NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
1 – Description of Business and Basis of Presentation
Organization
and Nature of Business:
Qrons
Inc. (“Qrons” or the “Company”) was incorporated under the laws of the State of Wyoming on August 22, 2016
under the name BioLabMart Inc.
On
July 6, 2017, the board of directors and a majority of the Company’s shareholders approved an amendment to the Company’s Articles
of Incorporation to change the name of the Company from “BioLabMart Inc.” to “Qrons Inc.” On August 8, 2017,
the Company filed Amended Articles of Incorporation with the State of Wyoming to effectuate such name change. The Company’s
common stock was approved by the Financial Industry Regulatory Authority (“FINRA”) for quotation on the OTC pink sheets under
the symbol “BLMB” as of July 3, 2017. FINRA announced the Company’s name change to Qrons Inc. on August 9, 2017. The
new name and symbol change to “QRON” for the OTC Market was effective August 10, 2017. The Company’s common stock
was upgraded from the Pink Market and commenced trading on the OTCQB Venture Market on August 12, 2019.
The
Company is an innovative biotechnology company dedicated to developing biotech products, treatments and technologies to combat neuronal
diseases, which are an enormous social and economic burden on society. The Company seeks to engage in strategic arrangements with companies
and institutions that are developing breakthrough technologies in the fields of artificial intelligence, machine learning, molecular
biology, stem cells and tissue engineering, for deployment in the fight against neuronal diseases. The Company’s search is currently
focused on researchers based in Israel, a country which is world-renowned for biotech innovations.
The
Company’s principal executive office is located at 50 Battery Place, #7T, New York, New York 10280.
Note
2 – Summary of Significant Accounting Policies
Financial
Statement Presentation: The accompanying unaudited condensed financial statements of the Company have been prepared in
accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”), including the instructions
to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles in the United States of America (“U.S. GAAP”), have been condensed or omitted
from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary
for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual
Report on Form 10-K for the year ended December 31, 2020.
In
the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement
of the results for the three and six-month periods have been made. Results for the interim periods presented are not necessarily indicative
of the results that might be expected for the entire fiscal year.
Fiscal
Year End: The Company has selected December 31 as its fiscal year end.
Use
of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and
assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported
in future periods may be based upon amounts that differ from these estimates.
Cash
Equivalents: The Company considers all highly liquid investments with maturities of 90 days or less from the date of purchase
to be cash equivalents.
Research
and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC
730, Research and Development. Research and development costs were $23,186 and $174,459 for the six-month periods ended
June 30, 2021 and 2020, respectively.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
2 – Summary of Significant Accounting Policies (continued)
Advertising
and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred $15,000 and $23,500
in advertising and marketing costs during the six-month periods ended June 30, 2021 and 2020, respectively.
Related
Parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability,
directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions,
or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may
be individuals or other entities.
Stock-Based
Compensation and Other Share-Based Payments: The Company records stock-based compensation in accordance with ASC 718, Compensation
- Stock Compensation, using the fair value method on grant date. All transactions in which goods or services are the consideration
received for the issuance of equity instruments are accounted for based on the fair value of the equity instruments issued. The expense
attributable to the Company’s directors is recognized over the period the amounts are earned and vested, and the expense attributable
to the Company’s non-employees is recognized when vested, as described in Note 11, Stock Plan.
Fair
Value of Financial Instruments
ASC
820, Fair Value Measurements, defines fair value 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. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the
use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs
that may be used to measure fair value:
Level
1 – Quoted prices in active markets for identical assets or liabilities.
Level
2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs
that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level
3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values
are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the
determination of fair value requires significant judgment or estimation.
If
the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is
based on the lowest level of input that is significant to the fair value measurement of the instrument.
The
following table provides a summary of the fair value of the Company’s derivative liabilities as of June 30, 2021 and December 31,
2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurements on a recurring basis
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
As of June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
345,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
154,485
|
|
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
2 – Summary of Significant Accounting Policies (continued)
Warrants: The
Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC 815 Derivatives
and Hedging, as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement.
For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. For
warrants classified as derivative financial instruments the Company applies the Monte Carlo model to value the warrants.
Income
taxes: The Company has adopted ASC 740, Income Taxes, which requires the use of the asset and liability method of
accounting for income taxes. Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for
the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases. 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.
Basic
and Diluted Loss Per Share: In accordance with ASC 260, Earnings Per Share, the basic loss per common share is computed
by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common
share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional
shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of
common stock were dilutive.
Potential
common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted
method), convertible notes, classes of shares with conversion features, and stock awards and stock options. The computation of basic
loss per share for the three and six months ended June 30, 2021 and 2020 include potentially dilutive securities of underlying
share purchase warrants, convertible notes, stock options and preferred shares, because the Company reported net income in the
current three months ended June 30, 2021. As a result, the computations of net loss per share for each period reflected
both basic and fully diluted loss per share.
