ITEM
1. FINANCIAL STATEMENTS.
Condensed
Consolidated Financial Statements
Cardax,
Inc., and Subsidiary
March
31, 2020 and 2019
Contents
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED BALANCE SHEETS
As
of
|
|
March
31, 2020
|
|
|
December
31, 2019
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT
ASSETS
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
51,191
|
|
|
$
|
19,303
|
|
Accounts
receivable
|
|
|
103,591
|
|
|
|
205,768
|
|
Inventories
|
|
|
1,116,560
|
|
|
|
1,177,831
|
|
Deposits
and other assets
|
|
|
3,063
|
|
|
|
2,066
|
|
Prepaid
expenses
|
|
|
168,252
|
|
|
|
181,093
|
|
|
|
|
|
|
|
|
|
|
Total
current assets
|
|
|
1,442,657
|
|
|
|
1,586,061
|
|
|
|
|
|
|
|
|
|
|
INTANGIBLE
ASSETS, net
|
|
|
420,912
|
|
|
|
420,373
|
|
|
|
|
|
|
|
|
|
|
RIGHT
TO USE LEASED ASSETS
|
|
|
9,606
|
|
|
|
12,488
|
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
$
|
1,873,175
|
|
|
$
|
2,018,922
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Accrued
payroll and payroll related expenses, current portion
|
|
$
|
3,788,788
|
|
|
$
|
3,687,376
|
|
Accounts
payable and accrued expenses
|
|
|
1,570,898
|
|
|
|
1,544,402
|
|
Fees
payable to directors
|
|
|
418,546
|
|
|
|
418,546
|
|
Accrued
separation costs, current portion
|
|
|
9,750
|
|
|
|
9,000
|
|
Current
portion of related party notes payable
|
|
|
575,000
|
|
|
|
575,000
|
|
Related
party convertible notes payable
|
|
|
901,220
|
|
|
|
651,721
|
|
Convertible
notes payable, net of discount
|
|
|
430,546
|
|
|
|
358,289
|
|
Employee
settlement
|
|
|
50,000
|
|
|
|
50,000
|
|
Lease
liability, current portion
|
|
|
9,606
|
|
|
|
11,527
|
|
Derivative
liability on convertible notes payable
|
|
|
619,508
|
|
|
|
827,314
|
|
|
|
|
|
|
|
|
|
|
Total
current liabilities
|
|
|
8,373,862
|
|
|
|
8,133,175
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT
LIABILITIES
|
|
|
|
|
|
|
|
|
Related
party notes payable, less of current portion
|
|
|
1,000,000
|
|
|
|
1,000,000
|
|
Accrued
separation costs, less current portion
|
|
|
80,635
|
|
|
|
83,635
|
|
Lease
liability, less current portion
|
|
|
-
|
|
|
|
961
|
|
|
|
|
|
|
|
|
|
|
Total
non-current liabilities
|
|
|
1,080,635
|
|
|
|
1,084,596
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS
AND CONTINGENCIES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
9,454,497
|
|
|
|
9,217,771
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’
DEFICIT
|
|
|
|
|
|
|
|
|
Preferred
Stock - $0.001 par value; 50,000,000 shares authorized, 0 shares issued and outstanding as of March 31, 2020, and December
31, 2019, respectively
|
|
|
-
|
|
|
|
-
|
|
Common
stock - $0.001 par value; 400,000,000 shares authorized, 762,098 and 687,564 shares issued and outstanding as of March 31,
2020, and December 31, 2019, respectively
|
|
|
762
|
|
|
|
688
|
|
Additional
paid-in-capital
|
|
|
60,457,139
|
|
|
|
59,836,818
|
|
Accumulated
deficit
|
|
|
(68,039,223
|
)
|
|
|
(67,036,355
|
)
|
|
|
|
|
|
|
|
|
|
Total
stockholders’ deficit
|
|
|
(7,581,322
|
)
|
|
|
(7,198,849
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
$
|
1,873,175
|
|
|
$
|
2,018,922
|
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
For
the three-months ended March 31,
|
|
2020
|
|
|
2019
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
REVENUES,
net
|
|
$
|
142,813
|
|
|
$
|
164,972
|
|
|
|
|
|
|
|
|
|
|
COST
OF GOODS SOLD
|
|
|
62,995
|
|
|
|
104,180
|
|
|
|
|
|
|
|
|
|
|
GROSS
PROFIT
|
|
|
79,818
|
|
|
|
60,792
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries
and wages
|
|
|
373,292
|
|
|
|
404,809
|
|
Professional
fees
|
|
|
222,316
|
|
|
|
241,368
|
|
Selling,
general, and administrative expenses
|
|
|
168,413
|
|
|
|
291,569
|
|
Stock
based compensation
|
|
|
177,813
|
|
|
|
180,375
|
|
Research
and development
|
|
|
35,282
|
|
|
|
45,672
|
|
Depreciation
and amortization
|
|
|
8,733
|
|
|
|
11,262
|
|
|
|
|
|
|
|
|
|
|
Total
operating expenses
|
|
|
985,849
|
|
|
|
1,175,055
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
|
(906,031
|
)
|
|
|
(1,114,263
|
)
|
|
|
|
|
|
|
|
|
|
OTHER
INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
Gain
on modification of debt instruments
|
|
|
354,791
|
|
|
|
-
|
|
Change
in fair value of derivative liability
|
|
|
(3,667
|
)
|
|
|
-
|
|
Interest
expense
|
|
|
(447,961
|
)
|
|
|
(21,157
|
)
|
|
|
|
|
|
|
|
|
|
Total
other (expense) income, net
|
|
|
(96,837
|
)
|
|
|
(21,157
|
)
|
|
|
|
|
|
|
|
|
|
Loss
before the provision for income taxes
|
|
|
(1,002,868
|
)
|
|
|
(1,135,420
|
)
|
|
|
|
|
|
|
|
|
|
PROVISION
FOR INCOME TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
$
|
(1,002,868
|
)
|
|
$
|
(1,135,420
|
)
|
|
|
|
|
|
|
|
|
|
NET
LOSS PER SHARE
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(1.43
|
)
|
|
$
|
(1.69
|
)
|
Diluted
|
|
$
|
(1.43
|
)
|
|
$
|
(1.69
|
)
|
|
|
|
|
|
|
|
|
|
SHARES
USED IN CALCULATION OF NET LOSS PER SHARE
|
|
|
|
|
|
|
|
|
Basic
|
|
|
700,879
|
|
|
|
670,260
|
|
Diluted
|
|
|
700,879
|
|
|
|
670,260
|
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ DEFICIT
Three-months
ended March 31, 2020 and 2019
|
|
Common
Stock
|
|
|
Additional Paid-In-
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2019
|
|
|
669,967
|
|
|
$
|
670
|
|
|
$
|
58,407,257
|
|
|
$
|
(61,943,318
|
)
|
|
$
|
(3,535,391
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to independent
directors
|
|
|
2,303
|
|
|
|
2
|
|
|
|
87,498
|
|
|
|
-
|
|
|
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to service providers
|
|
|
187
|
|
|
|
-
|
|
|
|
6,375
|
|
|
|
-
|
|
|
|
6,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
86,500
|
|
|
|
-
|
|
|
|
86,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock issuances
|
|
|
1,501
|
|
|
|
2
|
|
|
|
44,998
|
|
|
|
-
|
|
|
|
45,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,135,420
|
)
|
|
|
(1,135,420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2019
|
|
|
673,958
|
|
|
$
|
674
|
|
|
$
|
58,632,628
|
|
|
$
|
(63,078,738
|
)
|
|
$
|
(4,445,436
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2020
|
|
|
687,564
|
|
|
$
|
688
|
|
|
$
|
59,836,818
|
|
|
$
|
(67,036,355
|
)
|
|
$
|
(7,198,849
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to independent
directors
|
|
|
3,125
|
|
|
|
3
|
|
|
|
18,747
|
|
|
|
-
|
|
|
|
18,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants granted to independent directors
|
|
|
-
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
84,063
|
|
|
|
-
|
|
|
|
84,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grant to convertible
note holders
|
|
|
71,409
|
|
|
|
71
|
|
|
|
434,641
|
|
|
|
-
|
|
|
|
434,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of warrants attached to
convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
2,777
|
|
|
|
-
|
|
|
|
2,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature issued
on convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
141,391
|
|
|
|
-
|
|
|
|
141,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revaluation of notes payable discounts
due to modification of conversion price
|
|
|
-
|
|
|
|
-
|
|
|
|
(214,498
|
)
|
|
|
-
|
|
|
|
(214,498
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extinguishment of derivative liability
upon repayment of convertible note
|
|
|
-
|
|
|
|
-
|
|
|
|
78,200
|
|
|
|
-
|
|
|
|
78,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,002,868
|
)
|
|
|
(1,002,868
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2020
|
|
|
762,098
|
|
|
$
|
762
|
|
|
$
|
60,457,139
|
|
|
$
|
(68,039,223
|
)
|
|
$
|
(7,581,322
|
)
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Cardax,
Inc., and Subsidiary
CONSOLIDATED
STATEMENTS OF CASH FLOWS
For
the three-months ended March 31,
|
|
2020
|
|
|
2019
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net
loss
|
|
$
|
(1,002,868
|
)
|
|
$
|
(1,135,420
|
)
|
Adjustments
to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Amortization
|
|
|
8,733
|
|
|
|
11,262
|
|
Amortization
of debt discount
|
|
|
297,656
|
|
|
|
-
|
|
Stock
based compensation
|
|
|
177,813
|
|
|
|
180,375
|
|
Change
in fair value of derivative liability
|
|
|
3,667
|
|
|
|
-
|
|
Gain
on modification of debt instruments
|
|
|
(354,791
|
)
|
|
|
-
|
|
Changes
in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
85,385
|
|
|
|
21,743
|
|
Inventories
|
|
|
61,271
|
|
|
|
57,378
|
|
Deposits
and other assets
|
|
|
(997
|
)
|
|
|
-
|
|
Prepaid
expenses
|
|
|
12,841
|
|
|
|
914
|
|
Accrued
payroll and payroll related expenses
|
|
|
101,412
|
|
|
|
35,662
|
|
Accounts
payable and accrued expenses
|
|
|
43,288
|
|
|
|
(373,962
|
)
|
Accrued
separation costs
|
|
|
(2,250
|
)
|
|
|
(2,250
|
)
|
|
|
|
|
|
|
|
|
|
Net
cash used in operating activities
|
|
|
(568,840
|
)
|
|
|
(1,204,298
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Increase
in intangible assets
|
|
|
(9,272
|
)
|
|
|
(11,100
|
)
|
|
|
|
|
|
|
|
|
|
Net
cash used in investing activities
|
|
|
(9,272
|
)
|
|
|
(11,100
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds
from the issuances of convertible notes payable
|
|
|
770,000
|
|
|
|
-
|
|
Payment
of debt issuance costs
|
|
|
(10,000
|
)
|
|
|
-
|
|
Repayment
of convertible notes principal
|
|
|
(150,000
|
)
|
|
|
-
|
|
Proceeds
from the issuances of related party notes payable
|
|
|
-
|
|
|
|
1,000,000
|
|
Proceeds
from the issuance of common stock
|
|
|
-
|
|
|
|
45,000
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by financing activities
|
|
|
610,000
|
|
|
|
1,045,000
|
|
|
|
|
|
|
|
|
|
|
NET
INCREASE (DECREASE) IN CASH
|
|
|
31,888
|
|
|
|
(170,398
|
)
|
|
|
|
|
|
|
|
|
|
CASH AT THE
BEGINNING OF THE PERIOD
|
|
|
19,303
|
|
|
|
243,753
|
|
|
|
|
|
|
|
|
|
|
CASH AT THE
END OF THE PERIOD
|
|
$
|
51,191
|
|
|
$
|
73,355
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
|
|
Cash
paid for interest
|
|
$
|
116,341
|
|
|
$
|
10,967
|
|
Cash
paid for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING
AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Settlement
of receivables with payables
|
|
$
|
16,792
|
|
|
$
|
49,956
|
|
Right
to use assets funded through leases
|
|
$
|
2,882
|
|
|
|
30,813
|
|
Discounts
recognized on notes payable at issuance
|
|
$
|
765,732
|
|
|
$
|
-
|
|
Extinguishment
of derivative liability upon repayment of convertible note
|
|
$
|
78,200
|
|
|
$
|
-
|
|
Revaluation
of notes payable discounts due to modification of conversion price
|
|
$
|
534,623
|
|
|
$
|
-
|
|
The
accompanying notes are an integral part of these condensed consolidated financial statements.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS
NOTE
1 – COMPANY BACKGROUND
The
Company’s predecessor, Cardax Pharmaceuticals, Inc. (“Holdings”), was incorporated in the State of Delaware
on March 23, 2006.
Cardax,
Inc. (the “Company”) (OTCQB:CDXI) is a development stage biopharmaceutical company primarily focused on the development
of pharmaceuticals for chronic diseases driven by inflammation. The Company also has a commercial business unit that markets dietary
supplements for inflammatory health. CDX-101, the Company’s astaxanthin pharmaceutical candidate, is being developed for
cardiovascular inflammation and dyslipidemia, with a target initial indication of severe hypertriglyceridemia. CDX-301, the Company’s
zeaxanthin pharmaceutical candidate, is being developed for macular degeneration, with a target initial indication of Stargardt
disease. The Company’s pharmaceutical candidates are currently in pre-clinical development, including the planning of IND
enabling studies. ZanthoSyn® is a physician recommended astaxanthin dietary supplement for inflammatory health. The Company
sells ZanthoSyn® primarily through wholesale and e-commerce channels. The safety and efficacy of the Company’s products
have not been directly evaluated in clinical trials or confirmed by the FDA.
Going
concern matters
The
accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. As shown in the accompanying condensed consolidated
financial statements, the Company incurred net losses of $1,002,868 and $1,135,420 for the three-months ended March 31, 2020 and
2019, respectively. The Company has incurred losses since inception resulting in an accumulated deficit of $68,039,223 as of March
31, 2020, and has had negative cash flows from operating activities since inception. The Company expects that its marketing program
for ZanthoSyn® will continue to focus on outreach to physicians, healthcare professionals, retail personnel, and consumers,
and anticipates further losses in the development of its consumer business. The Company also plans to advance the research and
development of its pharmaceutical candidates and anticipates further losses in the development of its pharmaceutical business.
The Company’s ability to access the capital markets is unknown during the coronavirus disease 2019 (“COVID-19”)
pandemic, which may limit or prevent the funding of its operations and related obligations. As a result of these and other factors,
management has determined there is substantial doubt about the Company’s ability to continue as a going concern.
The
Company needs to raise additional capital to carry out its business plan. During the three-months ended March 31, 2020, the Company
raised $770,000 in gross proceeds through the issuance of debt securities. The Company filed a registration statement on Form
S-1 on August 14, 2019, as amended September 27, 2019 and November 22, 2019, for a proposed $15 million public offering of common
stock and warrants; however, there can be no assurance that the proposed public offering will be consummated. The Company’s
continued ability to raise capital through future equity and debt securities issuances is unknown, especially during the COVID-19
pandemic. If the Company is unable to obtain adequate capital, the Company may be required to cease operations or substantially
curtail its ongoing and planned commercial activities. The ability to successfully resolve these factors raises substantial doubt
about the Company’s ability to continue as a going concern. The condensed consolidated financial statements of the Company
do not include any adjustments that may result from the outcome of these uncertainties.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Unaudited
interim financial information
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles
generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and the rules and
regulations of the Securities and Exchange Commission (the “SEC”) for interim financial information. In the opinion
of the Company’s management, the accompanying condensed consolidated financial statements reflect all adjustments, consisting
of normal, recurring adjustments, considered necessary for a fair presentation of the results for the interim periods ended March
31, 2020 and 2019.
Although
management believes that the disclosures in these unaudited condensed consolidated financial statements are adequate to make the
information presented not misleading, certain information and footnote disclosures normally included in financial statements that
have been prepared in accordance U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC.
These
unaudited interim condensed consolidated financial statements should be read in conjunction with the audited consolidated financial
statements and the related notes included in the Company’s annual report on Form 10-K for the fiscal year ended December
31, 2019, filed with the SEC on March 30, 2020.
Revenue
from contracts with customers
Revenue
is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration the entity
expects to receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature, amount,
timing, and uncertainty of revenue and cash flows arising from contracts with customers.
The
Company recognizes revenues from its contracts with customers for its products through wholesale and e-commerce channels when
goods and services have been identified, the payment terms agreed to, the contract has commercial substance, both parties have
approved the contract, and it is probable that the Company will collect all substantial consideration.
The
following table presents our revenues disaggregated by revenue source and geographical location. Sales and usage-based taxes are
included as a component of revenues for the three-months ended:
|
|
|
|
|
March 31, 2020
|
|
|
March 31, 2019
|
|
Geographical area
|
|
Source
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
United States
|
|
|
Nutraceuticals
|
|
|
$
|
142,813
|
|
|
$
|
164,972
|
|
Sales
discounts, rebates, promotional amounts to vendors, and returns and allowances are recorded as a reduction to sales in the period
in which sales are recorded. The Company records shipping charges and sales tax gross in revenues and cost of goods sold. Sales
discounts and other adjustments are recorded at the time of sale.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Notes
payable
The
Company issued various notes payable to related and non-related parties. These notes payable included original issue discounts,
detachable warrants, conversion features, beneficial conversion features, and debt issuance costs.
|
●
|
Original
issue discounts. The Company accounts for the original issue discounts in accordance with Accounting Standards Codification
(“ASC”) No. 835-30, Interest and Imputation of Interest, which requires the Company to record the discount
as a contra-liability and amortize it over the term of the underlying note using the interest method.
|
|
|
|
|
●
|
Detachable
warrants. The Company accounts for detachable warrants in accordance with ASC No. 470-20, Debt, which requires
the Company to bifurcate and separately account for the detachable warrant as a separated debt instrument. The values are
assigned to detachable warrant based on a relative fair allocation between the note, the warrants, and any other debt instrument
issued with the note payable. The fair value used for the warrant in this allocation is calculated using the Black-Scholes
valuation model.
