Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
For
the three-months ended June 30,
|
|
|
For
the six-months ended June 30
|
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES, net
|
|
$
|
134,521
|
|
|
$
|
45,391
|
|
|
$
|
277,334
|
|
|
$
|
210,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST
OF GOODS SOLD
|
|
|
38,870
|
|
|
|
29,481
|
|
|
|
101,865
|
|
|
|
133,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
95,651
|
|
|
|
15,910
|
|
|
|
175,469
|
|
|
|
76,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and wages
|
|
|
340,863
|
|
|
|
384,917
|
|
|
|
714,155
|
|
|
|
789,726
|
|
Professional fees
|
|
|
118,126
|
|
|
|
200,880
|
|
|
|
340,442
|
|
|
|
442,248
|
|
Selling, general,
and administrative expenses
|
|
|
193,904
|
|
|
|
233,876
|
|
|
|
362,317
|
|
|
|
525,445
|
|
Stock based compensation
|
|
|
166,562
|
|
|
|
178,687
|
|
|
|
344,375
|
|
|
|
359,062
|
|
Research and development
|
|
|
56,494
|
|
|
|
59,196
|
|
|
|
91,776
|
|
|
|
104,868
|
|
Depreciation
and amortization
|
|
|
8,734
|
|
|
|
7,766
|
|
|
|
17,467
|
|
|
|
19,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
operating expenses
|
|
|
884,683
|
|
|
|
1,065,322
|
|
|
|
1,870,532
|
|
|
|
2,240,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from operations
|
|
|
(789,032
|
)
|
|
|
(1,049,412
|
)
|
|
|
(1,695,063
|
)
|
|
|
(2,163,675
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value
of derivative liability
|
|
|
80,833
|
|
|
|
17,385
|
|
|
|
77,166
|
|
|
|
17,385
|
|
Gain on modification
of debt instruments
|
|
|
-
|
|
|
|
-
|
|
|
|
354,791
|
|
|
|
-
|
|
Other income
|
|
|
10,000
|
|
|
|
-
|
|
|
|
10,000
|
|
|
|
-
|
|
Interest
expense
|
|
|
(1,002,143
|
)
|
|
|
(49,667
|
)
|
|
|
(1,450,104
|
)
|
|
|
(70,824
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other (expense) income, net
|
|
|
(911,310
|
)
|
|
|
(32,282
|
)
|
|
|
(1,008,147
|
)
|
|
|
(53,439
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before the
provision for income taxes
|
|
|
(1,700,342
|
)
|
|
|
(1,081,694
|
)
|
|
|
(2,703,210
|
)
|
|
|
(2,217,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR
INCOME TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
LOSS
|
|
$
|
(1,700,342
|
)
|
|
$
|
(1,081,694
|
)
|
|
$
|
(2,703,210
|
)
|
|
$
|
(2,217,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(2.26
|
)
|
|
$
|
(1.59
|
)
|
|
$
|
(3.72
|
)
|
|
$
|
(3.28
|
)
|
Diluted
|
|
$
|
(2.26
|
)
|
|
$
|
(1.59
|
)
|
|
$
|
(3.72
|
)
|
|
$
|
(3.28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARES USED IN CALCULATION OF NET LOSS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
753,222
|
|
|
|
680,186
|
|
|
|
727,050
|
|
|
|
675,250
|
|
Diluted
|
|
|
753,222
|
|
|
|
680,186
|
|
|
|
727,050
|
|
|
|
675,250
|
|
The
accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER DEFICIT
Six-months
ended June 30, 2019 and 2020
|
|
Common
Stock
|
|
|
Additional
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Paid-In-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
|
|
|
5,220
|
|
|
|
5
|
|
|
|
174,995
|
|
|
|
-
|
|
|
|
175,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to service providers
|
|
|
375
|
|
|
|
-
|
|
|
|
11,062
|
|
|
|
-
|
|
|
|
11,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
173,000
|
|
|
|
-
|
|
|
|
173,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock issuance
|
|
|
8,169
|
|
|
|
8
|
|
|
|
244,992
|
|
|
|
-
|
|
|
|
245,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of warrants attached to a convertible
note
|
|
|
-
|
|
|
|
-
|
|
|
|
33,300
|
|
|
|
-
|
|
|
|
33,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,217,114
|
)
|
|
|
(2,217,114
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2019
|
|
|
683,731
|
|
|
$
|
683
|
|
|
$
|
59,044,606
|
|
|
|
(64,160,432
|
)
|
|
$
|
(5,115,143
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2020
|
|
|
687,564
|
|
|
$
|
688
|
|
|
$
|
59,836,818
|
|
|
$
|
(67,036,355
|
)
|
|
$
|
(7,198,849
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to independent directors
|
|
|
11,458
|
|
|
|
11
|
|
|
|
37,489
|
|
|
|
-
|
|
|
|
37,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants granted to independent directors
|
|
|
-
|
|
|
|
-
|
|
|
|
150,000
|
|
|
|
-
|
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