The
table below reflects the potentially dilutive securities at each reporting period which have been included in the computation
of diluted net loss per share:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
Research warrants at 3% of issued and outstanding shares
|
|
|
398 694
|
|
|
|
398 694
|
|
Convertible notes
|
|
|
634,966
|
|
|
|
445,400
|
|
Series A preferred shares
|
|
|
700
|
|
|
|
700
|
|
Stock options vested
|
|
|
3,191,666
|
|
|
|
3,243,333
|
|
Stock options not yet vested
|
|
|
-
|
|
|
|
33,333
|
|
Stock purchase warrants
|
|
|
295,000
|
|
|
|
180,000
|
|
Total
|
|
|
4,521,026
|
|
|
|
4,301,460
|
|
New
Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect
on the Company’s financial statements.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
3 – Going Concern
The
Company has experienced net losses to date and has not generated revenues from operations. While the Company raised proceeds
of $100,000 during the six months ended June 30, 2021 through issuance of a convertible promissory note, and $211,000 during the year
ended December 31, 2020 by way of private placement offerings to accredited investors, loans and advances from its officers and directors
and third-party short term loans, it does not believe its resources will be sufficient to meet its operating and capital needs beyond
the fourth quarter of 2021. The Company expects it will require additional capital to fully implement the scope of its proposed business
operations, which raises substantial doubt about its ability to continue as a going concern. The Company will have to continue
to rely on equity and debt financing, and continued support from its officers and directors. There can be no assurance that financing,
whether debt or equity, will be available to the Company in the amount required at any particular time or for any particular period or,
if available, that it can be obtained on favorable terms. In addition, if the Company is unable to obtain adequate financing due to the
continued effect of COVID-19 on the capital markets, the Company may be required to reduce the scope, delay, or eliminate some or all
of its planned operations.
The
financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amount
and classification of liabilities that might cause results from this uncertainty.
Covid-19
Pandemic
The
COVID-19 pandemic has had an adverse impact on the research and development of our product candidates. Research facilities at Dartmouth
were subject to closures as well as laboratories at Ariel in Israel during fiscal 2020. This resulted in our discontinuing our
research at these Universities and was part of our decision to adjust our research to be collaborative and to seek aligning with third
parties to advance our expanded goals. We do not currently know the full extent of potential delays of research in the future as
a result of the continuing pandemic restrictions.
COVID-19
has also caused significant disruptions to the global financial markets, which severely impacts our ability to raise additional capital.
We terminated our employees in April 2020 in an effort to conserve resources as we evaluate our business development
efforts. The ultimate impact on us and our research relationships is currently uncertain. We may be required to further reduce
operations or cease operations if we are unable to finance our operations.
Management
is actively monitoring the situation but given the daily evolution of the COVID-19 outbreak, the Company is not able to fully estimate
the effects of the COVID-19 outbreak on its planned operations or financial condition in the next 12 months. However, while significant
uncertainty remains, the Company believes it is likely that the COVID-19 outbreak will have a negative impact on its ability to
raise additional financing and will result in delays as it continues to impact the Company’s workforce and its collaborative development
efforts.
Note
4 – Convertible Note – Related Party and Derivative Liabilities
On
September 1, 2016, the Company entered into a convertible debenture agreement with CubeSquare, LLC (“CubeSquare”), of
which its Chief Executive Officer is the managing partner and its President is a 25% owner of CubeSquare. The Company received proceeds
of $10,000 during fiscal 2016 (“Note 1”). The note bears interest at 8% per annum and was due on September 1, 2017.
Interest accrues from September 1, 2016 and is payable on maturity. Interest is payable, at the lender’s option, in cash or
common stock. Any portion of the loan and unpaid interest is convertible at any time at the option of CubeSquare into shares of common
stock of the Company at a conversion price of the greater of (i) $0.0625 per share if the Company’s shares are not trading
on a public market and; (ii) in the event the Company’s shares are listed for trading on a public market, the conversion price
shall be equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading
days prior to the date of the notice of conversion from the lender.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
4 – Convertible Note – Related Party and Derivative Liabilities (continued)
On
September 29, 2017, the Company and CubeSquare amended Note 1 to extend the maturity date from September 1, 2017 to September
1, 2018; on September 9, 2018, the Company further amended Note 1 to extend the maturity date to September 1, 2019; on November 6, 2019,
the Company further amended Note 1 to extend the maturity date to September 1, 2020; and on October 30, 2020, the Company further amended
Note 1 to extend the maturity date to September 1, 2021, under the same terms and conditions.
On
September 27, 2017, the Company entered into a second convertible debenture agreement with CubeSquare under which the
Company received proceeds of $15,000 (Note 2). Note 2 bears interest at 8% per annum and was due on September 27, 2018. Interest accrues
from September 27, 2017 and is payable on maturity. Any portion of the principal and unpaid interest under the note is convertible
at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price equal to a 50% discount
to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of
conversion from CubeSquare. On September 9, 2018, Note 2 was amended to extend the maturity date to September 27, 2019. On November
6, 2019, Note 2 was amended to extend the maturity date to September 27, 2020 and on October 30, 2020 Note 2 was amended to extend the
maturity date to September 27, 2021.
The
Company analyzed the amendment to Note 1 and Note 2 under ASC 815-10-15-83 and concluded that these two convertible Notes meet
the definition of a derivative. The Company estimated the fair value of the derivative at each report date using the Black-Scholes
valuation model to value the derivative liability related to the variable conversion rate.
