
|
|
|
5,850
|
|
Balance
at July 31, 2018
|
|
|
99,828,255
|
|
|
$
|
22,975,391
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(24,498,341
|
)
|
|
$
|
(358,675
|
)
|
|
$
|
(1,881,625
|
)
|
|
$
|
54,783
|
|
|
$
|
(1,826,842
|
)
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(342,379
|
)
|
|
|
-
|
|
|
|
(342,379
|
)
|
|
|
-
|
|
|
|
(342,379
|
)
|
Shares
issued for debt conversion
|
|
|
737,189
|
|
|
|
63,275
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
63,275
|
|
|
|
-
|
|
|
|
63,275
|
|
Shares
issued for debt conversion, related parties
|
|
|
1,200,000
|
|
|
|
120,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
120,000
|
|
|
|
-
|
|
|
|
120,000
|
|
Balance
at October 31, 2018
|
|
|
101,765,444
|
|
|
$
|
23,158,666
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(24,840,720
|
)
|
|
$
|
(358,675
|
)
|
|
$
|
(2,040,729
|
)
|
|
$
|
54,783
|
|
|
$
|
(1,985,946
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at April 30, 2019
|
|
|
108,911,309
|
|
|
$
|
24,091,017
|
|
|
$
|
(114,000
|
)
|
|
$
|
19,117
|
|
|
$
|
(26,323,395
|
)
|
|
$
|
(362,775
|
)
|
|
$
|
(2,690,036
|
)
|
|
|
54,783
|
|
|
$
|
(2,635,253
|
)
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(261,356
|
)
|
|
|
-
|
|
|
|
(261,356
|
)
|
|
|
-
|
|
|
|
(261,356
|
)
|
Share
based compensation
|
|
|
-
|
|
|
|
48,084
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
48,084
|
|
|
|
-
|
|
|
|
48,084
|
|
Shares
issued for common shares and warrants
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
20,000
|
|
|
|
-
|
|
|
|
20,000
|
|
Shares
issued for debt conversion
|
|
|
156,432
|
|
|
|
24,566
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
24,566
|
|
|
|
-
|
|
|
|
24,566
|
|
Beneficial
conversion feature
|
|
|
-
|
|
|
|
30,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
|
|
-
|
|
|
|
30,000
|
|
Shares
to be issued
|
|
|
251,167
|
|
|
|
19,117
|
|
|
|
-
|
|
|
|
(8,737
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
10,380
|
|
|
|
-
|
|
|
|
10,380
|
|
Returnable
shares cancelled
|
|
|
(2,000,000
|
)
|
|
|
(114,000
|
)
|
|
|
114,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance
at July 31, 2019
|
|
|
107,318,908
|
|
|
$
|
24,098,784
|
|
|
$
|
-
|
|
|
$
|
30,380
|
|
|
$
|
(26,584,751
|
)
|
|
$
|
(362,775
|
)
|
|
$
|
(2,818,362
|
)
|
|
|
54,783
|
|
|
$
|
(2,763,579
|
)
|
Net
loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(391,435
|
)
|
|
|
-
|
|
|
|
(391,435
|
)
|
|
|
-
|
|
|
|
(391,435
|
)
|
Share
based compensation
|
|
|
-
|
|
|
|
149,877
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
149,877
|
|
|
|
-
|
|
|
|
149,877
|
|
Shares
issued for common shares and warrants
|
|
|
2,400,000
|
|
|
|
120,000
|
|
|
|
|
|
|
|
264,830
|
|
|
|
-
|
|
|
|
-
|
|
|
|
384,830
|
|
|
|
-
|
|
|
|
384,830
|
|
Shares
issued for debt conversion
|
|
|
550,000
|
|
|
|
63,000
|
|
|
|
-
|
|
|
|
(30,380
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
32,620
|
|
|
|
-
|
|
|
|
32,620
|
|
Shares
issued for accrued liabilities
|
|
|
300,000
|
|
|
|
19,740
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
19,740
|
|
|
|
-
|
|
|
|
19,740
|
|
Beneficial
conversion feature
|
|
|
-
|
|
|
|
85,934
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
85,934
|
|
|
|
-
|
|
|
|
85,934
|
|
Balance
at October 31, 2019
|
|
|
110,568,908
|
|
|
$
|
24,537,335
|
|
|
$
|
-
|
|
|
$
|
264,830
|
|
|
$
|
(26,976,186
|
)
|
|
$
|
(362,775
|
)
|
|
$
|
(2,536,796
|
)
|
|
$
|
54,783
|
|
|
$
|
(2,482,013
|
)
|
The
accompanying notes are an integral part of these consolidated financial statements.
REGI
U.S., INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)
|
|
For
the six months ended
|
|
|
|
October
31, 2019
|
|
|
October
31, 2018
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(652,791
|
)
|
|
$
|
(777,321
|
)
|
Adjustments
to reconcile net loss to cash used by operating activities
|
|
|
|
|
|
|
|
|
Amortization
of debt discount and promissory note fees
|
|
|
177,094
|
|
|
|
225,199
|
|
Change
in fair value of derivative liability
|
|
|
(327,166
|
)
|
|
|
|
|
Gain
recognized on donated equipment
|
|
|
-
|
|
|
|
(15,000
|
)
|
Depreciation
|
|
|
5,003
|
|
|
|
3,103
|
|
Share
based compensation
|
|
|
197,961
|
|
|
|
|
|
Convertible
promissory notes issued for services
|
|
|
|
|
|
|
16,357
|
|
Convertible
promissory notes, related party issued for services
|
|
|
75,000
|
|
|
|
79,332
|
|
Changes
in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid
expenses
|
|
|
(7,857
|
)
|
|
|
7,776
|
|
Accounts
receivable and other current assets
|
|
|
3,750
|
|
|
|
-
|
|
Accounts
payable, accrued interest and other accrued liabilities
|
|
|
162,938
|
|
|
|
287,171
|
|
Accrued
interest
|
|
|
89,601
|
|
|
|
-
|
|
Deferred
revenue
|
|
|
(2,500
|
)
|
|
|
-
|
|
Due
to related parties
|
|
|
-
|
|
|
|
(11,539
|
)
|
Net
cash used by operating activities
|
|
|
(278,968
|
)
|
|
|
(184,922
|
)
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds
(repayment) from promissory note, related party
|
|
|
225,370
|
|
|
|
(492
|
)
|
Proceeds
from subscription of common stock
|
|
|
260,000
|
|
|
|
-
|
|
Proceeds
from sales of common stock and warrants
|
|
|
120,000
|
|
|
|
-
|
|
Proceeds
from issuance of convertible promissory notes
|
|
|
-
|
|
|
|
90,000
|
|
Repayment
of convertible promissory notes
|
|
|
(220,000
|
)
|
|
|
-
|
|
Proceeds
from issuance of convertible promissory notes, related party
|
|
|
200,000
|
|
|
|
-
|
|
Net
cash provided by financing activities
|
|
|
585,370
|
|
|
|
89,508
|
|
Net
increase (decrease) in cash and cash equivalents
|
|
|
306,402
|
|
|
|
(95,414
|
)
|
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
19,044
|
|
|
|
111,823
|
|
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
325,446
|
|
|
$
|
16,409
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
Cash
payments for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
360
|
|
|
$
|
-
|
|
Taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH
FINANCING AND INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Shares
issued for conversion of promissory notes
|
|
$
|
87,566
|
|
|
$
|
170,491
|
|
Shares
issued (returned) from security deposit
|
|
|
(114,000
|
)
|
|
|
-
|
|
Discount
on promissory notes for beneficial conversion features
|
|
|
115,934
|
|
|
|
5,850
|
|
Purchase
of equipment with note payable
|
|
|
88,140
|
|
|
|
-
|
|
Accounts
payable and accrued liabilities settled with convertible notes
|
|
|
63,500
|
|
|
|
25,746
|
|
Shares
issued for accrued liabilities
|
|
|
19,740
|
|
|
|
-
|
|
Shares
to be issued settled with common shares
|
|
|
19,117
|
|
|
|
-
|
|
Convertible
notes settled with shares to be issued
|
|
$
|
4,830
|
|
|
$
|
-
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
REGI,
U.S., INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER 31, 2019
1)
NATURE OF OPERATIONS
REGI
U.S., Inc. (“we”, “our”, the “Company”, “REGI”) has been engaged in the business
of developing and building improved axial vane-type rotary devices for civilian, commercial and government applications with the
marketing and intellectual rights in the U.S. Effective February 17, 2017 REGI purchased the worldwide marketing and intellectual
rights, other than in the U.S., from Reg Technologies, Inc. (“Reg Tech”), a British Columbia company.
