[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
For the quarterly period ended March 31, 2020
|
|
|
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
For the transition period from __________ to __________
|
000-55800
|
|
(Commission File Number)
|
|
|
|
QRONS INC.
|
|
(Exact name of registrant as specified in its charter)
|
|
|
|
Wyoming
|
81-3623646
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
50 Battery Place, #7T, New York, New York
|
10280
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
(212)-945-2080
|
|
(Registrant's telephone number, including area code)
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
|
Title of each class
|
|
Trading
Symbol(s)
|
|
Name of each exchange
on which registered
|
None
|
|
N/A
|
|
N/A
|
|
|
Large accelerated filer[ ]
|
Accelerated filer [ ]
|
Non-accelerated filer[X]
|
Smaller reporting company [X]
|
|
Emerging growth company [X]
|
QRONS INC.
TABLE OF CONTENTS
|
||
|
|
Page
|
|
PART I – FINANCIAL INFORMATION
|
|
|
|
|
4 | ||
|
|
|
27 | ||
|
|
|
34 | ||
|
|
|
34 | ||
|
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
36 | ||
|
|
|
|
37 |
|
March 31,
2020
|
December 31,
2019
|
||||||
|
||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
22,961
|
$
|
67,025
|
||||
Prepaid expenses
|
26,850
|
56,265
|
||||||
Total current assets
|
49,811
|
123,290
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
49,811
|
$
|
123,290
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
||||||||
Current liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$
|
153,785
|
$
|
140,967
|
||||
Accounts payable and accrued liabilities – related party
|
37,488
|
34,907
|
||||||
Demand loans, related party
|
50,000
|
50,000
|
||||||
Advances from related party
|
240,000
|
185,000
|
||||||
Unsecured short-term advances
|
100,000
|
100,000
|
||||||
Convertible note – related party, net of debt discount
|
25,000
|
25,000
|
||||||
Convertible note, net of debt discount
|
16,646
|
6,171
|
||||||
Derivative liabilities
|
104,192
|
89,367
|
||||||
Total current liabilities
|
727,111
|
631,412
|
||||||
|
||||||||
Total liabilities
|
727,111
|
631,412
|
||||||
|
||||||||
Stockholders' equity (deficit)
|
||||||||
Series A Preferred stock: $0.001 par value, shares authorized 10,000; 2,000 shares issued and outstanding at March 31, 2020 and December 31, 2019
|
2
|
2
|
||||||
Common stock, $0.0001 par value: shares authorized 100,000,000; 13,089,789 shares issued and outstanding at March 31, 2020 and December 31, 2019
|
1,309
|
1,309
|
||||||
Additional paid-in capital
|
6,632,001
|
6,561,047
|
||||||
Accumulated deficit
|
(7,310,612
|
)
|
(7,070,480
|
)
|
||||
Total stockholder's equity (deficit)
|
(677,300
|
)
|
(508,122
|
)
|
||||
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)
|
$
|
49,811
|
$
|
123,290
|
|
For the Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2020
|
2019
|
||||||
|
||||||||
Net sales
|
$
|
-
|
$
|
-
|
||||
|
||||||||
Operating expenses:
|
||||||||
Research and development expenses
|
171,568
|
165,154
|
||||||
Professional fees
|
23,624
|
15,586
|
||||||
General and administrative expenses
|
23,746
|
82,774
|
||||||
Total operating expenses
|
218,938
|
263,514
|
||||||
|
||||||||
Income (loss) from operations
|
(218,938
|
)
|
(263,514
|
)
|
||||
|
||||||||
Other income (expense)
|
||||||||
Interest expense
|
(14,284
|
)
|
(496
|
)
|
||||
Change in derivative liabilities
|
(6,910
|
)
|
2,549
|
|||||
Total other income (expense)
|
(21,194
|
)
|
2,053
|
|||||
|
||||||||
Net (loss)
|
$
|
(240,132
|
)
|
$
|
(261,461
|
)
|
||
|
||||||||
Net (loss) per common shares (basic and diluted)
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
||
|
||||||||
Weighted average shares outstanding
|
||||||||
(basic and diluted)
|
13,089,789
|
12,910,865
|
|
Series A Preferred Shares
|
Common Stock
|
Additional
Paid-in |
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity (Deficit)
|
|||||||||||||||||||||
Balance, December 31, 2019
|
2,000
|
$
|
2
|
13,089,789
|
$
|
1,309
|
$
|
6,561,047
|
$
|
(7,070,480
|
)
|
$
|
(508,122
|
)
|
||||||||||||||
Stock options granted to non-employees as research and development costs
|
-
|
-
|
-
|
-
|
67,554
|
-
|
67,554
|
|||||||||||||||||||||
Warrants granted as financing costs
|
-
|
-
|
-
|
-
|
3,400
|
-
|
3,400
|
|||||||||||||||||||||
Net loss for the period
|
-
|
-
|
-
|
-
|
-
|
(240,132
|
)
|
(240,132
|
)
|
|||||||||||||||||||
Balance, March 31, 2020
|
2,000
|
$
|
2
|
13,089,789
|
$
|
1,309
|
$
|
6,632,001
|
$
|
(7,310,612
|
)
|
$
|
(677,300
|
)
|
|
Series A Preferred Shares
|
Common Stock
|
Additional
Paid-in |
Accumulated
|
Total
|
|||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Equity (Deficit)
|
|||||||||||||||||||||
Balance, December 31, 2018
|
2,000
|
2
|
12,872,309
|
1,287
|
5,629,694
|
(5,523,708
|
)
|
107,275
|
||||||||||||||||||||
Shares issued for stock awards for business advisory services
|
-
|
-
|
30,000
|
3
|
37,497
|
-
|
37,500
|
|||||||||||||||||||||
Stock options granted to non-employees as research and development costs
|
-
|
-
|
-
|
-
|
45,442
|
-
|
45,442
|
|||||||||||||||||||||
Shares issued in private placement
|
-
|
-
|
40,000
|
4
|
39,996
|
-
|
40,000
|
|||||||||||||||||||||
Net loss for the period
|
-
|
-
|
-
|
-
|
-
|
(261,461
|
)
|
(261,461
|
)
|
|||||||||||||||||||
Balance, March 31, 2019
|
2,000
|
$
|
2
|
12,942,309
|
$
|
1,294
|
$
|
5,752,629
|
$
|
(5,785,169
|
)
|
$
|
(31,244
|
)
|
|
For the three months ended
March 31,
|
|||||||
|
2020
|
2019
|
||||||
Cash Flows From Operating Activities
|
||||||||
Net loss
|
$
|
(240,132
|
)
|
$
|
(261,461
|
)
|
||
Adjustments to reconcile net loss to net cash (used by) operating activities:
|
||||||||
Stock options issued for research and development expense
|
67,554
|
45,442
|
||||||
Stock awards issued for advisory and consulting services
|
-
|
37,500
|
||||||
Warrants granted as financing costs
|
3,400
|
-
|
||||||
Accretion of debt discount
|
8,390
|
-
|
||||||
Change in derivative liabilities
|
6,910
|
(2,549
|
)
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses
|
29,415
|
30,378
|
||||||
Accounts payable and accrued liabilities
|
12,818
|
15,092
|
||||||
Accounts payable and accrued liabilities, related party
|
2,581
|
496
|
||||||
Net cash (used by) operating activities
|
(109,064
|
)
|
(135,102
|
)
|
||||
|
||||||||
Cash Flows From Investing Activities
|
||||||||
Net cash provided from (used by) investing activities
|
-
|
-
|
||||||
|
||||||||
Cash Flows From Financing Activities
|
||||||||
Proceeds from convertible notes
|
10,000
|
-
|
||||||
Proceeds from private placement
|
-
|
40,000
|
||||||
Proceeds from related party advances
|
55,000
|
-
|
||||||
Net cash provided from financing activities
|
65,000
|
40,000
|
||||||
|
||||||||
Increase (decrease) in cash and cash equivalents
|
(44,064
|
)
|
(95,102
|
)
|
||||
|
||||||||
Cash at beginning of year
|
67,025
|
143,862
|
||||||
Cash at end of year
|
$
|
22,961
|
$
|
48,760
|
||||
|
||||||||
SUPPLEMENTAL DISCLOSURES
|
||||||||
Interest paid
|
$
|
-
|
$
|
-
|
||||
Income taxes paid
|
$
|
-
|
$
|
-
|
||||
|
||||||||
SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES
|
||||||||
Derivative liability associated with debt discount
|
$
|
7,915
|
$
|
-
|
|
Fair value measurements on a recurring basis
|
|||||||||||
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
As of March 31, 2020:
|
||||||||||||
Liabilities
|
||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
104,192
|
||||||
|
||||||||||||
As of December 31, 2019:
|
||||||||||||
Liabilities
|
||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
89,367
|
|
March 31,
2020
|
December 31,
2019
|
||||||
Research Warrants at 3% of issued and outstanding shares
|
392,694
|
392,694
|
||||||
Convertible Notes
|
319,029
|
261,107
|
||||||
Series A Preferred shares
|
700
|
700
|
||||||
Stock options vested
|
2,423,335
|
2,331,669
|
||||||
Stock options not yet vested
|
141,665
|
183,331