The
carrying value of these convertible notes is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
Face value of certain convertible notes
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Carrying value
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Schedule
of interest on the convertible note
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended
|
|
|
Six Months ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Interest on the convertible notes
|
|
$
|
499
|
|
|
$
|
501
|
|
|
$
|
992
|
|
|
$
|
1,003
|
|
As
of June 30, 2021 and December 31, 2020, the unpaid interest balance under Accounts payable and accrued liabilities – related party
was $8,441 and $7,449, respectively.
As
a result of the application of ASC 815, the fair value of the derivative liability associated with the conversion feature is summarized
as follows:
|
|
|
|
|
Balance at December 31, 2019
|
|
$
|
37,182
|
|
Change in fair value
|
|
|
24,500
|
|
Balance at December 31, 2020
|
|
|
61,682
|
|
Balance at December 31, 2020
|
|
|
61,682
|
|
Change in fair value
|
|
|
(26,862
|
)
|
Balance at June 30, 2021
|
|
$
|
34,820
|
|
The
fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management
assumptions as of June 30, 2021 and December 31, 2020 and the commitment date:
|
Commitment
Date
|
|
December
31, 2020
|
|
June
30, 2021
|
|
Expected
dividends
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Expected
volatility
|
101%
~103%
|
|
316%
~ 333%
|
|
78%
~ 115%
|
|
Expected
term
|
0.92
~ 1 year
|
|
0.74 year
|
|
0.25
year
|
|
Risk
free interest rate
|
|
|
1.33%
|
|
|
|
0.09%
|
|
|
|
0.05%
|
|
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
5 – Convertible Note and Derivative Liabilities
(1) 8% Convertible notes with warrants issued in December 2019 and February 2020
In
December 2019, we issued and sold in a private offering 8% convertible notes in the aggregate principal amount of $70,000. Such notes
are due on December 31, 2021 and are convertible into shares of our common stock at a conversion price (the “Conversion Price”)
for each share of common stock equal to the lesser of: (a) $0.50, (b) the lowest price at which the Company has converted any convertible
security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable
Notice of Conversion; and (c) so long as lower than (a) or (b), such price per share of common stock as the Company and the holder may
agree from time to time. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate
of 70,000 shares of common stock at an exercise price of $1.00.
On
February 19, 2020 we issued and sold in a private offering 8% convertible notes in the principal amount of $10,000, due on February 19,
2022. Such notes are convertible into shares of common stock at a conversion price per share equal to the lesser of: (a) $0.50;
(b) the lowest price at which the Company has converted any convertible security of the Company within 30 trading days prior to
the date of delivery of the applicable notice of conversion; and (c) such other as the Company and the holder may agree. In connection
with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 10,000 shares of common stock at an exercise
price of $1.00.
The
carrying value of these convertible notes is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2021
|
|
|
December 31,
2020
|
|
Face value of certain convertible notes
|
|
$
|
80,000
|
|
|
$
|
80,000
|
|
Less: unamortized discount
|
|
|
(18,600
|
)
|
|
|
(36,364
|
)
|
Carrying value
|
|
$
|
61,400
|
|
|
$
|
43,636
|
|
Interest
expenses associated with the convertible notes are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended
|
|
|
Six Months ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Amortization on debt discount
|
|
$
|
8,931
|
|
|
$
|
8,931
|
|
|
$
|
17,764
|
|
|
$
|
18,750
|
|
Interest on the convertible notes
|
|
|
1,895
|
|
|
|
1,895
|
|
|
|
2,569
|
|
|
|
3,381
|
|
Total
|
|
$
|
10,826
|
|
|
$
|
10,826
|
|
|
$
|
20,333
|
|
|
$
|
22,131
|
|
As
of June 30, 2021 and December 31, 2020, the unpaid interest balance under Accounts payable and accrued liabilities was $9,942 and $7,373,
respectively.
The
convertible notes qualify for derivative accounting and bifurcation under ASC 815. The derivative liability of the $80,000 convertible
notes was calculated using the Black-Scholes pricing model to be $72,689.
As
a result of the application of ASC 815, as of June 30, 2021 and 2020, the fair value of the derivative liability associated with the
conversion feature is summarized as follows:
|
|
|
|
|
Balance at December 31, 2019
|
|
$
|
52,185
|
|
Derivative addition associated with convertible notes
|
|
|
7,915
|
|
Change in fair value
|
|
|
32,703
|
|
Balance at December 31, 2020
|
|
|
92,803
|
|
Balance at December 31, 2020
|
|
|
92,803
|
|
Change in fair value
|
|
|
22,912
|
|
Balance at June 30, 2021
|
|
$
|
115,715
|
|
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
5 – Convertible Note and Derivative Liabilities (continued)
(1) 8% Convertible notes with warrants issued in December 2019 and February 2020 (continued)
The
fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management
assumptions as of December 31, 2020 and June 30, 2021 and the commitment date:
|
Commitment
Date
|
|
December
31, 2020
|
|
June
30, 2021
|
|
Expected
dividends
|
|
|
0
|
|
|
|
0
|
|
|
|
0
|
|
Expected
volatility
|
154%
~173%
|
|
280%
~296%
|
|
199%~358%
|
|
Expected
term
|
2.10
years
|
|
1.05
~ 1.25 years
|
|
0.5
~ 0.64 years
|
|
Risk
free interest rate
|
|
|
1.42
~ 1.65%
|
|
|
|
0.10%
|
|
|
|
0.06%
|
|
(2) 8% Convertible note with warrants issued on June 15, 2021
On
June 15, 2021, the Company entered into a note purchase agreement with Quick Capital, LLC (“Quick Capital”) pursuant to which
the Company issued a twelve-month convertible promissory note in the principal amount of $115,000 for a $100,000 investment (the “Note”),
which included an original issuance discount of 10% and a $3,500 credit for legal and transaction costs. In connection with this convertible
note issuance, Quick Capital was also issued a five-year warrant (the “Warrant”) to purchase up to an aggregate of 115,000
shares of the Company’s common stock at an exercise price of $1.00 per share (the “Warrant Shares”) subject to adjustments
for dilutive issuances at lower prices.
