Consolidated audited financial statements
for the years ended December 31, 2015 and 2014 are filed as part of this Form 10-K.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Note 1: Organization and Description of Business
SpectraScience, Inc. was incorporated in
the State of Minnesota on May 4, 1983 as GV Medical, Inc. In October 1992, GV Medical discontinued its prior business, refocused
its development efforts and changed its name to SpectraScience, Inc. The “Company,” hereinafter, refers to SpectraScience,
Inc. and its wholly owned subsidiaries Luma Imaging Corp., SpectraScience International, Inc. and SpectraScience (UK) Ltd. From
1996, the Company primarily focused on developing the WavSTAT Optical Biopsy System (the “WavSTAT System”).
The Company has developed and received the
European CE mark approval to market a proprietary, minimally invasive technology that optically illuminates tissue in real-time
to distinguish between normal, pre-cancerous or cancerous cells without the need to remove the subject cell tissue from the body
to make such determinations. The WavSTAT System operates by using cool, safe laser light to optically illuminate and analyze tissue,
enabling the physician to make an instant diagnosis during endoscopy when screening for cancer, and if warranted, to begin immediate
treatment during the same procedure. Beginning in December 2011, the WavSTAT 4 version of the product began to be sold in the European
Union for colon cancer detection. In June 2012 the Company entered into a distribution agreement with PENTAX Europe, GmbH, for
the sale of its systems internationally.
On November 6, 2007, the Company acquired
the assets of Luma Imaging Corporation (“LUMA”) in an equity transaction accounted for as an acquisition of assets
and now operates LUMA as a wholly-owned subsidiary of the Company. LUMA had acquired the assets from a predecessor company that
had developed, and received FDA approval for, a minimally-invasive diagnostic imaging system that can detect cervical cancer precursors
and which utilizes an underlying technology that is similar to that of the WavSTAT System. The addition of the LUMA technology
to the Company’s existing WavSTAT System technology provides the Company with a broad suite of fluorescence-based intellectual
property and know-how. During the fiscal year ended December 31, 2010, the Company wrote off the remaining fair value of the LUMA
inventory in order to focus on the continued development and marketing of the WavSTAT System. The Company retained the intellectual
property of LUMA for use in the development of future generations of the WavSTAT System. The intellectual property consisted of
a total of 34 issued U.S. Patents and 28 additional patent applications.
Note 2: Going Concern
Historically, the Company’s sources of cash have come
from the issuance and sales of equity securities and convertible debentures. The Company’s historical cash outflows have
been primarily used for operating activities including research, development, administrative and sales activities. Fluctuations
in the Company’s working capital due to timing differences of its cash receipts and cash disbursements also impact its cash
flow. The Company expects to incur significant additional operating losses through at least the end of 2016, as it completes proof-of-concept
trials, conducts outcome-based clinical studies and increases sales and marketing efforts to commercialize the WavSTAT4 System
in Europe. The Company may incur unknown expenses or may not be able to meet its revenue forecast, and one or more of these circumstances
would require the Company to seek additional capital. The Company may not be able to obtain equity capital or debt funding on terms
that are acceptable. Even if the Company receives additional funding, such proceeds may not be sufficient to allow the Company
to sustain operations until it becomes profitable and begins to generate positive cash flows from operations. This raises substantial
doubt about the Company’s ability to continue as a going concern.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
As of December 31, 2015, the Company had a working
capital deficit of $8,324,600 and cash of $127,493, compared to a working capital deficit of $5,732,125 and cash of $223,529
as of December 31, 2014. In December 2011, the Company entered into an Engagement Agreement with Laidlaw & Company (UK)
Ltd., which Engagement Agreement was amended in July 2012. Under the Engagement Agreement, Laidlaw agreed to assist the
Company in raising up to $20.0 million in capital over a two year period from the date of the Engagement Agreement.
Subsequent to June 30, 2013, the Company has engaged another agent to assist it with raising capital and has commenced
raising capital on its own. For the year ended December 31, 2015, the Company raised approximately $2,020,000 under various
funding agreements. However, if the Company does not receive additional funds in a timely manner, the Company could be in
jeopardy as a going concern. The Company may not be able to find alternative capital or raise capital or debt on terms that
are acceptable. Management believes that if the events defined in the various funding agreements occur as expected, such
proceeds will be sufficient to allow the Company to sustain operations until it attains profitability and positive cash flows
from operations. However, the Company may incur unknown expenses or may not be able to meet its revenue expectations
requiring it to seek additional capital. In such event, the Company may not be able to find capital or raise capital or debt
on terms that are acceptable.
The holders of Convertible Debentures control
the conversion of the Convertible Debentures and certain of the Convertible Debentures were not converted at their maturity constituting
a potential default on the matured, but unconverted, Convertible Debentures. In the event of such default, principal, accrued interest
and other related costs are immediately due and payable in cash. As of December 31, 2015, Convertible Debentures with a face value
of $4,313,199 held by 62 individual investors are in default. None of these investors have served notice of default on the Convertible
Debentures held by them.
The accompanying consolidated financial
statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities
in the normal course of business. The financial statements do not include any adjustments relating to the recoverability and classification
of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as
a going concern.
Note 3: Summary of Significant Accounting Policies
Consolidation
The accompanying consolidated financial
statements include the accounts of SpectraScience, Inc. and its wholly-owned subsidiaries Luma Imaging Corp., SpectraScience International,
Inc. and SpectraScience (UK) Ltd. All significant intercompany balances and transactions have been eliminated in consolidation.
Reclassifications
Certain reclassifications
have been made to the 2014 financial statements in order for them to conform to the 2015 presentation. Such reclassifications have
no impact on the Company’s financial position or results of operations.
Use of Estimates
The Company prepares its consolidated financial
statements in conformity with accounting principles generally accepted in the United States of America, which requires management
to make estimates and assumptions that affect the amounts reported in the financial statements and disclosures made in the accompanying
notes to the financial statements. Significant estimates made by management include, among others, realization of long-lived assets
including intangible assets, assumptions used to value stock options, assumptions used to value the common stock issued and assumptions
related to the determination of the fair value of the derivative components associated with the Company’s convertible debentures.
