NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. DESCRIPTION
OF BUSINESS AND HISTORY
Description
of business – Skinvisible, Inc., (referred to as the “Company”) is focused on the development and manufacture
and sales of innovative topical, transdermal and mucosal polymer-based delivery system technologies and formulations incorporating
its patent-pending formula/process for combining hydrophilic and hydrophobic polymer emulsions. The technologies and formulations
have broad industry applications within the pharmaceutical, over-the-counter, personal skincare and cosmetic arenas. Additionally,
the Company’s non-dermatological formulations, offer solutions for a broad spectrum of markets women’s health, pain
management, and others. The Company maintains executive and sales offices in Las Vegas, Nevada.
History
– The Company was incorporated in Nevada on March 6, 1998, under the name of Microbial Solutions, Inc. The Company underwent
a name change on February 26, 1999, when it changed its name to Skinvisible, Inc. The Company’s subsidiary’s name
of Manloe Labs, Inc. was also changed to Skinvisible Pharmaceuticals, Inc.
On September 9, 2014, the
Company formed Kintari USA Inc., a wholly-owned subsidiary, to market a premium line of scientifically formulated skincare products
powered by our patented Invisicare® technology. As part of its strategic focus on revenue generation and creating shareholder
value, Kintari USA Inc. products are sold via network marketing.
On September 26, 2017, the
Company purchased 5,750,000 shares of common stock of Ovation Science Inc. (“Ovation”) for $32,286 which at the time
of purchase the Company represented 99.9% of the then issued and outstanding common stock. On March 28, 2018 the Company sold its
interest in Ovation to officers of the Company for $500,000 which represented a 37.80% interest in Ovation.
Skinvisible,
Inc., together with its subsidiaries, shall herein be collectively referred to as the “Company.”
2. BASIS
OF PRESENTATION AND GOING CONCERN
Basis of presentation – The accompanying
unaudited interim financial statements of the Company have been prepared in accordance with accounting principles generally accepted
in the United States of America for interim financial information and with the instructions to Quarterly Report on Form 10-Q and
Article 10 of Regulation S-X , and should be read in conjunction with the audited financial statements and notes thereto contained
in the Company’s most recent Annual Financial Statements on Form 10-K filed with the SEC on April 15, 2019. In the opinion
of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position
and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim
period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which
would substantially duplicate the disclosures contained in the audited financial statements for the most recent fiscal period,
as reported in the Form 10-K, have been omitted.
The
condensed consolidated balance sheet at December 31, 2018 has been derived from the audited financial statements at that date,
but does not include all of the information and footnotes required by generally accepted accounting principles in the U.S. for
complete financial statements.
Going
concern – The accompanying financial statements have been prepared on a going concern basis, which contemplates the
realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred cumulative
net losses of $32,825,517 since its inception and requires capital for its contemplated operational and marketing activities to
take place. The Company plans to seek additional debt and equity funding but the Company’s ability to raise additional capital
through the future issuances of common stock or debt is unknown. The obtainment of additional financing, the successful development
of the Company’s contemplated plan of operations, and its transition, ultimately, to the attainment of profitable operations
are necessary for the Company to continue operations. The ability to successfully resolve these factors raise substantial doubt
about the Company’s ability to continue as a going concern. The consolidated financial statements of the Company do not
include any adjustments that may result from the outcome of these aforementioned uncertainties.
3. SUMMARY
OF SIGNIFICANT POLICIES
This
summary of significant accounting policies of Skinvisible Inc. is presented to assist in understanding the Company’s consolidated
financial statements. The consolidated financial statements and notes are representations of the Company’s management, who
are responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally
accepted in the United States of America, and have been consistently applied in the preparation of the consolidated financial
statements.
Principles
of consolidation – The consolidated financial statements include the accounts of the Company and its subsidiaries. All
significant intercompany balances and transactions have been eliminated.