The
Note is convertible into shares of common stock at a conversion price of $0.50 per share. If delivery of the Conversion Shares is
not timely made, the Company is obligated to pay Quick Capital $2,000 for each day that the delivery is late as liquidated damages.
The conversion price of the Note will be reduced if the Company issues common stock or grants derivative securities for consideration
at a price less than the conversion price to the amount of the consideration of such dilutive issuance (“full ratchet reset”).
The Note may not be prepaid.
The
Company is subject to significant cash penalties if the Company defaults on the notes or in the event shares are not issued timely when
a notice of conversion is provided. If an event of default occurs, the Note will become immediately due and payable in an amount equal
to 150% of the then outstanding principal amount of the Note plus any interest or amounts owing to Quick Capital. The default provisions
are based on the type of default and include a penalty of 50% of the principal plus accrued interest due (the “Default Sum”)
and a parity value of the Default Sum based on the effective conversion of the Note on the date of payment of the default and the maximum
stock value during the period between the default date and the payment date.
The
Company valued the embedded default derivative liability of the Note and the Warrant liability, including the full ratchet reset feature,
using Monte Carlo models.
The
carrying value of the Note is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2021
|
|
|
June 15,
2021
|
|
Face value of certain convertible notes
|
|
$
|
115,000
|
|
|
$
|
115,000
|
|
Less: unamortized discount
|
|
|
(110,274
|
)
|
|
|
(115,000
|
)
|
Carrying value
|
|
$
|
4,726
|
|
|
$
|
-
|
|
Interest
expenses associated with the conversion is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended
|
|
|
Six Months ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Amortization on debt discount
|
|
$
|
4,726
|
|
|
$
|
-
|
|
|
$
|
4,726
|
|
|
$
|
-
|
|
Day one loss associated with derivative liability
|
|
|
79,332
|
|
|
|
-
|
|
|
|
79,332
|
|
|
|
-
|
|
Interest on the convertible notes
|
|
|
378
|
|
|
|
-
|
|
|
|
378
|
|
|
|
-
|
|
Total
|
|
$
|
84,436
|
|
|
$
|
-
|
|
|
$
|
84,436
|
|
|
$
|
-
|
|
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
5 – Convertible Note and Derivative Liabilities (continued)
(2) 8% Convertible note with warrants issued on June 15, 2021
As
a result of the application of ASC 815 as of June 30, 2021 and June 15, 2021, the fair value of the derivative liability associated with
the conversion feature is summarized as follows:
|
|
|
|
|
Derivative liability associated with convertible note on commitment date
|
|
$
|
51,009
|
|
Derivative liability associated with warrants on commitment date
|
|
|
143,323
|
|
Derivative liability at June 15, 2021
|
|
|
194,332
|
|
Derivative liability at June 15, 2021
|
|
|
194,332
|
|
Change in fair value – convertible note
|
|
|
1,707
|
|
Change in fair value – warrants
|
|
|
(927
|
)
|
Balance at June 30, 2021
|
|
$
|
195,112
|
|
The
fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management
assumptions as of June 30, 2021 and the commitment date:
|
|
|
|
|
|
|
|
|
Convertible note:
|
|
Commitment Date
|
|
|
June 30,
2021
|
|
Expected dividends
|
|
|
0
|
|
|
|
0
|
|
Expected volatility
|
|
|
307.10
|
%
|
|
|
312.60
|
%
|
Expected term
|
|
|
1 years
|
|
|
|
0.96 years
|
|
Risk free interest rate
|
|
|
0.18
|
%
|
|
|
0.23
|
%
|
|
|
|
|
|
|
|
|
|
Warrants;
|
|
Commitment Date
|
|
|
June 30,
2021
|
|
Expected dividends
|
|
|
0
|
|
|
|
0
|
|
Expected volatility
|
|
|
201.70
|
%
|
|
|
200.60
|
%
|
Expected term
|
|
|
5 years
|
|
|
|
4.96 years
|
|
Risk free interest rate
|
|
|
0.65
|
%
|
|
|
0.66
|
%
|
Note
6 – Unsecured Short-Term Advance from Third Party
On
June 20, 2019, the Company received $100,000 from a third party in the form of an unsecured, demand, non-interest-bearing, short-term
advance to meet its operating needs. The advance remains outstanding at June 30, 2021 and December 31, 2020.
Note
7 – Related Party Transactions
(1) Demand Loan from related party
On
May 1, 2019, the Company issued a promissory note (the “Note”) to CubeSquare in the principal amount of $50,000. The Note
bears interest at the rate of 8% per annum and is due and payable by the Company upon demand from CubeSquare. We recorded interest
expenses of $997 and $1,983 for the three and six months ended June 30, 2021, respectively. We recorded interest expenses of $998
and $1,995 for the three and six months ended June 30, 2020, respectively. As of June 30, 2021 and December 31, 2020, the unpaid
interest balance under Accounts payable and accrued liabilities – related party was $8,657 and $6,674, respectively.
(2) Advances from Related Parties
During
the year ended December 31, 2019, the Company received $135,000 from Jonah Meer, its Chief Executive Officer, in the form of an unsecured,
demand, non-interest-bearing, short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company
received an additional $70,000 from Jonah Meer.
On
August 20, 2019, the Company received $50,000 from Ido Merfeld, its President, in the form of an unsecured, demand, non-interest-bearing,
short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company received an additional $21,000
from Ido Merfeld.
During
the year ended December 31, 2020, the Company received $10,000 from CubeSquare in the form of an unsecured, demand, non-interest-bearing,
short-term advance to help meet its operating needs. The Company’s Chief Executive Officer is the managing partner and the
Company’s President is a 25% owner of CubeSquare.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
7 – Related Party Transactions (continued)
(3) Others
Jonah
Meer, the Company’s Chief Executive Officer, made payments to various vendors during the years ended December 31, 2019 and 2020.
The balance payable to Mr. Meer of $22,993 and $28,475 is reflected in accounts payable, related party as of June 30, 2021 and December
31, 2020, respectively.
During
the year ended December 31, 2019, Ido Merfeld, the Company’s President, made payments to various vendors in the aggregate
amount of $1,169. The balance payable to Mr. Merfeld of $1,169 is reflected in accounts payable, related party as of June 30, 2021
and December 31, 2020, respectively.
Note
8 – License and Research Funding Agreement / Royalty Agreement
Ariel
Scientific Innovation Ltd.
On
November 30, 2019, the Company entered into a royalty and license fee sharing agreement (the “Royalty Agreement”) with Ariel
Scientific Innovations Ltd., a wholly owned subsidiary of Ariel University, in Ariel, Israel (“Ariel”), which, among other
things, superseded and terminated the original license and research funding agreement, dated December 14, 2016, as amended, between the
Company and Ariel (the “License Agreement”). Upon the occurrence of an Exit Event, as such term is described in the Royalty
Agreement, including an underwritten public offering of the Company’s shares with proceeds of at least $25 million, a consolidation,
merger or reorganization of the Company, and a sale of all or substantially all of the shares and/or the assets of the Company, Ariel
has the right to require the Company to issue up to 3% of the then issued and outstanding shares of its common stock. The issuance of
any such shares in the future will result in dilution to the interests of other stockholders. In consideration for the parties’
agreement to terminate the License Agreement and for future general scientific collaboration between the parties, the Company agreed
to pay Ariel a royalty of 1.25% of net sales (as defined in the Royalty Agreement) of products sold by the Company, or its affiliates
and licensees for fifteen years from the first commercial sale in a particular country.
Services
agreements which the Company had with Ariel related to laboratory access, molecular biology and neurobiology research, and other services
terminated during the year ended December 31, 2020. During 2020, Ariel refunded to the Company certain previously advanced and unused
funds.
Note
9 – Intellectual Property License Agreement and Sponsored Research Agreement
Dartmouth
College – IP License Agreement
On
October 2, 2019, the Company entered into the Intellectual Property License Agreement pursuant to which Dartmouth granted the Company
an exclusive world-wide license under the patent application entitled “Mechanically Interlocked Molecules-based Materials for 3D
Printing” in the field of human and animal health and certain additional patent rights to use and commercialize licensed products
and services. The license grant includes the right of the Company to sublicense to third parties subject to the terms of the Agreement.
The
Agreement provided for: (i) a $25,000 license issue fee; (ii) an annual license maintenance fee of $25,000, until the first commercial
sale of a licensed product or service; (iii) an earned royalty of 2% of net sales of licensed products and services by the Company
or a sublicensee; (iv) 15% of consideration received by the Company under a sublicense; and (v) beginning in the first calendar year
after the first commercial sale, an annual minimum royalty payment of $500,000, $1,000,000 in the second calendar year, and $2,000,000
in the third calendar year and each year thereafter. The Company will also reimburse Dartmouth for all patent preparation, filing, maintenance
and defense costs.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
9 – Intellectual Property License Agreement and Sponsored Research Agreement (continued)
Dartmouth
College – IP License Agreement (continued)
Failure
to timely make any payment due under the Agreement will result in interest charges to the Company of the lower of 10% per year or the
maximum amount of interest allowable by applicable law.
The
Agreement may be terminated by Dartmouth if the Company is in material breach of the Agreement which is not cured after 30 days of notice
thereof or if the Company becomes insolvent. Dartmouth may terminate the Agreement if the Company challenges a Dartmouth patent or does
not terminate a sublicensee that challenges a Dartmouth patent, except in response to a valid court or governmental order. The Company
may terminate the Agreement at any time upon six months written notice to Dartmouth.
If
the Company or any sublicensee or affiliate institutes or participates in a licensed patent challenge, the then current earned royalty
rate for licensed products covered by Dartmouth patents will automatically be increased to three times the then current earned royalty
rate.
On
March 23, 2021, the United States Patent and Trademark Office issued U.S. Patent No. 10,954,315 to the Trustees of Dartmouth College
which is directed to mechanically interlocked, molecules-based materials for 3-D printing. The patent’s inventors are Professor
Chenfeng Ke, a member of the Company’s Scientific Advisory Board and Qianming Lin, Professor Ke’s assistant. The patent grant
is the culmination of the Intellectual Property License Agreement between the Company and Dartmouth with respect to an exclusive world-wide
license of intellectual property related to 3D printable materials in the fields of human and animal health.
The
Company recorded $12,500 as license fees during the three and six months ended June 30, 2021, and 2020 with respect to such annual fee.
Dartmouth
College – Sponsored Research Agreement
On
July 12, 2018, the Company entered into a one-year sponsored research agreement (the “Sponsored Research Agreement”) with
the Trustees of Dartmouth College (“Dartmouth”) pursuant to which the Company will support and fund the cost of research
conducted by Dartmouth of mutual interest to the parties in accordance with the Agreement. Intellectual property invented or developed
solely by a party will be owned by such party and intellectual property jointly invented or developed shall be jointly owned. On
November 4, 2019, the parties entered into an amendment to the Sponsored Research Agreement which extended the term of the Agreement
through July 14, 2020. The Sponsored Research Agreement expired by its terms in July 2020.
Note
10 – Commitments
(1) Science Advisory Board Member Consulting Agreements (the “ Consulting Agreements”)
As
part of its ongoing program of research and development, the Company has retained distinguished scientists and other qualified individuals
to advise the Company with respect to its technology and business strategy and to assist it in the research, development and analysis
of the Company’s technology and products. In furtherance thereof, the Company has retained certain Advisors as members of its Scientific
Advisory Board and Business Advisory Board as described below, and the Company and Advisors have entered into Consulting Agreements with
the following terms and conditions:
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
10 – Commitments (continued)
(1) Science Advisory Board Member Consulting Agreements (the “ Consulting Agreements”) (continued)
-
|
Scientific
Advisory Board and Consulting Services - Advisor shall provide general consulting services to Company (the “Services”)
as a member of its Scientific Advisory Board (“SAB”). As a member of the SAB, Advisor agrees to provide the Services
as follows: (a) attending meetings of the Company’s SAB; (b) performing the duties of a SAB member at such meetings, as established
from time to time by the mutual agreement of the Company and the SAB members, including without limitation meeting with Company employees,
consultants and other SAB members, reviewing goals of the Company and assisting in developing strategies for achieving such goals,
and providing advice, support, theories, techniques and improvements in the Company’s scientific research and product development
activities; and (c) providing consulting services to Company at its request, including a reasonable amount of informal consultation
over the telephone or otherwise as requested by Company. Advisor’s consultation with Company will involve services as scientific,
technical and business advisor to the Company and its management with respect to neuronal injuries and neuro degenerative diseases.
|
-
|
SAB
Consulting Compensation - the Company shall grant to Advisor the option to purchase certain number of shares of the
common stock of the Company as per the stock option award grant. The options are subject to terms and provisions of the Company’s
2016 Stock Option and Stock Award Plan.
|
(2) Business Advisory Board Agreements
On
February 10, 2020, the Company entered into a one-year advisory board member consulting agreement with Michael Maizel to serve on the
Company’s Advisory Board as a business advisor. The Advisory Board Agreement automatically renews for up to two additional one-year
periods, unless earlier terminated by either party upon 30 days’ prior written notice to the other party. In consideration for
serving on the Advisory Board, the Company granted an option to purchase 50,000 shares of common stock under the 2016 Stock Option and
Award Plan subject to certain vesting terms. Due to continuing Covid-19 pandemic concerns, on August 17, 2020, the Company notified Mr.
Maizel of the termination of this agreement. Mr. Maizel’s 25,000 vested options were forfeited unexercised in January 2021.
Note
11 – Stock Plan
2016
Stock Option and Stock Award
On
December 14, 2016, the Board adopted the Company’s 2016 Stock Option and Stock Award Plan (the “Plan”). The Plan provides
for the award of stock options (incentive and non-qualified), stock awards and stock appreciation rights to officers, directors, employees
and consultants who provide services to the Company. The terms of awards under the Plan are made by the Board. The Company has reserved
10 million shares for issuance under the Plan.
(a) Stock
Options granted to Science Advisors and Business Advisors
On
November 15, 2017, under the Plan, the Board awarded two of its Science Advisors the following three-year stock options: (i) an immediately
exercisable option to purchase 6,667 shares of common stock at an exercise price of $2.00 per share, (ii) an option to purchase 6,667
shares of common stock exercisable on November 15, 2018 at an exercise price of $2.00 per share and (iii) an option to purchase 6,666
shares of common stock exercisable on November 15, 2019 at an exercise price of $2.00 per share, provided that such Advisors are providing
services to the Company at the time of exercise. During the year ended December 31, 2020, 13,334 shares subject to such options expired
unexercised.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
11 – Stock Plan (continued)
(a) Stock
Options granted to Science Advisors and Business Advisors (continued)
On April
16, 2018, under the Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 10,000
shares of common stock, exercisable on April 16, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 10,000
shares of common stock exercisable on April 16, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 10,000
shares of common stock exercisable on April 16, 2020 at an exercise price of $2.00 per share, provided the Advisor is providing
services to the Company at the time of exercise. In April 2021, 10,000 vested options expired unexercised.