Actual results could differ from those estimates.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Accounts Receivable
Receivables are carried at original invoice amount less
payment received and an estimate is made for doubtful receivables based on a review of all outstanding amounts on a monthly
basis. Receivables are generally considered past due 30 days after payment date as specified on the invoice. We determine
allowance for doubtful accounts by regularly evaluating individual receivables and considering a creditor’s financial
condition, credit history and current economic conditions. Receivables are written off when deemed uncollectible. Recoveries
of previously written off receivables previously written off are recorded when received.
Inventory
We state our inventory at the lower of cost
(using the first-in, first-out method) or market value, determined on an average cost basis. We provide inventory allowances when
conditions indicate that the selling price could be less than cost due to obsolescence and reductions in estimated future demand.
We balance the need to maintain strategic inventory levels with the risk of obsolescence due to changing technology and customer
demand levels. Unfavorable changes in market conditions may result in a need for inventory reserves that could adversely impact
our gross margins. Conversely, favorable changes in demand could result in higher gross margins when we sell products.
During the year ended December 31, 2015,
the Company concentrated on clinical trials in Europe to validate the accuracy and cost effectiveness of the WavSTAT system. In
anticipation of purchase orders on the completion of the trials, the Company purchased inventory for approximately 30 consoles
which will be used to fulfill initial orders expected from the United Kingdom and Germany.
Property and Equipment
The Company’s long-lived assets consist
of property and equipment and intangible assets. Equipment is carried at cost and is depreciated over the estimated useful lives
of the assets, which are generally two to three years, and leasehold improvements are amortized over the lesser of the lease term
or the estimated useful lives of the improvements. The straight-line method is used for depreciation and amortization. Intangible
assets consist of patents, which are amortized using the straight-line method over the estimated useful lives of the patents. The
Company does not capitalize external legal costs and filing fees associated with obtaining patents on its new discoveries. Acquired
intellectual property is recorded at cost and is amortized over its estimated useful life. The Company believes the useful lives
assigned to these assets are reasonable. The Company assesses the recoverability of long-lived assets whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be recoverable. These computations utilize judgments and
assumptions inherent in management’s estimate of future cash flows to determine recoverability of these assets. If management’s
assumptions about these assets were to change as a result of events or circumstances, the Company may be required to record an
impairment loss.
Patents
The Company accounts for acquired intangible
assets under FASB ASC Topic 350
Goodwill and Other Intangibles –General Intangibles Other than Goodwill
. All patents
are amortized over the shorter of their remaining legal lives or estimated economic lives. When acquired, the WavSTAT System patents
had an average remaining useful life of 14 years, while the LUMA patents had an average remaining life of approximately 16 years.
Convertible Debentures/Warrants
For Convertible Debentures issued previous to March 31, 2013
containing exchange features, we account for the Convertible Debentures, associated warrants and conversion features under the
provisions of FASB Topic 815, Debt, or ASC 815, which requires the measurement and recognition of the fair values for all components
related to the Convertible Debentures at the end of each reporting period. We estimate the fair value of the contingent beneficial
conversion option, holders’ warrants and agent warrants at each measurement date using a combination of the Black-Scholes-Merton
and modified Binomial Lattice option-pricing models. These standards require us to record the fair value of the Convertible Debentures
and warrants at the time of issuance and to remeasure these values and record associated income statement expense or benefit at
each reporting period. A more detailed description can be found in Note 8 to the financial statements. For Convertible
Debentures issued subsequent to March 31, 2013 which did not contain exchange features, we account for the Convertible Debentures,
associated warrants and conversion features under the provisions of ASC 470 which requires the valuation of the debt discount to
be recognized on the date of issuance and the amount of debt discount to be amortized over the life of the Convertible Debenture.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Variable Conversion Rate Debentures
Starting in 2015, the Company entered into
convertible debentures with floating exercise prices discounted to market prices. As a result, a significant number of shares were
either issued in 2015 or will be issued in subsequent periods at deeply discounted variable conversion prices. The downward pressure
placed on the Company’s stock as a result of these conversions can be classified as “death spirals” since the
investors have no incentive to maintain a stable stock price. The Company accounts for these debentures as derivative liabilities
which means the debentures are revalued at the end of each period and gains and losses are recognized at the issuance of the debentures
and on the conversion of the debentures.
Over Commitment of Shares
Since the number of shares issuable under
convertible debentures with floating exercise prices is undeterminable, the Company may be required to issue shares in excess of
the number of shares authorized by its shareholders. As a result, when the Company determines that is does not have sufficient
shares to meet the obligations of derivative unexercised debentures, warrants and options, the derivatives must be valued using
the Black Scholes Option Pricing method and a liability is recorded as though the obligations would be settled using some means
other than stock.
Stock-Based Compensation
The Company accounts for stock-based compensation
under the provisions of FASB ASC Topic 718,
Compensation—Stock Compensation
(“ASC
718”), which requires the measurement and recognition of compensation expense for all stock-based awards made to employees
and directors based on estimated fair values on the grant date. The Company estimates the fair value of stock-based awards on the
date of grant using the Black-Scholes-Merton option-pricing model (the “Black-Scholes Model”). The value of the portion
of the award that is ultimately expected to vest is recognized as expense over the requisite service periods using the straight-line
method.
The Company estimates forfeitures at the
time of grant and revises its estimate in subsequent periods if actual forfeitures differ from those estimates.
The Company accounts for stock-based compensation
awards to non-employees in accordance with FASB ASC Topic 505-50,
Equity-Based Payments to Non-Employees
(“ASC
505-50”). Under ASC 505-50, the Company determines the fair value of the warrants or stock-based compensation awards granted
as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably
measurable.