156,875
|
|
|
|
-
|
|
|
|
156,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grant to convertible note
holders
|
|
|
81,409
|
|
|
|
81
|
|
|
|
532,131
|
|
|
|
-
|
|
|
|
532,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
|
-
|
|
|
|
458,977
|
|
|
|
-
|
|
|
|
458,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock retirement
|
|
|
(27,777
|
)
|
|
|
(27
|
)
|
|
|
27
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,703,210
|
)
|
|
|
(2,703,210
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2020
|
|
|
752,654
|
|
|
$
|
753
|
|
|
$
|
61,101,987
|
|
|
$
|
(69,739,565
|
)
|
|
$
|
(8,636,825
|
)
|
The
accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDER DEFICIT
(continued)
Three-months
ended June 30, 2019 and 2020
|
|
Common
Stock
|
|
|
Additional
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Paid-In-Capital
|
|
|
Deficit
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at April 1, 2019
|
|
|
673,958
|
|
|
$
|
674
|
|
|
$
|
58,632,628
|
|
|
$
|
(63,078,738
|
)
|
|
$
|
(4,445,436
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to independent directors
|
|
|
2,917
|
|
|
|
3
|
|
|
|
87,497
|
|
|
|
-
|
|
|
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to service providers
|
|
|
188
|
|
|
|
-
|
|
|
|
4,687
|
|
|
|
-
|
|
|
|
4,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
86,500
|
|
|
|
-
|
|
|
|
86,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock issuances
|
|
|
6,668
|
|
|
|
7
|
|
|
|
199,993
|
|
|
|
-
|
|
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of warrants attached to a convertible
note
|
|
|
-
|
|
|
|
-
|
|
|
|
33,300
|
|
|
|
-
|
|
|
|
33,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,081,694
|
)
|
|
|
(1,081,694
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2019
|
|
|
683,731
|
|
|
$
|
684
|
|
|
$
|
59,044,605
|
|
|
$
|
(64,160,432
|
)
|
|
$
|
(5,115,143
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at April 1, 2020
|
|
|
762,098
|
|
|
$
|
762
|
|
|
$
|
60,457,139
|
|
|
$
|
(68,039,223
|
)
|
|
$
|
(7,581,322
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grants to independent directors
|
|
|
8,333
|
|
|
|
8
|
|
|
|
18,742
|
|
|
|
-
|
|
|
|
18,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants granted to independent directors
|
|
|
-
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation - options
|
|
|
-
|
|
|
|
-
|
|
|
|
72,812
|
|
|
|
-
|
|
|
|
72,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock grant to convertible note
holders
|
|
|
10,000
|
|
|
|
10
|
|
|
|
97,490
|
|
|
|
-
|
|
|
|
97,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extinguishment of derivative liability
upon repayment of convertible note
|
|
|
-
|
|
|
|
-
|
|
|
|
380,777
|
|
|
|
-
|
|
|
|
380,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock retirement
|
|
|
(27,777
|
)
|
|
|
(27
|
)
|
|
|
27
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,700,342
|
)
|
|
|
(1,700,342
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2020
|
|
|
752,654
|
|
|
$
|
753
|
|
|
$
|
61,101,987
|
|
|
$
|
(69,739,565
|
)
|
|
$
|
(8,636,825
|
)
|
The
accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
Cardax,
Inc., and Subsidiary
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
For
the six-months ended June 30,
|
|
2020
|
|
|
2019
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,703,210
|
)
|
|
$
|
(2,217,114
|
)
|
Adjustments to reconcile
net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
17,467
|
|
|
|
19,028
|
|
Amortization of
debt discount
|
|
|
1,185,108
|
|
|
|
9,459
|
|
Stock based compensation
|
|
|
344,375
|
|
|
|
359,062
|
|
Bad debt expense
on note receivable and accrued interest
|
|
|
66,261
|
|
|
|
-
|
|
Change in fair value
of derivative liability
|
|
|
(77,166
|
)
|
|
|
(17,385
|
)
|
Gain on modification
of debt instruments
|
|
|
(354,791
|
)
|
|
|
|
|
Changes in assets
and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
109,412
|
|
|
|
170,225
|
|
Inventories
|
|
|
94,583
|
|
|
|
55,579
|
|
Deposits and other
assets
|
|
|
(997
|
)
|
|
|
-
|
|
Prepaid expenses
|
|
|
4,019
|
|
|
|
1,315
|
|
Accrued payroll
and payroll related expenses
|
|
|
262,112
|
|
|
|
9,072
|
|
Accounts payable
and accrued expenses
|
|
|
54,750
|
|
|
|
(452,689
|
)
|
Accrued
separation costs