REGI
formed a wholly owned subsidiary, Rad Max Technologies, Inc., on April 10, 2007 in the State of Washington.
2)
SIGNFICANT ACCOUNTING POLICIES
Basis
of Presentation
This
summary of significant accounting policies is presented to assist in understanding the financial statements. The financial statements
and notes are representations of the Company’s management, which is responsible for their integrity and objectivity. These
financial statements and related notes are presented in accordance with accounting principles generally accepted in the United
States.
Principles
of consolidation
These
financial statements include the accounts of the Company, its wholly owned subsidiary RadMax Technologies, Inc., and its previously
wholly owned subsidiary Rand Energy Group Inc. (“Rand”).
All
significant inter-company balances and transactions have been eliminated upon consolidation.
Investment
in associates
Investments
in which the Company has the ability to exert significant influence but does not have control are accounted for using the equity
method whereby the original cost of the investment is adjusted annually for the Company’s share of earnings, losses and
dividends during the current year.
The
Company entered into a Mutual Accord and Purchase Agreement on March 7, 2018, to sell all its interest in Minewest Silver &
Gold Inc. (“Minewest”), a British Columbia company, in exchange for settlement of its outstanding debt of $7,217 to
Minewest. The Company completed the final transfer of mining rights and Claim titles to Minewest on August 13, 2018.
Risks
and uncertainties
The
Company operates in an emerging industry that is subject to market acceptance and technological change. The Company’s operations
are subject to significant risks and uncertainties, including financial, operational, technological and other risks associated
with operating an emerging business, including the potential risk of business failure.
Cash
and cash equivalents
For
the purposes of the statement of cash flows, the Company considers all highly liquid investments with original maturities of three
months or less when acquired to be cash equivalents.
REGI,
U.S., INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER 31, 2019
Revenue
Recognition
The
Company accounts for revenue in accordance with Accounting Standards Codification (ASC) Topic 606: Revenue from Contracts with
Customers. Revenue is recognized using the following five-step model: (i) identification of the promised goods in the contract;
(ii) determination of whether the promised goods are performance obligations, including whether they are distinct in the context
of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation
of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) the Company satisfies each
performance obligation. The Company applies this model when it is probable that the Company will collect the consideration it
is entitled to in exchange for the goods or services it transfers to the customer.
Under
Topic 606, a performance obligation is a promise in a contract with a customer to transfer a distinct good or service to the customer.
The Company’s contracts with customers typically contain a single performance obligation. A contract’s transaction
price is recognized as revenue when, or as, the performance obligation is satisfied.
The
Company considers the contractual consideration payable by the customer when determining the transaction price of each contract.
Revenue is recorded net of charges for certain sales incentives and discounts, and applicable state and local sales taxes, which
represent components of the transaction price. Charges are estimated upon shipment of the product based on contractual terms,
and actual charges typically do not vary materially from our estimates. Shipping estimates are determined by utilizing shipping
costs provided by the various service providers websites based on number of packages, weight and destination. Shipping costs are
included in the cost of goods sold as the revenue is captured in total sales.
The
Company receives payments from customers based on the terms established in the Company’s contracts. When amounts are billed
before a performance obligation has been satisfied, they are included in deferred revenue.
Performance
obligations for product sales are satisfied as of a point in time. Revenue is recognized when control of the product transfers
to the customer, generally upon product shipment. Performance obligations for site support and engineering services are satisfied
over-time if the customer receives the benefits as we perform work and we have a contractual right to payment. Revenue recognized
on an over-time basis is based on costs incurred to date relative to milestones and total estimated costs at completion to measure
progress.
The
Company product revenue includes compressors and expanders. The Company also provides direct site support and engineering services
to customers, such as repair and upgrade of its products. During the year ended April 30, 2019, the Company’s revenue was
$60,000 from sale of prototypes.
During
the six months ended October 31, 2019, revenue was earned from contract with two customers. As of October 31, 2019, the Company
had a deferred revenue balance of $22,500 from these customers related to deliverables in progress at that date.
Furniture
and equipment
Property
and equipment are stated at cost, which includes the acquisition price and any direct costs to bring the asset into use at its
intended location, less accumulated amortization.
Depreciation
of property and equipment is calculated using the straight-line method to write off the cost, net of any estimated residual value,
over their estimated useful lives of the assets as follows: Office equipment 5 years and electronic equipment 3 years.
Fair
value of financial instruments
The
carrying values of cash and cash equivalents, amounts due to related parties and accounts payable approximate their fair values
because of the short-term maturity of these financial instruments.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
Fair
value measurements
ASC
Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments
held by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation
hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures.
When
required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent,
objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the
fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level
of input that is significant to the fair value measurement.
Level
1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs,
and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period are included in earnings
that are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting
date.
Derivative
instruments
The
Company has financing arrangements that contain freestanding derivative instruments or hybrid instruments that contained embedded
derivative features. In accordance with U.S. GAAP, derivative instruments and hybrid instruments are recognized as either assets
or liabilities in the Company’s balance sheet and are measured at fair value with gains or losses recognized in earnings
depending on the nature of the derivative or hybrid instruments. Embedded derivatives that are not clearly and closely related
to the host contract are bifurcated and recognized at fair value with changes in fair value recognized as either a gain or loss
in earnings if they can be reliably measured. When the fair value of embedded derivative features cannot be reliably measured,
the Company measures and reports the entire hybrid instrument at fair value with changes in fair value recognized as either a
gain or loss in earnings. The Company determines the fair value of derivative instruments and hybrid instruments based on available
market data using a Binomial model, giving consideration to all of the rights and obligations of each instrument and precluding
the use of “blockage” discounts or premiums in determining the fair value of a large block of financial instruments.
Fair value under these conditions does not necessarily represent fair value determined using valuation standards that give consideration
to blockage discounts and other factors that may be considered by market participants in establishing fair value.
Interest
Rate Risk
The
Company is not exposed to significant interest rate risk due to the short-term maturity of its monetary assets and liabilities.
Credit
Risk
The
Company’s financial asset that is exposed to credit risk consists primarily of cash. To manage the risk, cash is placed
with major financial institutions.
Currency
Risk
The
Company’s functional currency is the US dollar and the reporting currency is the US dollar.
Monetary
assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet
date. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included
in the determination of income. Foreign currency transactions are primarily undertaken in US dollars. The Company has not, to
the date of these consolidated financial statements, entered into derivative instruments to offset the impact of foreign currency
fluctuations.
For
reporting purposes assets and liabilities with Canadian dollar as functional currency are translated into US dollar at the period
end rates of exchange, and the results of the operations are translated at average rates of exchange for the period. The resulting
translation adjustments are included the Company’s consolidated statements of operations and comprehensive loss and stated
in US dollars.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
Income
taxes
Deferred
income taxes are reported for timing differences between items of income or expense reported in the consolidated financial statements
and those reported for income tax purposes in accordance with ASC 740, “Income Taxes”, which requires the use of the
asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for the future tax
consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their
respective tax bases, and for tax losses and credit carryforwards. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or
settled. The Company provides for deferred taxes for the estimated future tax effects attributable to temporary differences and
carry-forwards when realization is more likely than not.