|
|
|
|
|
●
|
Conversion
features. The Company accounts for the fair value of the conversion feature in accordance with ASC 815-15, Derivatives
and Hedging; Embedded Derivatives, which requires the Company to bifurcate and separately account for the conversion feature
as an embedded derivative contained in the Company’s convertible note. The Company is required to carry the embedded
derivative on its balance sheet at fair value. The initial value of the embedded derivative is accounted for as a discount
to the convertible note and a derivative liability. The liability is required to be remeasured at each reporting date and
the change in fair value is recognized as a component in the results of operations. The Company values the embedded derivatives
on the condensed consolidated balance sheet at fair value using the Black-Scholes valuation model.
|
|
|
|
|
●
|
Beneficial
conversion features. The Company accounts for beneficial conversion features in accordance with ASC No. 470-20, Debt,
which requires the Company to recognize a discount and charge an amount to additional paid in capital equal to the intrinsic
value of the beneficial conversion feature.
|
|
|
|
|
●
|
Debt
issuance costs. The Company accounts for debt issuance costs in accordance with ASC No. 470-20, Debt, which requires
the Company to recognize a contra-liability for costs incurred with the issuance of debt instruments. These contra—liabilities
are amortized over the term of the underlying note payable using the interest method.
|
Stock
issuance costs
Stock
issuance costs related to financing are accounted for as a reduction in stock proceeds in accordance with ASC No. 340-10, Other
Assets and Deferred Costs. Such costs consist of underwriting and legal fees, as well as travel costs incurred. These costs
were $157,811 as of March 31, 2020, and are being deferred as a component of prepaid expenses in the accompanying condensed consolidated
balance sheet until completion of the proposed public offering.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Other
significant accounting policies
There
have been no other material changes to our significant accounting policies during the three-months ended March 31, 2020, as compared
to the significant accounting policies described in our Annual Report.
Recently
adopted accounting pronouncements
In
November 2019, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
No. 2019-08, Compensation—Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606). The
amendments in this ASU require that an entity apply the guidance in Topic 718 to measure and classify share-based payment awards
granted to a customer. The amount recorded as a reduction in the transaction price should be based on the grant-date fair value
of the share-based payment award. The guidance in ASU No. 2019-08 is effective fiscal years beginning after December 15, 2019,
and interim periods within fiscal years beginning after December 15, 2020. The adoption of this ASU did not have a significant
impact on the Company or its results of operations.
Recently
issued accounting pronouncements
In
December 2019, the FASB Issued ASU No. 2019-12, Income Taxes (Topic 740) Simplifying the Accounting for Income Taxes. The
amendments in this ASU simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic
740. The amendments also improve consistent application of and simplify U.S. GAAP for other areas of Topic 740 by clarifying and
amending existing guidance. For public business entities, the amendments in this ASU are effective for fiscal years, and interim
periods within those fiscal years, beginning after December 15, 2020. Management is currently in the process of evaluating
the impact of the adoption of this ASU on its condensed consolidated financial statements.
The
Company does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have
a material effect on the condensed consolidated financial statements.
Reclassifications
The
Company has made certain reclassifications to conform its prior periods’ data to the current presentation. These reclassifications
had no effect on the reported results of operations or cash flows.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
3 – INVENTORIES
Inventories
consist of the following as of:
|
|
March
31, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
Raw materials
|
|
$
|
763,800
|
|
|
$
|
763,800
|
|
Finished Goods
|
|
|
352,760
|
|
|
|
414,031
|
|
Total inventories
|
|
$
|
1,116,560
|
|
|
$
|
1,177,831
|
|
As
of March 31, 2020 and December 31, 2019, $763,800 in raw materials were held at the manufacturer’s facility for future production.
Additionally, as of March 31, 2020 and December 31, 2019, $320,125 and $407,756, respectively, in finished goods were held at
the manufacturer’s facility for shipment.
NOTE
4 – INTANGIBLE ASSETS, net
Intangible
assets, net, consists of the following as of:
|
|
March
31, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
Patents
|
|
$
|
614,003
|
|
|
$
|
614,003
|
|
Less accumulated
amortization
|
|
|
(340,814
|
)
|
|
|
(332,081
|
)
|
|
|
|
273,189
|
|
|
|
281,922
|
|
Patents pending
|
|
|
147,723
|
|
|
|
138,451
|
|
Total intangible
assets, net
|
|
$
|
420,912
|
|
|
$
|
420,373
|
|
Patents are amortized using
the straight-line method over a period of fifteen years. Amortization expense was $8,733 and $11,262 for the three-months
ended March 31, 2020 and 2019, respectively.
The
Company has capitalized costs for several patents that are still pending. In those instances, the Company has not recorded any
amortization. The Company will commence amortization when these patents are approved.
The
Company has 29 issued patents, including 14 in the U.S. and 15 outside the U.S. and one patent pending outside the U.S. that will
expire between 2023 and 2028, subject to patent term extensions. The Company also has four additional patents pending that if
issued would extend patent coverage in the U.S. and outside the U.S. to 2039-2041.
NOTE
5 –ACCRUED SEPARATION COSTS
On
August 9, 2016, the Company entered into a separation agreement with an employee to pay $118,635 of accrued compensation over
nine-years. As of March 31, 2020, $90,385 remains outstanding of which $9,750 is due within one-year and is reflected as a current
liability.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
6 – RELATED PARTY NOTES PAYABLE
Notes
payable consisted of the following as of:
|
|
March
31, 2020
|
|
|
December
31, 2019
|
|
|
|
(Unaudited)
|
|
|
|
|
Inventory
financing. On January 11, 2019, the Company entered into a $1,000,000 revolving inventory
financing facility with a lender that is also a current stockholder that beneficially
owns more than 5% of the Company’s common stock. Use of proceeds from this facility
is limited to the purchase of inventory, including raw materials, intermediates, and
finished goods, unless otherwise waived by the lender. This facility accrues interest
at the rate of 12% per annum payable monthly, is unsecured, and matures in three years
from origination. This facility requires monthly interest payments.
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
Officer loan. On June 26, 2019,
the Company borrowed $75,000 from the Chief Executive Officer of the Company with principal and interest due on August 26,
2019, which was subsequently extended to December 31, 2019. This note accrues interest at the rate of 4.5% per annum and is
unsecured.
|
|
|
75,000
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
Promissory
note. On May 20, 2019, the Company entered into a $400,000 promissory note with a lender that is also a current stockholder
that beneficially owns more than 5% of the Company’s common stock. On July 10, 2019, this note was amended to increase
the principal sum by an additional $100,000. This note accrues interest at the rate of 12% per annum, is unsecured, and originally
matured on August 20, 2019, which was subsequently extended to June 30, 2020. All principal and accrued interest is due on
the maturity date.
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Total notes payable
|
|
|
1,575,000
|
|
|
|
1,575,000
|
|
|
|
|
|
|
|
|
|
|
Less current
portion
|
|
|
(575,000
|
)
|
|
|
(575,000
|
)
|
|
|
|
|
|
|
|
|
|
Long term notes
payable
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Interest
expense
The
Company incurred interest charges of $45,593 and $19,973 during the three-months ended March 31, 2020 and 2019, respectively,
on these notes payable. The aggregate amount of accrued and unpaid interest on these notes payable was $63,143 and $10,192 as
of March 31, 2020 and 2019, respectively.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
6 – RELATED PARTY NOTES PAYABLE (continued)
Maturities
Future
maturities of notes payable are as follows as of March 31:
2020
|
|
$
|
575,000
|
|
2021
|
|
|
-
|
|
2022
|
|
|
1,000,000
|
|
|
|
$
|
1,575,000
|
|
NOTE
7 – RELATED PARTY CONVERTIBLE NOTES PAYABLE
Related
party convertible notes payable consisted of the following as of:
|
|
March
31, 2020
|
|
|
December
31, 2019
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-02.
On July 19, 2019, the Company issued a convertible note payable in the amount $815,217, with an original issue discount
of $65,217 in exchange for $750,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and
accrued interest may convert into shares of common stock at the conversion price then in effect (initially $24 per share,
subject to adjustment) any time at the holder’s option or automatically upon a qualified financing of at least $5 million
at the lower of the conversion price then in effect or a 25% discount to the offering price. The conversion price is subject
to adjustment upon the issuance of the Company’s common stock or securities convertible into common stock at a price
per share less than the then prevailing conversion price, other than specified exempt issuances; accordingly, the adjusted
conversion price was equal to $4.27 per share as of March 31, 2020 and $14 per share as of December 31, 2019. A beneficial
conversion feature was recognized as a result of the conversion price upon issuance and adjustment being less than fair market
value. This note was also issued with a detachable warrant to purchase 7,500 shares of stock at $24 per share, which is subject
to adjustment in accordance with any adjustment to the conversion price of this note; accordingly, the adjusted exercise price
was equal to $4.27 per share as of March 31, 2020 and $14 per share as of December 31, 2019. The valuation of the conversion
feature and detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts
on this note equal to $234,300 and $582,533 as of March 31, 2020 and December 31, 2019, respectively, wherein the difference
was due to the revaluation of such features upon adjustment of the conversion price. This note requires monthly interest payments.