|
||||||
Stock purchase warrants
|
80,000
|
70,000
|
||||||
Total
|
3,357,423
|
3,239,501
|
|
March 31,
2020
|
December 31,
2019
|
||||||
Face value of certain convertible notes
|
$
|
25,000
|
$
|
25,000
|
||||
Less: unamortized discount
|
-
|
-
|
||||||
Carrying value
|
$
|
25,000
|
$
|
25,000
|
Balance at December 31, 2018
|
$
|
36,827
|
||
Change in fair value
|
355
|
|||
Balance at December 31, 2019
|
37,182
|
|||
Change in fair value
|
4,165
|
|||
Balance at March 31, 2020
|
$
|
41,347
|
|
Commitment Date
|
March 31, 2020
|
December 31, 2019
|
|||||||||
Expected dividends
|
0
|
0
|
0
|
|||||||||
Expected volatility
|
101% ~103%
|
178% ~ 190%
|
167% ~ 180%
|
|||||||||
Expected term
|
0.92 ~ 1 year
|
0.21 year
|
0.26 year
|
|||||||||
Risk free interest rate | 1.33% | 0.15 | 1.60% |
|
March 31,
2020
|
December 31, 2019
|
||||||
Face value of certain convertible notes
|
$
|
80,000
|
$
|
70,000
|
||||
Less: unamortized discount
|
(63,354
|
)
|
(63,829
|
)
|
||||
Carrying value
|
$
|
16,646
|
$
|
6,171
|
Balance at December 31, 2018
|
$
|
-
|
||
Derivative addition associated with convertible notes
|
64,774
|
|||
Change in fair value
|
(12,589
|
)
|
||
Balance at December 31, 2019
|
52,185
|
|||
Derivative addition associated with convertible notes
|
7,915
|
|||
Change in fair value
|
2,745
|
|||
Balance at March 31, 2020
|
$
|
62,845
|
|
Commitment Date
|
March 31, 2020
|
December 31, 2019
|
|||||||||
Expected dividends
|
0
|
0
|
0
|
|||||||||
Expected volatility | 154% ~173% |
177% ~ 183% |
156 | % | ||||||||
Expected term
|
2.10 year
|
1.83 ~ 1.91 year
|
2 year
|
|||||||||
Risk free interest rate | 1.42 ~ 1.65% | 0.23 | % | 1.58 | % |
(1)
|
Demand Loan from related party
|
(2)
|
Advances from Related Parties
|
(3)
|
Others
|
-
|
Upon successful clinical FDA Phase II completion - $130,000; and
|
-
|
Upon successful clinical FDA Phase III completion - $390,000
|
(1)
|
Service Agreement with Ariel Scientific Innovations Ltd.
|
(2)
|
Service Agreement with Ariel - Dr. Gadi Turgeman
|
(3)
|
Science Advisory Board Member Consulting Agreements (the " Consulting Agreements")
|
-
|
Scientific Advisory Board and Consulting Services - Advisor shall provide general consulting services to Company (the "Services") as a member of its Scientific Advisory Board ("SAB"). As a member of the SAB,
Advisor agrees to provide the Services as follows: (a) attending meetings of the Company's SAB; (b) performing the duties of a SAB member at such meetings, as established from time to time by the mutual agreement of the Company and the SAB
members, including without limitation meeting with Company employees, consultants and other SAB members, reviewing goals of the Company and assisting in developing strategies for achieving such goals, and providing advice, support, theories,
techniques and improvements in the Company's scientific research and product development activities; and (c) providing consulting services to Company at its request, including a reasonable amount of informal consultation over the telephone or
otherwise as requested by Company. Advisor's consultation with Company will involve services as scientific, technical and business advisor to the Company and its management with respect to neuronal injuries and neuro degenerative diseases.
|
-
|
SAB Consulting Compensation - the Company shall grant to Advisor the option to purchase certain number of shares of the common stock of the Company as per the stock option award grant. The options are subject
to terms and provisions of the Company's 2016 Stock Option and Stock Award Plan.
|
(4)
|
Business Advisory Board Agreement
|
(4)
|
Business Advisory Board Agreement (continued)
|
(5)
|
Investor Relations Agreement
|
(6)
|
Sponsored Research Agreement
|
|
March 31,
|
March 31,
|
||||||
|
2020
|
2019
|
||||||
Number of shares vested in period
|
-
|
30,000
|
||||||
Weighted average fair market value per share
|
$
|
-
|
$
|
1.25
|
||||
Stock based compensation recognized
|
$
|
-
|
$
|
37,500
|
(a)
|
Stock Options granted to Science Advisors and Business Advisors
|
(a)
|
Stock Options granted to Science Advisors and Business Advisors: (continued)
|
(b)
|
Stock Options granted to Employees:
|
(b)
|
Stock Options granted to Employees: (continued)
|
|
Three Months ended
|
|
||||
|
March 31,
|
|
||||
|
2020
|
|
2019
|
|
||
|
|
|
|
|
||
Research and development expenses
|
$
|
67,554
|
|
$
|
45,442
|
|
(c)
|
Stock Options granted to Officers:
|
|
Three Months ended
|
|
||||
|
March 31,
|
|
||||
|
2020
|
|
2019
|
|
||
General and administrative expenses
|
$
|
-
|
|
$
|
-
|
|
|
|
Measurement date
|
|
|
Dividend yield
|
|
|
0%
|
|
Expected volatility
|
|
114.69 ~ 186.80%
|
|
|
Risk-free interest rate
|
|
1.36% ~ 2.68%
|
|
|
Expected life (years)
|
|
3 ~ 5
|
|
|
Stock Price
|
|
$
|
0.62 ~ 2.80
|
|
Exercise Price
|
|
$
|
0.40 ~ 2.00
|
|
|
March 31, 2020
|
December 31, 2019
|
||||||||||||||
|
Weighted Average
|
Weighted Average
|
||||||||||||||
|
Shares
|
Exercise Price
|
Shares
|
Exercise Price
|
||||||||||||
Outstanding, beginning of period
|
2,515,000
|
$
|
1.97
|
1,615,000
|
$
|
1.97
|
||||||||||
Granted
|
50,000
|
$
|
2
|
950,000
|
$
|
2
|
||||||||||
Exercised
|
-
|
$
|
-
|
-
|
$
|
-
|
||||||||||
Canceled
|
$
|
2
|
(50,000
|
$
|
2
|
|||||||||||
Outstanding, end of period
|
2,565,000
|
$
|
1.987
|
2,515,000
|
$
|
1.987
|
||||||||||
Options exercisable, end of period
|
2,423,335
|
$
|
1.98
|
2,331,669
|
$
|
1.98
|
||||||||||
Options expected to vest, end of period
|
141,665
|
$
|
1.98
|
183,331
|
$
|
1.98
|
||||||||||
Weighted average fair value of options granted
|
$
|
1.60
|
$
|
1.62
|
|
Warrants
|
Weighted Average Exercise Price
|
|||||
Outstanding – December 31, 2018
|
52,000
|
(1)
|
$ |
0.40
|
|||
Granted
|
70,000
|
(3)
|
1.00
|
||||
Forfeited/Canceled
|
-
|
-
|
|||||
Exercised
|
(52,000
|
)
|
(2)
|
0.40
|
|||
Outstanding – December 31, 2019
|
70,000
|
1.00
|
|||||
Granted
|
10,000
|
(4)
|
1.00
|
||||
Forfeited/Canceled
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Outstanding – March 31, 2020
|
80,000
|
$ |
1.00
|
|
|
Measurement date
|
|
|
Dividend yield
|
|
|
0%
|
|
Expected volatility
|
|
97.90~155.19%
|
|
|
Risk-free interest rate
|
|
0.37~1.72%
|
|
|
Expected life (years)
|
|
2.71~5.00
|
|
|
Stock Price
|
|
|
$0.25 ~ $0.65
|
|
Exercise Price
|
|
|
$0.40 ~ $1.00
|
|
|
For Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2020
|
2019
|
||||||
|
||||||||
Net sales
|
$
|
-
|
-
|
|||||
|
||||||||
Operating expenses:
|
||||||||
Research and development expenses
|
171,568
|
165,154
|
||||||
Professional fees
|
23,624
|
15,586
|
||||||
General and administrative expenses
|
23,746
|
82,774
|
||||||
Total operating expenses
|
218,938
|
263,514
|
||||||
|
||||||||
Income (loss) from operations
|
(218,938
|
)
|
(263,514
|
)
|
||||
|
||||||||
Other income (expense)
|
||||||||
Interest expense
|
(14,284
|
)
|
(496
|
)
|
||||
Change in derivative liabilities
|
(6,910
|
)
|
2,549
|
|||||
Total other income (expense)
|
(21,194
|
) |
2,053
|
|
||||
|
||||||||
Net (loss)
|
$
|
(240,132
|
)
|
(261,461
|
)
|
|
|
March 31,
2020
|
|
|
December 31,
2019
|
|
||
Current Assets
|
|
$
|
49,811
|
|
|
$
|
123,290
|
|
Current Liabilities
|
|
|
727,111
|
|
|
|
631,412
|
|
Working Capital (deficiency)
|
|
$
|
677,300
|
|
$
|
508,122
|
|
|
|
At March 31, 2020
|
|
|
At March 31, 2019
|
|
||
Net cash (used in) operating activities
|
|
$
|
(109,064
|
)
|
(135,102
|
)
|
||
Net cash provided by investing activities
|
|
|
-
|
-
|
|
|||
Net cash provided by financing activities
|
|
$
|
65,000
|
40,000
|
|
|||
Net increase (decrease) in cash during period
|
|
|
(44,064
|
)
|
(95,102
|
)
|
Exhibit Number
|
Exhibit
|
101.INS
|
XBRL INSTANCE DOCUMENT
|
101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA
|
101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
101.LAB
|
XBRL TAXONOMY EXTENSION LABEL LINKBASE
|
101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
|
QRONS INC.