Basic
and diluted net loss per share
Basic
EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares
outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during
the period using the treasury stock method and convertible debt using the if-converted method. In computing diluted EPS, the average
stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options
or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
Stock-based
compensation
The
Company accounts for stock-based compensation in accordance with FASB ASC 718 which establishes the accounting treatment for transactions
in which an entity exchanges its equity instruments for goods or services. Under the provisions of FASB ASC 718, measurement of
the value of employee services received in exchange for an award of an equity instrument based on the grant-date fair value of
the award. Non-employee stock-based compensation is granted at the Board of Director’s discretion to award select consultants
for exceptional performance. Prior to issuance of the awards, the Company is not under any obligation to issue the stock options.
The award vests over a specified period determined by the Company’s Board of Directors. The measurement date of the grant
is also the date of the award. The fair value of options is expensed ratably during the specified vesting period.
The
Company estimates the fair value of employee stock option awards on the date of grant using a Black-Scholes valuation model which
requires management to make certain assumptions regarding: (i) the expected volatility in the market price of the Company’s
common stock; (ii) dividend yield; (iii) risk-free interest rates; and (iv) the period of time employees are expected to hold
the award prior to exercised (referred to as the expected holding period). The expected volatility under this valuation model
is based on the current and historical implied volatilities of the Company’s common stock. The dividend yield is based on
the approved annual dividend rate in effect and current market price of the underlying common stock at the time of grant. The
risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for bonds with maturities ranging
from one month to five years. The expected holding period of the awards granted is estimated using the historical exercise behavior
of employees. In addition, the Company estimates the expected impact of forfeited awards and recognize stock-based compensation
cost only for those awards expected to vest. The Company utilizes historical experience to estimate projected forfeitures. If
actual forfeitures are materially different from estimates, stock-based compensation expense could be significantly different
from what we have recorded in the current period. The cumulative effect on current and prior periods of a change in the estimated
forfeiture rate is recognized as compensation cost in the period of the revision.
The
Company has adopted ASC 2018-07 for non-employee stock-based compensation.
Stock
Granted to Employees and Non-Employees in Lieu of Cash Payments
The
Company periodically issues shares of its common stock in lieu of cash payments to certain consultants, vendors and employees.
The Company follows financial accounting standards that require the measurement of the value of services received in exchange
for an award of an equity instrument based on the grant-date fair value of the award.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
Use
of estimates
The
preparation of financial statements in accordance with accounting principles generally accepted in the United States of America
requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the dates of the financial
statements, and the reported amounts of revenues and expenses during the reporting period. Significant areas requiring the use
of management assumptions and estimates relate to long-lived asset impairments and stock-based compensation valuation. Actual
results could differ from these estimates and assumptions and could have a material effect on the Company’s reported financial
position and results of operations.
Research
and development costs
Research
and development costs are expensed as incurred.
Related
Parties
In
accordance with ASC 850 “Related Party Disclosure”, a party is considered to be related to the Company if the party
directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the
Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal
owners of the Company and its management and other parties with which the Company may deal with if one party controls or can significantly
influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented
from fully pursuing its own separate interests.
Reclassifications
Certain
reclassifications have been made to the prior year financial information to conform to the presentation used in the financial
statements for the three and six months ended October 31, 2019.
New
Accounting Pronouncements
In
June 2018, the FASB issued ASU No. 2018-07, Compensation-Stock Compensation, Improvements to Nonemployee Share-Based Payment Accounting.
ASU No. 2018-07 aligns accounting for share-based payment transactions for acquiring goods and services from nonemployees with
transaction with employees. The update is effective for fiscal years beginning after December 15, 2018, and interim periods within
those fiscal years. The Company has elected early adoption of ASC 2018-07 for non-employee stock-based compensation.
In
February 2016, the FASB issued ASU 2016-02 Leases (Subtopic 842), which requires lessees to recognize assets and liabilities on
the balance sheet for the rights and obligations created by most leases. The update is effective for fiscal years beginning after
December 15, 2018, including interim periods within those fiscal years. The ASU is effective for the Company in the first quarter
of fiscal year 2020. The Company currently holds no leases subject to ASU 2016-02.
Other
accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected
to have a material impact on the consolidated financial statements upon adoption. The Company does not discuss recent pronouncements
that are not anticipated to have an impact on or are unrelated to its financial condition, results of operations, cash flows or
disclosures.
3)
GOING CONCERN
The
Company incurred a net loss of $652,791 for the six months ended October 31, 2019 and has a working capital deficit of $1,533,851
and an accumulated deficit of $26,976,186 at October 31, 2019. These factors raise substantial doubt about the ability of the
Company to continue as a going concern. The consolidated financial statements do not include any adjustments that might result
from the outcome of this uncertainty. As a result, the Company’s consolidated financial statements as of October 31, 2019
and for the six months ended have been prepared on a going concern basis, which contemplates the realization of assets and the
settlement of liabilities and commitments in the normal course of business.
REGI,
U.S., INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER 31, 2019
The
Company also receives interim support from related parties and plans to raise additional capital through debt and/or equity financings.
There is no assurance that any of these activities will be successful. There continues to be insufficient funds to provide enough
working capital to fund ongoing operations for the next twelve months.
4)
EARNINGS PER SHARE
Basic
Earnings Per Share (“EPS”) is computed as net income (loss) available to common stockholders divided by the weighted
average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur from
common shares issuable through stock options and warrants.
The
outstanding securities at October 31, 2019 and April 30, 2019 that could have a dilutive effect are as follows:
|
|
October
31, 2019
|
|
|
April
30, 2019
|
|
Stock
options
|
|
|
10,225,000
|
|
|
|
8,200,000
|
|
Warrants
|
|
|
7,742,860
|
|
|
|
-
|
|
Convertible
notes and accrued interest, non-related parties
|
|
|
14,326,238
|
|
|
|
19,520,948
|
|
Convertible
notes and accrued interest, related parties
|
|
|
12,678,325
|
|
|
|
5,881,314
|
|
TOTAL
POSSIBLE DILUTIVE SHARES
|
|
|
44,972,423
|
|
|
|
33,602,262
|
|
For
the three and six months ended October 31, 2019 and 2018, respectively, the effect of the Company’s outstanding stock options
would have been anti-dilutive and so are excluded in the diluted EPS.
5)
FAIR VALUE OF FINANCIAL INSTRUMENTS
The
carrying values of cash and cash equivalents and conversion notes approximate fair value due to their limited time to maturity
or ability to immediately convert them to cash in the normal course. The carrying values of convertible notes is net of a discount
and does not reflect fair value of similar instruments. The approximate fair value of the convertible notes and accrued interest
based upon the number of shares into which the notes and accrued interest are convertible is
$1,998,338 and $1,978,836 using the closing price per share of stock at October 31 and April
30, 2019, respectively.