|
|
$
|
815,217
|
|
|
$
|
815,217
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-07. On
October 16, 2019, the Company issued a convertible note payable in the amount $217,391, with an original issue discount of
$17,391 in exchange for $200,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at the conversion price then in effect (initially $24 per share, subject
to adjustment) any time at the holder’s option or automatically upon a qualified financing of at least $5 million at
the lower of the conversion price then in effect or a 25% discount to the offering price. The conversion price is subject
to adjustment upon the issuance of the Company’s common stock or securities convertible into common stock at a price
per share less than the then prevailing conversion price, other than specified exempt issuances; accordingly, the adjusted
conversion price was equal to $4.27 per share as of March 31, 2020 and $14 per share as of December 31, 2019. A beneficial
conversion feature was recognized as a result of the conversion price upon adjustment being less than fair market value. This
note was also issued with a detachable warrant to purchase 2,000 shares of stock at $24 per share, which is subject to adjustment
in accordance with any adjustment to the conversion price of this note; accordingly, the adjusted conversion price was equal
to $4.27 per share as of March 31, 2020 and $14 per share as of December 31, 2019. The valuation of the conversion feature
and detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on
this note equal to $63,060 and $110,783 as of March 31, 2020 and December 31, 2019, respectively, wherein the difference was
due to the revaluation of such features upon adjustment of the conversion price. This note requires monthly interest payments.
|
|
|
217,391
|
|
|
|
217,391
|
|
|
|
|
|
|
|
|
|
|
Officer convertible
note. On November 15, 2019, the Company issued a convertible note payable in the amount $100,000. This note accrues interest
at 14% per annum and matures on June 30, 2020. This note and accrued interest may convert into shares of common stock at the
conversion price of $20 per share. This note requires monthly interest payments.
|
|
|
100,000
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
Total notes payable
|
|
|
1,132,608
|
|
|
|
1,132,608
|
|
|
|
|
|
|
|
|
|
|
Less original
issue discounts
|
|
|
(82,608
|
)
|
|
|
(82,608
|
)
|
|
|
|
|
|
|
|
|
|
Related party convertible notes payable,
net
|
|
|
1,050,000
|
|
|
|
1,050,000
|
|
|
|
|
|
|
|
|
|
|
Less discounts for conversion rights,
beneficial conversion features, and detachable warrants
|
|
|
(297,360
|
)
|
|
|
(693,316
|
)
|
|
|
|
|
|
|
|
|
|
Plus amortization
of discounts
|
|
|
148,580
|
|
|
|
295,037
|
|
|
|
|
|
|
|
|
|
|
Total convertible
notes payable, net
|
|
$
|
901,220
|
|
|
$
|
651,721
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
7 – RELATED PARTY CONVERTIBLE NOTES PAYABLE (continued)
Discounts
Total
discounts (original issue discounts plus discounts for conversion rights, beneficial conversion features, and detachable warrants)
of $379,968 are amortized using the interest method, which resulted in amortization recorded as interest expense of $112,446
for the three-months ended March 31, 2020, with total accumulated amortization equal to $148,580 as of March 31, 2020.
In February 2020, the Company adjusted
the conversion price of certain related party convertible notes payable in accordance with their terms, which
triggered modification accounting and resulted in a gain on these convertible notes of $258,903.
Interest
expense
The
Company incurred interest charges of $24,020 during the three-months ended March 31, 2020 on these related party convertible notes
payable. The aggregate amount of accrued and unpaid interest on these related party convertible notes payable was $8,183 as of
March 31, 2020.
Maturities
Future
maturities of notes payable are as follows as of March 31:
2020
|
|
$
|
1,132,608
|
|
|
|
$
|
1,132,608
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – CONVERTIBLE NOTES PAYABLE
Convertible
notes payable consisted of the following as of:
|
|
March 31, 2020
|
|
|
|
|
|
|
(Unaudited)
|
|
|
December
31, 2019
|
|
Convertible note 2019-01.
On April 18, 2019, the Company issued a convertible note payable in the amount $150,000. This note accrued interest at
10% per annum and originally matured on December 31, 2019, which was subsequently extended to March 31, 2020. This note was
fully repaid as of March 17, 2020. While outstanding this note and accrued interest were convertible into shares of common
stock at the conversion price then in effect (initially $24 per share, subject to adjustment) any time at the holder’s
option. The conversion price was subject to adjustment upon the issuance of the Company’s common stock or securities
convertible into common stock at a price per share less than the then prevailing conversion price, other than specified exempt
issuances; accordingly, the adjusted conversion price was equal to $4.27 per share as of March 17, 2020 and $14 per share
as of December 31, 2019. A beneficial conversion feature was recognized as a result of the conversion price upon issuance
and adjustment being less than fair market value. This note was also issued with a detachable warrant to purchase 2,500 shares
of stock at $40 per share. The valuation of the conversion feature and detachable warrant and intrinsic value of the beneficial
conversion feature resulted in the recognition of discounts on this note equal to $0 and $199,012 as of March 31, 2020 and
December 31, 2019, respectively, wherein the difference was due to the note being fully repaid as of March 17, 2020.
|
|
$
|
-
|
|
|
$
|
150,000
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-03. On
September 4, 2019, the Company issued a convertible note payable in the amount $108,696, with an original issue discount of
$8,696 in exchange for $100,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $24 per share any time at the holder’s option. A beneficial conversion
feature was recognized as a result of the conversion price upon issuance being less than fair market value. If this note,
or any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with a detachable warrant to purchase 1,000 shares of stock at $24 per share. The valuation of the
detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on this
note equal to $18,326. This note requires monthly interest payments.
|
|
|
108,696
|
|
|
|
108,696
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
March
31, 2020
|
|
|
December
31, 2019
|
|
|
|
(Unaudited)
|
|
|
|
|
Convertible note 2019-04.
On September 25, 2019, the Company issued a convertible note payable in the amount $54,348, with an original issue discount
of $4,348 in exchange for $50,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and
accrued interest may convert into shares of common stock at $24 per share any time at the holder’s option. If this note,
or any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with a detachable warrant to purchase 500 shares of stock at $24 per share. The valuation of the
detachable warrant resulted in the recognition of a discount on this note equal to $4,190. This note requires monthly interest
payments.
|
|
|
54,348
|
|
|
|
54,348
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-05. On
October 3, 2019, the Company issued a convertible note payable in the amount $27,174, with an original issue discount of $2,174
in exchange for $25,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued interest
may convert into shares of common stock at $24 per share any time at the holder’s option. If this note, or any portion
thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid principal
balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months. This note
was also issued with a detachable warrant to purchase 250 shares of stock at $24 per share. The valuation of the detachable
warrant resulted in the recognition of a discount on this note equal to $2,705. This note requires monthly interest payments.
|
|
|
27,174
|
|
|
|
27,174
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-06. On
October 10, 2019, the Company issued a convertible note payable in the amount $27,174, with an original issue discount of
$2,174 in exchange for $25,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $24 per share any time at the holder’s option. If this note, or
any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with a detachable warrant to purchase 250 shares of stock at $24 per share. The valuation of the
detachable warrant resulted in the recognition of a discount on this note equal to $2,505. This note requires monthly interest
payments.
|
|
|
27,174
|
|
|
|
27,174
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-08. On
October 23, 2019, the Company issued a convertible note payable in the amount $108,696, with an original issue discount of
$8,696 in exchange for $100,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $24 per share any time at the holder’s option. If this note, or
any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with detachable warrants to purchase 1,250 shares of stock at $30 per share and 1,250 shares of
stock at $40 per share. The valuation of the detachable warrants resulted in the recognition of a discount on this note equal
to $21,363. This note requires monthly interest payments.
|
|
|
108,696
|
|
|
|
108,696
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-09. On
October 29, 2019, the Company issued a convertible note payable in the amount $27,174, with an original issue discount of
$2,174 in exchange for $25,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $24 per share any time at the holder’s option. If this note, or
any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with a detachable warrant to purchase 250 shares of stock at $24 per share. The valuation of the
detachable warrant resulted in the recognition of a discount on this note equal to $2,295. This note requires monthly interest
payments.
|
|
|
27,174
|
|
|
|
27,174
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2019-10. On
November 8, 2019, the Company issued a convertible note payable in the amount $16,304, with an original issue discount of
$1,304 in exchange for $15,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $14 per share any time at the holder’s option. A beneficial conversion
feature was recognized as a result of the conversion price upon issuance being less than fair market value. If this note,
or any portion thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid
principal balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months.