All issuances of stock options or other
equity instruments to employees and non-employees as the consideration for goods or services received by the Company are accounted
for based on the fair value of the equity instruments issued. Any stock options issued to non-employees are recorded in expense
and additional paid-in capital in shareholders’ equity over the applicable service periods using variable accounting through
the vesting dates based on the fair value of the options at the end of each reporting period.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Revenue Recognition
The Company recognizes revenues when persuasive
evidence of an arrangement exists, delivery has occurred or services have been rendered, the price is fixed or determinable and
collectability is reasonably assured. Revenue from the sale of the Company’s products is generally recognized when title
and risk of loss transfers to the customer, the terms of which are generally free-on-board shipping point. The Company uses customer
purchase orders to determine the existence of an arrangement. The Company uses shipping documents and third-party proof of delivery
to verify that title has transferred. The Company assesses whether the fee is fixed or determinable based upon the terms of the
agreement associated with the transaction. To determine whether collection is probable, the Company assesses a number of factors,
including past transaction history with the customer and the creditworthiness of the customer.
Research and Development
Research and development costs are expensed
as incurred. There may be cases in the future where certain research and development costs such as software development costs are
capitalized. For the years ended December 31, 2015 and 2014, research and development costs were approximately $719,000 and $924,000,
respectively.
Fair Value of Financial Instruments
The carrying amount of the Company's cash,
accounts receivable, accounts payable and accrued liabilities approximate their estimated fair values due to the short-term maturities
of those financial instruments.
Income Taxes
Income taxes are provided for the tax
effects of transactions reported in the consolidated financial statements and consist of taxes currently due plus deferred
income taxes. Deferred income taxes are recognized for temporary differences between the financial statement and tax basis of
assets and liabilities that will result in taxable or deductible amounts in the future. Deferred income taxes are also
recognized for net operating loss carryforwards that are available to offset future taxable income and research and
development credits. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected
to be realized.
FASB Accounting Standards
Codification Topic 740,
Income Taxes
(“ASC 740”), clarifies the accounting for uncertainty in income taxes
recognized in the financial statements. ASC 740 provides that a tax benefit from an uncertain tax position may be recognized
when it is more likely than not that the position will be sustained upon examination, including resolutions of any related
appeals or litigation processes, based on the technical merits of the position. Income tax positions must meet a
more-likely-than-not recognition threshold to be recognized. ASC 740 also provides guidance on measurement, derecognition,
classification, interest and penalties, accounting in interim periods, disclosure and transition. We have determined that the
Company does not have uncertain tax positions on its tax returns for the years 2015 and prior. Based on evaluation of the
2015 transactions and events, the Company does not have any material uncertain tax positions that require measurement.
Because the Company had a full valuation allowance on its deferred tax assets as of December 31, 2015 and 2014, the Company
has not recognized any tax benefits since inception.
Our policy is to recognize interest and/or
penalties related to income tax matters in income tax expense. We had no accrual for interest or penalties on our consolidated
balance sheets at December 31, 2015 or 2014, and have not recognized interest and/or penalties in the consolidated statement of
operations for the years ended December 31, 2015 or 2014.
We are subject to taxation in the U.S. and
the state of California. All of our tax years are subject to examination by the U.S. and California tax authorities due to the
carry-forward of unutilized net operating losses.
Earnings (Loss) Per Share
Basic earnings (loss) per share is computed by dividing net
income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period of
computation. Diluted earnings (loss) per share is computed similarly to basic earnings 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 only if the additional common shares would be dilutive. (See Note 13)
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 4: Accounts Receivables
Accounts receivables are carried at the
expected realizable value and consisted of the following at December 31, 2015 and 2014:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Accounts receivable - trade
|
|
$
|
7,061
|
|
|
$
|
-
|
|
Allowance for doubtful accounts
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
$
|
7,061
|
|
|
$
|
-
|
|
During the year ended December 31, 2015, we had one significant
customer who accounted for 100% of sales.
At December 31, 2015, we had one significant customer who accounted
for 100% of our accounts receivable.
Note 5: Inventory
Inventory is carried at the lower of average cost or market
and consisted of the following at December 31, 2015 and 2014:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
216,704
|
|
|
$
|
238,441
|
|
Finished goods
|
|
|
45,183
|
|
|
|
45,183
|
|
|
|
|
261,887
|
|
|
|
283,624
|
|
Reserve for obsolescence
|
|
|
-
|
|
|
|
-
|
|
|
|
|
261,887
|
|
|
|
283,624
|
|
Less long-term portion
|
|
|
150,000
|
|
|
|
-
|
|
|
|
$
|
111,887
|
|
|
$
|
283,624
|
|
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 6: Property and Equipment
The following is a summary of equipment, at cost, less accumulated
depreciation at December 31, 2015 and 2014:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Computers and office fixtures
|
|
$
|
50,342
|
|
|
$
|
50,342
|
|
Machinery and equipment
|
|
|
428,650
|
|
|
|
428,650
|
|
|
|
|
478,992
|
|
|
|
478,992
|
|
|
|
|
|
|
|
|
|
|
Less accumulated depreciation
|
|
|
478,676
|
|
|
|
475,327
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
316
|
|
|
$
|
3,665
|
|
Depreciation expense for the years ended
December 31, 2015 and 2014 was $3,350 and $18,527, respectively. Repairs and maintenance are charged to expense as incurred while
improvements are capitalized. Upon the sale, retirement or disposal of fixed assets, the accounts are relieved of the cost and
the related accumulated depreciation with any gain or loss recorded to the consolidated statements of operations.
Note 7: Patents
The following is a summary of patents less accumulated amortization
at December 31, 2015 and 2014:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Patents
|
|
$
|
2,980,033
|
|
|
$
|
2,980,033
|
|
|
|
|
|
|
|
|
|
|
Less accumulated amortization
|
|
|
1,794,561
|
|
|
|
1,632,139
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,185,472
|
|
|
$
|
1,347,894
|
|
Amortization expense associated with patents
for the years ended December 31, 2015 and 2014 was $162,422 and $165,446, respectively. The estimated future amortization expense
related to patents as of December 31, 2015 is as follows:
Year Ended December 31.
|
|
|
Amount
|
|
|
|
|
|
|
2016
|
|
|
$
|
160,948
|
|
2017
|
|
|
|
159,347
|
|
2018
|
|
|
|
148,649
|
|
2019
|
|
|
|
135,775
|
|
2020
|
|
|
|
132,962
|
|
Thereafter
|
|
|
|
447,791
|
|
Total
|
|
|
$
|
1,185,472
|
|
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 8: Liabilities
Note Payable
In November 2014, the Company issued for
cash of $100,000 an unsecured note payable and a five year warrant with an exercise price of $0.09 per share for the purchase of
up to 50,000 shares of common stock. The terms of the note were a repayment of $115,000 if paid by February 18, 2015 and, if paid
thereafter, the principal balance of the note was to be increased to $137,982 as of October 1, 2015 and interest will accrue at
20% from October 1, 2015 until paid. The note remained outstanding at December 31, 2015 and is accruing interest at 20%. The warrant
was valued at $1,659 using the Black-Scholes Pricing Model and was recorded as additional paid-in capital and expensed to non-cash
interest in 2014.