|
|
|
(4,500
|
)
|
|
|
(4,500
|
)
|
|
|
|
|
|
|
|
|
|
Net
cash used in operating activities
|
|
|
(1,002,577
|
)
|
|
|
(2,067,948
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Increase
in intangible assets
|
|
|
(7,677
|
)
|
|
|
(14,354
|
)
|
|
|
|
|
|
|
|
|
|
Net
cash used in investing activities
|
|
|
(7,677
|
)
|
|
|
(14,354
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from the
issuance of related party notes payable
|
|
|
25,000
|
|
|
|
1,475,000
|
|
Proceeds from the
issuance of notes payable
|
|
|
211,300
|
|
|
|
-
|
|
Proceeds from the
issuance of convertible notes payable
|
|
|
1,225,000
|
|
|
|
150,000
|
|
Repayment of principal
on convertible notes payable
|
|
|
(400,000
|
)
|
|
|
-
|
|
Payment of debt
issuance costs
|
|
|
(40,000
|
)
|
|
|
-
|
|
Proceeds from the
issuance of common stock
|
|
|
-
|
|
|
|
245,000
|
|
|
|
|
|
|
|
|
|
|
Net
cash provided by financing activities
|
|
|
1,021,300
|
|
|
|
1,870,000
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE)
IN CASH
|
|
|
11,046
|
|
|
|
(212,302
|
)
|
|
|
|
|
|
|
|
|
|
BEGINNING OF THE PERIOD
|
|
|
19,303
|
|
|
|
243,753
|
|
|
|
|
|
|
|
|
|
|
END OF THE PERIOD
|
|
$
|
30,349
|
|
|
$
|
31,451
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
203,861
|
|
|
$
|
42,045
|
|
Cash paid for income
taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Settlement of receivables
with payables
|
|
$
|
30,095
|
|
|
$
|
47,597
|
|
Right to use assets
funded through leases
|
|
$
|
5,764
|
|
|
$
|
26,298
|
|
Retirement of issued stock
|
|
$
|
27
|
|
|
$
|
-
|
|
Debt issuance costs withheld
from proceeds
|
|
$
|
5,000
|
|
|
$
|
-
|
|
Discounts recognized
on notes payable at issuance
|
|
$
|
676,380
|
|
|
$
|
83,300
|
|
Extinguishment of
derivative liability upon repayment of convertible notes
|
|
$
|
458,977
|
|
|
$
|
-
|
|
Revaluation of notes
payable discounts due to modification of conversion price
|
|
$
|
214,498
|
|
|
$
|
-
|
|
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 $1,700,342 and $2,703,210 for the three and six-months ended June 30,
2020, respectively, and incurred net losses of $1,081,694 and $2,217,114 for the three and six-months ended June 30, 2019, respectively.
The Company has incurred losses since inception resulting in an accumulated deficit of $69,739,565 as of June 30, 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 six-months ended June 30, 2020, the Company
raised $1,461,300 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.
On
March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was signed into law. The
CARES Act provides aid to small businesses through programs administered by the U.S. Small Business Administration (the “SBA”).
The CARES Act includes, among other things, provisions relating to payroll tax credits and deferrals, net operating loss carryback
periods, alternative minimum tax credits, and technical corrections to tax depreciation methods for qualified improvement property.
The CARES Act also established a Paycheck Protection Program (the “PPP”), under which certain small business are eligible
for a loan to fund payroll expenses, rent, and related costs. In April 2020, the Company entered into a PPP loan with a financial
institution (see Note 7). Under the terms of the program, the loan amount may be forgiven if certain terms and conditions are
met.
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 June
30, 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 consolidated financial statements should be read in conjunction with the 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 (the “Annual Report”).
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 six-months ended:
|
|
|
|
|
June 30, 2020
|
|
|
June 30, 2019
|
|
Geographical area
|
|
Source
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
United States
|
|
|
Nutraceuticals
|
|
|
$
|
266,962
|
|
|
$
|
210,363
|
|
Hong Kong
|
|
|
Nutraceuticals
|
|
|
$
|
10,372
|
|
|
$
|
-
|
|
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 $182,811 as of June 30, 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)
Accounts
receivable
Accounts
receivable, net, of $0 and $205,768 as of June 30, 2020, and December 31, 2019, respectively, consists of amounts due from sales
of dietary supplements.
It
is the Company’s policy to provide for an allowance for doubtful collections based upon a review of outstanding receivables,
historical collection information, and existing economic conditions. Normal receivables are due 60 days after the issuance of
the invoice. Receivables past due more than 90 days are considered delinquent. Delinquent receivables are written off based on
individual credit evaluation and specific circumstances of the customer. There was an allowance of $66,261 as of June 30, 2020,
in connection with the Chapter 11 filing for reorganization under the U.S. Bankruptcy Code of General Nutrition Corporation (“GNC”),
the Company’s largest customer, on June 23, 2020. There was no allowance necessary as of December 31, 2019.
Other
significant accounting policies
There
have been no other material changes to our significant accounting policies during the six-months ended June 30, 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:
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
Raw materials
|
|
$
|
759,400
|
|
|
$
|
763,800
|
|
Finished goods
|
|
|
323,848
|
|
|
|
414,031
|
|
Total inventories
|
|
$
|
1,083,248
|
|
|
$
|
1,177,831
|
|
As
of June 30, 2020, and December 31, 2019, $759,400 and $763,800, respectively, in raw materials were held at the manufacturer’s
facility for future production. Additionally, as of June 30, 2020, and December 31, 2019, $298,185 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:
|
|
June
30, 2020 (Unaudited)
|
|
|
December
31, 2019
|
|
Patents
|
|
$
|
614,003
|
|
|
$
|
614,003
|
|
Less
accumulated amortization
|
|
|
(349,548
|
)
|
|
|
(332,081
|
)
|
|
|
|
264,455
|
|
|
|
281,922
|
|
Patents
pending
|
|
|
146,128
|
|
|
|
138,451
|
|
Total
intangible assets, net
|
|
$
|
410,583
|
|
|
$
|
420,373
|
|
Patents
are amortized straight-line over a period of fifteen years. Amortization expense was $8,734 and $17,467 for the three and six-months
ended June 30, 2020, respectively. Amortization expense was $7,766 and $19,028 for the three and six-months ended June 30, 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 June 30, 2020, $88,135 remains outstanding of which $10,500 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
Related
party notes payable consisted of the following as of:
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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. This note accrues interest at the rate of 4.5%
per annum, is unsecured, and was originally due August 26, 2019, but the maturity date was extended to June 30, 2021.
|
|
|
75,000
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
Promissory note 2019-01. 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 was originally due August
20, 2019, but the maturity date was extended to June 30, 2021. The principal and accrued interest are due on the maturity
date.
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
|
|
Promissory note 2012-01.
On June 29, 2019, the Company entered into a $25,000 promissory note with a lender that is also a current stockholder that
beneficially owns more than 5% of the Company’s common stock. This note accrues interest at the rate of 12% per annum,
is unsecured, and matures on September 30, 2020. The principal and accrued interest are due on the maturity date.
|
|
|
25,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total related party notes payable
|
|
|
1,600,000
|
|
|
|
1,575,000
|
|
|
|
|
|
|
|
|
|
|
Less current
portion
|
|
|
(600,000
|
)
|
|
|
(575,000
|
)
|
|
|
|
|
|
|
|
|
|
Long term related
party notes payable
|
|
$
|
1,000,000
|
|
|
$
|
1,000,000
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
6 – RELATED PARTY NOTES PAYABLE (continued)
Interest
expense
The
Company incurred interest charges on these related party notes payable of $45,610 and $35,487 during the three-months ended June
30, 2020 and 2019, respectively. The Company incurred interest charges on these related party notes payable of $91,203 and $55,460
during the six-months ended June 30, 2020 and 2019, respectively. The aggregate amount of accrued and unpaid interest on these
related party notes payable was $78,588 and $15,433 as of June 30, 2020 and 2019, respectively.
Maturities
Future
maturities of these related party notes payable are as follows as of June 30:
2021
|
|
$
|
600,000
|
|
2022
|
|
|
1,000,000
|
|
|
|
$
|
1,600,000
|
|
NOTE
7 – NOTE PAYABLE
On April 22, 2020, the Company
received a Paycheck Protection Program (“PPP”) loan under the U.S. Small Business Administration (the “SBA”)
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
of $11,891 per month starting in November 2020.
Interest
expense
The
Company incurred interest charges on this note payable of $404 during the three and six-months ended June 30, 2020. The aggregate
amount of accrued and unpaid interest on this note payable was $404 as of June 30, 2020.
Maturity
Future
maturity of this note payable is as follows as of June 30:
2021
|
|
$
|
92,933
|
|
2022
|
|
|
118,367
|
|
|
|
$
|
211,300
|
|
The
Company also applied for the Economic Injury Disaster Loan (“EIDL”) under the SBA, which remains pending as of the
date hereof. The Company received an EIDL advance amount of $10,000 during the six-months ended June 30, 2020. According to the
SBA, regardless of whether the loan application is approved or declined, the advance does not need to be repaid, so the Company
recognized the advance as other income.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – RELATED PARTY CONVERTIBLE NOTES PAYABLE
Related
party convertible notes payable consisted of the following as of:
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June
30, 2020, but the maturity date was extended to June 30, 2021. 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 June
30, 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 June 30, 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 June 30, 2020, and December 31, 2019, respectively, wherein the difference was due to the revaluation of such features
upon adjustment of the conversion price in February 2020. This note requires monthly interest payments.
|
|
$
|
815,217
|
|
|
$
|
815,217
|
|
|
|
|
|
|
|
|
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – RELATED PARTY CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June
30, 2020, but the maturity date was extended to June 30, 2021. 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 June
30, 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 June 30, 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 June 30, 2020,
and December 31, 2019, respectively, wherein the difference was due to the revaluation of such features upon adjustment of
the conversion price in February 2020. 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 was originally due June 30, 2020, but the maturity date was extended to June 30, 2021.
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
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
8 – RELATED PARTY CONVERTIBLE NOTES PAYABLE (continued)
Related
party convertible notes payable consisted of the following as of:
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
Total related party convertible
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
|
|
|
379,968
|
|
|
|
295,037
|
|
|
|
|
|
|
|
|
|
|
Total related
party convertible notes payable, net
|
|
$
|
1,132,608
|
|
|
$
|
651,721
|
|
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 $231,389 and
$343,835 for the three and six-months ended June 30, 2020, with total accumulated amortization equal to $379,968 as of June 30,
2020.
Modifications
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 of $258,903.
On
June 30, 2020, the Company extended the maturity dates of the related party convertible notes payable as described in the table
above. In conjunction with these extensions, management compared the present values of these notes prior to the extension and
after the extension in accordance with FASB ASC No. 470-50, Debt Modifications and Extinguishments, noting that the change in
present value was less than 10%. As such, these notes were determined to not be substantially different and no changes in values
were recognized.
Interest
expense
The
Company incurred interest charges on these related party convertible notes payable of $24,020 and $48,040 during the three and
six-months ended June 30, 2020, respectively. The aggregate amount of accrued and unpaid interest on these related party convertible
notes payable was $7,919 as of June 30, 2020.
Maturities
Future
maturities of these related party convertible notes payable are as follows as of June 30:
2021
|
|
$
|
1,132,608
|
|
|
|
$
|
1,132,608
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE
Convertible
notes payable consisted of the following as of:
|
|
June
30, 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 was originally due December 31, 2019, but the maturity date was extended to March 31, 2020.
This note was fully repaid as of March 17, 2020. Prior to repayment, 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 $199,012 as of December
31, 2019. The discounts on this note and accumulated amortization of such discounts were eliminated upon repayment.
|
|
$
|
-
|
|
|
$
|
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 was originally due June
30, 2020, but the maturity date was extended to September 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-three (33) months, as amended. 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
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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 was originally due June
30, 2020, but the maturity date was extended to June 30, 2021. 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
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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 was originally due June 30, 2020. As a subsequent event, the maturity date of this note was extended to September
1, 2020, and 6,250 shares of common stock were issued as consideration for the extension. 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
|
|
|
|
-
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due June 30,
2020, but the maturity date was extended to June 30, 2021. 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 was originally due September
16, 2020. This note was fully repaid as of May 14, 2020. Prior to repayment, this note and accrued interest were convertible
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 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. 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 were subject to return if the
note was fully repaid within 6 months of issuance and were therefore returned upon repayment. $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 upon issuance. The discounts on this note and accumulated amortization of such discounts were
eliminated upon repayment.
|
|
|
-
|
|
|
|
-
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
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 was originally due September
16, 2020. As a subsequent event, the maturity date of this note was extended to October 31, 2020, and the principal amount
was increased by $10,000 as consideration for the extension. 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 withheld from the proceeds 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
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Convertible
note 2020-05. 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 and recognized as a debt issuance cost. $10,000 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 and debt issuance costs resulted in the recognition of discounts on this note equal to $311,670.
|
|
|
500,000
|
|
|
|
-
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
9 – CONVERTIBLE NOTES PAYABLE (continued)
|
|
June
30, 2020
(Unaudited)
|
|
|
December
31, 2019
|
|
|
|
|
|
|
|
|
Total convertible notes
payable
|
|
|
1,445,568
|
|
|
|
519,566
|
|
|
|
|
|
|
|
|
|
|
Less original
issue discounts
|
|
|
(105,568
|
)
|
|
|
(29,566
|
)
|
|
|
|
|
|
|
|
|
|
Convertible notes payable, net
|
|
|
1,340,000
|
|
|
|
490,000
|
|
|
|
|
|
|
|
|
|
|
Less discounts for conversion rights,
beneficial conversion features, debt issuance costs, and detachable warrants
|
|
|
(798,212
|
)
|
|
|
(253,675
|
)
|
|
|
|
|
|
|
|
|
|
Plus amortization
of discounts
|
|
|
443,151
|
|
|
|
121,964
|
|
|
|
|
|
|
|
|
|
|
Total convertible
notes payable, net
|
|
$
|
984,939
|
|
|
$
|
358,289
|
|
Discounts
Total
discounts (original issue discounts plus discounts for conversion rights, beneficial conversion features, debt issuance costs,
and detachable warrants) of $903,780 are amortized using the interest method, which resulted in amortization recorded as interest
expense of $656,063 and $841,273 for the three and six-months ended June 30, 2020, with total accumulated amortization equal to
$443,151 as of June 30, 2020.
Modifications
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 of $95,888.
On
June 30, 2020, the Company extended the maturity dates of certain convertible notes payable as described in the table above. In
conjunction with these extensions, management compared the present values of these notes prior to the extension and after the
extension in accordance with FASB ASC No. 470-50, Debt Modifications and Extinguishments, noting that the change in present value
was less than 10%. As such, these notes were determined to not be substantially different and no changes in values were recognized.
Interest
expense
The
Company incurred interest charges on these convertible notes payable of $25,006 and $3,041 during the three-months ended June
30, 2020 and 2019, respectively. The Company incurred interest charges on these convertible notes payable of $64,432 and $3,041
during the six-months ended June 30, 2020 and 2019, respectively. The aggregate amount of accrued and unpaid interest on these
convertible notes payable was $42,956 and $3,041 as of June 30, 2020 and 2019, respectively.
Maturities
Future
maturities of these convertible notes payable are as follows as of June 30:
2021
|
|
$
|
1,445,568
|
|
|
|
$
|
1,445,568
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
10 – DERIVATIVE FINANCIAL INSTRUMENTS
The
Company has identified the embedded derivatives related to the convertible notes described in Notes 8 and 9. 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 six-months ended June 30, 2020, were as follows:
Dividend yield
|
|
|
0.0
|
%
|
Risk-free rate
|
|
|
0.15%
- 1.43
|
%
|
Volatility
|
|
|
175%
- 190
|
%
|
Expected term
|
|
|
1
year
|
|
The
expected dividend yield is zero, because the Company does not anticipate paying a dividend within the relevant timeframe. The
risk-free interest rate used is 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 volatility is calculated based on the historical volatility of the
Company.
For
the six-months ended June 30, 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 $337,068 as of June 30, 2020, which resulted in a loss of $77,166 on the change in value of these derivative liabilities.
During the six months ended June 30, 2020, there were derivative liabilities of $458,977 that expired upon repayment of outstanding
convertible notes, which were recorded as adjustments 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2020
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
337,068
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
11 – 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.
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 June 30, 2020, and December 31, 2019, the Company had a total of 752,654 and 687,564 shares of common stock outstanding, respectively.
NOTE
12 – STOCK GRANTS
Director
stock grants
During
the six-months ended June 30, 2020, the Company granted its independent directors an aggregate of 11,458 shares of restricted
common stock, which were fully vested upon issuance. The expense recognized for these grants based on the fair value on the grant
date was $37,500. Effective as of the quarter ended March 31, 2020, certain independent directors elected to receive compensation
in the form of warrants rather than stock.
During
the year ended December 31, 2019, the Company granted its independent directors an aggregate of 11,054 shares of restricted common
stock, which were fully vested upon issuance. The expense recognized for these grants based on the fair value on the grant date
was $350,000.
Consultant
stock grants
During
the six-months ended June 30, 2020, the Company did not grant consultants any stock and accordingly did not recognize any related
expense.
During
the year ended December 31, 2019, the Company granted consultants an aggregate of 750 shares of restricted common stock, which
were fully vested upon issuance. The expense recognized for these grants based on the fair value on the grant date was $16,650.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
13 – 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 June 30, 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
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
December 31, 2019
|
|
|
202,246
|
|
|
$
|
80.14
|
|
|
|
3.52
|
|
|
$
|
-
|
|
Exercisable
December 31, 2019
|
|
|
192,108
|
|
|
$
|
81.32
|
|
|
|
3.26
|
|
|
$
|
-
|
|
Canceled
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
26,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
June 30, 2020
|
|
|
175,544
|
|
|
$
|
85.07
|
|
|
|
3.48
|
|
|
$
|
-
|
|
Exercisable
June 30, 2020
|
|
|
168,011
|
|
|
$
|
86.33
|
|
|
|
3.28
|
|
|
$
|
-
|
|
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 June 30, 2020, based on a valuation of the Company’s
stock for that day.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
13 – STOCK OPTION PLANS (continued)
A
summary of the Company’s non-vested options for the six-months ended June 30, 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
|
|
|
(2,605
|
)
|
Canceled
|
|
|
-
|
|
Non-vested
at June 30, 2020
|
|
|
7,533
|
|
Option
valuation
The
Company estimates the fair value of stock options granted on each grant date using the Black-Scholes valuation model and recognizes
an expense ratably over the requisite service period. The expected dividend yield is zero, because the Company does not anticipate
paying a dividend within the relevant timeframe. 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 stock options to be valued. The expected volatility is calculated
based on the historical volatility of the Company. Due to a lack of historical information needed to estimate the Company’s
expected term, it is estimated using the simplified method allowed. 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.
During
the six-months ended June 30, 2020, and the year ended December 31, 2019, no options were granted.
Stock-based
compensation expense
The
Company recognized stock-based compensation expense related to options during the:
|
|
Six-months
ended June 30
|
|
|
|
2020
|
|
|
2019
|
|
|
|
Amount
|
|
|
Amount
|
|
Service provider compensation
|
|
$
|
77,500
|
|
|
$
|
88,750
|
|
Employee compensation
|
|
|
79,375
|
|
|
|
84,250
|
|
Total
|
|
$
|
156,875
|
|
|
$
|
173,000
|
|
Option
expiration
During
the six-months ended June 30, 2020, options to purchase an aggregate of 26,702 shares of common stock expired. During the year
ended December 31, 2019, no options expired.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
14 – 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
|
|
|
47,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
(83,604
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding
June 30, 2020
|
|
|
480,748
|
|
|
$
|
22.08
|
|
|
|
2.48
|
|
|
$
|
-
|
|
Exercisable
June 30, 2020
|
|
|
480,748
|
|
|
$
|
22.08
|
|
|
|
2.48
|
|
|
$
|
-
|
|
Warrant
valuation
The
Company estimates the fair value of warrants granted on each grant date using the Black-Scholes valuation model. The range of
fair value assumptions related to warrants issued were as follows for the:
|
|
Six-months
ended
June 30, 2020
|
|
|
Year
ended
December 31, 2019
|
|
Dividend yield
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Risk-free rate
|
|
|
0.29%
– 1.55
|
%
|
|
|
1.34%
– 2.37
|
%
|
Volatility
|
|
|
152%
– 207
|
%
|
|
|
145%
– 168
|
%
|
Expected term
|
|
|
2
– 5 years
|
|
|
|
2
– 2.5 years
|
|
The
expected dividend yield is zero, because the Company does not anticipate paying a dividend within the relevant timeframe. 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 volatility is calculated based on the historical volatility of the Company. Due
to a lack of historical information needed to estimate the Company’s expected term, it is estimated using the simplified
method allowed.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
14 – WARRANTS (continued)
Convertible
note warrants
During
the six-months ended June 30, 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 six-months ended June 30, 2020, and the year ended December 31, 2019,
respectively.
Director
warrant grants
During
the six-months ended June 30, 2020, the Company granted its independent directors warrants as follows:
Date
of Grant
|
|
Warrants
|
|
|
Exercise
Price
|
|
March 31,
2020
|
|
|
12,756
|
|
|
$
|
6.00
|
|
June 30, 2020
|
|
|
34,248
|
|
|
$
|
2.25
|
|
These
warrants were immediately vested and expire in ten years. During the six-months ended June 30, 2020, the Company recognized stock-based
compensation expense related to these warrants in the aggregate amount of $150,000.
During
the year ended December 31, 2019, the Company did not recognize any stock-based compensation expense related to warrants.
Warrant
expiration
During
the six-months ended June 30, 2020, warrants to purchase an aggregate of 83,604 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
15 – 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 and six-months ended June 30, 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 June 30, 2020, and December 31, 2019,
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 June 30, 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
16 – 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 June 30, 2020 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(1,700,342
|
)
|
|
|
753,222
|
|
|
$
|
(2.26
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(1,700,342
|
)
|
|
|
753,222
|
|
|
$
|
(2.26
|
)
|
|
|
Three-months
ended June 30, 2019 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(1,081,694
|
)
|
|
|
680,186
|
|
|
$
|
(1.59
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(1,081,694
|
)
|
|
|
680,186
|
|
|
$
|
(1.59
|
)
|
|
|
Six-months
ended June 30, 2020 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(2,703,210
|
)
|
|
|
727,050
|
|
|
$
|
(3.72
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(2,703,210
|
)
|
|
|
727,050
|
|
|
$
|
(3.72
|
)
|
|
|
Six-months
ended June 30, 2019 (Unaudited)
|
|
|
|
Net
Loss (Numerator)
|
|
|
Shares
(Denominator)
|
|
|
Per
share
amount
|
|
Basic loss per share
|
|
$
|
(2,217,114
|
)
|
|
|
675,250
|
|
|
$
|
(3.28
|
)
|
Effect of dilutive
securities—Common stock options, warrants, and convertible notes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Diluted loss per share
|
|
$
|
(2,217,114
|
)
|
|
|
675,250
|
|
|
$
|
(3.28
|
)
|
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:
|
|
June
30, 2020
|
|
|
June
30, 2019
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
Common stock underlying
convertible notes
|
|
|
439,137
|
|
|
|
6,250
|
|
Common stock underlying options
|
|
|
175,544
|
|
|
|
202,537
|
|
Common stock
underlying warrants
|
|
|
480,748
|
|
|
|
504,875
|
|
Total common
stock equivalents
|
|
|
1,095,429
|
|
|
|
713,662
|
|
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
17 – LEASES
Office
lease
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 $17,978 for the three and six-months ended June 30, 2020, respectively, and $9,100 and $18,199 for the
three and six-months ended June 30, 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 $3,773 and $7,527 for the three and six-months ended June 30, 2020, respectively, and $5,597 and $11,556
for the three and six-months ended June 30, 2019, respectively.
Right-to-use
leased asset and liability
As
a result of the adoption of ASU No. 2016-02, Leases, on January 1, 2019, 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 $6,724 as of June 30, 2020.
Cardax,
Inc., and Subsidiary
NOTES
TO THE CONDENSED CONSOLIDATED
FINANCIAL
STATEMENTS (continued)
NOTE
18 – SUBSEQUENT EVENTS
The
Company evaluated all material events through the date the financials were ready for issuance and identified the following for
additional disclosure.
Note
payable
On
July 14, 2020, the Company issued a note payable in the amount of $25,000. This note accrued interest at 12% per annum and matured
on July 31, 2020. On July 31, 2020, this note was repaid in full.
Convertible
notes payable
On
July 21, 2020, the Company issued a convertible note payable in the amount $100,000. This note accrues interest at 8% per annum
and matures on June 30, 2021. This note and accrued interest may convert into shares of common stock (i) any time at the holder’s
option at a conversion price of $5.00 per share, or (ii) automatically upon a qualified financing of at least $5 million at a
conversion price equal to the lower of $5.00 per share or a 25% discount to the market price. The Company has the right to prepay
this note without penalty or premium. If this note has not been repaid or converted in full on or prior to the maturity date,
then repayment of the unpaid principal balance shall be amortized over the following thirty-six (36) months. This note also contains
detachable warrants exercisable for 5 years to purchase 20,000 shares of common stock at $7.50 per share and 20,000 shares of
common stock at $10.00 per share.
On
July 30, 2020, the Company issued a convertible note payable in the amount $25,000. This note accrues interest at 12% per annum,
payable monthly, and matures on September 30, 2020. This note and accrued interest may convert into shares of common stock any
time at the holder’s option at a conversion price of $5.00 per share. The Company has the right to prepay this note without
penalty or premium. If this note has not been repaid or converted in full on or prior to the maturity date, then repayment of
the unpaid principal balance shall be amortized over the following thirty-three (33) months. This note also contains a detachable
warrant exercisable for 5 years to purchase 250 shares of common stock at $5.00 per share.
On
August 7, 2020, the Company issued a convertible note payable in the amount $100,000. This note accrues interest at 8% per annum
and matures on July 31, 2021. This note and accrued interest may convert into shares of common stock any time at the holder’s
option at a conversion price of $5.00 per share. The Company may not prepay this note without the prior written consent of the
holder. If this note has not been repaid or converted in full on or prior to the maturity date, then repayment of the unpaid principal
balance shall be amortized over the following twenty-four (24) months. This note also contains detachable warrants exercisable
for 5 years on a cash or cashless basis to purchase 20,000 shares of common stock at $7.50 per share and 20,000 shares of common
stock at $10.00 per share.
On
August 10, 2020, an amendment to the $250,000 convertible note payable dated March 16, 2020, extended the maturity date to October
31, 2020, increased the principal amount by $10,000 (as consideration for the extension), and provided that the 27,777 shares
of common stock issued in connection with the purchase of the note shall be subject to return if the note is fully repaid by October
31, 2020. All other terms remain unchanged.
On August 14, 2020, an amendment to the $262,500 convertible note
payable dated January 21, 2020, extended the maturity date to September 1, 2020. As consideration for the extension, the Company
issued 6,250 shares of common stock to the holder, subject to a true-up provision at 180 days following August 14, 2020, if the
average of the volume weighted average prices of common stock on the principal trading market during the three trading days prior
to such date is less than a specified price; provided, however, that the Company has the right to redeem the 6,250 shares and cancel
its obligation to issue any true-up shares by payment to the holder of $25,000. In addition, this note shall bear interest at 10%
per annum from and after July 1, 2020. All other terms remain unchanged.
***