On August
15, 2018, under the Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 6,667
shares of common stock, exercisable on August 15, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 6,667
shares of common stock exercisable on August 15, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 6,666
shares of common stock exercisable on August 15, 2020 at an exercise price of $2.00 per share, provided the Advisor is providing
services to the Company at the time of exercise.
On July
1, 2019, under the Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 33,334
shares of common stock, exercisable on July 1, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares
of common stock exercisable on July 1, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of
common stock exercisable on July 1, 2021 at an exercise price of $2.00 per share, provided the advisor is providing services to the Company
at the time of exercise.
On
February 10, 2020 under the Plan, the Company granted three-year options to purchase an aggregate of 50,000 shares of its common stock
at an exercise price of $2.00 per share, to a Business Advisor (Note 10(2) above). 25,000 of such shares subject to the option were immediately
exercisable and expire on February 10, 2023, and 25,000 shares vest on February 10, 2021 and expire on February 10, 2024. On July 15,
2020, 25,000 unvested options were forfeited. In January 2021, 25,000 vested options were forfeited.
(b) Stock
Options granted to Employees:
On December
10, 2018, the Board awarded an employee the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares
of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares
of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares
of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, provided the employee is providing services
to the Company at the time of exercise. On March 23, 2020, the options previously vesting on December 10, 2020 shall vest immediately
with an expiration date of March 23, 2023.
On December
10, 2019, the Board awarded an employee, the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares
of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares
of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares
of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the employee is providing services
to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision such that options
previously vesting on December 10, 2020 and December 10, 2021 immediately vested and expire on March 23, 2023.
On December
10, 2020, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 100,000 shares
of the common stock of the Company at an exercise price of $2.00 per share.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
11 – Stock Plan (continued)
Stock
Options: (continued)
(b)
Stock Options granted to Employees (continued)
The
following table is the recognized compensation in respect of the above stock option compensation ((a) and (b)) which amount has been
allocated as below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended
|
|
|
Six Months ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Research and development expenses
|
|
$
|
3,100
|
|
|
$
|
29,717
|
|
|
$
|
6,200
|
|
|
$
|
97,271
|
|
As
of June 30, 2021 and December 31, 2020, total unrecognized compensation remaining to be recognized in future periods totaled $0 and $6,100,
respectively.
(c)
Stock Options granted to Officers:
On
June 25, 2019, the Company appointed John N. Bonfiglio, PhD as its chief operating officer, effective July 1, 2019. As compensation,
Dr. Bonfiglio was granted a three-year stock option to purchase 100,000 shares of common stock at an exercise price of $2.00
per share, 50,000 of which shares vested upon grant and 25,000 shares vest on each of July 1, 2020 and July 1, 2021, provided
Dr. Bonfiglio is in the employ of the Company on such dates. Mr. Bonfiglio was terminated as chief operating officer as of November
30, 2019. Accordingly, all unvested stock options terminated on such date. In January, 2021, 50,000 vested options were forfeited.
On
December 10, 2019, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers.
The options have an exercise price of $2.00 per share and are immediately exercisable.
On
December 10, 2020, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers.
The options have an exercise price of $2.00 per share and are immediately exercisable.
There
was no compensation recognized in the three and six months ended June 30, 2021 and 2020 related to stock option grants. As
of June 30, 2021, and December 31, 2020, there was no unrecognized compensation remaining to be recognized in future periods.
The
fair value of each option award referenced above is estimated on the date of grant using the Black-Scholes option-pricing model
with the following assumptions at the measurement date(s):
|
|
|
|
|
|
|
Measurement date
|
|
Dividend yield
|
|
|
0%
|
|
Expected volatility
|
|
|
114.69 ~ 186.80%
|
|
Risk-free interest rate
|
|
|
0.39% ~ 2.68%
|
|
Expected life (years)
|
|
|
3 ~ 5
|
|
Stock Price
|
|
|
$0.38 ~ 2.80
|
|
Exercise Price
|
|
|
$0.40 ~ 2.00
|
|
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
11 – Stock Plan (continued)
A
summary of the activity for the Company’s stock options at June 30, 2021 and December 31, 2020, is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2021
|
|
|
December 31, 2020
|
|
|
|
|
|
|
Weighted Average
Exercise
|
|
|
Weighted Average Remaining Contractual Life
|
|
|
|
|
|
Weighted Average
Exercise
|
|
|
Weighted Average Remaining Contractual Life
|
|
|
|
Shares
|
|
|
Price
|
|
|
(in years)
|
|
|
Shares
|
|
|
Price
|
|
|
(in years)
|
|
Outstanding, beginning of period
|
|
|
3,276,666
|
|
|
$
|
2
|
|
|
|
3.28
|
|
|
|
2,515,000
|
|
|
$
|
1.98
|
|
|
|
3.78
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
800,000
|
|
|
$
|
2
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
Canceled/forfeited
|
|
|
(85,000
|
)
|
|
$
|
2
|
|
|
|
-
|
|
|
|
(38,334
|
)
|
|
$
|
2
|
|
|
|
-
|
|
Outstanding, end of period
|
|
|
3,191,666
|
|
|
$
|
2
|
|
|
|
3.08
|
|
|
|
3,276,666
|
|
|
$
|
2
|
|
|
|
3.28
|
|
Options exercisable, end of period
|
|
|
3,191,666
|
|
|
$
|
2
|
|
|
|
2.84
|
|
|
|
3,243,333
|
|
|
$
|
2
|
|
|
|
3.28
|
|
Options expected to vest, end of period
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
|
33,333
|
|
|
$
|
2
|
|
|
|
2
|
|
Weighted average fair value of options granted
|
|
|
|
|
|
$
|
1.31
|
|
|
|
|
|
|
|
|
|
|
$
|
1.31
|
|
|
|
|
|
Note
12 – Capital Stock
Authorized:
The
Company has authorized 100,000,000 shares of common stock, par value $0.0001, and 10,000 shares of preferred stock which is designated
as Series A Preferred Stock, par value $0.001.