On August 12, 2015, the Company issued for
cash of $50,000 an unsecured note payable. The terms of the note were a repayment of $53,000 if paid by August 31, 2015 and $58,000
if paid between September 1 and September 30, 2015. The note was repaid in September 2015 in the amount of $58,000.
Convertible Debt
As of December 31, 2015, the Company
has issued and outstanding Convertible Debentures (“Debentures”) with original terms of nine months to one year,
an interest rate ranging from 10-20% per year and an original issue discount ranging from 5% to 10% which, at the option of
the holder, may convert into common stock at an initial conversion price ranging from $0.03 to $0.099 per share. The
Debentures were issued with detachable five year cashless Holders Warrants that allow the holders to purchase one share of
stock for each two shares available under the converted Debentures at an exercise price ranging from $0.06 to $0.1287 per
share. In addition, the Company issued five year cashless Agent Warrants equal to 10% of the total number of shares issuable
under the Debentures and Holders Warrants at an exercise price ranging from $0.0745 to $0.1287 per share. For debentures
issued through March 31, 2013, at the option of the Debenture holder, the terms of the Debentures and Holders Warrants are
subject to an exchange feature in the event that the Company issues securities with terms more favorable than those of the
then outstanding Debentures and Holders Warrants. Debentures issued subsequent to March 31, 2013 do not contain such an
exchange clause. The gross amount of Debentures outstanding is $5,932,345 as of December 31, 2015.
During the year ended December 31, 2015,
the Company has issued and outstanding Convertible Debentures (“Variable Debentures”) with original terms of 9 months
to one year, an interest rate ranging from 0-10% per year and original issue discount rate ranging from 0-10% which contain variable
conversion rates ranging from discounts of 40-50% of the Company’s common stock based on the lowest trading prices ranging
from 10-25 days previous to conversion. The Variable Debentures contain prepayment options which enable the Company to prepay the
notes for periods of 0-180 days subsequent to issuance at premiums ranging from 0-50%. The gross amount of Variable Debentures
outstanding is $242,415 as of December 31, 2015.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
As of December 31, 2015 and 2014, the balances
of the Debentures are as follows:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$
|
4,496,602
|
|
|
$
|
2,951,629
|
|
Issuance of debentures for cash
|
|
|
1,970,250
|
|
|
|
2,506,376
|
|
Original issue discount
|
|
|
145,263
|
|
|
|
128,071
|
|
Debentures converted to common stock
|
|
|
(437,355
|
)
|
|
|
(1,089,474
|
)
|
Convertible debt
|
|
|
6,174,760
|
|
|
|
4,496,602
|
|
Less unamortized costs of financing
|
|
|
349,729
|
|
|
|
576,502
|
|
Convertible debt, net of unamortized costs
|
|
$
|
5,825,031
|
|
|
$
|
3,920,100
|
|
|
|
|
|
|
|
|
|
|
Convertible debt in default
|
|
$
|
4,313,199
|
|
|
$
|
1,862,160
|
|
Derivative Liability
Since the Company issued Convertible Debentures
which included Holders Warrants and a conversion option that includes a possible exchange feature in the event of a future financing
on terms more favorable than those of the existing warrants and debentures and Variable Debentures which include conversion rights
which vary with the price of the Company’s stock, this results in the warrants and conversion feature of the debentures being
recorded as a liability and measured at fair value. The Company measures these warrants and conversion feature using a combination
of Black-Scholes option valuation models and Binomial Lattice option valuation models using similar assumptions to those described
under “Stock-Based Compensation.” The time period over which the Company will be required to evaluate the fair value
of the warrants is approximately five years and the time period over which the Company will be required to evaluate the fair value
of the conversion feature is the lesser of six to twelve months or conversion.
The assumptions used in determining
fair value represent management’s best estimates, but these estimates involve inherent uncertainties and the
application of management’s judgment. As a result, if factors change, including changes in the market value of the
Company’s common stock, managements’ assessment of the probability of a more favorably priced future financing or
significant fluctuations in the volatility of the trading market for the Company’s common stock, the Company’s
fair value estimates could be materially different in the future.
The Company computes the fair value of the
derivative liability at each reporting period and the change in the fair value is recorded as non-cash expense or non-cash income.
The key component in the value of the derivative liability is the Company’s stock price, which is subject to significant
fluctuation and is not under the Company’s control. The resulting effect on net loss is therefore subject to significant
fluctuation and will continue to be so until the Company’s Debentures, to which the convertible feature is associated, are
converted into common stock or paid in full. Assuming all other fair value inputs remain constant, the Company will record non-cash
expense when its stock price increases and non-cash income when its stock price decreases.
In addition, since the number of shares
issuable under the Variable Debentures are undeterminable, the Company may be required to issue shares in excess of the number
of shares authorized by its shareholders. As a result, when the Company determines that is does not have sufficient shares to meet
the obligations of derivative unexercised debentures, warrants and options, the derivatives must be valued using the Black Sholes
Option Pricing method and a liability is recorded as though the obligations would be settled using some means other than stock.