Use of estimates
– The preparation of consolidated 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,
disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts
of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include
estimates used to review the Company’s, impairments and estimations of long-lived assets, allowances for uncollectible accounts,
inventory valuation, and the valuations of non-cash capital stock issuances. The Company bases its estimates on historical experience
and on various other assumptions that are believed to be reasonable in the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results
may differ from these estimates under different assumptions or conditions.
Cash
and cash equivalents – For purposes of the statement of cash flows, the Company considers all highly liquid investments
and short-term instruments with original maturities of three months or less to be cash equivalents. There are $10,830 and $2,482
in cash as of September 30, 2019 and December 31, 2018 respectively.
Fair Value of financial
instruments –The carrying value of cash, accounts payable and accrued expenses, and debt (See Notes 8 & 10) approximate
their fair values because of the short-term nature of these instruments. Management believes the Company is not exposed to significant
interest or credit risks arising from these financial instruments. The carrying amount of the Company’s convertible
debt is also stated at a fair value of $4,807,284 since the stated rate
of interest approximates market rates.
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on
the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use
of unobservable inputs. The Company utilizes a fair value hierarchy based on three levels of inputs, of which the first two are
considered observable and the last unobservable.
|
•
|
Level
1 Quoted prices in active markets for identical assets or liabilities. These are typically
obtained from real-time quotes for transactions in active exchange markets involving
identical assets. The Company uses Level 1 measurements to value the transactions when
it issues shares, warrants, options and debt with beneficial conversion features.
|
|
•
|
Level
2 Quoted prices for similar assets and liabilities in active markets; quoted prices included
for identical or similar assets and liabilities that are not active; and model-derived
valuations in which all significant inputs and significant value drivers are observable
in active markets. These are typically obtained from readily-available pricing sources
for comparable instruments. The Company did not rely on any Level 2 measurements for
any of its transactions in the periods included in these financial statements.
|
|
•
|
Level
3 Unobservable inputs, where there is little or no market activity for the asset or liability.
These inputs reflect the reporting entity’s own beliefs about the assumptions that
market participants would use in pricing the asset or liability, based on the best information
available in the circumstances. The Company did not rely on any Level 3 measurements
for any of its transactions in the periods included in these financial statements.
|
Revenue
recognition – We recognize revenue in accordance with generally accepted accounting principles as outlined in the Financial
Accounting Standard Board's (“FASB”) Accounting Standards Codification (“ASC”) 606, Revenue From Contracts
with Customers, which requires that five steps be followed in evaluating revenue recognition: (i) identify the contract with the
customer; (ii) identity the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the
transaction price; and (v) recognize revenue when or as the entity satisfied a performance obligation.
As
of September 30, 2019 and December 31, 2018, the Company had $9,449 and $8,459, respectively, in receivables related to royalty
contracts.
The
company has made an accounting policy election to exclude from the measurement of the transaction price all taxes assessed by
governmental authorities that are collected by the company from its customers (sales and use taxes, value added taxes, some excise
taxes).
Accounts
Receivable – Accounts receivable is comprised of uncollateralized customer obligations due under normal trade terms
requiring payment within 30 days from the invoice date. The carrying amount of accounts receivable is reviewed periodically for
collectability. If management determines that collection is unlikely, an allowance that reflects management’s best estimate
of the amounts that will not be collected is recorded. Management reviews each accounts receivable balance that exceeds 30 days
from the invoice date and, based on an assessment of creditworthiness, estimates the portion, if any, of the balance that will
not be collected. As of September 30, 2019, the Company had not recorded a reserve for doubtful accounts.
Inventory –
Substantially all inventory consists of packing materials and are valued
based upon first-in first-out ("FIFO") cost, not in excess of market. The determination of whether the carrying amount
of inventory requires a write-down is based on an evaluation of inventory.
Intangible assets
– The Company follows Financial Accounting Standard Board’s (FASB) Codification Topic 350-10 (“ASC 350-10”),
“Intangibles – Goodwill and Other”. According to this statement, intangible assets with indefinite lives
are no longer subject to amortization, but rather an annual assessment of impairment by applying a fair-value based test.
Under ASC 350-10, the carrying value of assets are calculated at the lowest level for which there are identifiable cash flows.
Income
taxes – The Company accounts for its income taxes in accordance with FASB Codification Topic ASC 740-10, “Income
Taxes”, which requires recognition of deferred tax assets and liabilities for future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases
and tax credit carry-forwards. 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 effect on deferred tax assets
and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
Stock-based
compensation – The Company follows the guidelines in FASB Codification Topic ASC 718-10 “Compensation-Stock
Compensation”, which requires the measurement and recognition of compensation expense for all share-based payment awards
made to employees and directors including employee stock options and employee stock purchases related to an Employee Stock Purchase
Plan based on the estimated fair values.
Stock
based compensation expense recognized under ASC 718-10 for the nine months ended September 30, 2019 and 2018 totaled $0 and $0,
respectively.
Earnings (loss)
per share – The Company reports earnings (loss) per share in accordance with FASB Codification Topic ASC 260-10 “Earnings
Per Share”, Basic earnings (loss) per share is computed by dividing income (loss) available to common shareholders by
the weighted average number of common shares available. Diluted earnings (loss) per share is computed similar to basic earnings
(loss) per share except that the denominator is increased to include the number of additional common shares that would have been
outstanding if the potential common shares had been issued and if the additional common shares were dilutive.. Diluted earnings
(loss) per share has not been presented for the three and nine months ending September 30, 2019, since the effect of the assumed
exercise of options and warrants to purchase common shares (common stock equivalents) would have an anti-dilutive effect. There
are 27,228,407 additional shares issuable in connection with outstanding options, warrants, stock payable and convertible debts
as of September 30, 2019.
Recently issued accounting
pronouncements – In June 2018, the FASB issued ASU 2018-07, "Compensation-Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting," which modifies the accounting for share-based payment awards issued to nonemployees
to largely align it with the accounting for share-based payment awards issued to employees. ASU 2018-07 is effective for us for
annual periods beginning January 1, 2019. The adoption of the standard had no impact on our financial position or results of operations
for the three and nine months ending September 30, 2019.
In
February 2016, the FASB issued ASU 2016-02, “Leases” (“ASC 842”). The guidance requires lessees to recognize
almost all leases on their balance sheet as a right-of-use asset and a lease liability. For income statement purposes, the FASB
retained a dual model, requiring leases to be classified as either operating or finance. Lessor accounting is similar to the current
model, but updated to align with certain changes to the lessee model and the new revenue recognition standard. Existing sale-leaseback
guidance, including guidance for real estate, is replaced with a new model applicable to both lessees and lessors. ASC 842 is
effective for fiscal years beginning after December 15, 2018.
We
adopted ASC 842 effective January 1, 2019 using the optional transition method of recognizing a cumulative-effect adjustment to
the opening balance of retained earnings on January 1, 2019. Therefore, comparative financial information was not adjusted and
continues to be reported under the prior lease accounting guidance in ASC 840. We elected the transition relief package of practical
expedients, and as a result, we did not assess 1) whether existing or expired contracts contain embedded leases, 2) lease classification
for any existing or expired leases, and 3) whether lease origination costs qualified as initial direct costs. We elected the short-term
lease practical expedient by establishing an accounting policy to exclude leases with a term of 12 months or less.
The
Company has evaluated all other recent accounting pronouncements, and believes that none of them will have a material effect on
the Company's financial position, results of operations or cash flows.
4. FIXED
ASSETS
Fixed
assets consist of the following as of September 30, 2019 and December 31, 2018:
|
|
September
30, 2019
|
|
December
31, 2018
|
|
|
|
(Unaudited)
|
|
|
|
|
Machinery
and equipment
|
|
$
|
48,163
|
|
|
$
|
48,163
|
Furniture and fixtures
|
|
|
535
|
|
|
|
113,635
|
Computers, equipment
and software
|
|
|
14,818
|
|
|
|
39,722
|
Leasehold improvements
|
|
|
12,569
|
|
|
|
12,569
|
Lab
equipment
|
|
|
11,489
|
|
|
|
113,461
|
Total
|
|
|
87,574
|
|
|
|
327,550
|
Less:
accumulated depreciation
|
|
|
(87,574
|
)
|
|
|
(327,432)
|
Fixed
assets, net of accumulated depreciation
|
|
$
|
—
|
|
|
$
|
118
|
Depreciation
expense for the three months ended September 30, 2019 and 2018 was $0 and $59, respectively.
Depreciation
expense for the nine months ended September 30, 2019 and 2018 was $118 and $182, respectively.
During the nine months ended September
30, 2019, the Company sold furniture, fixtures and equipment to Ovation Science for $75,000, the assets had been fully depreciated
by the Company in prior years and the Company recorded a gain from related party of $75,000 as a result of the sale.
5. INVENTORY
Inventory
consist of the following as of September 30, 2019 and December 31, 2018:
|
|
September
30, 2019
|
|
December
31, 2018
|
|
|
|
(Unaudited)
|
|
|
|
|
Shipping
and Packing materials
|
|
$
|
8,584
|
|
|
$
|
8,611
|
Finished Goods
|
|
|
1,682
|
|
|
|
2,687
|
Raw
Materials
|
|
|
—
|
|
|
|
6,119
|
Total
|
|
$
|
10,265
|
|
|
$
|
17,417
|
6. INTANGIBLE
AND OTHER ASSETS
Patents
and trademarks and other intangible assets are capitalized at their historical cost and are amortized over their estimated useful
lives. As of September 30, 2019, intangible assets total $697,003, net of $523,614 of accumulated amortization.
The
Company capitalized $24,318 in patent cost during the nine months ended September 30, 2019.
Amortization
expense for the three months ended September 30, 2019 and 2018 was $10,186 and $9,923, respectively.
Amortization
expense for the nine months ended September 30, 2019 and 2018 was $29,698 and $28,964, respectively.
License
and distributor rights were acquired by the Company in January 1999 and provide exclusive use distribution
of polymers and polymer based products. The Company has a non-expiring term on the license and distribution rights. Accordingly,
the Company annually assesses this license and distribution rights for impairment and has determined that no impairment write-down
is considered necessary as of September 30, 2019.
7. STOCK
OPTIONS
The
following is a summary of option activity during the nine months ended September 30, 2019.
|
|
Number
of Shares
|
|
Weighted
Average Exercise Price
|
Balance,
December 31, 2018
|
|
|
161,000
|
|
|
$
|
1.80
|
|
|
|
|
|
|
|
|
Options granted
and assumed
|
|
|
—
|
|
|
|
—
|
Options expired
|
|
|
(26,000
|
)
|
|
|
2.00
|
Options canceled
|
|
|
—
|
|
|
|
—
|
Options
exercised
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2019
|
|
|
135,000
|
|
|
$
|
1.76
|
As
of September 30, 2019, all stock options outstanding are exercisable.
As
of September 30, 2019, there were 72,000 stock warrants outstanding and exercisable with a weighted average exercise price of
$1.18.
8. NOTES
PAYABLE
Secured
debt offering
During
the period from May 22, 2013 and September 30, 2015, the Company entered into sixty-four 9% notes payable to investors and received
total proceeds of $2,326,000. The notes were due two years from the anniversary date of execution. The notes have not been paid
as of maturity date and are in default. The Notes are secured by the US Patent rights granted for the Company's Sunscreen Products:
US patent number #8,128,913: "Sunscreen Composition with Enhanced UV-A Absorber Stability and Methods.”
During
the year ending December 31, 2018 the Company made principal payments of $5,000 and executed agreements with 41 noteholders that
participated in the Company’s debt offerings. In accordance with the agreements the Company and the investors agreed to
settle a total of $1,663,875 in outstanding principal and $385,563 in accrued interest in exchange for the issuance of 1,024,719
shares of the Company’s common stock. The Company fair valued the shares issuable on the date each investors signed their
respective agreement. As a result of the transaction the Company recorded stock payable of $874,294 and a gain on settlement of
debt of $1,175,145.
During
the nine months ending September 30, 2019, the Company executed agreements with an additional noteholder that participated in
the Company’s debt offerings. In accordance with the agreement the Company and the investor agreed to settle a total of
$42,000 in outstanding principal and $13,574 in accrued interest in exchange for the issuance of 26,038 shares of the Company’s
common stock. The Company fair valued the shares issuable on the date the investor signed their agreement and recorded a gain
of $48,546 as a result of the settlement.
As
of the September 30, 2019, the Company had not yet issued the shares to the investors that executed settlement agreements and
has recorded stock payable of $881,322 as a result of the settlement agreements on the accompanying Balance Sheet.
Unsecured
debt offering
On
January 27, 2016, the Company entered into a 12% unsecured note payable to an investor and received total proceeds of $33,000.
The note was due on May 30, 2016. The note was paid in full on September 20, 2019.
As
of September 30, 2019, $556,000 of the outstanding notes payable are past due and in default and have been classified as current
notes payable.
9.
RELATED PARTY TRANSACTIONS
During
the nine months ended September 30, 2019, $109,644 was advanced by an officer.
As
of September 30, 2019, $39,399 in advances remained due to officers of the company. All other related party notes have been extinguished
or re-negotiated as convertible notes. (See note 11 for additional details.)
Ovation
Science Inc. is a Company 16.5% owned by Terry Howlett our CEO and 16.5% owned by Doreen McMorran our Vice President. Mr. Howlett
and Mrs. McMorran also serve as officers to Ovation Science Inc.
During
the nine months ended September 30, 2019, the Company sold its polymer laboratory facility furniture, fixtures and equipment to
Ovation Science for $75,000, the assets had been fully depreciated by the Company in prior years and the Company recorded a gain
from related party of $75,000 as a result of the sale. The sale was approved by the board of directors and Mr. Howlett abstained
from voting due to his relationship with Ovation science.
Ovation
Science Inc. subleases office space from the Company on a month to month basis. The agreement terms subject to adjustment on a
month to month basis. During the nine months ended September 30, 2019 Ovation Science Inc. paid the Company $30,692 in rent.
10. CONVERTIBLE
NOTES PAYABLE
Convertible Notes
Payable consists of the following:
|
|
September
30,
|
|
December
31,
|
|
|
2019
|
|
2018
|
$1,000,000
face value 9% secured notes payable to investors, due in 2015. At the investor’s
option until the repayment date, the note and related interest may be converted to shares
of the Company’s common stock a discount of 90% of the current share price after
the first anniversary of the note. The notes are secured by the accounts receivable of
a license agreement the Company has with Womens Choice Pharmaceuticals, LLC on its proprietary
prescription product, ProCort®. The notes have reach maturity and are now in default,
under the notes default provisions the entire balance is now due upon demand.
During the year ending December 31, 2018, the Company executed agreements with 14 of the noteholders that participated
in the Company’s convertible debt offering. In accordance with the agreements the Company and the investors agreed to settle
a total of $960,000 in outstanding principal and $219,172 in accrued interest in exchange for the issuance of 589,586 shares of
the Company’s common stock. The company treated the loan modification as a debt repurchase and as a result of the transaction
has recorded stock payable of $1,179,172 on the accompanying balance sheet.
As of September 30, 2019 the Company had not yet issued the shares to the investors.
|
|
|
40,000
|
|
|
|
40,000
|
Original
issue discount
|
|
|
—
|
|
|
|
—
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
—
|
Total,
net of unamortized discount
|
|
|
40,000
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
On
October 26, 2015 the Company issued a $135,000 face value 9% unsecured notes payable
to investors, due October 26, 2017. At the investor’s option until the repayment
date, the note and related interest may be converted to shares of the Company’s
common stock a discount of 90% of the current share price after the first anniversary
of the note. The notes are secured by the accounts receivable of a license agreement
the Company has with Womens Choice Pharmaceuticals, LLC on its proprietary prescription
product, ProCort®. The note has reached maturity and is in default.
|
|
|
135,000
|
|
|
|
135,000
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
—
|
Total,
net of unamortized discount
|
|
|
135,000
|
|
|
|
135,000
|
|
|
|
|
|
|
|
|
On
February 17, 2016, the Company entered into a convertible promissory note pursuant to which it borrowed $20,000. Interest
under the convertible promissory note is 9% per annum, and the principal and all accrued but unpaid interest is due on February
17, 2018. The note is convertible at any time following 90 days after the issuance date at noteholders option into shares
of our common stock at a variable conversion price of 90% of the average five day market price of our common stock during
the 5 trading days prior to the notice of conversion, subject to adjustment as described in the note. The holder’s ability
to convert the note, however, is limited in that it will not be permitted to convert any portion of the note if the number
of shares of our common stock beneficially owned by the holder and its affiliates, together with the number of shares of our
common stock issuable upon any full or partial conversion, would exceed 4.99% of the Company’s outstanding shares of
common stock. The note has reached maturity and is in default
|
|
|
20,000
|
|
|
|
20,000
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
—
|
Total,
net of unamortized discount
|
|
|
20,000
|
|
|
|
20,000
|
|
|
|
|
|
|
|
|
On
August 11, 2016, the Company entered into a convertible promissory note pursuant to which it borrowed $15,000. Interest under
the convertible promissory note is 9% per annum, and the principal and all accrued but unpaid interest is due on August 11,
2018. The note is convertible into shares of our common stock at a variable conversion price of 90% of the average market
price of our common stock during the 5 trading days prior to the notice of conversion, subject to adjustment as described
in the note. The note has reached maturity and is in default
|
|
|
15,000
|
|
|
|
15,000
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
—
|
Total,
net of unamortized discount
|
|
|
15,000
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
On
January 27, 2017, the Company entered into a convertible promissory note pursuant to which it borrowed $10,000. Interest under
the convertible promissory note is 9% per annum, and the principal and all accrued but unpaid interest is due on January 27,
2019. The note is convertible into shares of our common stock at a variable conversion price of 90% of the average market
price of our common stock during the 5 trading days prior to the notice of conversion, subject to adjustment as described
in the note. The note has reached maturity and is in default
The Company has determined the value associated
with the beneficial conversion feature in connection with the notes negotiated on January 27, 2017 to be $2,138. The aggregate
beneficial conversion feature has been accreted and charged to interest expenses as a financing expense in the amount of $78
during the nine months ended September 31, 2019. The beneficial conversion feature is valued under the intrinsic value method
|
|
|
10,000
|
|
|
|
10,000
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
(78)
|
Total,
net of unamortized discount
|
|
|
10,000
|
|
|
|
9,922
|
|
|
|
|
|
|
|
|
On
September 30, 2019, the Company renegotiated accrued salaries and interest and outstanding
convertible notes for a former employee. Under the terms of the agreements, all outstanding
notes totaling $224,064, accrued interest of $119,278, accrued salaries of $7,260 and
accrued vacation of $1,473 were converted to a promissory note convertible into common
stock with a warrant feature. The promissory note is unsecured, due five years from issuance,
and bears an interest rate of 10%. At the noteholder’s option until the repayment
date, the note may be converted to shares of the Company’s common stock at a fixed
price of $0.20 per share along with warrants to purchase one share for every
two shares issued at the exercise price of $0.30 per share for three years after the
conversion date.
The Company has determined the
value associated with the beneficial conversion feature in connection with the notes to be $280,076. The aggregate beneficial
conversion feature will be accreted and charged to interest expenses as a financing expense. The beneficial conversion feature
is valued under the intrinsic value method.
|
|
|
352,075
|
|
|
|
—
|
Unamortized
debt discount
|
|
|
(267,263
|
)
|
|
|
—
|
Total,
net of unamortized discount
|
|
|
84,812
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
$
|
304,812
|
|
|
$
|
219,922
|
11. CONVERTIBLE
NOTES PAYABLE RELATED PARTY
Convertible
Notes Payable Related Party consists of the following:
|
|
September
30, 2019
|
|
December
31, 2018
|
Between
December 30, 2012 and July 1, 2017, the Company re-negotiated accrued salaries and interest for its officers and several former
employees.
As of December 31, 2018, there were $2,688,544 face value unsecured promissory notes are unsecured,
due five years from issuance, bearing an interest rate of 10%. At the investor’s option until the repayment date, the
notes were convertible to shares of the Company’s common stock at fixed prices between $0.50 and $2.00 per share along
with warrants to purchase one share for every two shares issued at the exercise prices between $1.00 and $3.00
per share for three years after the conversion date.
The aggregate beneficial conversion feature associated
with these notes has been accreted and charged to interest expenses as a financing expense in the amount of $227,314 during
the nine months ended September 30, 2019.
On September 30, 2019 all of the convertible notes payable were settled
through the issuance of new convertible debts as described below and in Note 9.
|
|
$
|
—
|
|
|
$
|
2,688,544
|
Unamortized
debt discount
|
|
|
—
|
|
|
|
(765,825)
|
Total,
net of unamortized discount
|
|
$
|
—
|
|
|
$
|
1,922,718
|
|
|
|
|
|
|
|
|
On
June 30, 2019, the Company renegotiated accrued salaries, accrued interest, unpaid reimbursements, cash advances, and outstanding
convertible notes for its two officers. Under the terms of the agreements, all outstanding notes totaling $2,464,480, accrued
interest of $966,203, accrued salaries of $617,915, accrued vacation of $64,423, unpaid reimbursements of $11,942 and cash
advances of 110,245 were converted to promissory notes convertible into common stock with a warrant feature. The promissory
notes are unsecured, due five years from issuance, and bear an interest rate of 10%. At the investor’s option until
the repayment date, the note may be converted to shares of the Company’s common stock at a fixed price of $0.20 per
share along with warrants to purchase one share for every two shares issued at the exercise price of $0.30 per
share for three years after the conversion date.
The Company has determined the value associated with the beneficial
conversion feature in connection with the notes to be $3,369,244. The aggregate beneficial conversion feature will be accreted
and charged to interest expenses as a financing expense. The beneficial conversion feature is valued under the intrinsic value
method.
The Company treated the loan settlement as a debt extinguishment per ASC 470 and recorded a corresponding
loss on settlement of debt of $241,969.
|
|
$
|
4,235,209
|
|
|
$
|
—
|
Unamortized
debt discount
|
|
|
(3,215,107
|
)
|
|
|
—
|
Total,
net of unamortized discount
|
|
$
|
1,020,102
|
|
|
$
|
—
|
12. STOCKHOLDERS’
DEFICIT
The Company is authorized
to issue 200,000,000 shares of $0.001 par value common stock. The Company had 2,896,689 and 2,896,689 issued and outstanding shares
of common stock as of September 30, 2019 and December 31, 2018, respectively.
During the year ending December
31, 2018, the Company executed agreements with 45 noteholders that participated in the Company’s debt offerings between May
22, 2013 and December 31, 2015. In accordance with the agreements the Company and the investors agreed to settle a total of $2,623,875
in outstanding principal and $604,736 in accrued interest in exchange for the issuance of 1,614,305 shares fair valued at $2,053,466.
The Company fair valued the shares issuable on the date each investors signed their respective agreement.
During the nine months
ending September 30, 2019, the Company executed agreements with an additional noteholder that participated in the Company’s
debt offerings between May 22, 2013 and September 30, 2015. In accordance with the agreement the Company and the investor agreed
to settle a total of $42,000 in outstanding principal and $13,574 in accrued interest in exchange for the issuance of 26,038 shares
of the Company’s common stock fair valued at $7,028. The Company fair valued the shares issuable on
the date the investor signed their agreement and recorded a gain of $48,546 as a result of the settlement.
As of the September
30, 2019, the Company had not yet issued the shares to the investors that executed settlement agreements and has recorded stock
payable of $2,060,494 as a result of the settlement agreements on the accompanying Balance Sheet.
13. COMMITMENTS
AND CONTINGENCIES
Lease
obligations – The Company has operating leases for its offices. Future minimum lease payments under the operating leases
for the facilities as of September 30, 2019, are as follows:
2019
$12,506
2020
$12,863
Rental
expense, resulting from operating lease agreements, approximated $15,293 and $13,720 for the three months ended September 30,
2019 and 2018, respectively.
Rental
expense, resulting from operating lease agreements, approximated $45,002 and $40,821 for the nine months ended September 30, 2019
and 2018, respectively.
Kintari
Inc. - Previously on April 1, 2016, Skinvisible licensed to Kintari Int. Inc. the exclusive rights to our existing line of
cosmeceutical products plus the exclusive rights to any future cosmeceutical products developed by Skinvisible plus the right-of-first-refusal
on our existing OTC products plus the right-of-first-refusal to any future OTC products developed by us in exchange for a 100%
equity position in Kintari Int. Inc. This inter-company agreement has now been dissolved and all rights still remain with Skinvisible
Pharmaceuticals, Inc., as the original intent was for Kintari to operate as its own company; however, this did not transpire.
There is no change to the ownership as Skinvisible continues to own 100% of Kintari Int. Inc. and all rights thereof. Kintari
USA Inc. continues to sell Kintari branded products through online sales.
14. MERGER
AGREEMENT
As
previously reported, on or about March 26, 2018, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”)
with Quoin Pharmaceuticals, Inc., a Delaware corporation (“Quoin”), and Quoin Merger Sub, Inc., a Delaware corporation
and wholly-owned subsidiary of Parent (“Merger Sub”).
The
Merger Agreement provided that, subject to the terms and conditions set forth in the Merger Agreement, Merger Sub will merge with
and into Quoin (the “Merger”), with Quoin surviving the Merger as a wholly-owned subsidiary of Skinvisible.
On
October 17, 2019, Skinvisible entered into a Termination and Release Agreement with Quoin to terminate the Merger Agreement and
the aforementioned ancillary agreements and to release each other from liability. The Merger Agreement had a break-up fee of $300,000
payable by Skinvisible upon certain events. The parties decided to be responsible for their own costs and the Termination Agreement
specifically voids the break-up fee.
15. SUBSEQUENT
EVENTS
In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to September 30, 2019 to the date these financial
statements were issued and has determined that it does not have any material subsequent events to disclose in these financial
statements other than disclosed below.
License
agreement
On
October 17, 2019, Skinvisible entered an Exclusive License Agreement in the ordinary course of business with Quoin pursuant to
which Skinvisible granted to Quoin a license to certain patents for the development of products for commercial sale. In exchange
for the license, Quoin agreed to pay to Skinvisible a license fee of $1,000,000 (the “License Fee”) and a single digit
royalty interest of all net sales on the licensed products subject to adjustment in certain situations. The agreement also requires
that Quoin make certain milestone payments to Skinvisible upon achieving regulatory approval milestones for certain drug products.
The
agreement will terminate, if among other things, 50% of the license fee is not paid by December 31, 2019 and if the full
License Fee is not paid by March 31, 2020.