This note was also issued with a detachable warrant to purchase 150 shares of stock at $14 per share. The valuation of the
detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on this
note equal to $3,279. This note requires monthly interest payments.
|
|
|
16,304
|
|
|
|
16,304
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2020-01. On
January 6, 2020, the Company issued a convertible note payable in the amount $10,870, with an original issue discount of $870
in exchange for $10,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued interest
may convert into shares of common stock at $10 per share any time at the holder’s option. If this note, or any portion
thereof, has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid principal
balance plus any accrued and unpaid interest thereon, shall be amortized over the following thirty-six (36) months. This note
was also issued with a detachable warrant to purchase 100 shares of stock at $10 per share. The valuation of the detachable
warrant resulted in the recognition of a discount on this note equal to $793. This note requires monthly interest payments.
|
|
|
10,870
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2020-02. On
January 21, 2020, the Company issued a convertible note payable in the amount $262,500, with an original issue discount of
$12,500 in exchange for $250,000. This note had a one-time fixed interest charge equal to 10% of the principal amount and
matures on June 30, 2020. This note and accrued interest may convert into shares of common stock at $4.27 per share (as adjusted
on February 21, 2020) any time at the holder’s option. A beneficial conversion feature was recognized as a result of
the conversion price upon adjustment being less than fair market value. 5,855 shares of common stock were issued as a commitment
fee in connection with the purchase of this note and recognized as a debt issuance cost. The debt issuance costs and intrinsic
value of the beneficial conversion feature resulted in the recognition of discounts on this note equal to $85,247. This note
is secured by finished goods inventory.
|
|
|
262,500
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2020-03. On
February 25, 2020, the Company issued a convertible note payable in the amount $52,631, with an original issue discount of
$2,632 in exchange for $50,000. This note accrues interest at 8% per annum and matures on June 30, 2020. This note and accrued
interest may convert into shares of common stock at $7.50 per share any time at the holder’s option or automatically
upon a qualified financing of at least $5 million at the lower of the conversion price then in effect or a 25% discount to
the offering price. If this note, or any portion thereof, has not been repaid or converted in full on or prior to the maturity
date, then repayment of the unpaid principal balance plus any accrued and unpaid interest thereon, shall be amortized over
the following thirty-six (36) months. This note was also issued with a detachable warrant to purchase 500 shares of stock
at $7.50 per share. The valuation of the detachable warrant resulted in the recognition of a discount on this note equal to
$1,985. This note requires monthly interest payments.
|
|
|
52,631
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Convertible note 2020-04. On
March 16, 2020, the Company issued a convertible note payable in the amount $250,000, with an original issue discount of $20,000
in exchange for $230,000. This note accrues interest at 10% per annum and matures on September 16, 2020. This note and accrued
interest may convert into shares of common stock at the conversion price then in effect (initially $4.50 per share, subject
to adjustment) any time at the holder’s option. A beneficial conversion feature was recognized as a result of the conversion
price upon issuance being less than fair market value. The conversion price is subject to adjustment upon the issuance of
the Company’s common stock or securities convertible into common stock at a price per share less than the then prevailing
conversion price, other than specified exempt issuances. 5,000 shares of common stock were issued as a commitment fee in connection
with the purchase of this note and recognized as a debt issuance cost. 27,777 shares of common stock were also issued in connection
with the purchase of this note and recognized as a debt issuance cost; however, these shares are subject to return if the
note is fully repaid within 6 months of issuance. $5,000 was paid for the holder’s legal expenses in connection with
the transaction and recognized as a debt issuance cost. The valuation of the conversion feature, debt issuance costs, and
intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on this note equal to $343,854.
This note was fully repaid as of May 14, 2020.
|
|
|
250,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Convertible
note 2020-05. On March 16, 2020, the Company issued a convertible note payable in the amount $250,000, with an original
issue discount of $20,000 in exchange for $230,000. This note accrues interest at 10% per annum and matures on September 16,
2020. This note and accrued interest may convert into shares of common stock at the conversion price then in effect (initially
$4.50 per share, subject to adjustment) any time at the holder’s option. A beneficial conversion feature was recognized
as a result of the conversion price upon issuance being less than fair market value. The conversion price is subject to adjustment
upon the issuance of the Company’s common stock or securities convertible into common stock at a price per share less
than the then prevailing conversion price, other than specified exempt issuances. 5,000 shares of common stock were issued
as a commitment fee in connection with the purchase of this note and recognized as a debt issuance cost. 27,777 shares of
common stock were also issued in connection with the purchase of this note and recognized as a debt issuance cost; however,
these shares are subject to return if the note is fully repaid within 6 months of issuance. $5,000 was paid for the holder’s
legal expenses in connection with the transaction and recognized as a debt issuance cost. The valuation of the conversion
feature, debt issuance costs, and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts
on this note equal to $343,854.
|
|
|
250,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total notes payable
|
|
|
1,195,567
|
|
|
|
519,566
|
|
|
|
|
|
|
|
|
|
|
Less original
issue discounts
|
|
|
(85,567
|
)
|
|
|
(29,566
|
)
|
|
|
|
|
|
|
|
|
|
Convertible notes payable, net
|
|
|
1,110,000
|
|
|
|
490,000
|
|
|
|
|
|
|
|
|
|
|
Less discounts for conversion rights,
beneficial conversion features, debt issuance costs, and detachable warrants
|
|
|
(830,397
|
)
|
|
|
(253,675
|
)
|
|
|
|
|
|
|
|
|
|
Plus amortization
of discounts
|
|
|
150,943
|
|
|
|
121,964
|
|
|
|
|
|
|
|
|
|
|
Total convertible
notes payable, net
|
|
$
|
430,546
|
|
|
$
|
358,289
|
|
Discounts
Total
discounts (original issue discounts plus discounts for conversion rights, beneficial conversion features, debt issuance costs,
and detachable warrants) of $915,964 are amortized using the interest method, which resulted in amortization recorded as interest
expense of $185,210 for the three-months ended March 31, 2020, with total accumulated amortization equal to $150,943
as of March 31, 2020.
In February 2020, the Company adjusted
the conversion price of a convertible note payable in accordance with its terms, which triggered modification accounting
and resulted in a gain on this convertible note of $95,888.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – CONVERTIBLE NOTES PAYABLE (continued)
Interest
expense
The
Company incurred interest charges of $39,426 during the three-months ended March 31, 2020 on these convertible notes payable.
The aggregate amount of accrued and unpaid interest on these convertible notes payable was $31,370 as of March 31, 2020.
Maturities
Future
maturities of notes payable are as follows as of March 31:
2020
|
|
$
|
1,195,567
|
|
|
|
$
|
1,195,167
|
|
NOTE
9 – DERIVATIVE FINANCIAL INSTRUMENTS
The
Company has identified the embedded derivatives related to the convertible notes described in Notes 7 and 8. These embedded derivatives
included certain conversion and reset features. The accounting treatment of derivative financial instruments requires that the
Company record fair value of these derivative liabilities as of the inception date of those convertible notes and each subsequent
reporting date.
The
Company estimates the fair value of these derivative liabilities using the Black-Scholes valuation model. The initial value is
used in the determination of a note discount with each subsequent change in fair value as a component of operations. The range
of fair value assumptions used for derivative financial instruments during the three-months ended March 31, 2020, were as follows:
Dividend
yield
|
|
0.0%
|
Risk-free
rate
|
|
0.17%
- 1.43%
|
Volatility
|
|
183%
- 190%
|
Expected
term
|
|
1
year
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – DERIVATIVE FINANCIAL INSTRUMENTS (continued)
Volatility
was calculated based on the historical volatility of the Company. The risk-free interest rate used was based on the U.S. Treasury
constant maturity rate in effect at the time of valuation for the expected term of the derivative liabilities to be valued. The
expected dividend yield was zero, because the Company does not anticipate paying a dividend within the relevant timeframe.
For
the three-months ended March 31, 2020, the Company recognized total derivative liabilities and convertible note discounts based
on their fair value at the convertible notes’ inception and/or adjustment dates. These derivative liabilities were subsequently
revalued at $619,508 as of March 31, 2020, which resulted in a gain of $3,667 on the change in value of these derivative liabilities.
During the three months ended March 31, 2020, there was a derivative liability of $78,200 that expired upon repayment of an outstanding
convertible note, which was recorded as an adjustment to additional paid in capital.
The
following table presents the three-level hierarchy prescribed by U.S. GAAP for derivative liabilities since it is a liability
that is measured and recognized at fair value on a recurring basis as of:
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2020
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
619,508
|
|
NOTE
10 – STOCKHOLDERS’ DEFICIT
Reverse
Stock Split
On
January 15, 2020, the Company effected a 200-for-1 reverse stock split (the “Reverse Stock Split”) of its issued and
outstanding shares of common stock. The Reverse Stock Split did not change the number of shares of common stock authorized for
issuance, the par value of the common stock, or any other terms of the common stock. No fractional shares were issued in the Reverse
Stock Split and any remaining share fractions were rounded up to the next whole share. Under the terms and conditions of outstanding
options, warrants, and other convertible securities, the number of underlying shares of common stock and the exercise prices or
conversion prices thereof were proportionately adjusted for the Reverse Stock Split. All share and per share amounts reported
in the condensed consolidated financial statements reflect the Reverse Stock Split.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
10 – STOCKHOLDERS’ DEFICIT (continued)
Self-directed
stock issuance 2019
During
the year ended December 31, 2019, the Company sold securities in a self-directed offering to existing stockholders of the Company
in the aggregate amount of $245,000, respectively, at $60 per unit. Each $60 unit consisted of 2 shares of restricted common stock
(8,169 shares) and a five-year warrant to purchase 1 share of restricted common stock (4,085 warrant shares) at $40 per share.
Shares
outstanding
As
of March 31, 2020 and December 31, 2019, the Company had a total of 762,098 and 687,564, respectively, shares of common stock
outstanding.
NOTE
11 – STOCK GRANTS
Director
stock grants
During
the three-months ended March 31, 2020 and 2019, the Company granted its independent directors an aggregate of 3,125 and 2,303
shares of restricted common stock, respectively. These shares were fully vested upon issuance. The expense recognized for these
grants based on the grant date fair value was $18,750 and $87,500 for the three-months ended March 31, 2020 and 2019, respectively.
The decrease in expense related to director stock grants was due to certain independent directors’ election to receive their
compensation in the form of warrants effective as of the quarter ended March 31, 2020.