The
table below sets forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring
basis as of October 31, 2019 and April 30, 2019, respectively, and the fair value calculation input hierarchy that the Company
has determined has applied to each asset and liability category.
|
|
October
31, 2019
|
|
|
April
30, 2019
|
|
|
Input
Hierarchy Level
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
Conversion
option derivative
|
|
$
|
Nil
|
|
|
$
|
306,696
|
|
|
Level
3
|
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
6)
PROPERTY AND EQUIPMENT
Property
and equipment at October 31, 2019 and April 30, 2019 consists of the following:
|
|
October
31, 2019
|
|
|
April
30, 2019
|
|
Equipment
|
|
$
|
110,180
|
|
|
$
|
22,040
|
|
Furniture
and fixtures
|
|
|
14,213
|
|
|
|
14,213
|
|
|
|
|
124,393
|
|
|
|
36,253
|
|
Less
accumulated depreciation
|
|
|
(20,288
|
)
|
|
|
(15,285
|
)
|
TOTAL
PROPERTY AND EQUIPMENT
|
|
$
|
104,105
|
|
|
$
|
20,968
|
|
Depreciation
expense totaled $2,364 and $1,552 for the three months ended October 31, 2019 and 2018, respectively. Depreciation expense was
$5,003 and $3,103 for the six months ended October 31, 2019 and 2018, respectively.
7)
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
Accounts
payable and accrued liabilities at April 30, 2019 consist of the following:
|
|
Related
party
|
|
|
Non-related
party
|
|
|
Total
|
|
Accounts
payable
|
|
$
|
96,721
|
|
|
$
|
46,029
|
|
|
$
|
142,750
|
|
Interest
payable
|
|
|
33,641
|
|
|
|
168,726
|
|
|
|
202,367
|
|
Other
accrued liabilities
|
|
|
287,425
|
|
|
|
136,912
|
|
|
|
424,337
|
|
|
|
$
|
417,787
|
|
|
$
|
351,667
|
|
|
$
|
769,454
|
|
Accounts
payable and accrued liabilities at October 31, 2019 consist of the following:
|
|
Related
party
|
|
|
Non-related
party
|
|
|
Total
|
|
Accounts
payable
|
|
$
|
111,293
|
|
|
$
|
17,007
|
|
|
$
|
128,300
|
|
Interest
payable
|
|
|
84,276
|
|
|
|
146,272
|
|
|
|
230,548
|
|
Other
accrued liabilities
|
|
|
358,348
|
|
|
|
171,637
|
|
|
|
529,985
|
|
|
|
$
|
553,917
|
|
|
$
|
334,916
|
|
|
$
|
888,833
|
|
Related
parties are the officers of the Company, companies with common directors or owners, and companies indirectly controlled by directors
or officers of the Company. Amounts owed to directors or officers of the Company as of October 31, 2019 and April 30, 2019 are
the result of consulting fees that are disclosed as director or executive compensation above, including amounts paid for benefit
of the Company and represents out-of-pocket expenses that were not paid as of October 31, 2019 and April 30, 2019 respectively.
The
Company does not have written agreements relating to related party advances, except as delineated in several on-demand promissory
and convertible promissory notes, related parties (Note 9 and Note 11). The balances are non-interest bearing, unsecured and due
on demand per verbal agreements with these related parties.
During
the three months ended October 31, 2019, the Company recognized $Nil of management fees and salaries and $Nil of payroll tax expense
for related parties. During the three months ended October 31, 2018, the Company recognized $57,719 of management fees and salaries
and $9,563 of payroll tax expense for related parties.
During
the six months ended October 31, 2019, the Company recognized $93,750 of management fees and salaries, $7,172 of payroll tax expense
and $19,740 of directors fees for related parties. During the six months ended October 31, 2018, the Company recognized $125,057
of management fees and salaries and $20,719 of payroll tax expense for related parties.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
The
amounts owed to related parties include accrued payroll and payroll taxes which, as of October 31, 2019 and April 30, 2019, were
$358,348 and $287,425, respectively.
8)
DUE TO RELATED PARTIES
Related
parties are the officers of the Company, companies with common directors or owners, and include companies indirectly controlled
by directors or officers of the Company.
During
the three months ended October 31, 2019, changes to the amounts owed to/by related parties are as follows:
|
|
April
30, 2019
|
|
|
(Repayment)/Loan
|
|
|
October
31, 2019
|
|
Due
to Minewest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Due
from Linux Gold Corp.
|
|
|
(191
|
)
|
|
|
-
|
|
|
|
(191
|
)
|
Due
to IAS Energy, Inc.
|
|
|
7,431
|
|
|
|
-
|
|
|
|
7,431
|
|
Due
to Information Highway, Inc.
|
|
|
18,792
|
|
|
|
-
|
|
|
|
18,792
|
|
Due
to Teryl Resources Corp.
|
|
|
27,067
|
|
|
|
-
|
|
|
|
27,067
|
|
Total
|
|
$
|
53,099
|
|
|
$
|
-
|
|
|
$
|
53,099
|
|
9)
SECURED CONVERTIBLE PROMISSORY NOTES
THREE
AND SIX MONTHS ENDED OCTOBER 31, 2018
As
of October 31, 2018, REGI had outstanding senior secured convertible promissory notes (the “Convertible Notes”) of
$257,007 (net of unamortized discount of $34,903) issued to related parties and $1,117,770, (net of unamortized discount of $321,943)
issued to non-related parties.
During
the six months ended October 31, 2018 the Company issued Convertible Notes for service debt provided by related parties of $47,400.
The
Convertible Notes are secured against all assets of the Company, repayable two years after the issuance, bearing simple interest
rate of 10% during the term of the notes and simple interest rate of 20% after the due date with the exception of one Convertible
Note of $140,278 (net of unamortized discount of $3,012) repayable nine months after issuance, bearing simple interest of 2% during
the term of the note and simple interest rate of 15% after the due date.
As
of October 31, 2018, $17,436, $40,800, $1,513,385, $60,000 and $100,000 of the Convertible Notes are convertible at any time on
or after ninety days from the issuance date into the Company’s common stocks at $0.174, $0.12, $0.10, $0.09 and $0.08 per
share respectively.
The
Company analyzed the conversion option in the notes for derivative accounting treatment under ASC Topic 815, “Derivatives
and Hedging,” and determined that the instrument does not qualify for derivative accounting.
The
Company determined that the conversion option was subject to a beneficial conversion feature and during the six months ended October
31, 2018 the company recorded amortization of the beneficial conversion feature of $113,692 as interest expense.
THREE
AND SIX MONTHS ENDED OCTOBER 31, 2019
Non-related
parties
On
November 30, 2018, the Company issued a Convertible Note to Labrys Fund LP (the “Labrys Note”) in the amount of $220,000,
of which $198,000 of the actual amount was received in cash proceeds by the company and the remaining $22,000 was recognized as
an Original Issuance Discount, to be amortized over the life of the note. The Labrys Note was due on May 30, 2019 and bore simple
interest of 12% per annum.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
The
Labrys Note allowed the holder to convert outstanding debt to shares of the Company’s common stock at a price other than
a fixed conversion price per share. The conversion price of the Labrys Note is 60% of the lowest traded price of the Company’s
common stock during the twenty consecutive trading day period immediately preceding any conversion notice. Management has determined
that these provisions cause the conversion options to require derivative liability accounting.
In
connection with Labrys Note, the Company also issued 2,000,000 shares of common stock (the “Returnable Shares”) to
the holder as a commitment fee, provided however, the Returnable Shares must be returned to the Company’s treasury if the
Note is fully repaid prior to 180 days after the issuance date.
During
the six months ended October 31, 2019, the Company issued to related parties, two secured promissory notes in the amounts of $150,000
and $75,000, respectively. See Note 11 for further discussion. The Company used $220,000 of the proceeds from the notes to pay
the outstanding balance of the Labrys Note. On June 5, 2019, Labrys returned 2,000,000 shares of common stock as the Labrys Note
was repaid prior to 180 days of issuance.
Between
August 1 and August 24, 2019, the Company issued new convertible notes to five holders whose notes had matured with an aggregate
principal balance of $168,849 plus accrued interest of $33,780. The notes mature two years from the date of issuance and have
a conversion price of $0.10 per share.