For the year ended December 31, 2015, the Company determined that it was over committed to the number of shares issuable on the
exercise of outstanding debentures, stock options and warrants for approximately 386,000,000 shares.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
As of December 31, 2015 and 2014, the balances
of the Derivative Liability are as follows:
|
|
|
|
|
|
|
|
Commitment
|
|
|
|
|
|
|
|
|
|
Conversion
|
|
|
In Excess of
|
|
|
|
|
|
|
Warrants
|
|
|
Feature
|
|
|
Authorized Stock
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2014
|
|
$
|
803,484
|
|
|
$
|
300,939
|
|
|
$
|
-
|
|
|
$
|
1,104,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value at period end
|
|
|
(38,526
|
)
|
|
|
(4,058
|
)
|
|
|
-
|
|
|
|
(42,584
|
)
|
Balance at December 31, 2014
|
|
|
764,958
|
|
|
|
296,881
|
|
|
|
-
|
|
|
|
1,061,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability on issuance of debt and warrants
|
|
|
-
|
|
|
|
1,306,372
|
|
|
|
-
|
|
|
|
1,306,372
|
|
Change in fair value at year end
|
|
|
(726,216
|
)
|
|
|
(448,228
|
)
|
|
|
-
|
|
|
|
(1,174,444
|
)
|
Elimination of liability on conversion
|
|
|
-
|
|
|
|
(637,874
|
)
|
|
|
-
|
|
|
|
(637,874
|
)
|
Over commitment of stock
|
|
|
-
|
|
|
|
-
|
|
|
|
64,428
|
|
|
|
64,428
|
|
Balance at December 31, 2015
|
|
$
|
38,742
|
|
|
$
|
517,151
|
|
|
$
|
64,428
|
|
|
$
|
620,321
|
|
Debentures issued subsequent to March 31,
2013 did not contain an exchange provision and were accounted for using the equity method of valuing the note and warrant. For
the years ended December 31, 2015 and 2014, $118,096 and $1,027,583 were recorded as additional paid-in capital related to the
initial valuation of debt discounts and warrants associated with new debentures entered into subsequent to March 3l, 2013.
Management used the following inputs to
value the Derivative and Warrant Liabilities for the year ended December 31, 2015:
|
|
12/31/2015
|
|
12/31/2014
|
|
|
Derivative Liability
|
|
Warrant Liability
|
|
Derivative Liability
|
|
Warrant Liability
|
Expected term
|
|
6 months - 1 year
|
|
5 years
|
|
6 months - 1 year
|
|
5 years
|
Exercise price
|
|
$0.0005 - $0.099
|
|
$0.075 - $0.1287
|
|
$0.045 - $0.099
|
|
$0.075 - $0.1287
|
Expected volatility
|
|
286% to 448%
|
|
210% to 277%
|
|
232% to 242%
|
|
189% to 199%
|
Expected dividends
|
|
None
|
|
None
|
|
None
|
|
None
|
Risk-free interest rate
|
|
0.26% to 0.65%
|
|
1.32% to 1.76%
|
|
0.10% to 0.25%
|
|
1.62% to 1.78%
|
Forfeitures
|
|
None
|
|
None
|
|
None
|
|
None
|
In computing the fair value of the
derivative and warrant liability at December 31, 2015 for instruments under the Binomial Lattice option-pricing model, management
estimated a 60% probability of a down round financing event at a price of $0.025 and an 15% to 56% probability that existing note
holders with exchange privileges would exchange their existing debentures and warrants for new debentures and warrants. At December
31, 2014, in computing the fair value of the derivative and warrant liability for instruments under the Binomial Lattice option-pricing
model, management assumed a 60% probability of a down round financing event at a price of $0.036 and an 11% to 45% probability
that existing note holders with exchange privileges would exchange their existing debentures and warrants for new debentures and
warrants.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 9: Income Taxes
The significant components of deferred tax
assets as of December 31, 2015 and 2014 are shown below. A valuation allowance has been established to offset the deferred tax
assets, as realization of such assets is uncertain.
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess of financial accounting over tax depreciation
|
|
$
|
20,000
|
|
|
$
|
31,000
|
|
State income tax benefits
|
|
|
1,971,000
|
|
|
|
2,093,000
|
|
Net operating loss carryforward
|
|
|
13,766,000
|
|
|
|
12,686,000
|
|
Warranty expense
|
|
|
-
|
|
|
|
5,000
|
|
Derivative liability expense
|
|
|
1,843,000
|
|
|
|
1,550,000
|
|
Research and development credit carryforwards
|
|
|
663,000
|
|
|
|
607,000
|
|
Patent amortization
|
|
|
(472,000
|
)
|
|
|
(537,000
|
)
|
Vacation accrual
|
|
|
9,000
|
|
|
|
10,000
|
|
Valuation reserve
|
|
|
(17,800,000
|
)
|
|
|
(16,445,000
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
The following reconciles
the tax provision with the expected provision obtained by applying statutory rates to pretax income:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Federal income tax benefit computed at the Federal statutory rate
|
|
$
|
(1,236,000
|
)
|
|
$
|
(1,526,000
|
)
|
Net operating loss
|
|
|
1,080,000
|
|
|
|
766,000
|
|
Timing differences
|
|
|
291,000
|
|
|
|
576,000
|
|
Permanent differences
|
|
|
(27,000
|
)
|
|
|
32,000
|
|
Research and development credit
|
|
|
19,000
|
|
|
|
24,000
|
|
Other
|
|
|
(127,000
|
)
|
|
|
128,000
|
|
Income tax benefit
|
|
$
|
-
|
|
|
$
|
-
|
|
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
The components of federal income tax benefit
from continuing operations consisted of the following for the year ended:
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Current income tax expense (benefit):
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net current tax expense (benefit)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred tax expense (benefit) resulted from:
|
|
|
|
|
|
|
|
|
Difference between financial and tax depreciation
|
|
$
|
12,000
|
|
|
$
|
14,000
|
|
State income tax benefits
|
|
|
121,000
|
|
|
|
31,000
|
|
Net operating loss
|
|
|
(1,080,000
|
)
|
|
|
(766,000
|
)
|
Research and development credits
|
|
|
(57,000
|
)
|
|
|
(69,000
|
)
|
Amortization of patents
|
|
|
(64,000
|
)
|
|
|
(66,000
|
)
|
Derivative liability recognition
|
|
|
(293,000
|
)
|
|
|
(623,000
|
)
|
Vacation accrual
|
|
|
1,000
|
|
|
|
(7,000
|
)
|
Warranty expense
|
|
|
5,000
|
|
|
|
7,000
|
|
Other
|
|
|
-
|
|
|
|
(93,000
|
)
|
Valuation reserve
|
|
|
1,355,000
|
|
|
|
1,572,000
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax benefit
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
At December 31, 2015, the Company had federal
net operating loss carry-forwards of approximately $40,487,000 that expire from 2018 through 2035. In addition, the Company
had research and development tax credits of approximately $601,000 that expire from 2018 through 2035. As a result of
previous stock transactions, the Company's ability to utilize its net operating loss carry-forwards to offset future taxable income
and utilize future research and development tax credits is subject to certain limitations under Section 382 and Section 383 of
the Internal Revenue Code due to changes in equity ownership of the Company.