Consultant
stock grants
On March 31, 2019, the Company
granted consultants 187 shares of restricted common stock valued at $34 per share. On June 30, 2019, the Company granted consultants
188 shares of restricted common stock valued at $25 per share. On September 30, 2019, the Company granted consultants 187 shares
of restricted common stock valued at $17.80 per share. On December 31, 2019, the Company granted consultants 188 shares of restricted
common stock valued at $12 per share. These shares were fully vested upon issuance. There was no such grant during the three-months
ended March 31, 2020. The Company recognized $0 and $6,375 in stock-based compensation related to these grants during the
three-months ended March 31, 2020 and 2019, respectively.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
12 – STOCK OPTION PLANS
On
February 7, 2014, the Company adopted the 2014 Equity Compensation Plan. Under this plan, the Company may issue options to purchase
shares of common stock to employees, directors, advisors, and consultants. The aggregate number of shares reserved under this
plan upon adoption was 152,101. On April 16, 2015, the majority stockholder of the Company approved an increase in the shares
reserved under this plan by 75,000 shares. On December 4, 2018, the stockholders of the Company approved an increase in the shares
reserved under this plan by an additional 25,000 shares and authorized the annual increase of the shares reserved under this plan
on January 1st of each year, at the discretion of the Board of Directors, by up to such number of shares that is equal to four
percent (4%) of the shares of common stock issued and outstanding as of December 31st of the previous calendar year. Accordingly,
effective as of January 1, 2020, the shares reserved under this plan were increased by 27,000 shares. An aggregate of 279,101
shares of common stock were reserved for issuance under this plan as March 31, 2020.
Under
the terms of the 2014 Equity Compensation Plan and the 2006 Stock Incentive Plan (collectively, the “Plans”), incentive
stock options may be granted to employees at a price per share not less than 100% of the fair market value at date of grant. If
the incentive stock option is granted to a 10% stockholder, then the purchase or exercise price per share shall not be less than
110% of the fair market value per share of common stock on the grant date. Non-statutory stock options and restricted stock may
be granted to employees, directors, advisors, and consultants at a price per share, not less than 100% of the fair market value
at date of grant. Options granted are exercisable, unless specified differently in the grant documents, over a default term of
ten years from the date of grant and generally vest over a period of four years.
A
summary of stock option activity is as follows:
|
|
|
Options
|
|
|
Weighted
average
exercise price
|
|
|
Weighted
average
remaining
contractual
term in years
|
|
|
Aggregate
intrinsic value
|
|
Outstanding
January 1, 2019
|
|
|
|
202,537
|
|
|
$
|
80.13
|
|
|
|
4.52
|
|
|
$
|
987,064
|
|
Exercisable January
1, 2019
|
|
|
|
185,837
|
|
|
$
|
82.13
|
|
|
|
4.10
|
|
|
$
|
967,064
|
|
Canceled
|
|
|
|
(291
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding December
31, 2019
|
|
|
|
202,246
|
|
|
$
|
80.14
|
|
|
|
3.52
|
|
|
$
|
-
|
|
Exercisable December
31, 2019
|
|
|
|
192,108
|
|
|
$
|
81.32
|
|
|
|
3.26
|
|
|
$
|
-
|
|
Canceled
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding March 31,
2020
|
|
|
|
202,246
|
|
|
$
|
80.14
|
|
|
|
3.27
|
|
|
$
|
-
|
|
Exercisable March 31,
2020
|
|
|
|
193,513
|
|
|
$
|
81.16
|
|
|
|
3.05
|
|
|
$
|
-
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
12 – STOCK OPTION PLANS (continued)
The
aggregate intrinsic value in the table above is before applicable income taxes and represents the excess amount over the exercise
price option recipients would have received if all options had been exercised on March 31, 2020, based on a valuation of the Company’s
stock for that day.
A
summary of the Company’s non-vested options for the three-months ended March 31, 2020 and year ended December 31, 2019,
are presented below:
Non-vested
at January 1, 2019
|
|
|
|
16,700
|
|
Granted
|
|
|
|
-
|
|
Vested
|
|
|
|
(6,271
|
)
|
Canceled
|
|
|
|
(291
|
)
|
Non-vested at December
31, 2019
|
|
|
|
10,138
|
|
Granted
|
|
|
|
-
|
|
Vested
|
|
|
|
(1,405
|
)
|
Canceled
|
|
|
|
-
|
|
Non-vested
at March 31, 2020
|
|
|
|
8,733
|
|
The
Company estimates the fair value of stock options granted on each grant date using the Black-Scholes option valuation model and
recognizes an expense ratably over the requisite service period. The range of fair value assumptions related to options issued
were as follows for the:
|
|
Three-months
ended
March
31, 2020
|
|
|
|
Year
ended
December
31, 2019
|
|
Dividend
yield
|
|
|
0.0
|
%
|
|
|
|
0.0
|
%
|
Risk-free
rate
|
|
|
2.38%
- 3.04
|
%
|
|
|
|
2.38%
- 3.04
|
%
|
Volatility
|
|
|
214%
- 226
|
%
|
|
|
|
214%
- 226
|
%
|
Expected
term
|
|
|
3
– 7 years
|
|
|
|
|
3
– 7 years
|
|
Volatility
was calculated based on the historical volatility of the Company. The risk-free interest rate used was based on the U.S. Treasury
constant maturity rate in effect at the time of grant for the expected term of the stock options to be valued. The expected dividend
yield was zero, because the Company does not anticipate paying a dividend within the relevant timeframe. The Company records forfeitures
as they occur and reverses compensation cost previously recognized, in the period the award is forfeited, for an award that is
forfeited before completion of the requisite service period.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
12 – STOCK OPTION PLANS (continued)
Stock
based compensation
The
Company recognized stock-based compensation expense related to options during the:
|
|
Three-months
ended March 31
|
|
|
|
2020
|
|
|
2019
|
|
|
|
Amount
|
|
|
Amount
|
|
Service
provider compensation
|
|
$
|
44,375
|
|
|
$
|
44,375
|
|
Employee
compensation
|
|
|
39,688
|
|
|
|
42,125
|
|
Total
|
|
$
|
84,063
|
|
|
$
|
86,500
|
|
NOTE
13 – WARRANTS
The
following is a summary of the Company’s warrant activity:
|
|
|
Warrants
|
|
|
Weighted
average exercise price
|
|
|
Weighted
average remaining contractual term in years
|
|
|
Aggregate
intrinsic
value
|
|
Outstanding
January 1, 2019
|
|
|
|
590,340
|
|
|
$
|
40.65
|
|
|
|
2.32
|
|
|
$
|
7,846,743
|
|
Exercisable
January 1, 2019
|
|
|
|
590,340
|
|
|
$
|
40.65
|
|
|
|
2.32
|
|
|
$
|
7,846,743
|
|
Canceled
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
20,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
(94,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
December 31, 2019
|
|
|
|
516,748
|
|
|
$
|
24.60
|
|
|
|
1.86
|
|
|
$
|
-
|
|
Exercisable
December 31, 2019
|
|
|
|
516,748
|
|
|
$
|
24.60
|
|
|
|
1.86
|
|
|
$
|
-
|
|
Canceled
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
13,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
(83,068
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
March 31, 2020
|
|
|
|
447,036
|
|
|
$
|
23.81
|
|
|
|
2.15
|
|
|
$
|
-
|
|
Exercisable
March 31, 2020
|
|
|
|
447,036
|
|
|
$
|
23.81
|
|
|
|
2.15
|
|
|
$
|
-
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
13 – WARRANTS (continued)
The
Company estimates the fair value of warrants granted on each grant date using the Black-Scholes option valuation model. The expected
volatility is calculated based on the historical volatility of the Company. The risk-free interest rate used is based on the U.S.
Treasury constant maturity rate in effect at the time of grant for the expected term of the warrants to be valued. The expected
dividend yield is zero, because the Company does not anticipate paying a dividend within the relevant timeframe. Due to a lack
of historical information needed to estimate the Company’s expected term, it is estimated using the simplified method allowed.
Convertible
note warrants
During
the three-months ended March 31, 2020, warrants to purchase 600 shares of common stock at $7.50 to $10.00 per share were issued
in connection with the issuance of convertible notes. During the year ended December 31, 2019, warrants to purchase 16,900 shares
of common stock at $14 to $40 per share were issued in connection with the issuance of convertible notes. These warrants were
immediately vested and expire in five years. The value of the warrants was recorded as a discount on the convertible notes in
the aggregate amount of $69,498 and $125,545 during the three-months ended March 31, 2020 and the year ended December 31, 2019,
respectively.
Director
warrant grants
During
the three-months ended March 31, 2020, the Company granted its independent directors warrants to purchase an aggregate of 12,756
shares of common stock at $6.00 per share. These warrants were immediately vested and expire in ten years. During the three-months
ended March 31, 2020, the Company recognized stock-based compensation expense related to these warrants in the aggregate amount
of $75,000. During the year ended December 31, 2019, the Company did not recognize any stock-based compensation expense related
to warrants.
Warrant
expiration
During
the three-months ended March 31, 2020, warrants to purchase an aggregate of 83,068 shares of common stock expired. During the
year ended December 31, 2019, warrants to purchase an aggregate of 94,577 shares of common stock expired.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
14 – INCOME TAXES
The
Company accounts for income taxes using the asset and liability method. Under this method, deferred income tax assets and liabilities
are determined based upon the difference between the financial statement carrying amounts and the tax basis of assets and liabilities
and are measured using the enacted tax rate expected to apply to taxable income in the years in which the differences are expected
to be reversed.