|
|
|
|
|
|
|
Date: May 15, 2020
|
By:
|
/s/Jonah Meer
|
|
|
|
Name: Jonah Meer
|
|
|
|
Title: Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer)
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows
of the registrant as of, and for, the periods presented in this report;
|
4.
|
As the registrant's certifying officer, I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over
financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15-d-15 (f) for the registrant and I have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant,
including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the
end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the period covered by this report that has materially affected, or is reasonably likely
to materially affect, the registrant's internal control over financial reporting.
|
5.
|
As the registrant's certifying officer, I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's
board of directors (or persons performing the equivalent function):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record,
process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: May 15, 2020
|
By:
|
/s/ Jonah Meer | |
Name: Jonah Meer | |||
Title: Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer) | |||
Summary of Significant Accounting Policies (Details 1) - shares |
3 Months Ended | 12 Months Ended |
---|---|---|
Mar. 31, 2020 |
Dec. 31, 2019 |
|
Potentially dilutive securities net loss per share | 3,357,423 | 3,239,501 |
Research Warrants at 3% of issued and outstanding shares [Member] | ||
Potentially dilutive securities net loss per share | 392,694 | 392,694 |
Convertible Notes [Member] | ||
Potentially dilutive securities net loss per share | 319,029 | 261,107 |
Series A Preferred shares [Member] | ||
Potentially dilutive securities net loss per share | 700 | 700 |
Stock options vested [Member] | ||
Potentially dilutive securities net loss per share | 2,423,335 | 2,331,669 |
Stock options not yet vested [Member] | ||
Potentially dilutive securities net loss per share | 141,665 | 183,331 |
Stock purchase warrants [Member] | ||
Potentially dilutive securities net loss per share | 80,000 | 70,000 |
Convertible Note and Derivative Liabilities (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes to Financial Statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of convertible notes derivative liabilities |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value of conversion feature derivative liabilities |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value at commitment and re-measurement dates derivative liabilities |
|
Subsequent Events |
3 Months Ended |
---|---|
Mar. 31, 2020 | |
Subsequent Events [Abstract] | |
Subsequent Events |
Note 14 – Subsequent Events
On April 21, 2020 the Company received $5,000 as a forgivable small business loan upon submission of a successful application to the Federal government as a result of the COVID 19 pandemic. The funds are intended to provide temporary economic relief to businesses that are impacted by the pandemic.
The Company has evaluated events for the period from March 31, 2020 through the date of the issuance of these financial statements and determined that there are no additional events requiring disclosure. |
License and Research Funding Agreements (Details Narrative) - USD ($) |
1 Months Ended | 3 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
Aug. 08, 2019 |
Jul. 10, 2019 |
Mar. 06, 2018 |
Dec. 13, 2017 |
Dec. 14, 2016 |
Sep. 18, 2019 |
Apr. 23, 2018 |
Jan. 23, 2018 |
Mar. 31, 2020 |
Mar. 31, 2019 |
|
License and Research Funding Agreements (Textual) | ||||||||||
Research and development costs | $ 171,568 | $ 165,154 | ||||||||
Shares issued for advisory services, value | 50,000 | 37,500 | 25,000 | 75,000 | 10,000 | |||||
Shares issued, value | $ 74,500 | $ 49,125 | $ 40,250 | $ 28,000 | $ 40,000 | |||||
License and research funding agreement compensation paid, description | the Company entered into an additional service agreement with Ariel for the services of Professor Gadi Turgeman and his neurobiology research team in their lab pursuant to which the Company paid Ariel $20,580 on each of March 19, 2018 and August 22, 2018. | The Company paid Ariel (i) $17,250 on December 19, 2017 and an additional $17,250 on April 26, 2018. On April 12, 2018, the Services Agreement was amended to provide for the payment by the Company of an additional monthly fee, commencing March 2018, of up to 8,000 Israeli shekels as compensation for additional costs which the Company may request. | ||||||||
Licensing Agreements [Member] | ||||||||||
License and Research Funding Agreements (Textual) | ||||||||||
Total amount of fund for research during research period | $ 100,000 | |||||||||
Warrant exercisable percentage | 4.00% | |||||||||
Payments of completion of milestone events, description | Upon successful clinical FDA Phase II completion - $130,000; and Upon successful clinical FDA Phase III completion - $390,000 | |||||||||
Payments of completion of milestone events due | 6 months | |||||||||
Ariel University [Member] | ||||||||||
License and Research Funding Agreements (Textual) | ||||||||||
Shares issued for advisory services, value | 119,950 | |||||||||
Shares issued, value | $ 335,860 | |||||||||
Shares issued, percentage | 1.00% |
Stock Plan (Details 1) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Research and Development Expense [Member] | ||
Stock option compensation allocated expenses | $ 67,554 | $ 45,442 |
General and Administrative Expense [Member] | ||
Stock option compensation allocated expenses |
Capital Stock (Details) - $ / shares |
3 Months Ended | 12 Months Ended | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 |
Dec. 31, 2019 |
|||||||||||
Equity [Abstract] | ||||||||||||
Warrants Outstanding Beginning | 70,000 | 52,000 | [1] | |||||||||
Warrants Granted | 10,000 | [2] | 70,000 | [3] | ||||||||
Warrants Forfeited/Canceled | ||||||||||||
Warrants Exercised | (52,000) | [4] | ||||||||||
Warrants Outstanding Ending | 80,000 | 70,000 | ||||||||||
Weighted Average Exercise Price Outstanding Beginning | $ 1 | $ 0.40 | ||||||||||
Weighted Average Exercise Price Granted | 1 | 1 | ||||||||||
Weighted Average Exercise Price Forfeited/Canceled | ||||||||||||
Weighted Average Exercise Price Exercised | 0.40 | |||||||||||
Weighted Average Exercise Price Outstanding Ending | $ 1 | $ 1 | ||||||||||
|
Document and Entity Information - shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
May 15, 2020 |
|
Document And Entity Information | ||
Entity Registrant Name | Qrons Inc. | |
Entity Central Index Key | 0001689084 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2020 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Incorporation State Country Code | WY | |
Entity File Number | 000-55800 | |
Is Entity's Reporting Status Current? | Yes | |
Is Entity Emerging Growth Company? | true | |
Elected Not To Use the Extended Transition Period | false | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Common Stock, Shares Outstanding | 13,089,789 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2020 | |
Entity Shel Company | false | |
Entity Interactive Data Current | Yes |
Going Concern |
3 Months Ended |
---|---|
Mar. 31, 2020 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Going Concern |
Note 3 – Going Concern
The Company has experienced net losses to date, and it has not generated revenue from operations. While the Company raised proceeds of $65,000 during the three months ended March 31, 2020 and $470,000 during the year ended December 31, 2019, respectively, by way of private placement offerings to accredited investors, loans and advances from its officers and directors and third party short term loans, it does not believe its resources will be sufficient to meet its operating and capital needs beyond the second quarter of 2020. The Company expects it will require additional capital to fully implement the scope of its proposed business operations, which raises substantial doubt about its ability to continue as a going concern. The Company will have to continue to rely on equity and debt financing, and continued support from its officers and directors. There can be no assurance that financing, whether debt or equity, will always be available to the Company in the amount required at any particular time or for any particular period or, if available, that it can be obtained on favorable terms. In addition, if the Company is unable to obtain adequate capital due to the continued spread of COVID-19, the Company may be required to reduce the scope, delay, or eliminate some or all of its planned operations.
The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amount and classification of liabilities that might cause results from this uncertainty. |
Capital Stock (Details 1) - Measurement Date [Member] - Warrant [Member] |
3 Months Ended |
---|---|
Mar. 31, 2020
$ / shares
| |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Dividend yield | 0.00% |
Minimum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected volatility | 97.90% |
Risk-free interest rate | 0.37% |
Expected life (years) | 2 years 8 months 16 days |
Stock Price | $ 0.25 |
Exercise Price | $ 0.40 |
Maximum [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected volatility | 155.19% |
Risk-free interest rate | 1.72% |
Expected life (years) | 5 years |
Stock Price | $ 0.65 |
Exercise Price | $ 1 |
Convertible Note - Related Party and Derivative Liabilities (Details) - USD ($) |
Mar. 31, 2020 |
Dec. 31, 2019 |
---|---|---|
Carrying value | $ 25,000 | $ 25,000 |
Related Party Debt [Member] | ||
Face value of certain convertible notes | 25,000 | 25,000 |
Less: unamortized discount | ||
Carrying value | $ 25,000 | $ 25,000 |
Convertible Note and Derivative Liabilities (Details) - USD ($) |
Mar. 31, 2020 |
Dec. 31, 2019 |
---|---|---|
Carrying value | $ 25,000 | $ 25,000 |
Derivative Liabilities [Member] | ||
Face value of certain convertible notes | 80,000 | 70,000 |
Less: unamortized discount | (63,354) | (63,829) |
Carrying value | $ 16,646 | $ 6,171 |
Unsecured Short-Term Advance from Third Party (Details Narrative) - USD ($) |
Mar. 31, 2020 |
Dec. 31, 2019 |
---|---|---|
Debt Disclosure [Abstract] | ||
Unsecured short-term advances | $ 100,000 | $ 100,000 |
Commitments |
3 Months Ended | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | |||||||||||||||
Commitments and Contingencies Disclosure [Abstract] | |||||||||||||||
Commitments |
Note 10 – Commitments
On December 14, 2017, the Company entered into the First Services Agreement pursuant to which a team at Ariel with Prof. Danny Baranes, as Principal Investigator, will conduct molecular biology research activities involving the testing of implant materials for the Company. As compensation for the services provided, the Company paid Ariel $17,250 on each of December 19, 2017 and April 26, 2018.
On April 12, 2018, the First Services Agreement was amended to provide for the payment by the Company of an additional monthly fee, commencing March 31, 2018, of up to $2,200 (8,000 Israeli shekels) as compensation for additional costs which the Company may request. During the year ended December 31, 2018, the Company paid $16,935 for these additional costs.
On December 12, 2018, the Company further amended the First Services Agreement with Ariel (the "Second Amendment") to extend the term thereof for an additional twelve-month period until December 14, 2019. Pursuant to the Second Amendment, the Company paid Ariel $17,250 on each of December 28, 2018 and June 24, 2019. All other terms and conditions of the Services Agreement not amended remain in effect.
On December 8, 2019, the Company further amended the First Services Agreement with Ariel (the "Third Amendment") to extend the term thereof for an additional twelve-month period until December 14, 2020. Pursuant to the Third Amendment, the Company paid Ariel $17,250 on January 13, 2020 and is obligated to pay Ariel an additional $17,250 by May 1, 2020 All other terms and conditions of the First Services Agreement not amended remain in effect.
During the three months ended March 31, 2020 and 2019, $8,625 were expensed, and the remaining $7,187 (December 31, 2019 - $15,812), which amount is reflected on the Company's balance sheets as prepaid expenses, will be expensed in a subsequent period.
On March 6, 2018, the Company entered into the Second Services Agreement for the services of Professor Gadi Turgeman and his neurobiology research team in their lab. As compensation for the services provided, the Company paid Ariel $20,580 on each of March 19, 2018 and August 22, 2018.
The Second Services Agreement may be terminated by the non-breaching party upon a material breach that is not cured within 30 days or by the Company upon thirty days' prior written notice to Ariel. Ariel must keep confidential information of the Company confidential for six years after the term of the Services Agreement.
On April 11, 2019, the Company amended the Second Services Agreement (the "First Amendment") with Ariel which it entered into on March 6, 2018, to extend the term thereof for an additional twelve months until March 6, 2020. Pursuant to the First Amendment, the Company paid Ariel an aggregate of $41,160 in quarterly payments of $10,290 on each of April 11, 2019, June 1, 2019, September 1, 2019 and December 1, 2019 for the services of Professor Gadi Turgeman and his neurobiology research team and the use of his lab. The agreement was not renewed upon expiration.
During each of the three-month periods ended March 31, 2020 and 2019, $10,290 was expensed. As part of its ongoing program of research and development, the Company has retained distinguished scientists and other qualified individuals to advise the Company with respect to its technology and business strategy and to assist it in the research, development and analysis of the Company's technology and products. In furtherance thereof, the Company has retained certain Advisors as members of its Scientific Advisory Board and Business Advisory Board as described below, and the Company and Advisors have entered into Consulting Agreements with the following terms and conditions:
On January 23, 2018, the Company entered into a one-year advisory board member consulting agreement with Pavel Hilman, the controlling shareholder of Conventus Holdings SA, a BVI corporation ("Conventus"), under which Mr. Hilman will serve on the Company's Advisory Board as a business advisor. The Advisory Board Agreement will automatically renew for up to two additional one-year periods, unless earlier terminated by either party upon 30 days' prior written notice to the other party. In consideration for serving on the Advisory Board, the Company awarded 10,000 shares of its common stock to Mr. Hilman under its 2016 Stock Option and Stock Award Plan. On January 28, 2019, the Company issued 30,000 shares of common stock to Mr. Hilman for his continuing service on the Company's Advisory Board.
On September 18, 2019, the Company entered into a one-year advisory board member consulting agreement with Derrick Chambers under which Mr. Chambers will serve on the Company's Advisory Board as a business advisor. The Advisory Board Agreement will automatically renew for up to two additional one-year periods, unless earlier terminated by either party upon 30 days' prior written notice to the other party. In consideration for serving on the Advisory Board, the Company awarded 25,000 shares of its common stock to Mr. Chambers under its 2016 Stock Option and Stock Award Plan, which shares were fully vested and recorded as advisory services on issuance.
On February 10, 2020, the Company entered into a one-year advisory board member consulting agreement with Michael Maizel under which Mr. Maizel will serve on the Company's Advisory Board as a business advisor. The Advisory Board Agreement will automatically renew for up to two additional one-year periods, unless earlier terminated by either party upon 30 days' prior written notice to the other party. In consideration for serving on the Advisory Board, the Company granted an option to purchase 50,000 shares of common stock under the 2016 Stock Option and Award Plan subject to certain vesting terms.
On August 8, 2019, the Company entered into a six-month services agreement with PCG Advisory, Inc. ("PCG") under which agreement PCG will provide investor relations and capital market advisory services to the Company. In consideration therefor, the Company will pay PCG a monthly cash fee of $5,000 ($2,500 of which will be deferred until the Company raises at least $300,000 in a financing) and issued 50,000 shares of its common stock on August 8, 2019. After the initial six-month term, the agreement will automatically renew on a month-to-month basis unless either party notifies the other of its desire to terminate the agreement or by the Company if PCG fails to comply with securities laws, makes an untrue statement of material facts or omits to state any material fact in connection with an investment in the Company or breaches a representation, warranty or covenant in the agreement. The Company notified PCG in March 2020 that it currently was not renewing the agreement.
On July 12, 2018, the Company entered into a one-year Sponsored Research Agreement with Dartmouth pursuant to which the Company will support and fund the cost of research conducted by Dartmouth of mutual interest to the parties in accordance with the Agreement. Intellectual property invented or developed solely by a party shall be owned by such party and intellectual property jointly invented or developed shall be jointly owned. Dartmouth retains an irrevocable worldwide right to use intellectual property owned by it resulting from its research under the Agreement on a non-exclusive royalty-free basis for research and education purposes. The Company funded $36,293 on August 20, 2018, $18,147 on December 17, 2018 and $18,146 on June 20, 2019.
On November 4, 2019, the parties entered into an amendment to the Sponsored Research Agreement to extend the term of the Agreement through July 14, 2020. The Company funded $37,790 on November 4, 2019, $18,895 on December 1, 2019 and $18,895 on June 1, 2020.
During the three months ended March 31, 2020 and 2019, $18,895 and $18,147 were expensed, respectively, and the remaining $3,150 (December 31, 2019 - $22,045), which amount is reflected on the Company's balance sheets as prepaid expenses, will be expensed in the applicable period. |
Unsecured Short-Term Advance from Third Party |
3 Months Ended |
---|---|
Mar. 31, 2020 | |
Debt Disclosure [Abstract] | |
Unsecured Short-Term Advance from Third Party |
Note 6 – Unsecured Short-Term Advance from Third Party
On June 20, 2019, the Company received $100,000 from a third party in the form of an unsecured, demand, non-interest bearing, short term advance to meet its operating needs. The advance remains outstanding at March 31, 2020 and December 31, 2019. |
Summary of Significant Accounting Policies |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Significant Accounting Policies |
Note 2 – Summary of Significant Accounting Policies
Financial Statement Presentation: The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the "SEC"), including the instructions to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP"), have been condensed or omitted from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2019.
In the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the three and nine-month periods have been made. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year.
Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.
Cash Equivalents: The Company considers all highly liquid investments with maturities of 90 days or less from the date of purchase to be cash equivalents.
Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, "Research and Development." Research and development costs were $171,568 and $165,154 for the three months ended March 31, 2020 and 2019, respectively. Advertising and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred $19,500 and $48,387 in advertising and marketing costs during the three months ended March 31, 2020 and 2019, respectively.
Related parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may be individuals or other entities.
Stock-Based Compensation and Other Share-Based Payments: The expense attributable to the Company's directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company's non-employees is recognized when vested, as described in Note 11, Stock Plan.
Fair Value of Financial Instruments
FASB ASC 820, Fair Value Measurements and Disclosures defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. FASB ASC 820 describes three levels of inputs that may be used to measure fair value:
Level 1 – Quoted prices in active markets for identical assets or liabilities.
Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.
If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level of input that is significant to the fair value measurement of the instrument.
The following table provides a summary of the fair value of the Company’s derivative liabilities as of March 31, 2020 and December 31, 2019:
Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC Topic 815 "Derivatives and Hedging – Contracts in Entity's Own Equity" (ASC Topic 815), as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs.
Income taxes: The Company has adopted ASC Topic 740 – "Income Taxes" ASC Topic 740 which requires the use of the asset and liability method of accounting for income taxes. Under the asset and liability method of ASC Topic 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
Basic and Diluted Loss Per Share: In accordance with ASC Topic 260 – "Earnings Per Share," the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of common stock were dilutive.
Potential common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted method), convertible notes, classes of shares with conversion features, and stock awards and stock options. The computation of basic loss per share for the three months ended March 31, 2020 and the year ended December 31, 2019 excludes potentially dilutive securities of underlying share purchase warrants, convertible notes, stock options and preferred shares, because their inclusion would be antidilutive. As a result, the computations of net loss per share for each period presented is the same for both basic and fully diluted.
The table below reflects the potentially dilutive securities at each reporting period which have been excluded from the computation of diluted net loss per share:
New Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect on the Company’s financial statements. |
Statements of Operations (Unaudited) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Income Statement [Abstract] | ||
Net sales | ||
Operating expenses: | ||
Research and development expenses | 171,568 | 165,154 |
Professional fees | 23,624 | 15,586 |
General and administrative expenses | 23,746 | 82,774 |
Total operating expenses | 218,938 | 263,514 |
Income (loss) from operations | (218,938) | (263,514) |
Other income (expense) | ||
Interest expense | (14,284) | (496) |
Change in derivative liabilities | (6,910) | 2,549 |
Total other income (expense) | (21,194) | 2,053 |
Net (loss) | $ (240,132) | $ (261,461) |
Net (loss) per common shares (basic and diluted) | $ (0.02) | $ (0.02) |
Weighted average shares outstanding (basic and diluted) | 13,089,789 | 12,910,865 |
Convertible Note and Derivative Liabilities (Details Narrative) - Derivative Liabilities [Member] |
3 Months Ended |
---|---|
Mar. 31, 2020
USD ($)
| |
Derivative liability convertible notes | $ 80,000 |
Interest rate per annum | 8.00% |
Derivative liability | $ 72,689 |
Interest expenses | 1,486 |
Amortization | $ 8,390 |
Going Concern (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||
Proceeds from loans | $ 65,000 | $ 470,000 |
Convertible Note - Related Party and Derivative Liabilities (Details Narrative) - USD ($) |
1 Months Ended | 3 Months Ended | 12 Months Ended | |||||
---|---|---|---|---|---|---|---|---|
Sep. 09, 2018 |
Sep. 28, 2017 |
Sep. 27, 2017 |
Sep. 01, 2016 |
Mar. 31, 2020 |
Mar. 31, 2019 |
Dec. 31, 2019 |
May 01, 2020 |
|
Convertible Note - Related Party and Derivative Liabilities (Textual) | ||||||||
Received proceeds totaling | $ 10,000 | |||||||
Related Party Debt [Member] | ||||||||
Convertible Note - Related Party and Derivative Liabilities (Textual) | ||||||||
Interest expenses | 501 | $ 496 | ||||||
Accounts payable and accrued liabilities – related party | 5,933 | 5,432 | ||||||
Cubesquare Llc [Member] | ||||||||
Convertible Note - Related Party and Derivative Liabilities (Textual) | ||||||||
Received proceeds totaling | $ 15,000 | $ 10,000 | ||||||
Interest rate per annum | 8.00% | 8.00% | 8.00% | |||||
Conversion, description | Any portion of the principal and unpaid interest under the note is convertible at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from CubeSquare. | (i) $0.0625 per share if the Company's shares are not trading on a public market and; (ii) in the event the Company's shares are listed for trading on a public market, the conversion price shall be equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from the lender. | ||||||
Maturity date | Sep. 01, 2017 | |||||||
Maturity date, description | Note 2 was amended to extend the maturity date until September 27, 2019. | Note 1 to extend the maturity date from September 1, 2017 to September 1, 2018 and on September 9, 2018, the Company further amended Note 1 to extend the maturity date to September 1, 2019, under the same terms and conditions. | ||||||
Debt instrument due date | Sep. 27, 2018 | |||||||
Accounts payable and accrued liabilities – related party | $ 3,671 | $ 2,663 | ||||||
Cubesquare Llc [Member] | President [Member] | ||||||||
Convertible Note - Related Party and Derivative Liabilities (Textual) | ||||||||
Ownership percentage | 25.00% |
Stock Plan |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based Payment Arrangement [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock Plan |
Note 11 – Stock Plan
2016 Stock Option and Stock Award
On December 14, 2016, the Board adopted the Company's 2016 Stock Option and Stock Award Plan (the "Plan"). The Plan provides for the award of stock options (incentive and non-qualified), stock awards and stock appreciation rights to officers, directors, employees and consultants who provide services to the Company. The terms of awards under the Plan are made by the Administrator of the Plan appointed by the Company's Board of Directors (the "Board"), or in the absence of an Administrator, by the Board. The Company has reserved 10 million shares for issuance under the Plan.
Stock Awards:
On January 28, 2019, the Company issued 30,000 shares to Pavel Hilman under its 2016 Stock Option and Stock Award Plan which shares were fully vested and recorded as advisory services on issuance of common stock to Pavel Hilman for his continuing service on the Company's Board of Advisors.
In connection with a Term Sheet, on July 1, 2019, Dr. Bonfiglio was granted (i) 50,000 shares of common stock of the Company, 37,500 of which shares vested upon issuance on July 1, 2019 and 12,500 of which shares will vest on the earlier of (i) January 1, 2020 and (ii) the date the Company raises equity capital of $500,000, provided Dr. Bonfiglio is in the employ of the Company on such date. Mr. Bonfiglio was terminated, effective November 30, 2019. All unvested stock awards were terminated on such date.
On September 18, 2019, the Company awarded 25,000 shares of common stock to Derrick Chambers, a member of its advisory board, under its 2016 Stock Option and Stock Award Plan, which shares were fully vested and recorded as advisory services on issuance.
Stock Options:
On November 15, 2017, under the 2016 Stock Option and Award Plan, the Board awarded two of its Science Advisors the following three-year stock options: (i) an immediately exercisable option to purchase 6,667 shares of common stock at an exercise price of $2.00 per share, (ii) an option to purchase 6,667 shares of common stock exercisable on November 15, 2018 at an exercise price of $2.00 per share and (iii) an option to purchase 6,666 shares of common stock exercisable on November 15, 2019 at an exercise price of $2.00 per share, provided the advisors are still providing services to the Company. On November 15, 2017, under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 15,000 shares of common stock, exercisable on November 15, 2018 at an exercise price of $0.40 per share and (ii) an option to purchase 15,000 shares of common stock exercisable on November 15, 2019 at an exercise price of $0.40 per share, provided the advisor is still providing services to the Company.
On April 16, 2018, under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 10,000 shares of common stock, exercisable on April 16, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 10,000 shares of common stock exercisable on April 16, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 10,000 shares of common stock exercisable on April 16, 2020 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company.
On August 15, 2018, under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 6,667 shares of common stock, exercisable on August 15, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 6,667 shares of common stock exercisable on August 15, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 6,666 shares of common stock exercisable on August 15, 2020 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company.
On July 1, 2019, under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 33,334 shares of common stock, exercisable on July 1, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on July 1, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on July 1, 2021 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company.
On February 10, 2020 the Company granted three-year options to purchase an aggregate of 50,000 shares of its common stock at an exercise price of $2.00 per share, to Michael Maizels for serving as a Business Advisor. 25,000 of such shares subject to the option were immediately exercisable and expire on February 10, 2023, and 25,000 shares vest on February 10, 2021 and expire on February 10, 2024.
On December 10, 2018, under the 2016 Stock Option and Award Plan, the Board awarded an employee the following three-year stock options: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company. On March 23, 2020, the Company accelerated the vesting provision such that options previously vesting on December 10, 2020 shall vest immediately with an expiration date of March 23, 2023.
On December 10, 2019, under the 2016 Stock Option and Award Plan, the Board awarded an employee, the following three-year stock options: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company. On March 23, 2020, the Company accelerated the vesting provision such that options previously vesting on December 10, 2020 and December 10, 2021 shall vest immediately with an expiration date of March 23, 2023.
The following table is the recognized compensation in respect of the above stock option compensation ((a) and (b)) which amount has been allocated as below:
As of March 31, 2020, and December 31, 2019, total unrecognized compensation remaining to be recognized in future periods totaled $63,599 and $105,683 respectively.
On June 25, 2019, the Company appointed John N. Bonfiglio, PhD as its chief operating officer, effective July 1, 2019. As compensation, Dr. Bonfiglio was granted a three-year stock option to purchase 100,000 shares of common stock at an exercise price of $2.00 per share, 50,000 of which shares vested upon grant and 25,000 shares will vest on each of July 1, 2020 and July 1, 2021, provided Dr. Bonfiglio is in the employ of the Company on such dates. If the Company raised equity capital of $1.5 million before December 31, 2019, unvested shares subject to the option will immediately vest and become exercisable, so long as Dr. Bonfiglio is in the Company's employ on such date. Mr. Bonfiglio was terminated as chief operating officer as of November 30, 2019. Accordingly, all unvested stock options terminated on such date.
On December 10, 2019, the Board granted five-year options to each of its two officers for the purchase of 325,000 shares of the common stock of the Company. The options have an exercise price of $2.00 and are immediately exercisable.
The following table is the recognized compensation in respect of the above stock option compensation, which amounts have been allocated as general and administrative expenses:
As of March 31, 2020, and December 31, 2019, total unrecognized compensation remaining to be recognized in future periods totaled $0.
The fair value of each option award referenced above is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions at the measurement date(s):
A summary of the activity for the Company's stock options at March 31, 2020 and December 31, 2019, is as follows:
|
Related Party Transactions |
3 Months Ended | ||||||
---|---|---|---|---|---|---|---|
Mar. 31, 2020 | |||||||
Related Party Transactions [Abstract] | |||||||
Related Party Transactions |
Note 7 – Related Party Transactions
On May 1, 2019, the Company issued a promissory note (the "Note") to CubeSquare in the principal amount of $50,000. The Note bears interest at the rate of 8% per annum and is due and payable by the Company upon demand from CubeSquare. We recorded interest expenses of $1,008 for the three months ended March 31, 2020. As of March 31, 2020, and December 31, 2019, the unpaid interest balance under Accounts payable and accrued liabilities – related party was $3,671 and $2,663, respectively.
During the year ended December 31, 2019, the Company received $135,000 from Jonah Meer, its Chief Executive Officer, in the form of an unsecured, demand, non-interest bearing, short term advance to help meet its operating needs. During the three months ended March 31, 2020, the Company received an additional $35,000 from Jonah Meer.
On August 20, 2019, the Company received $50,000 from Ido Merfeld, its President, in the form of an unsecured, demand, non-interest bearing, short term advance to help meet its operating needs. During the three months ended March 31, 2020, the Company received an additional $10,000 from Ido Merfeld.
During the three months ended March 31, 2020, the Company received $10,000 from CubeSquare, of which its Chief Executive Officer is the managing partner and its President is a 25% owner, in the form of an unsecured, demand, non-interest bearing, short term advance to help meet its operating needs.
During the year ended December 31, 2019, Jonah Meer, the Company’s Chief Executive Officer, made payments to various vendors in the accumulated amount of $25,642. During the three months ended March 31, 2020, Jonah Meer, the Company’s Chief Executive Officer, made payments to various vendors in the accumulated amount of $3,664, and repaid in cash of $2,092. The balance of $27,214 is reflected in accounts payable, related party.
During the year ended December 31, 2019, Ido Merfeld, the Company’s President, made payments to various vendors in the accumulated amount of $1,169. The balance of $11,169 is reflected in accounts payable, related party. |
Stock Plan (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based Payment Arrangement [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of stock award |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock option compensation allocated as research and development expenses |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value options assumptions |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of stock options |
|
Summary of Significant Accounting Policies (Policies) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial Statement Presentation | Financial Statement Presentation: The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the "SEC"), including the instructions to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP"), have been condensed or omitted from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2019.
In the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the three and nine-month periods have been made. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Use of Estimates | Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash Equivalents | Cash Equivalents: The Company considers all highly liquid investments with maturities of 90 days or less from the date of purchase to be cash equivalents. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and Development Costs |
Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, "Research and Development." Research and development costs were $171,568 and $165,154 for the three months ended March 31, 2020 and 2019, respectively. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Advertising and Marketing Costs | Advertising and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred $19,500 and $48,387 in advertising and marketing costs during the three months ended March 31, 2020 and 2019, respectively. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related parties | Related parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may be individuals or other entities. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation and Other Share-Based Payments | Stock-Based Compensation and Other Share-Based Payments: The expense attributable to the Company's directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company's non-employees is recognized when vested, as described in Note 11, Stock Plan. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Financial Instruments |
Fair Value of Financial Instruments
FASB ASC 820, Fair Value Measurements and Disclosures defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. FASB ASC 820 describes three levels of inputs that may be used to measure fair value:
Level 1 – Quoted prices in active markets for identical assets or liabilities.
Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.
If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level of input that is significant to the fair value measurement of the instrument.
The following table provides a summary of the fair value of the Company’s derivative liabilities as of March 31, 2020 and December 31, 2019:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Warrants |
Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC Topic 815 "Derivatives and Hedging – Contracts in Entity's Own Equity" (ASC Topic 815), as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes | Income taxes: The Company has adopted ASC Topic 740 – "Income Taxes" ASC Topic 740 which requires the use of the asset and liability method of accounting for income taxes. Under the asset and liability method of ASC Topic 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic and Diluted Loss Per Share |
Basic and Diluted Loss Per Share: In accordance with ASC Topic 260 – "Earnings Per Share," the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of common stock were dilutive.
Potential common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted method), convertible notes, classes of shares with conversion features, and stock awards and stock options. The computation of basic loss per share for the three months ended March 31, 2020 and the year ended December 31, 2019 excludes potentially dilutive securities of underlying share purchase warrants, convertible notes, stock options and preferred shares, because their inclusion would be antidilutive. As a result, the computations of net loss per share for each period presented is the same for both basic and fully diluted.