The Company has a history of operating losses
and, as of yet, has not had any taxable income. The Company has calculated a deferred tax asset for its tax credits but offsets
the tax asset with a valuation allowance. As a result, the Company has not realized or recorded any tax benefit related to its
tax credits.
Note 10: Lease Obligations
The Company leases its principal facility from an unrelated
third party. The facility consists of approximately 5,080 square feet of office, research and development, manufacturing, quality
testing, and warehouse space. The lease provides for monthly rental payments ranging from $4,971 in 2015 to $5,432 in 2018 plus
an additional shared estimated facility cost of approximately $1,500 per month. Lease expense for the years ended December 31,
2015 and 2014 amounted to $76,520 and $77,770, respectively. The following is a schedule of minimum annual rental payments for
the next five years:
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Years ending December 31,
|
|
|
|
|
|
|
|
2016
|
|
$
|
61,439
|
|
2017
|
|
|
63,282
|
|
2018
|
|
|
21,727
|
|
Thereafter
|
|
|
-
|
|
|
|
|
|
|
Total minimum lease payments
|
|
$
|
146,448
|
|
Note 11: Equity Transactions
Series B Convertible
Preferred Stock
There are authorized
and outstanding 2,585,000 shares of Series B Convertible Preferred Stock (“Series B”). The Series B is convertible
at $0.20 per common share and carries a liquidation preference of a like amount. At December 31, 2015 and 2014, the Series B had
accumulated and unpaid dividends of $106,931.
Due to
the lack of authorized shares available, the preferred stock has been classified as mezzanine equity on the face of the
balance sheet.
Series C Convertible
Preferred Stock
There were authorized
and outstanding at December 31, 2015, 500,000 shares of Series C Convertible Preferred Stock (“Series C”). In April
2013, 500,000 shares of the Series C was converted into 500,000 shares of common stock. The remaining 500,000 shares of Series
C outstanding at December 31, 2015 carries a liquidation preference of a like amount.
Due to
the lack of authorized shares available, the preferred stock has been classified as mezzanine equity on the face of the
balance sheet.
Common Stock
In June 2015, an affiliate of the Company
exercised a stock option with an exercise price of $0.01 per share for 200,000 shares of common stock.
During the year ended December 31, 2015,
holders of Convertible Debentures with a face value of $437,355 converted their debentures and accrued interest into 236,691,930
shares of restricted common stock. In addition, associated with these debentures, the Company paid $68,150 in accrued interest,
reduced debt discount by $84,192, reduced debt issuance costs by $89,041, reduced derivative liability by $637,874 and recorded
a gain on extinguishment of debt of $260,564.
In February 2014, an affiliate of the Company
exercised a stock option with an exercise price of $0.02 per share for 931,200 shares of common stock.
In March 2014, the Company issued 310,000
shares of restricted common stock to one vendor for services. The fair value of these shares was determined to be $15,500. In June
2014, the Company issued 690,000 shares of restricted common stock to one vendor for services. The fair value of these shares was
determined to be $34,500.
During the year ended December 31, 2014,
holders of Convertible Debentures with a face value of $1,089,474 converted their debentures and accrued interest into 25,712,023
shares of restricted common stock. In addition, associated with these debentures, the Company paid $176,322 in accrued interest
and recorded a gain on extinguishment of debt of $302,510.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Convertible Debentures
During 2015, the Company entered into subscription
agreements with accredited investors to purchase an aggregate principal amount of $2,165,514 of Convertible Debentures with fixed
conversion prices initially convertible into shares of common stock at a conversion prices ranging from $0.03 to $0.045, together
with five-year warrants to purchase approximately 22,904,788 common shares at an exercise prices ranging from $0.06 to $0.09 per
share.
During 2014, the Company entered into subscription
agreements with accredited investors to purchase an aggregate principal amount of $2,634,447 of Convertible Debentures initially
convertible into shares of common stock at a conversion price of $0.045, together with five-year warrants to purchase approximately
29,271,670 common shares at an exercise price equal to $0.09 per share.
Stock Options
As of December 31, 2015, the Company had
one stock-based employee compensation plan under which it makes grants, the 2011 Equity Incentive Plan (the “EIP”)
which has been approved by our shareholders in August 2014. The EIP provides for the grant of incentive stock options (“ISOs”),
nonqualified stock options (“NQSOs”) and restricted stock awards to full-time employees (who may also be directors)
and NQSOs and restricted stock awards to non-employee directors, consultants, customers, vendors or providers of services. The
exercise price of any ISO may not be less than the fair market value of the common stock on the date of grant and the term shall
not exceed ten years. At December 31, 2015, the Company had outstanding options to purchase up to 34,168,800 shares of common stock
under the EIP and the Company’s prior Amended 2001 Stock Plan representing approximately 8% of the Company’s outstanding
shares (20,061,168 of which were exercisable). Awards under the Company’s EIP generally vest over four years.