The
effective tax rate for the three-months ended March 31, 2020 and 2019, differs from the statutory rate of 21% as a result of state
taxes (net of Federal benefit), permanent differences, and a reserve against deferred tax assets.
The
Company’s valuation allowance was primarily related to the operating losses. The valuation allowance is determined in accordance
with the provisions of ASC No. 740, Income Taxes, which requires an assessment of both negative and positive evidence when
measuring the need for a valuation allowance. Based on the available objective evidence and the Company’s history of losses,
management provides no assurance that the net deferred tax assets will be realized. As of March 31, 2020, and December 31, 2018,
the Company has applied a valuation allowance against its deferred tax assets net of the expected income from the reversal of
the deferred tax liabilities.
Uncertain
tax positions
The
Company is subject to taxation in the United States and three state jurisdictions. The preparation of tax returns requires management
to interpret the applicable tax laws and regulations in effect in such jurisdictions, which could affect the amount of tax paid
by the Company. Management, in consultation with its tax advisors, files its tax returns based on interpretations that are believed
to be reasonable under the circumstances. The income tax returns, however, are subject to routine reviews by the various taxing
authorities. As part of these reviews, a taxing authority may disagree with respect to the tax positions taken by management (“uncertain
tax positions”) and therefore may require the Company to pay additional taxes.
Management
evaluates the requirement for additional tax accruals, including interest and penalties, which the Company could incur as a result
of the ultimate resolution of its uncertain tax positions. Management reviews and updates the accrual for uncertain tax positions
as more definitive information becomes available from taxing authorities, completion of tax audits, expiration of statute of limitations,
or upon occurrence of other events.
As
of March 31, 2020 and December 31, 2019, there was no liability for income tax associated with unrecognized tax benefits. The
Company recognizes accrued interest related to unrecognized tax benefits as well as any related penalties in interest income or
expense in its condensed consolidated statements of operations, which is consistent with the recognition of these items in prior
reporting periods.
The
federal and state income tax returns of the Company are subject to examination by the IRS and state taxing authorities, generally
for three years after they were filed.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
15 – BASIC AND DILUTED NET LOSS PER SHARE
The
following table sets forth the computation of the Company’s basic and diluted net loss per share for:
|
|
Three-months
ended March 31, 2020 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(1,002,868
|
)
|
|
|
700,879
|
|
|
$
|
(1.43
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(1,002,868
|
)
|
|
|
700,879
|
|
|
$
|
(1.43
|
)
|
|
|
Three-months
ended March 31, 2019 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(1,135,420
|
)
|
|
|
670,260
|
|
|
$
|
(1.69
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(1,135,420
|
)
|
|
|
670,260
|
|
|
$
|
(1.69
|
)
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
15 – BASIC AND DILUTED NET LOSS PER SHARE (continued)
The
following outstanding shares of common stock equivalents were excluded from the computation of diluted net loss per share for
the periods presented because including them would have been antidilutive for the periods ended:
|
|
March
31, 2020
|
|
|
March
31, 2019
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Commons stock underlying
convertible notes
|
|
|
443,410
|
|
|
|
-
|
|
Common stock underlying options
|
|
|
202,246
|
|
|
|
202,537
|
|
Common stock
underlying warrants
|
|
|
447,036
|
|
|
|
499,041
|
|
Total common
stock equivalents
|
|
|
1,092,692
|
|
|
|
701,578
|
|
NOTE
16 – LEASES
Manoa
Innovation Center
The
Company entered into an automatically renewable month-to-month lease for office space on August 13, 2010. Under the terms of this
lease, the Company must provide a written notice 45 days prior to vacating the premises. Total rent expense under this agreement
as amended was $8,989 and $9,100 for the three-months ended March 31, 2020 and 2019, respectively.
Fleet
lease
In
January 2018, the Company entered into a vehicle lease arrangement with a rental company for three vehicles. The terms of the
leases require monthly payments of $1,619 for three years. These leases convert to month-to-month leases in January 2021 unless
terminated. The Company terminated one lease in August of 2019, which reduced the monthly payments to $1,002. Total lease expense
under this agreement was $3,754 and $5,959 for the three-months ended March 31, 2020 and 2019, respectively.
Right-to-use
leased asset and liability
The
Company recognized a right-to-use leased asset and liability for the fleet leases. The balance of this right-to-use asset and
liability was $9,606 and $30,813 as of March 31, 2020 and 2019, respectively.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
17 – SUBSEQUENT EVENTS
The
Company evaluated all material events through the date the financials were ready for issuance and identified the following for
additional disclosure.
Impact
of COVID-19
The
COVID-19 pandemic is a worldwide health crisis that is adversely affecting the economies and financial markets of many countries
and may have short-term and long-term adverse effects on the Company’s business, financial condition, and results of operations
that cannot be predicted as the global pandemic continues to evolve. The Company’s sales, receivables, and access to financing,
have been adversely affected during the pandemic.
As a result of the COVID-19 pandemic,
the CARES Act was signed into law, part of which provided for the Paycheck Protection Program (“PPP”) under the U.S.
Small Business Administration. On April 22, 2020, the Company received a PPP loan for $211,300. Under the terms of the program,
up to 100% of the loan amount may be forgiven if certain terms and conditions are met. The unforgiven amount, if any, matures
in April 2022 and accrues interest at 1% per annum with principal and interest payments starting in November 2020. Management
expects that a portion if not all of this loan will be forgiven.
Convertible Promissory Notes
On May 14, 2020, the Company
issued a convertible note payable in the amount $500,000, with an original issue discount of $40,000 in exchange for $460,000.
This note accrues interest at 10% per annum and matures on May 14, 2021. This note and accrued interest may convert into shares
of common stock at the conversion price then in effect (initially $9.75 per share, subject to adjustment) any time at the holder’s
option. The conversion price is subject to adjustment upon the issuance of the Company’s common stock or securities convertible
into common stock at a price per share less than the then prevailing conversion price, other than specified exempt issuances.
10,000 shares of common stock were issued as a commitment fee in connection with the purchase of this note.
On May 14, 2020, the Company
fully repaid a convertible note dated March 16, 2020 in the principal amount of $250,000 together with accrued and unpaid interest
thereon.
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Explanatory
Note
Unless
otherwise noted, references in this Quarterly Report on Form 10-Q to “Cardax,” the “Company,” “we,”
“our,” or “us” means Cardax, Inc., the registrant, and, unless the context otherwise requires, together
with its wholly-owned subsidiary, Cardax Pharma, Inc., a Delaware corporation (“Pharma”), and Pharma’s
predecessor, Cardax Pharmaceuticals, Inc., a Delaware corporation (“Holdings”), which merged with and into
Cardax, Inc., on December 30, 2015.
Unless
otherwise noted, references in this Quarterly Report on Form 10-Q to our “product” or “products” includes
our dietary supplements, pharmaceutical candidates, and any of our other current or future products, product candidates, and technologies,
to the extent applicable.
Corporate
Overview and History
We
are a development stage biopharmaceutical company primarily focused on the development of pharmaceuticals for chronic diseases
driven by inflammation. We also have a commercial business unit that markets dietary supplements for inflammatory health. CDX-101,
our astaxanthin pharmaceutical candidate, is being developed for cardiovascular inflammation and dyslipidemia, with a target initial
indication of severe hypertriglyceridemia. CDX-301, our zeaxanthin pharmaceutical candidate, is being developed for macular degeneration,
with a target initial indication of Stargardt disease. Our pharmaceutical candidates are currently in pre-clinical development,
including the planning of IND enabling studies. ZanthoSyn® is a physician recommended astaxanthin dietary supplement for inflammatory
health. We sell ZanthoSyn® primarily through wholesale and e-commerce channels. The safety and efficacy of our products have
not been directly evaluated in clinical trials or confirmed by the FDA.
At
present we are not able to estimate if or when we will be able to generate sustained revenues. Our financial statements have been
prepared assuming that we will continue as a going concern; however, given our recurring losses from operations, our independent
registered public accounting firm has determined there is substantial doubt about our ability to continue as a going concern.
Subsequent
Events
Impact
of COVID-19
The
COVID-19 pandemic is a worldwide health crisis that is adversely affecting the economies and financial markets of many countries
and may have short-term and long-term adverse effects on our business, financial condition, and results of operations that cannot
be predicted as the global pandemic continues to evolve. Our sales, receivables, and access to financing, have been adversely
affected during the pandemic.
As
a result of the COVID-19 pandemic, the CARES Act was signed into law, part of which provided for the Paycheck Protection Program
(“PPP”) under the Small Business Administration. On April 22, 2020, we received a PPP loan for $211,300. Under the
terms of the program, up to 100% of the loan amount may be forgiven if certain terms and conditions are met. The unforgiven amount,
if any, matures in April 2022 and accrues interest at 1% per annum with principal and interest payments starting in November 2020.
Convertible
Promissory Notes
On
May 14, 2020, we issued a convertible note payable in the amount $500,000, with an original issue discount of $40,000 in exchange
for $460,000. This note accrues interest at 10% per annum and matures on May 14, 2021. This note and accrued interest may convert
into shares of common stock at the conversion price then in effect (initially $9.75 per share, subject to adjustment) any time
at the holder’s option. The conversion price is subject to adjustment upon the issuance of common stock or securities convertible
into common stock at a price per share less than the then prevailing conversion price, other than specified exempt issuances.