On
August 31, 2019, a holder elected to convert a non-related party note with a balance of $500 plus accrued interest of $100 into
6,000 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
On
September 20, 2019, a holder elected to convert a non-related party note with a balance of $30,000 plus accrued interest of $6,000
into 300,000 common shares pursuant to the terms of the agreement at a conversion price of $0.12 per share.
On
September 20, 2019, a holder elected to convert a non-related party note with a balance of $10,000 plus accrued interest of $2,000
into 100,000 common shares pursuant to the terms of the agreement at a conversion price of $0.12 per share.
On
October 14, 2019, a holder elected to convert two non-related party notes with an aggregate balance of $3,350 plus accrued interest
of $670 into 40,200 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
On
October 31, 2019, a holder elected to convert a non-related party note with a balance of $1,775 plus accrued interest of $355
into 21,300 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
On
October 31, 2019, a holder elected to convert a non-related party note with a balance of $2,250 plus accrued interest of $450
into 27,000 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
The
Company determined that the conversion option of several convertible notes issued to non-related parties were subject to a beneficial
conversion feature and during the six months ended October 31, 2019 the company recorded a total beneficial conversion feature
of $80,376. The Company recorded amortization of the beneficial conversion feature of $46,340 as interest expense for the three
months ended October 31, 2019 and $125,294 as interest expense for the six months ended October 31, 2019.
Related
parties
On
May 10, 2019, the Company issued a convertible promissory note to a related party in consideration of $50,000. The convertible
promissory note is secured against all assets of the Company, repayable two years after the issuance, bearing simple interest
rate of 10% during the term of the notes and simple interest rate of 20% after the due date. The convertible promissory note is
convertible at any time after the original issuance date into a number of shares of the Company’s common stock, determined
by dividing the amount to be converted by conversion price of $0.07 per share.
On
May 15, 2019, the Company issued a convertible promissory note to a related party in consideration of $50,000. The convertible
promissory note is secured against all assets of the Company, repayable two years after the issuance, bearing simple interest
rate of 10% during the term of the notes and simple interest rate of 20% after the due date. The convertible promissory note is
convertible at any time after the original issuance date into a number of shares of the Company’s common stock, determined
by dividing the amount to be converted by conversion price of $0.07 per share.
On
May 24, 2019, the Company issued a new convertible note to a related party of $36,000 in consideration of accrued interest of
$6,000 and a former convertible note whose principal balance of $30,000 matured on the same date. The new convertible promissory
note is secured against all assets of the Company, repayable two years after the issuance, bearing simple interest rate of 10%
during the term of the notes and simple interest rate of 20% after the due date. The convertible promissory note is convertible
at any time after the original issuance date into a number of shares of the Company’s common stock, determined by dividing
the amount to be converted by conversion price of $0.07 per share.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
On
May 30, 2019, the Company issued a convertible promissory note of $75,000 to a related party in consideration of consulting services
provided. The convertible promissory note is secured against all assets of the Company, repayable two years after the issuance,
bearing simple interest rate of 10% during the term of the notes and simple interest rate of 20% after the due date. The convertible
promissory note is convertible at any time after the original issuance date into a number of shares of the Company’s common
stock, determined by dividing the amount to be converted by conversion price of $0.07 per share.
On
May 31, June 30 and July 31, 2019, respectively, the Company issued three convertible promissory notes to a related party with
an aggregate principal balance of $14,400 in consideration of matured convertible promissory notes with a principal balance of
$12,000 and accrued interest of $2,400. The new convertible promissory notes are secured against all assets of the Company, repayable
two years after the issuance, bearing simple interest rate of 10% during the term of the notes and simple interest rate of 20%
after the due dates. The convertible promissory notes are convertible at any time after the original issuance date into a number
of shares of the Company’s common stock, determined by dividing the amount to be converted by a conversion price of $0.07
per share.
On
August 1, 2019, the Company issued a convertible promissory note to a related party in consideration of cash proceeds of $50,000.
The convertible promissory note is secured against all assets of the Company, repayable two years after the issuance, bearing
simple interest rate of 10% during the term of the notes and simple interest rate of 20% after the due date. The convertible promissory
note is convertible at any time after the original issuance date into a number of shares of the Company’s common
stock, determined by dividing the amount to be converted by a conversion price of $0.05 per share.
On
September 15, 2019, the Company issued a convertible promissory note to a related party in consideration of cash proceeds of $50,000.
The convertible promissory note is secured against all assets of the Company, repayable two years after the issuance, bearing
simple interest rate of 10% during the term of the notes and simple interest rate of 20% after the due date. The convertible promissory
note is convertible at any time after the original issuance date into a number of shares of the Company’s common
stock, determined by dividing the amount to be converted by a conversion price of $0.05 per share.
On
September 15, 2019, the Company issued a convertible promissory note to a related party with principal balances of $50,000 in
consideration of accrued liabilities of $30,000 and reimbursable accounts payable of $20,000. The new convertible promissory note
is secured against all assets of the Company, repayable two years after issuance, bearing simple interest rate of 10% during the
term of the notes and simple interest rate of 20% after the due dates. The convertible promissory notes are convertible at any
time after the original issuance date into a number of shares of the Company’s common stock, determined by dividing the
amount to be converted by a conversion price of $0.05 per share.
On
August 31, September 30 and October 31, 2019, respectively, the Company issued three convertible promissory notes to a related
party with aggregate principal balances of $21,600 in consideration of matured convertible promissory notes with a principal balance
of $18,000 and accrued interest of $3,600. The new convertible promissory notes are secured against all assets of the Company,
repayable two years after issuance, bearing simple interest rate of 10% during the term of the notes and simple interest rate
of 20% after the due dates. The convertible promissory notes are convertible at any time after the original issuance date into
a number of shares of the Company’s common stock, determined by dividing the amount to be converted by a conversion price
of $0.05 per share.
The
Company determined that the conversion option of several convertible notes issued to related parties were subject to a beneficial
conversion feature and during the six months ended October 31, 2019 the company recorded a total beneficial conversion feature
of $35,558. The Company recorded amortization of the beneficial conversion feature of $14,970 as interest expense, related parties
for the three months ended October 31, 2019 and $31,330 as interest expense, related parties for the six months ended October
31, 2019.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
At October 31, 2019, balances on the secured convertible
promissory notes are as follows:
|
|
Principal
balance
|
|
|
Unamortized
discount of beneficial conversion feature
|
|
|
Net
|
|
Related
parties
|
|
$
|
782,083
|
|
|
$
|
(35,619
|
)
|
|
$
|
746,464
|
|
Non-related
parties
|
|
|
962,982
|
|
|
|
(89,328
|
)
|
|
|
873,654
|
|
|
|
|
1,745,065
|
|
|
|
(124,947
|
)
|
|
|
1,620,118
|
|
Less
current portion
|
|
|
(903,272
|
)
|
|
|
25,600
|
|
|
|
(877,672
|
)
|
Convertible
promissory note-long term portion
|
|
$
|
841,793
|
|
|
$
|
(99,347
|
)
|
|
$
|
742,446
|
|
CONVERSION
EQUIVALENTS
The
aggregate principal and accrued interest balance due to convertible note holders is convertible at any time after the original
issue date into a number of shares of the Company’s common stock, determined by dividing the amount to be converted by a
weighted average conversion price.
As
of October 31, 2019, the aggregate principal and accrued interest balance is convertible to common shares of the Company’s
stock as follows:
|
|
Principal
|
|
|
Interest
|
|
|
Total
|
|
|
Average
conversion price
|
|
|
Conversion
equivalents
|
|
Related
parties
|
|
$
|
782,083
|
|
|
$
|
73,075
|
|
|
$
|
855,158
|
|
|
$
|
0.0675
|
|
|
|
12,678,325
|
|
Non-related
parties
|
|
|
962,982
|
|
|
|
146,272
|
|
|
|
1,109,254
|
|
|
|
0.0774
|
|
|
|
14,326,238
|
|
|
|
$
|
1,745,065
|
|
|
$
|
219,347
|
|
|
$
|
1,964,412
|
|
|
$
|
0.0727
|
|
|
|
27,004,563
|
|
10)
DERIVATIVE LIABILITY
On
April 18, 2018 and November 30, 2018, respectively, the Company issued two convertible notes (The Labrys Note and the First Fire
Note) which contained provisions allowing holders of the notes to convert outstanding debt to shares of the Company’s common
stock at a price other than a fixed conversion price per share (Note 9). Management has determined that these provisions cause
the conversion options to require derivative liability accounting.
The
First Fire Note contained provisions which, after 180 days from the date of issuance, called for the debt conversion exercise
price to be the lower of $0.10 per share or seventy-five percent (75%) of the lowest traded price of the Company’s common
stock during the twenty consecutive trade days immediately preceding the date of a conversion. Management valued that portion
of derivative liability associated with the First Fire Note at fair value of the derivative at the earliest date in which the
holder of the note would have been eligible to convert the note to shares of the Company’s stock. The Company utilized the
assumptions in determining fair value of the initial derivative liability associated with the First Fire Note:
Stock
price
|
|
$
|
0.0675
|
|
Conversion
price
|
|
|
0.045075
|
|
Expected
volatility
|
|
|
122.25
|
%
|
Expected
term (years)
|
|
|
0.337
|
|
Risk
free rate
|
|
|
2.28
|
%
|
Fair
value of conversion option derivative units
|
|
$
|
106,117
|
|
The
Company recognized loss on initial recording of the conversion derivative liability of $106,117 and concurrently recorded an unamortized
discount on the derivative liability of $150,000, to be amortized over the remaining life of the note. The unamortized discount
on the derivative liability was charged to the “Capital” account.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
On
November 19, 2018, the Company issued the Labrys Note, the proceeds of which paid the remaining outstanding balance of the First
Fire Note. The Labrys Note contained provisions which called for the debt conversion exercise price to be sixty percent (60%)
of the lowest traded price of the Company’s common stock during the twenty consecutive trade days immediately preceding
the date of a conversion. The Company utilized the following assumptions in determining fair value of the initial derivative liability
associated with the Labrys Note:
Stock
price
|
|
$
|
0.0569
|
|
Conversion
price
|
|
|
0.024
|
|
Expected
volatility
|
|
|
167.6
|
%
|
Expected
term (years)
|
|
|
0.5
|
|
Risk
free rate
|
|
|
2.52
|
%
|
Fair
value of conversion option derivative units
|
|
$
|
351,870
|
|
The
Company recognized loss on initial recording of the conversion derivative liability associated with the Labrys Note in the amount
of $351,870 and concurrently recorded an unamortized discount on the derivative liability of $195,000, to be amortized over the
remaining life of the note. The unamortized discount on the derivative liability was charged to the “Capital” account.
At
April 30, 2019, the fair value of conversion option derivative units was estimated at the period’s end using the Binomial
option pricing model using the following assumptions:
Stock
price
|
|
$
|
0.0779
|
|
Conversion
price
|
|
|
0.032
|
|
Expected
volatility
|
|
|
28.68
|
%
|
Expected
term (years)
|
|
|
0.052
|
|
Risk
free rate
|
|
|
2.46
|
%
|
Fair
value of conversion option derivative units
|
|
$
|
327,166
|
|
Below
is the detail of change in conversion option liability balance for the six months ended October 31, 2019 and year ended April
30, 2019, respectively:
|
|
For
the six months ended
|
|
|
For
the year ended
|
|
|
|
October
31, 2019
|
|
|
April
30, 2019
|
|
Beginning
balance
|
|
$
|
306,696
|
|
|
$
|
-
|
|
Initial
loss on fair value of derivative liability
|
|
|
-
|
|
|
|
457,986
|
|
Initial
fair value of derivative discount
|
|
|
-
|
|
|
|
(345,000
|
)
|
Amortization
of derivative discount
|
|
|
20,470
|
|
|
|
310,090
|
|
Revaluation
of conversion option liability resulting from extinguishment of convertible debt
|
|
|
(327,166
|
)
|
|
|
(91,677
|
)
|
Net
change in fair value of conversion option liability
|
|
|
-
|
|
|
|
(24,703
|
)
|
Ending
balance
|
|
$
|
-
|
|
|
$
|
306,696
|
|
11)
OTHER NOTES PAYABLE
On
September 25, 2018, the Company entered into a promissory note with a director of the Company’s board. The term of the agreement
is five (5) years and has principal and interest payments of $445 per month. The agreement has a stated interest rate of 12% per
annum.
On
March 12, 2019, the Chief Executive Officer also loaned $10,000 to the Company, payable on demand and bearing simple interest
at 12% per annum.
On
April 23, 2019, a current member of the Company’s Board of Directors loaned $15,000 to the Company, payable on demand and
being simple interest at 12% per annum.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
On
May 30, 2019, the Company issued to related parties, two secured promissory notes in the amounts of $150,000 and $75,000, respectively.
The notes bear interest at ten percent (10%) per annum and are due and payable on May 30, 2021. The notes are secured by a General
Security Agreement dated May 30, 2019. The Company used $220,000 of the proceeds from the notes to pay the balance of the Labrys
note (Note 9).
On
September 19, 2019, the Company executed an Equipment Finance Agreement with U.S. Bank Equipment Finance in the amount of $88,140
for purchase of a milling center. The note which bears interest at 4.47% per annum is secured by the equipment and is payable
in sixty (60) monthly installments of $1,642 commencing on November 25, 2019.
At
October 31, 2019, balances on the other notes payable are as follows:
|
|
Related
party
|
|
|
Non-related
party
|
|
|
Current
Portion
|
|
|
Total
|
|
Promissory
note – September 25, 2018
|
|
$
|
16,339
|
|
|
$
|
-
|
|
|
$
|
(3,566
|
)
|
|
$
|
12,773
|
|
Demand note
– April 23, 2019
|
|
|
15,000
|
|
|
|
-
|
|
|
|
(15,000
|
)
|
|
|
-
|
|
Demand note
– May 30, 2019
|
|
|
10,000
|
|
|
|
-
|
|
|
|
(10,000
|
)
|
|
|
-
|
|
Promissory
note – May 30, 2019
|
|
|
150,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
150,000
|
|
Promissory
note – May 30, 2019
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
75,000
|
|
Equipment
Finance Agreement – September 19, 2019
|
|
|
-
|
|
|
|
88,140
|
|
|
|
(16,092
|
)
|
|
|
72,048
|
|
TOTAL
NOTES PAYABLE
|
|
$
|
266,339
|
|
|
$
|
88,140
|
|
|
|
(44,658
|
)
|
|
$
|
309,821
|
|
At
October 31, 2019, principal payments on the other notes payable are due as follows:
|
|
Related
party
|
|
|
Non-related
party
|
|
|
Total
|
|
Year
ending October 31, 2020
|
|
$
|
28,566
|
|
|
$
|
16,092
|
|
|
$
|
44,658
|
|
Year ending
October 31, 2021
|
|
|
229,024
|
|
|
|
16,826
|
|
|
|
245,849
|
|
Year ending
October 31, 2022
|
|
|
4,534
|
|
|
|
17,593
|
|
|
|
22,127
|
|
Year ending
October 31, 2023
|
|
|
4,215
|
|
|
|
18,395
|
|
|
|
22,610
|
|
Year
ending October 31, 2024
|
|
|
-
|
|
|
|
19,234
|
|
|
|
19,234
|
|
TOTAL
NOTES PAYABLE
|
|
$
|
266,339
|
|
|
$
|
88,140
|
|
|
$
|
354,479
|
|
12)
STOCKHOLDERS’ EQUITY
Issuance
of common stock on exercise of convertible of notes, related parties
During
the three and six months ended October 31, 2018, convertible promissory notes, related parties of $100,000 and accrued interest
of $20,000 were converted to 1,200,000 shares of the Company’s common stock at $0.10 per share.