The fair value of options granted were estimated
at the date of grant using a Black-Scholes Model which includes several variables including expected life, risk free interest rate,
expected stock price volatility, stock option exercise patterns and expected dividend yield. The Company also must estimate forfeitures
for employee stock options. These models and assumptions are complex and may change future expenses by increasing or decreasing
stock-based compensation expense. Management used the following weighted average assumptions to value stock options granted during
the years ended December 31, 2015 and 2014:
|
|
Year
Ended December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Expected term of options
|
|
|
5
years
|
|
|
|
5
years
|
|
Exercise price
|
|
|
$0.01
|
|
|
|
$0.02
|
|
Expected volatility
|
|
|
210%
|
|
|
|
187%
|
|
Expected dividends
|
|
|
None
|
|
|
|
None
|
|
Risk-free interest rate
|
|
|
1.48%
|
|
|
|
1.64%
|
|
Forfeitures
|
|
|
None
|
|
|
|
None
|
|
In addition to the above, management estimated
the forfeitures on employee options under the Option Plan would have negligible effects because such forfeitures would be a very
small percentage. Management believes that options granted have been to a group of individuals that have a high desire to see the
Company succeed and have aligned themselves to that end.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
The expected lives used in the calculations
were selected by management based on past experience, forward looking profit forecasts and estimates of what the trading price
of the Company’s stock might be at different future dates. Risk-free interest rates used are the five-year U.S. Treasury
rate as published for the applicable measurement dates.
Volatility is a calculation based on fluctuations
in the Company’s stock price over a historical time period consistent with the estimated life of the option.
A summary of the status of the options granted
under the Company’s 2011 EIP at December 31, 2015 and 2014, and changes during the years then ended is presented below:
|
|
|
|
|
|
Outstanding Options
|
|
|
|
|
|
|
Options
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
Weighted Average
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
Remaining
|
|
|
|
|
|
|
Exercise
|
|
|
Fair
|
|
|
Contractual Terms in
|
|
|
|
Shares
|
|
|
Price
|
|
|
Value
|
|
|
Years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2013
|
|
|
15,075,000
|
|
|
$
|
0.18
|
|
|
|
|
|
|
6.94
|
|
Granted
|
|
|
35,550,000
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
|
|
Exchanged
|
|
|
(14,225,000
|
)
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
(1,175,000
|
)
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(931,200
|
)
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2014
|
|
|
34,293,800
|
|
|
$
|
0.14
|
|
|
|
|
|
|
8.99
|
|
Granted
|
|
|
5,900,002
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
|
|
Cancelled
|
|
|
(5,825,002
|
)
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(200,000
|
)
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2015
|
|
|
34,168,800
|
|
|
$
|
0.02
|
|
|
|
|
|
|
8.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2014
|
|
|
14,526,142
|
|
|
$
|
0.02
|
|
|
|
|
|
|
8.95
|
|
Exercisable, December 31, 2015
|
|
|
20,061,168
|
|
|
$
|
0.02
|
|
|
|
|
|
|
8.04
|
|
There was no intrinsic value of the options
outstanding under the EIP at December 31, 2015 and 2014.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
A summary of the status of the options outstanding
under the EIP at December 31, 2015, is presented in the table below:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.01
|
|
|
|
1,200,000
|
|
|
|
9.10
|
|
|
$
|
0.01
|
|
|
|
1,200,000
|
|
|
$
|
0.01
|
|
$
|
0.02
|
|
|
|
32,568,800
|
|
|
|
8.03
|
|
|
$
|
0.02
|
|
|
|
18,461,168
|
|
|
$
|
0.02
|
|
$
|
0.06
|
|
|
|
200,000
|
|
|
|
5.85
|
|
|
$
|
0.06
|
|
|
|
200,000
|
|
|
$
|
0.06
|
|
$
|
0.15
|
|
|
|
200,000
|
|
|
|
4.96
|
|
|
$
|
0.15
|
|
|
|
200,000
|
|
|
$
|
0.15
|
|
|
|
|
|
|
34,168,800
|
|
|
|
8.03
|
|
|
$
|
0.02
|
|
|
|
20,061,168
|
|
|
$
|
0.02
|
|
There was one stock option exercised for
200,000 common shares during the year ended December 31, 2015 and one stock option exercised for 931,200 common shares during the
year ended December 31, 2014. At December 31, 2015, total unrecognized estimated employee and director compensation cost related
to stock options granted is $333,328, which is expected to be recognized over the next three to four years.
Warrants
During the year ended December 31, 2015,
in conjunction with the sale of Convertible Debentures and Notes, the Company issued five-year common stock purchase warrants with
an exercise prices ranging from $0.06 to $0.09 per share to acquire up to 22,904,788 shares to holders of the Debentures.
In January 2015, the Company issued a five
year common stock purchase warrant exercisable into up to 300,000 shares of common stock with an exercise price of $0.09 for services
provided by a consultant. The value of these warrants was recorded as non-cash expense in an amount of $2,848 using the Black Sholes
Option pricing method.
During the year ended December 31, 2014,
in conjunction with the sale of Convertible Debentures, the Company issued five-year common stock purchase warrants to acquire
approximately 22,629,000 shares to holders of the Debentures and 2,880,000 similar warrants as compensation to Agents. Of these
warrants, approximately 10,385,000 have an exercise price of $0.0745 per share and approximately 15,124,000 have an exercise price
of $0.1287 per share.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
A summary of the status of the warrants
granted under various agreements at December 31, 2015 and 2014, and changes during the years then ended is presented below:
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
|
Exercise
|
|
|
Fair
|
|
|
|
Shares
|
|
|
Price
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2013
|
|
|
87,929,794
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
30,457,781
|
|
|
$
|
0.09
|
|
|
$
|
0.05
|
|
Expired
|
|
|
(14,957,500
|
)
|
|
$
|
0.31
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding, December 31, 2014
|
|
|
103,430,075
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
22,904,789
|
|
|
$
|
0.08
|
|
|
$
|
0.01
|
|
Expired
|
|
|
(9,459,694
|
)
|
|
$
|
0.31
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
Outstanding, December 31, 2015
|
|
|
116,875,170
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2014
|
|
|
103,430,075
|
|
|
$
|
0.11
|
|
|
|
|
|
Exercisable, December 31, 2015
|
|
|
116,875,170
|
|
|
$
|
0.08
|
|
|
|
|
|
A summary of the status of the warrants
outstanding at December 31, 2015 are presented in the table below:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.06
|
|
|
|
7,175,935
|
|
|
|
4.61
|
|
|
$
|
0.06
|
|
|
|
7,175,935
|
|
|
$
|
0.06
|
|
$
|
0.07
|
|
|
|
39,333,936
|
|
|
|
1.89
|
|
|
$
|
0.07
|
|
|
|
39,333,936
|
|
|
$
|
0.07
|
|
$
|
0.08
|
|
|
|
1,485,836
|
|
|
|
0.59
|
|
|
$
|
0.08
|
|
|
|
1,485,836
|
|
|
$
|
0.08
|
|
$
|
0.09
|
|
|
|
64,656,863
|
|
|
|
3.58
|
|
|
$
|
0.09
|
|
|
|
64,656,863
|
|
|
$
|
0.09
|
|
$
|
0.13
|
|
|
|
4,222,600
|
|
|
|
1.95
|
|
|
$
|
0.13
|
|
|
|
4,222,600
|
|
|
$
|
0.13
|
|
|
|
|
|
|
116,875,170
|
|
|
|
2.85
|
|
|
$
|
0.08
|
|
|
|
116,875,170
|
|
|
$
|
0.08
|
|
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 12: Fair Value Measurements
Accounting guidance on fair value measurements
and disclosures defines fair value, establishes a framework for measuring the fair value of assets and liabilities using a hierarchy
system, and defines required disclosures. It clarifies that fair value is the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity
transacts business.