The table below reflects the potentially dilutive securities at each reporting period which have been excluded from the computation of diluted net loss per share:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New Accounting Pronouncements | New Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect on the Company’s financial statements. |
Summary of Significant Accounting Policies (Details Narrative) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Accounting Policies [Abstract] | ||
Research and development costs | $ 171,568 | $ 165,154 |
Advertising or marketing costs | $ 19,500 | $ 48,387 |
Research warrants issued and outstanding, percentage | 3.00% |
Stock Plan (Details Narrative) - USD ($) |
1 Months Ended | 3 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
Feb. 10, 2020 |
Dec. 10, 2019 |
Dec. 10, 2018 |
Aug. 15, 2018 |
Jul. 31, 2019 |
Apr. 16, 2018 |
Nov. 15, 2017 |
Mar. 31, 2020 |
Dec. 04, 2017 |
Dec. 14, 2016 |
|
Stock Plan (Textual) | ||||||||||
Total unrecognized compensation remaining to be recognized in future periods | $ 110,156 | |||||||||
Board of Directors Chairman [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Stock award | 440,000 | |||||||||
Stock Option One [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Description of services agreement | Company granted three-year options to purchase an aggregate of 50,000 shares of its common stock at an exercise price of $2.00 per share, to Michael Maizels for serving as a Business Advisor. 25,000 of such shares subject to the option were immediately exercisable and expire on February 10, 2023, and 25,000 shares vest on February 10, 2021 and expire on February 10, 2024. | Under the 2016 Stock Option and Award Plan, the Board awarded an employee, the following three-year stock options: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company | Under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 33,334 shares of common stock, exercisable on July 1, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on July 1, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on July 1, 2021 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company. | Under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 15,000 shares of common stock, exercisable on November 15, 2018 at an exercise price of $0.40 per share and (ii) an option to purchase 15,000 shares of common stock exercisable on November 15, 2019 at an exercise price of $0.40 per share, provided the advisor is still providing services to the Company. | ||||||
Equity Option [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Reserved shares for issuance | 10 | |||||||||
Description of services agreement | Under the 2016 Stock Option and Award Plan, the Board granted a Science Advisor an option to purchase an aggregate of 20,000 shares of common stock at an exercise price of $2.00 per share. The option vests as to 6,667 shares on each of August 15, 2018 and August 15, 2019 and as to 6,666 shares on August 15, 2020 and remains exercisable as to each such installment for three years from the date of vesting. | Under the 2016 Stock Option and Award Plan, the Board awarded a Science Advisor, the following three-year stock options: (i) an option to purchase 10,000 shares of common stock, exercisable on April 16, 2018 at an exercise price of $2.00 per share and (ii) an option to purchase 10,000 shares of common stock exercisable on April 16, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 10,000 shares of common stock exercisable on April 16, 2020 at an exercise price of $2.00 per share, provided the advisor is still providing services to the Company. provided the advisor is still providing services to the Company. | Under the 2016 Stock Option and Award Plan, the Board awarded two of its Science Advisors the following three-year stock options: (i) an immediately exercisable option to purchase 6,667 shares of common stock at an exercise price of $2.00 per share, (ii) an option to purchase 6,667 shares of common stock exercisable on November 15, 2018 at an exercise price of $2.00 per share and (iii) an option to purchase 6,666 shares of common stock exercisable on November 15, 2019 at an exercise price of $2.00 per share, provided the advisors are still providing services to the Company. | |||||||
Stock Options Granted To Officers [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Total unrecognized compensation remaining to be recognized in future periods | $ 0 | |||||||||
Weighted average exercise price | $ 2 | $ 2 | $ 2 | |||||||
Granted an option to purchase shares of common stock | 325,000 | |||||||||
Stock Options Granted Employees [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Description of services agreement | (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share | |||||||||
Weighted average exercise price | $ 2 | |||||||||
Fourth Quarter [Member] | Stock Awards Not Yet Vested [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Vested shares | 290,000 | |||||||||
December Fourteen Two Zero One Eight [Member] | Board of Directors Chairman [Member] | ||||||||||
Stock Plan (Textual) | ||||||||||
Vested shares | 145,000 |
Related Party Transaction (Details Narrative) - USD ($) |
3 Months Ended | |||||
---|---|---|---|---|---|---|
Mar. 31, 2020 |
May 01, 2020 |
Dec. 31, 2019 |
Aug. 20, 2019 |
Sep. 27, 2017 |
Sep. 01, 2016 |
|
Due to related party | $ 50,000 | $ 50,000 | ||||
Due to related party vendor payment | 27,214 | |||||
General and administrative expenses | 93,300 | |||||
Stock option - 50,000 vested shares [Member] | ||||||
General and administrative expenses | 44,175 | |||||
Stock award - 37,500 vested shares [Member] | ||||||
General and administrative expenses | 49,125 | |||||
Cubesquare Llc [Member] | ||||||
Due to related party | 10,000 | $ 50,000 | ||||
Interest percentage | 8.00% | 8.00% | 8.00% | |||
Interest expenses | 1,008 | |||||
Accounts payable and accrued liabilities | 3,671 | 2,663 | ||||
Jonah Meer [Member] | ||||||
Due to related party | 35,000 | $ 135,000 | ||||
Due to related party vendor payment | 25,642 | |||||
Merfeld [Member] | ||||||
Due to related party | 10,000 | $ 50,000 | ||||
Due to related party vendor payment | $ 11,169 | $ 2,092 |
Stock Plan (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Share-based Payment Arrangement [Abstract] | ||
Number of shares vested in period | 30,000 | |
Weighted average fair market value per share | $ 1.25 | |
Stock based compensation recognized | $ 37,500 |
Balance Sheets (Unaudited) - USD ($) |
Mar. 31, 2020 |
Dec. 31, 2019 |
---|---|---|
Current assets | ||
Cash and cash equivalents | $ 22,961 | $ 67,025 |
Prepaid expenses | 26,850 | 56,265 |
Total current assets | 49,811 | 123,290 |
TOTAL ASSETS | 49,811 | 123,290 |
Current liabilities | ||
Accounts payable and accrued liabilities | 153,785 | 140,967 |
Accounts payable and accrued liabilities - related party | 37,488 | 34,907 |
Demand loans, related party | 50,000 | 50,000 |
Advances from related party | 240,000 | 185,000 |
Unsecured short-term advances | 100,000 | 100,000 |
Convertible note - related party, net of debt discount | 25,000 | 25,000 |
Convertible note, net of debt discount | 16,646 | 6,171 |
Derivative liabilities | 104,192 | 89,367 |
Total current liabilities | 727,111 | 631,412 |
Total liabilities | 727,111 | 631,412 |
Stockholders' equity (deficit) | ||
Series A Preferred stock: $0.001 par value, shares authorized 10,000; 2,000 shares issued and outstanding at March 31, 2020 and December 31, 2019 | 2 | 2 |
Common stock, $0.0001 par value: shares authorized 100,000,000; 13,089,789 shares issued and outstanding at March 31, 2020 and December 31, 2019 | 1,309 | 1,309 |
Additional paid-in capital | 6,632,001 | 6,561,047 |
Accumulated deficit | (7,310,612) | (7,070,480) |
Total stockholder's equity (deficit) | (677,300) | (508,122) |
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT) | $ 49,811 | $ 123,290 |
Statements of Cash Flows (Unaudited) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2020 |
Mar. 31, 2019 |
|
Cash Flows From Operating Activities | ||
Net loss | $ (240,132) | $ (261,461) |
Adjustments to reconcile net loss to net cash (used by) operating activities: | ||
Stock options issued for research and development expense | 67,554 | 45,442 |
Stock awards issued for advisory and consulting services | 37,500 | |
Warrants granted as financing costs | 3,400 | |
Accretion of debt discount | 8,390 | |
Change in derivative liabilities | 6,910 | (2,549) |
Changes in operating assets and liabilities: | ||
Prepaid expenses | 29,415 | 30,378 |
Accounts payable and accrued liabilities | 12,818 | 15,092 |
Accounts payable and accrued liabilities, related party | 2,581 | 496 |
Net cash (used by) operating activities | (109,064) | (135,102) |
Cash Flows From Investing Activities | ||
Net cash provided from (used by) investing activities | ||
Cash Flows From Financing Activities | ||
Proceeds from convertible notes | 10,000 | |
Proceeds from private placement | 40,000 | |
Proceeds from related party advances | 55,000 | |
Net cash provided from financing activities | 65,000 | 40,000 |
Increase (decrease) in cash and cash equivalents | (44,064) | (95,102) |
Cash at beginning of year | 67,025 | 143,862 |
Cash at end of year | 22,961 | 48,760 |
SUPPLEMENTAL DISCLOSURES | ||
Interest paid | ||
Income taxes paid | ||
SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES | ||
Derivative liability associated with debt discount | $ 7,915 |
Other Events |
3 Months Ended |
---|---|
Mar. 31, 2020 | |
Notes to Financial Statements | |
Other Events |
Note 13 – Other Events
Due to the uncertainty caused by the current COVID-19 pandemic, on March 23, 2020, the Company gave 30 days’ notice of termination of employment to its employees. Further, as a result of such pandemic, the laboratory at Ariel has been closed and Professor Chenfeng Ke’s research laboratory at Dartmouth has been closed since approximately mid-March 2020. We are currently continuing lab research offsite, compiling test results and working on perfecting our intellectual property. We also recently entered into an agreement with Dartmouth for the allocation of rights resulting from certain 3D printing research under a research grant from the State of New Hampshire. However, we do not currently know the full affect of COVID-19 on our operations or the extent of potential delays of research under our service and research agreements. |
Intellectual Property License Agreement |
3 Months Ended |
---|---|
Mar. 31, 2020 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intellectual Property License Agreement |
Note 9 – Intellectual Property License Agreement
On October 2, 2019, the Company entered into an Intellectual Property License Agreement (the “Agreement”) with the Trustees of Dartmouth College (“Dartmouth”) pursuant to which, effective September 3, 2019 (the Effective Date”), Dartmouth granted the Company an exclusive world-wide license under the patent application entitled “Mechanically Interlocked Molecules-based Materials for 3D Printing” in the field of human and animal health and certain additional patent rights to use and commercialize licensed products and services. The license grant includes the right of the Company to sublicense to third parties subject to the terms of the Agreement. Dartmouth has reserved certain rights in its intellectual property for educational and research purposes.
As consideration for the license grant, the Company will pay Dartmouth: (i) a license issue fee of $25,000; (ii) an annual license maintenance fee of $25,000, commencing on the first anniversary of the Effective Date until the date of the first commercial sale of a licensed product or service; (iii) an earned royalty of 2% of net sales (as defined in the Agreement) of licensed products and services by the Company or a sublicensee; (v)15% of all consideration received by the Company under a sublicense; and (vi) beginning as of the date of the first commercial sale, an annual minimum royalty payment of $500,000 in the first calendar year after the first commercial sale, $1,000,000 in the second calendar year, and $2,000,000 in the third calendar year and each year thereafter.
The Company will also reimburse Dartmouth for all patent preparation, filing, maintenance and defense costs.
Under the Agreement, the Company must diligently proceed with the development, manufacture and sale of licensed products and licensed services, including funding at least $1,000,000 of research in each calendar year beginning in 2019 and ending with the first commercial sale of a licensed product; filing an IND/BLA (or equivalent) with the FDA or a comparable European regulatory agency before the four-year anniversary of the Effective Date, make the first commercial sale of a licensed product before the twelve-year anniversary of the Effective Date and achieve annual net sales of at least $50,000,000 by 2033. If the Company fails to perform any of these obligations, Dartmouth has the option to terminate the Agreement or change the exclusive license to a nonexclusive license. Failure to timely make any payment due under the Agreement will result in interest charges to the Company of the lower of 10% per year or the maximum amount of interest allowable by applicable law.
The Agreement may be terminated by Dartmouth if the Company is in material breach of the Agreement which is not cured after 30 days of notice thereof or if the Company becomes insolvent. Dartmouth may terminate the Agreement if the Company challenges a Dartmouth patent or does not terminate a sublicensee that challenges a Dartmouth patent, except in response to a valid court or governmental order. The Company may terminate the Agreement at any time upon six months written notice to Dartmouth.
If the Company or any sublicensee or affiliate institutes or participates in a licensed patent challenge, the then current earned royalty rate for licensed products covered by Dartmouth patents will automatically be increased to three times the then current earned royalty rate.
The Agreement also includes indemnification and insurance requirements by the Company and customary confidentiality provisions.
The Company recorded the $25,000 license fee under prepaid expenses, which amount shall be expensed ratably over the initial one-year term of the Agreement. |
Convertible Note and Derivative Liabilities |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes to Financial Statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Note and Derivative Liabilities |
Note 5 – Convertible Note and Derivative Liabilities
In December 2019 we issued and sold in a private offering 8% convertible notes in the aggregate principal amount of $70,000. Such notes are due on December 31, 2021 and are convertible into shares of our common stock at a conversion price (the "Conversion Price") for each share of common stock equal to the lesser of: (a) $.50, (b) the lowest price at which the Company has converted any convertible security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable Notice of Conversion; and (c) so long as lower than (a) or (b), such price per share of common stock as the Company and the holder may agree from time to time. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 70,000 shares of common stock at an exercise price of $1.00.
During the three months ended March 31, 2020 we issued and sold in a private offering 8% convertible notes in the principal amount of $10,000, due on February 19, 2022 convertible into shares of our common stock at a conversion price (the "Conversion Price") for each share of common stock equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable Notice of Conversion; and (c) so long as lower than (a) or (b), such price per share of common stock as the Company and the holder may agree from time to time. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 10,000 shares of common stock at an exercise price of $1.00.
We recorded interest expenses of $1,486 for the three months ended March 31, 2020 in respect of the aforementioned notes.
The convertible notes qualify for derivative accounting and bifurcation under ASC 815, “Derivatives and Hedging.” The derivative liability of the $80,000 convertible notes was calculated using the Black-Scholes pricing model to be $72,689.
The carrying value of these convertible notes is as follows:
Amortization of the discount during the three months ended March 31, 2020 totaled $8,390 which amounts have been recorded as interest expense.
As a result of the application of ASC No. 815 for the three months ended March 31, 2020 and the year ended December 31, 2019, the fair value of the conversion feature is summarized as follows:
The fair value at the commitment and re-measurement dates for the Company's derivative liabilities were based upon the following management assumptions as of March 31, 2020 and December 31, 2019 and the commitment date:
|
:^2K6:JP+9QFQRIS*#C)J^BR\+>I?%.WM*G;?_);2NT(V?C\6;C
M_!MC/*"4W0VN4(;'$D-#Z8G]&VTYI-CC?]_(+8\HS+?U!+ P04 " !6
M@J]0YIX7E;,! #2 P &0 'AL+W=O
MAIJH0X?GD=RLO9K4>Z-M5O11!E[NQ(W-3[7L0GWATY]J:*SM2*=(?B/7JO
MY>XVR]DU$LTQIRF&KV.6"(;L2PJ^E>+$_X+S;?A^4^$^P?>_*?Q'_L,FP2$1
M'/Y;XE;,GRK9JJ<:7)NFR9/*#B9-\LJ[#.P]3V_R*WR:]D_"M=)XC"/,8]3"VYO%
MX/<%_E"@>O^K(.@+@FM!;,QWRHS53UCB/..L=7CWLAJL_Q/>
M9%'=O6ENV28R:>^?F.Z8("V]+5?V
A]0Q.Z4?&RA-02*/"00]E<,S 2S$]8:-&$-*3(2*.#1"!FC%/$H
M]3_Q7!&/T@#(PQB!]QK4[R4ZP_],*>)E"G@Y0MX^*&)4&GVB9L0_%/+/J.:Q
M?X@/^,?IO8RKG>J/I-JG16V]<"'?[)N7[QWG@DE-]XM4.\C-<7>1L9U0IY$\
MK]H=8GLA>*EWOTZW!5_^!U!+ P04 " !6@J]0.3PV$R,# #A# &0
M 'AL+W=O
YUP=?L\.Q
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M_.)4?1:
'>[5GCU E,=1$E,-I[4(4M- 8G>G \CC1^XF$0
MIF0]=L2]/WW_Z>.>$61Q)W"_/P.5Q_/BLT8J)-?:ZSI#!_635O:DRR6(D88]
MX-!7>$ R-LLC"P $VC*\*>@D:_C3&_4CP#"BLWQA4:W'J'92N6R0>H)(+5%
MFR\Q[)V'@DB^0;;(I47;$&9QLFBQAO?$O\;0D
M^,[N0'>/&5H_)-$B"5%6RX'AX5T/N\"$5BN<\0JEJ5#]9GP3JH^ 6G_.\I_M
M7X @_4G7I4#C3516=QPDU%61+5V6A_@"_$;6]
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M1SI*<>R9+1]G ,