Series
A Preferred Stock:
The
Series A Preferred Stock is redeemable at the option of the Company at any time, in whole or in part, upon 10 trading days prior notice,
at a price of $1.00 per share plus 4% per annum from the date of issuance (the “Stated Value”). The holders of the Series
A Preferred Stock are entitled to a liquidation preference equal to the Stated Value, prior to the holders of other preferred stock or
common stock. The holders of the Series A Preferred Stock have the right to convert such stock into common stock at a conversion rate
equal to the Stated Value as of the conversion date divided by the average closing price of the common stock for the five previous trading
days. The Company is required to reserve sufficient number of shares for the conversion of the Series A Preferred Stock. The holders
of Class A Preferred Stock shall vote together as a single class with the holders of the Company’s common stock and the holders
of any other class or series of shares entitled to vote with the common stock, with the holders of Class A Preferred Stock being entitled
to 66 2/3% of the total votes on all such matters, regardless of the actual number
of shares of Class A Preferred Stock then outstanding.
There
was a total of 2,000 shares of Series A Preferred Stock issued and outstanding as of June 30, 2021 and December 31, 2020.
Common
Stock
In
August 2020, the Company sold an aggregate of 200,000 shares of its common stock with a five-year warrant to purchase an aggregate
of 100,000 shares of common stock at an exercise price of $1.00 per share (the “Warrant Shares”) to investors in a private
offering for aggregate gross proceeds of $100,000. The proceeds will be used for general corporate purposes. The Warrant Shares have
“piggyback” registration rights and the warrant has a provision for cashless exercise. In addition, the warrant may not be
exercised if it would result in beneficial ownership by the holder and his affiliates of more than 9.99% of the Company’s outstanding
shares of common stock.
QRONS
INC.
NOTES
TO UNAUDITED CONDENSED FINANCIAL STATEMENTS
June
30, 2021 and 2020
Note
12 – Capital Stock (continued)
Common
Stock (continued)
There
was a total of 13,289,789 shares of common stock issued and outstanding as of June 30, 2021 and December 31, 2020.
Common
Stock Purchase Warrants
As
of June 30, 2021 and December 31, 2020, the following common stock purchase warrants were outstanding:
|
|
|
|
|
|
|
|
|
|
|
Warrants
|
|
|
Weighted Average Exercise Price
|
|
Outstanding – December 31, 2019
|
|
|
70,000
|
(1)
|
|
$
|
1.00
|
|
Granted
|
|
|
110,000
|
(2)(3)
|
|
|
1.00
|
|
Canceled/forfeited
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Outstanding – December 31, 2020
|
|
|
180,000
|
|
|
|
1.00
|
|
Outstanding – December 31, 2020
|
|
|
180,000
|
|
|
|
1.00
|
|
Granted
|
|
|
115,000
|
(4)
|
|
$
|
1.00
|
|
Canceled/forfeited
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Outstanding –June 30, 2021
|
|
|
295,000
|
|
|
$
|
1.00
|
|
(1)
During the year ended December 31, 2019, the Company granted certain convertible notes holders warrants to purchase an aggregate of 70,000
shares of common stock at an exercise price of $1.00. The fair value of the warrants was $36,410 and recorded as financing cost.
(2)
During the year ended December 31, 2020, the Company granted a convertible note holder a warrant to purchase 10,000 shares of common
stock at an exercise price of $1.00. The fair value of the warrant was $3,400 and recorded as financing cost.
(3)
Each two shares of common stock purchased in a private offering included one warrant to purchase an additional share of common stock
at an exercise price of $1.00.
(4)
) On June 15, 2021, the Company granted a convertible note holder a warrant to purchase 115,000 shares of common stock at an exercise
price of $1.00 subject to adjustments for full ratchet resets for dilutive issuances at lower prices.
The
fair value of the outstanding common stock purchase warrants was calculated using the Black-Scholes option-pricing model with the
following assumptions at the measurement date(s):
|
|
|
|
|
|
|
Measurement
date
|
|
Dividend
yield
|
|
|
0%
|
|
Expected
volatility
|
|
97.90~20.70%
|
|
Risk-free
interest rate
|
|
0.16 ~ 1.72%
|
|
Expected
life (years)
|
|
2.71 ~ 5.00
|
|
Stock
Price
|
|
|
$0.25
~ $0.99
|
|
Exercise
Price
|
|
|
$0.40
~ $1.00
|
|
Note
13 – Subsequent Events
The
Company has evaluated events for the period from June 30, 2021 through the date of the issuance of these financial statements and determined
that there are no additional events requiring disclosure.