The Company's balance sheet contains
derivative and warrant liabilities that are recorded at fair value on a recurring basis. The three-level valuation hierarchy for
disclosure of fair value is as follows:
Level 1: uses quoted market prices in
active markets for identical assets or liabilities.
Level 2: uses observable market-based
inputs or unobservable inputs that are corroborated by market data.
Level 3: uses unobservable inputs that
are not corroborated by market data.
The fair value of the Company’s
recorded derivative and warrant liabilities is determined based on unobservable inputs that are not corroborated by market data,
which require a Level 3 classification. A modified Black Scholes option valuation model was used to determine the fair value with
similar assumptions to those described under “Stock-Based Compensation”. The Company records derivative and warrant
liabilities on the consolidated balance sheets at fair value with changes in fair value recorded in the consolidated statements
of operations.
The following table presents the balances
of liabilities measured at fair value on a recurring basis by level as of December 31, 2015:
|
|
Fair Value Measurements at December 31, 2015 Using
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
517,151
|
|
|
$
|
517,151
|
|
Warrant liability
|
|
|
-
|
|
|
|
-
|
|
|
|
38,742
|
|
|
|
38,742
|
|
Commitment in excess of authorized stock
|
|
|
-
|
|
|
|
-
|
|
|
|
64,428
|
|
|
|
64,428
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
620,321
|
|
|
$
|
620,321
|
|
|
|
Fair Value Measurements at December 31, 2014 Using
|
|
|
|
Quoted Prices in
|
|
|
Significant Other
|
|
|
Significant
|
|
|
|
|
|
|
Active Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
Identical Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
296,881
|
|
|
$
|
296,881
|
|
Warrant liability
|
|
|
-
|
|
|
|
-
|
|
|
|
764,958
|
|
|
|
764,958
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,061,839
|
|
|
$
|
1,061,839
|
|
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
Note 13: Loss Per Share
Basic and diluted loss per share are
the same for the fiscal years ended December 31, 2015 and 2014, since any additional common stock equivalents would be antidilutive.
Potentially dilutive shares of common stock that have been excluded from the calculation of the weighted average number of dilutive
common shares for the years ended December 31, 2015 and 2014 are as follows:
|
|
Year Ended December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Preferred Stock
|
|
|
3,085,000
|
|
|
|
3,085,000
|
|
Convertible debentures
|
|
|
603,338,377
|
|
|
|
92,264,257
|
|
Options
|
|
|
34,168,800
|
|
|
|
34,293,800
|
|
Warrants
|
|
|
116,875,170
|
|
|
|
103,430,075
|
|
Total
|
|
|
757,467,347
|
|
|
|
233,073,132
|
|
The following table sets forth the computation
of basic and diluted earnings per share for the years ended December 31, 2015 and 2014:
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net loss for basic earnings per share
|
|
$
|
(3,634,868
|
)
|
|
$
|
(4,488,281
|
)
|
|
|
|
|
|
|
|
|
|
Net loss for diluted earnings per share
|
|
$
|
(3,634,868
|
)
|
|
$
|
(4,488,281
|
)
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average basic shares outstanding
|
|
|
216,335,085
|
|
|
|
170,237,633
|
|
|
|
|
|
|
|
|
|
|
Denominator for diluted earnings per share- adjusted weighted average shares
|
|
|
216,335,085
|
|
|
|
170,237,633
|
|
|
|
|
|
|
|
|
|
|
Loss per share
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.02
|
)
|
|
$
|
(0.03
|
)
|
Diluted
|
|
$
|
(0.02
|
)
|
|
$
|
(0.03
|
)
|
Note 14: Subsequent Events
Convertible Debentures and Warrants
From January 2016 through March 2016, the
Company sold Unsecured Convertible Debentures (the “Debentures”) to two accredited investors for aggregate consideration
of $300,000. The Debentures mature in twelve months, carries a fixed conversion price of $.0.01, an annual interest rate of 10%
and are convertible into 30,000,000 shares of common stock at maturity. The Company received net cash proceeds of approximately
$276,000 after payment of fees and expenses of $24,000. In addition, the Company issued the holders of the Debentures detachable
five-year warrants to purchase 15,000,000 additional shares of common at an exercise price of $0.02 per share.
SpectraScience, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (continued)
In January 2016, two of the Company’s
affiliates advanced an accumulated $35,000 in exchange for one-year promissory notes with interest rates of 10%.
From January 2016 through March 2016, holders
of Variable Rate Convertible Debentures with a face value of $76,162 converted their debentures and accrued interest into 236,266,584
shares of common stock. In addition, the Company entered into Forbearance Agreements with a group of these investors in order to
hold a shareholders’ meeting for the purpose of increasing authorized shares to satisfy the over commitment of shares resulting
from the exercise of the Variable Rate Convertible Debentures.
In February 2016, the Company paid $40,000
to the Trustee of Oncoscope’s Bankruptcy proceeding
for the purchase of all of the assets of Oncoscope.
Subsequent events have been evaluated through
the date financial statements are filed with the Securities and Exchange Commission.