During
the three months ended October 31, 2019, there were no shares of common stock issued for conversion of related party convertible
promissory notes.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
Issuance
of common stock on exercise of convertible notes, non-related parties
For
the six months ended October 31, 2018, convertible promissory notes, non-related party of $70,491 and accrued interest of $24,831
were converted to 866,811 shares of the Company’s common stock at $0.08 to $0.10 per share.
Between
April 15 and April 30, 2019, several holders elected to convert certain convertible notes with balance of $5,117 including accrued
interest (Note 9) into 51,167 shares of the Company’s common stock at the conversion price of $0.10 per share as per terms
of the agreements.
Common
shares issued for common stock and warrants
The
Company received proceeds of $14,000 pursuant to the terms of a Private Placement a price of $0.07 per unit for 200,000 shares
of its Common Stock and warrants to purchase an additional 200,000 shares of its common stock to an investor pursuant to a private
placement of its securities. The offering consisted of the sale of “units” of the Company’s securities at the
per unit price of $0.07. Each unit consisted of one share of common stock and one warrant to purchase an additional share of common
stock. Warrants issued pursuant to the offering entitle the holder thereof to purchase shares of common stock for the price of
$0.15 per share. The term of each warrant is for eighteen months commencing with its subscription date of June 1, 2019.
On
August 1, 2019, the Company issued 400,000 shares of its common stock, and warrants to purchase an additional 400,000 shares of
its common stock to an investor pursuant to a private placement of its securities (the “2019 Offering”). The 2019
Offering consisted of the sale of “units” of the Company’s securities at the per unit price of $0.05. Each unit
consisted of one shares of common stock and one warrants to purchase an additional share of common stock. Warrants issued pursuant
to the 2019 Offering entitle the holders thereof to purchase shares of common stock for the price of $0.10 per share. The term
of each warrant is for eighteen months commencing with its issuance date. The Company raised a total of $20,000 to date pursuant
to the 2019 Offering.
Common
Shares Issued In Lieu of Cash for Services
On
September 6, 2019, the Company issued 300,000 shares of its common stock in lieu of cash for services to three members of the
board of directors with a fair value of $19,740 which was included the “accrued liabilities” as of April 30, 2019.
During
the three months ended October 31, 2019 and 2018, respectively, there were no other shares of common stock issued for services.
Common
shares issued for exercise of options
During
the three and six months ended October 31, 2019 and 2018, respectively, there were no shares of common stock issued for exercise
of options.
Returnable
shares
On
May 30, 2019, the Company issued to related parties, two secured promissory notes in the amounts of $150,000 and $75,000, respectively.
The notes bear interest at ten percent (10%) per annum and are due and payable on May 30, 2021. The notes are secured by a General
Security Agreement dated May 30, 2019. The Company used $220,000 of the proceeds from the notes to pay the balance of the Labrys
note (Note 10). On June 5, 2019, Labrys returned 2,000,000 shares previously issued as collateral on its convertible promissory
note.
Between
May 7 and June 5, 2019, the Company issued 251,167 shares of its common stock for Shares to Be Issued with a balance of $19,117
in consideration of the proceeds from a private placement and conversion of promissory notes prior to April 30, 2019.
On
October 15, 2019, the Company received from an investor proceeds of $10,000 pursuant to the terms of a Private Placement for sale
of units for 142,860 shares of its Common Stock and warrants to purchase an additional 142,860 shares of its common stock. The
offering consisted of the sale of “units” of the Company’s securities at the per unit price of $0.07. Each unit
consisted of one share of common stock and one warrant to purchase an additional share of common stock. Warrants issued pursuant
to the offering entitle the holder thereof to purchase shares of common stock for the price of $0.15 per share. The term of each
warrant is for eighteen months commencing with its issuance date of October 15, 2019.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
On
October 31, 2019, the Company received from an investor proceeds of $250,000 pursuant to the terms of a Private Placement for
sales of units for 5,000,000 shares of its Common Stock and warrants to purchase an additional 5,000,000 shares of its common
stock. The offering consisted of the sale of “units” of the Company’s securities at the per unit price of $0.05.
Each unit consisted of one share of common stock and one warrant to purchase an additional share of common stock. Warrants issued
pursuant to the offering entitle the holder thereof to purchase shares of common stock for the price of $0.10 per share. The term
of each warrant is for eighteen months commencing with its subscription date of September 30, 2019.
On
October 31, 2019, as per Note 10, a holder elected to convert a non-related party note with a balance of $2,130 including accrued
interest of $355 into 21,300 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
On
October 31, 2019, as per Note 10, a holder elected to convert a non-related party note with a balance of $2,700 including accrued
interest of $450 into 27,000 common shares pursuant to the terms of the agreement at a conversion price of $0.10 per share.
As
of October 31, 2019 and April 30, 2019, the balance of Shares to be Issued was $264,830 and $19,117, respectively.
14)
STOCK OPTIONS
On
August 12, 2016, the Company approved the 2016 Stock Option Plan to issue up to 5,000,000 shares to certain key directors and
employees. Pursuant to the Plan, the Company has granted stock options to certain directors, consultants and employees. This Stock
Option Plan was amended to issue up to 15,000,000 shares. All options granted by the Company under the 2016 Plan vested immediately.
The
Stock Option Plan has a fixed maximum percentage of 10% of the Company’s outstanding shares that are eligible for the plan
pool, whereby the number of Shares under the plan increases automatically increases as the total number of shares outstanding
increase. The number of shares subject to the Stock Option Plan and any outstanding awards will be adjusted appropriately by the
Board of Directors if the Company’s common stock is affected through a reorganization, merger, consolidation, recapitalization,
restructuring, reclassification dividend (other than quarterly cash dividends) or other distribution, stock split, spin-off or
sale of substantially all of the Company’s assets.
The
Stock Option plan also has terms and conditions, including without limitations that the exercise price for stock options granted
under the Stock Option Plan must equal the stock’s fair value, based on the closing price per share of common stock, at
the time the stock option is granted. The fair value of each option award is estimated on the date of grant utilizing the Black-Scholes
model and commonly utilized assumptions associated with the Black-Scholes methodology. Options granted under the Plan have a ten-year
maximum term and varying vesting periods as determined by the Board.
On
June 6, 2019, the Board of Directors authorized the grant of 500,000 options to purchase shares of common stock of the Company
for services to an officer of the Company. The Company estimated the fair value of this option grants using the Black-Scholes
model with the following information and assumptions:
Options
issued
|
|
|
500,000
|
|
Exercise price
(Weighted average)
|
|
$
|
0.935
|
|
Stock price
|
|
$
|
0.075
|
|
Expected
volatility
|
|
|
217.24
|
%
|
Expected
term (years)
|
|
|
5
years
|
|
Risk
free rate
|
|
|
1.88
|
%
|
Fair value
of options issued
|
|
$
|
48,084
|
|
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
The
options vest upon grant, and are exercisable at the following prices:
Options
|
|
|
Exercise
price
|
|
50,000
|
|
|
$
|
0.10
|
|
50,000
|
|
|
|
0.20
|
|
25,000
|
|
|
|
0.35
|
|
25,000
|
|
|
|
0.50
|
|
50,000
|
|
|
|
0.75
|
|
50,000
|
|
|
|
1.00
|
|
125,000
|
|
|
|
1.25
|
|
125,000
|
|
|
|
1.50
|
|
500,000
|
|
|
$
|
0.94
|
|
The
expiration date of the options is June 6, 2024. The fair value of the options is $48,084 and is recognized as stock-based compensation
for the six months ended October 31, 2019. These costs are classified as management and administrative expense.
On
October 1, 2019, REGI granted an aggregate of 625,000 common stock options to directors, employees and consultants. The Company
estimated the fair value of these option grants using the Black-Scholes model with the following information and assumptions:
Options
issued
|
|
|
625,000
|
|
Exercise price
(Weighted average)
|
|
$
|
0.15
|
|
Stock price
|
|
$
|
0.07
|
|
Expected
volatility
|
|
|
217.79
|
%
|
Expected
term (years)
|
|
|
5
years
|
|
Risk
free rate
|
|
|
1.51
|
%
|
Fair value
of options issued
|
|
$
|
61,429
|
|
The
options vest upon grant, and are exercisable at the following prices:
Options
|
|
|
Exercise
price
|
|
325,000
|
|
|
$
|
0.10
|
|
300,000
|
|
|
|
0.20
|
|
625,000
|
|
|
$
|
0.15
|
|
The
expiration date of the options is October 1, 2024. The fair value of the options is $61,429 and is recognized as stock-based compensation
for the three and six months ended October 31, 2019. These costs are classified as management and administrative expense.
On
October 2, 2019, REGI granted an aggregate of 900,000 common stock options to directors. The Company estimated the fair value
of these option grants using the Black-Scholes model with the following information and assumptions:
Options
issued
|
|
|
900,000
|
|
Exercise price
(Weighted average)
|
|
$
|
0.15
|
|
Stock price
|
|
$
|
0.08
|
|
Expected
volatility
|
|
|
217.85
|
%
|
Expected
term (years)
|
|
|
5
years
|
|
Risk
free rate
|
|
|
1.43
|
%
|
Fair value
of options issued
|
|
$
|
88,448
|
|
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
The
options vest upon grant, and are exercisable at the following prices:
Options
|
|
|
Exercise
price
|
|
450,000
|
|
|
$
|
0.10
|
|
450,000
|
|
|
|
0.20
|
|
900,000
|
|
|
$
|
0.15
|
|
The
expiration date of the options is October 2, 2024. The fair value of the options is $88,448 and is recognized as stock-based compensation
for the three and six months ended October 31, 2019. These costs are classified as management and administrative expense.
The
following is a summary of the Company’s options issued and outstanding in conjunction with the Company’s Stock Option
Plans:
|
|
For
the three months ended October 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
Options
|
|
|
Price
(a)
|
|
|
Options
|
|
|
Price
(a)
|
|
Beginning
balance
|
|
|
8,700,000
|
|
|
$
|
0.52
|
|
|
|
9,355,000
|
|
|
$
|
0.52
|
|
Issued
|
|
|
1,525,000
|
|
|
|
0.15
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Ending
balance
|
|
|
10,225,000
|
|
|
$
|
0.51
|
|
|
|
9,355,000
|
|
|
$
|
0.52
|
|
Exercisable
at end of period
|
|
|
10,225,000
|
|
|
$
|
0.51
|
|
|
|
9,163,750
|
|
|
$
|
0.53
|
|
|
|
For
the six months ended October 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
Options
|
|
|
Price
(a)
|
|
|
Options
|
|
|
Price
(a)
|
|
Beginning
balance
|
|
|
8,200,000
|
|
|
$
|
0.52
|
|
|
|
9,355,000
|
|
|
$
|
0.52
|
|
Issued
|
|
|
2,025,000
|
|
|
|
0.15
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Ending
balance
|
|
|
10,225,000
|
|
|
$
|
0.51
|
|
|
|
9,355,000
|
|
|
$
|
0.52
|
|
Exercisable
at end of period
|
|
|
10,225,000
|
|
|
$
|
0.51
|
|
|
|
9,163,750
|
|
|
$
|
0.53
|
|
(a)
Weighted average exercise price.
REGI,
U.S., INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
OCTOBER
31, 2019
The
following table summarizes additional information about the options under the Company’s Stock Option Plan as of October
31, 2019:
|
|
Options
outstanding and exercisable
|
|
Date
of Grant
|
|
Shares
|
|
|
Price
|
|
|
Remaining
Term
|
|
August
12, 2016
|
|
|
3,700,000
|
|
|
$
|
0.52
|
|
|
|
1.72
|
|
January 1,
2017
|
|
|
2,800,000
|
|
|
|
0.14
|
|
|
|
2.17
|
|
March 1, 2017
|
|
|
1,200,000
|
|
|
|
0.58
|
|
|
|
3.33
|
|
April 30,
2018
|
|
|
500,000
|
|
|
|
3.00
|
|
|
|
3.50
|
|
June 6, 2019
|
|
|
500,000
|
|
|
|
0.94
|
|
|
|
4.60
|
|
October 1,
2019
|
|
|
625,000
|
|
|
|
0.15
|
|
|
|
4.92
|
|
October
2, 2019
|
|
|
900,000
|
|
|
|
0.15
|
|
|
|
4.93
|
|
Total
options
|
|
|
10,225,000
|
|
|
$
|
0.51
|
|
|
|
2.74
|
|
The
total value of stock option awards is expensed ratably over the vesting period of the employees receiving the awards. As of October
31, 2019 and October 31, 2018, respectively, there was no unrecognized compensation cost related to stock-based options and awards.
The
intrinsic value of exercisable options at October 31, 2019 and April 30, 2019, was $Nil and $Nil, respectively.
15)
WARRANTS
The
following is a summary of activity for warrants to purchase shares of the Company’s stock through October 31, 2019:
|
|
Warrants
|
|
|
Weighted
average exercise price
|
|
Balance
outstanding at April 30, 2019
|
|
|
-
|
|
|
$
|
-
|
|
Issued
|
|
|
7,742,860
|
|
|
|
0.10
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
Balance
outstanding at October 31, 2019
|
|
|
7,742,860
|
|
|
$
|
0.10
|
|
The
Company occasionally offers to investors the sale of “units” of the Company’s securities at the specified price
per unit. The units consisting of one share of common stock and one warrant to purchase an additional share of common stock. The
Company does not allocate a portion of the purchase price between the shares and warrants when the “units” are purchased
and records the net proceeds of the offering to its “Capital” account.
The
composition of the Company’s warrants outstanding at October 31, 2019 is as follows:
Issue
date
|
|
Expiration
date
|
|
Warrants
|
|
|
Price
|
|
|
Remaining
Term
|
|
May
1, 2019
|
|
November
1, 2020
|
|
|
200,000
|
|
|
$
|
0.15
|
|
|
|
1.01
|
|
June 1, 2019
|
|
March 30,
2020
|
|
|
2,000,000
|
|
|
|
0.10
|
|
|
|
1.41
|
|
July 10, 2019
|
|
January 10,
2021
|
|
|
400,000
|
|
|
|
0.10
|
|
|
|
1.20
|
|
September
30, 2019
|
|
March 31,
2021
|
|
|
5,000,000
|
|
|
|
0.10
|
|
|
|
1.42
|
|
October
15, 2019
|
|
April
15, 2021
|
|
|
142,860
|
|
|
|
0.15
|
|
|
|
1.46
|
|
Total
warrants
|
|
|
|
|
7,742,860
|
|
|
$
|
0.10
|
|
|
|
1.39
|
|
Management
has evaluated subsequent events from the balance sheet date through the date the financial statements were available to be issued
and determined that no material subsequent events exist other than the following.
Between
November 15 and November 27, 2019, the Company issued 5,191,160 shares of its common stock for Shares to Be Issued with a balance
of $264,830 in consideration of proceeds from private placements and conversion of promissory notes prior to October 31, 2019.
On
November 25, 2019, the Company issued 78,533 shares of its common stock in lieu of cash payment for services. The value of the
shares issued was $5,890, based on a price of $0.075 per share which approximates the fair value on the date of issuance.