10,000 shares of common stock were issued as a commitment fee in connection with the purchase of this note.
On
May 14, 2020, we fully repaid a convertible note dated March 16, 2020 in the principal amount of $250,000 together with accrued
and unpaid interest thereon.
Results
of Operations
Results
of Operations for the Three-Months Ended March 31, 2020 and 2019:
The
following table reflects our operating results for the three-months ended March 31, 2020 and 2019:
Operating Summary
|
|
Three-months
ended March 31, 2020
|
|
|
Three-months
ended March 31, 2019
|
|
Revenues, net
|
|
$
|
142,813
|
|
|
$
|
164,972
|
|
Cost of Goods
Sold
|
|
|
(62,995
|
)
|
|
|
(104,180
|
)
|
Gross Profit
|
|
|
79,818
|
|
|
|
60,792
|
|
Operating Expenses
|
|
|
(985,849
|
)
|
|
|
(1,175,055
|
)
|
Net Operating
Loss
|
|
|
(906,031
|
)
|
|
|
(1,114,263
|
)
|
Other Expenses,
net
|
|
|
(96,837
|
)
|
|
|
(21,157
|
)
|
Net Loss
|
|
$
|
(1,002,868
|
)
|
|
$
|
(1,135,420
|
)
|
Operating
Summary for the Three-Months Ended March 31, 2020 and 2019
Our
revenues presently derive from the sale of ZanthoSyn® primarily through wholesale and, to a lesser extent, e-commerce channels.
We launched our e-commerce channel in 2016 and began selling to GNC stores in 2017. ZanthoSyn® is available at GNC corporate
stores nationwide. As a result, revenues were $142,813 and $164,972 for the three-months ended March 31, 2020 and 2019, respectively.
Costs of goods sold were $62,995 and $104,180 for the three-months ended March 31, 2020 and 2019, respectively, and included costs
of the product, shipping and handling, sales taxes, merchant fees, and other costs incurred on the sale of goods. Gross profits
were $79,818 and $60,792 for the three-months ended March 31, 2020 and 2019, respectively, which represented gross profit margins
of approximately 56% and 37%, respectively.
Operating
expenses were $985,849 and $1,175,055 for the three-months ended March 31, 2020 and 2019, respectively. Operating expenses primarily
consisted of services provided to the Company, including payroll, consultation, and contract services, for research and development,
including our clinical trial and pharmaceutical development programs, sales and marketing, and administration. These expenses
were paid in accordance with agreements entered with each employee or service provider. Included in operating expenses were $177,813
and $180,375 in stock-based compensation for the three-months ended March 31, 2020 and 2019, respectively.
Other expenses, net, were
$96,837 and $21,157 for the three-months ended March 31, 2020 and 2019, respectively. For the three-months ended March 31, 2020,
other income (expenses) consisted of a gain on modification of debt instruments, change in the fair value of a derivative
liability, and interest expense of $354,791, $(3,667), and $(447,961), respectively. For the three-months ended March 31, 2019,
other income (expenses) consisted of interest income and interest expense of $2 and $(21,159) for a sum of $(21,157)
net, respectively.
Liquidity
and Capital Resources
Since
our inception, we have sustained operating losses and have used cash raised by issuing securities. We expect to continue to operate
with a net loss until we are able to develop and commercialize our pharmaceutical product candidates. During the three-months
ended March 31, 2020 and 2019, we used cash in operating activities in the amount of $568,840 and $1,204,298, respectively, and
incurred net losses of $1,002,868 and $1,135,420, respectively.
Our
existing liquidity is not sufficient to fund our operations, including payroll, anticipated capital expenditures, working capital,
and other financing requirements for the foreseeable future. We may require more financing than anticipated, especially if we
experience downturns or cyclical fluctuations in our business that are more severe or longer than anticipated, or if we experience
significant increases in the cost of manufacturing, research and development, or sales and marketing activities, or increases
in our expense levels resulting from being a publicly-traded company.
Our
working capital and capital requirements at any given time depend upon numerous factors, including, but not limited to:
|
●
|
revenues
from the sale of any products or licenses;
|
|
●
|
costs
of production, marketing and sales capabilities, or other operating expenses; and
|
|
●
|
costs
of research, development, and commercialization of our products and technologies.
|
We
have undertaken certain actions regarding the advancement of our pharmaceutical development program, the conduct of a dietary
supplement clinical trial, and the continued sales and marketing of our commercial dietary supplement. We plan to fund such activities,
including compensation to service providers, with a combination of cash and equity payments. The amount of payments in cash and
equity will be determined by us from time to time.
We
will incur ongoing recurring expenses associated with professional fees for accounting, legal, and other expenses for annual reports,
quarterly reports, proxy statements, and other filings under the Exchange Act. We estimate that these costs will likely be in
excess of $250,000 per year. These obligations will reduce our ability and resources to fund other aspects of our business. We
hope to be able to use our status as a public company to increase our ability to use non-cash means of settling obligations and
compensate certain independent contractors who provide professional services to us, although there can be no assurances that we
will be successful in any of those efforts.
We
require additional financing in order to continue to fund our operations and to pay existing and future liabilities and other
obligations.
During
the three-months ended March 31, 2020 and year ended December 31, 2019, we raised financing of $770,000 and $3,360,000, respectively.
During the three-months ended March 31, 2020, our financing was through the issuance of $770,000 in convertible notes payable.
During the year ended December 31, 2019, our financing was through the issuance of $245,000 in common stock, $1,575,000 in notes
payable to related parties, $1,050,000 in convertible notes payable to related parties, and $490,000 in convertible notes payable.
In accordance with U.S. GAAP, derivative liabilities of $619,508 and $827,314 were recognized in connection with convertible notes
outstanding as of March 31, 2020 and December 31, 2019, respectively; however, these are non-cash amounts and do not directly
impact our liquidity or capital needs.
We
filed a registration statement on Form S-1 on August 14, 2019, as amended September 27, 2019 and November 22, 2019, for a proposed
$15 million public offering of our common stock and warrants and the listing of our common stock and such warrants on the Nasdaq
Capital Market (the “Proposed Public Offering”). We intend to use the proceeds from the Proposed Public Offering primarily
to fund pharmaceutical development and our operations. After giving effect to the net proceeds that we would receive from the
Proposed Public Offering, if closed, we expect to have sufficient cash resources to support our expected operations for at least
one year. Notwithstanding the uncertain market conditions related to COVID-19, we plan to continue to take actions to consummate
the Proposed Public Offering. We cannot give any assurance that the Proposed Public Offering will be consummated on acceptable
terms, or at all. In addition, prior to any closing of the Proposed Public Offering, we will need to obtain additional financing,
which may not be available on acceptable terms and conditions, or at all.
As of the date hereof,
we have outstanding promissory notes (including notes payable, convertible notes payable, and secured convertible notes payable)
that are (i) due June 30, 2020 in the aggregate principal amount of $2,403,176, (ii) due September 16, 2020 in the aggregate principal
amount of $250,000, (iii) due May 14, 2021 in the aggregate principal amount of $500,000, and (iv) due January 11,
2022 in the aggregate principal amount of $1,000,000. Certain promissory notes due June 30, 2020 in the aggregate principal amount
of (i) $1,085,240 may convert into shares of our common stock any time at the holder’s option or automatically upon a qualified
financing of at least $5 million, (ii) $742,936 may convert into shares of our common stock any time at the holder’s option,
and (iii) $575,000 do not have a conversion feature. In addition, repayment of certain promissory notes due June 30, 2020 in the
aggregate principal amount of $533,068 can be amortized over thirty-six (36) months if not repaid or converted in full on or prior
to the maturity date; and repayment of a certain promissory note due June 30, 2020 in the aggregate principal amount of $262,500
is secured by our finished goods inventory and a personal guaranty of our Chief Executive Officer. Certain promissory notes due
September 16, 2020 in the aggregate principal amount of $250,000 and due May 14, 2021 in the aggregate principal amount of
$500,000 may convert into shares of our common stock any time at the holder’s option. Our ability to repay any and all
of these notes as they become due if not otherwise repaid or converted on or prior to the maturity dates described above is uncertain
and will be based on our ability to raise additional capital, generate additional revenues, and/or modify the terms of such debt
instruments to the extent necessary.
We
need additional capital to fund our operations and pay our current and future obligations, including without limitation our outstanding
promissory notes; however, our ability to access the capital markets or otherwise raise such capital is unknown during the COVID-19
pandemic and there can be no assurance that we will be able to obtain sufficient amounts of capital as and when needed. Any additional
financing in one or more transactions through the private placement of our common stock, warrants to purchase our common stock,
debt, and/or convertible securities prior to any closing of the Proposed Public Offering or as an alternative thereto may not
be available to us on acceptable terms and conditions, or at all.
Any
inability to obtain additional financing will materially and adversely affect us, including requiring us to significantly curtail
or cease business operations altogether. We cannot give any assurance that we will in the future be able to achieve a level of
profitability from the sale of existing or future products or otherwise to sustain our operations. These conditions raise substantial
doubt about our ability to continue as a going concern. The accompanying financial statements do not include any adjustments to
reflect the possible future effects on recoverability and reclassification of assets or the amounts and classification of liabilities
that may result from the outcome of this uncertainty.
The
following is a summary of our cash flows provided by (used in) operating, investing, and provided by financing activities during
the periods indicated: