SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Genoil Inc. – ‘6-K’ for 3/31/21 – ‘EX-99.1’

On:  Monday, 6/14/21, at 6:01am ET   ·   For:  3/31/21   ·   Accession #:  1654954-21-6808   ·   File #:  0-50766

Previous ‘6-K’:  ‘6-K/A’ on 6/7/21 for 12/31/20   ·   Next:  ‘6-K’ on 8/25/21 for 6/30/21   ·   Latest:  ‘6-K’ on 11/13/23 for 11/10/23

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 6/14/21  Genoil Inc.                       6-K         3/31/21    5:1M                                     Blueprint/FA

Current, Quarterly or Annual Report by a Foreign Issuer   —   Form 6-K   —   SEA’34

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 6-K         Current Report                                      HTML     16K 
 2: EX-99.1     Financial Statements                                HTML    138K 
 3: EX-99.2     Management's Discussion and Analysis                HTML     53K 
 4: EX-99.3     Miscellaneous Exhibit                               HTML      6K 
 5: EX-99.4     Miscellaneous Exhibit                               HTML      6K 


‘EX-99.1’   —   Financial Statements


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



 C:   C: 
  genol_ex991  
  Exhibit 99.1
 
 GENOIL INC.
March 31, 2021
FORM 6-K
 
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
 
 
Page
Consolidated Balance Sheets as of March 31, 2021 and December 31, 2020
F-2
Consolidated Statements of Operations for the three months ended March 31, 2021 and 2020
F-3
Consolidated Statements of Stockholders’ Deficit for the three months ended March 31, 2021 and 2020
F-4
Consolidated Statements of Cash Flows for the three months ended March 31, 2021 and 2020
F-5
Notes to Consolidated Financial Statements
F-6
 
F-1
 
 
 
 
 
GENOIL INC.
Consolidated Balance Sheets(Expressed in US Dollars)
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
March 31,
 
 
   
 
2020
 
 
 
(Unaudited)
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
Cash and cash equivalents
 $143 
 $3,393 
Due from related-parties
  159,083 
  152,719 
 
    
    
Total Current Assets
  159,226 
  156,112 
 
    
    
Land located in Alberta Canada
  43,163 
  43,163 
 
    
    
OTHER ASSETS
    
    
Intangible assets, net
  1 
  1 
 
    
    
TOTAL ASSETS
 $202,390 
 $199,276 
 
    
    
 
    
    
 
LIABILITIES AND STOCKHOLDERS' DEFICIT
 
 
    
    
CURRENT LIABILITIES
    
    
Trade and other payables
 $70,086 
 $70,086 
Accrued interest payable, to related parties
  2,357,356 
  2,216,003 
Convertible notes, current portion
  - 
  - 
Due to related parties
  90,762 
  64,719 
 
    
    
Total Current Liabilities
  2,518,204 
  2,350,808 
 
    
    
NON-CURRENT LIABILITIES
    
    
Convertible notes, non current portion
  4,711,764 
  4,711,764 
 
    
    
Total Non-Current Liabilities
  4,711,764 
  4,711,764 
 
    
    
TOTAL LIABILITIES
  7,229,968 
  7,062,572 
 
    
    
STOCKHOLDERS' DEFICIT
    
    
Common Stock, no par value; issued and outstanding, 604,928,089 and 596,178,029 shares , respectively
  50,560,094 
  50,460,594 
Contributed surplus
  35,465,571 
  35,405,592 
Accumulated other
    
    
  comprehensive income (loss)
  (221,860)
  (221,860)
Accumulated deficit
  (92,831,383)
  (92,507,622)
 
    
    
Total Stockholders' Deficit
  (7,027,578)
  (6,863,296)
 
    
    
TOTAL LIABILITIES AND
    
    
  STOCKHOLDERS' DEFICIT
 $202,390 
 $199,276 
 
The accompanying notes are an intergral part of these consolidated financial statements 
 
  F-2
 
 
 
GENOIL INC.
 
 
Consolidated Statements of Operations
 
 
(Expressed in US Dollars)
 
 
(Unaudited)
 
 
 
For the Three Months Ended
 
 
 
March 31,
 
   
 
   
 
2020
 
 
 
 
 
 
 
 
REVENUES
 $- 
 $- 
COST OF SALES
  - 
  - 
 
    
    
GROSS PROFIT
  - 
  - 
 
    
    
OPERATING EXPENSES
    
    
Stock based compensation to officers, directors, and consultants
  85,979 
  99,323 
Occupancy Arrangements with related parties
  38,459 
  15,625 
Other Operating Expenses
  57,970 
  54,602 
Total Operating Expenses
  182,408 
  169,550 
 
    
    
LOSS FROM OPERATIONS
  (182,408)
  (169,550)
 
    
    
Other Income (Expense)
    
    
Finance expense
  (141,353)
  (75,413)
Gain on derivative liability
  - 
  - 
 
    
    
Total Other Income (Expense) - Net
  (141,353)
  (75,413)
 
    
    
INCOME (LOSS) BEFORE INCOME TAXES
  (323,761)
  (244,963)
PROVISION FOR INCOME TAXES
  - 
  - 
 
    
    
NET INCOME (LOSS)
 $(323,761)
 $(244,963)
 
    
    
Weighted average shares outstanding - Basic and Diluted
  600,393,585 
  559,997,260 
 
    
    
NET LOSS PER SHAE - Basic and Diluted
 $(0.00)
 $(0.00)
 
    
    
 
    
    
 
The accompanying notes are an intergral part of these consolidated Financial Statements
 
 
 
 F-3
 C: 
 
 
 
GENOIL INC.
 
 
Consolidated Statements of Stockholders' Deficit
 
 
(Expressed in US Dollars)
 
 
(Unaudited) 
 
 
   
 
Accumulated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other
 
 
 
 
 
Total
 
 
 
Common
 
 
Share
 
 
Contributed
 
 
Comprehensive
 
 
Accumulated
 
 
Stockholders'
 
 
 
Shares
 
 
Capital
 
 
Surplus
 
 
Income (Loss)
 
 
Deficit
 
 
Deficit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of January 1, 2020
  547,303,029 
 $49,847,884 
 $32,114,075 
 $(221,860)
 $(88,251,338)
 $(6,511,239)
 
    
    
    
    
    
    
Sale of common shares (and warrants) in private placements
  20,950,000 
  209,480 
  - 
  - 
  - 
  209,480 
Issuance of common shares for services
  3,375,000 
  69,750 
  - 
  - 
  - 
  69,750 
Stock based compensation
  - 
  - 
  29,573 
  - 
  - 
  29,573 
Net loss for the three-months ended March 31, 2020
  - 
  - 
  - 
  - 
  (244,963)
  (244,963)
Balance as of March 31 , 2020
  571,628,029 
 $50,127,114 
 $32,143,648 
 $(221,860)
 $(88,496,301)
 $(6,447,399)
 
    
    
    
    
    
    
Balance as of January 1, 2021
  596,178,029 
 $50,460,594 
 $35,405,592 
 $(221,860)
 $(92,507,622)
 $(6,863,296)
Sale of common shares (and warrants) in private placements
  7,450,000 
  73,500 
  - 
  - 
    
 $73,500 
Issuance of common shares for services
  1,300,000 
  26,000 
  - 
  - 
    
 $26,000 
Stock based compensation
  - 
  - 
  59,979 
  - 
    
 $59,979 
Net loss for the three-months ended March 31, 2021
  - 
  - 
  - 
  - 
  (323,761)
 $(323,761)
Balance as of March 31, 2021
  604,928,029 
 $50,560,094 
 $35,465,571 
 $(221,860)
 $(92,831,383)
 $(7,027,578)
 
The accompanying notes are an intergral part of these consolidated Financial Statements 
 
 F-4
 
 
 
 
GENOIL INC.
 
 
Consolidated Statements of Cash Flows
 
 
(Expressed in US Dollars)
 
 
(Unaudited)
 
 
 
For the Three Months Ended
 
 
 
March 31,
 
   
 
   
 
2020
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Net income (loss)
 $(323,761)
 $(244,963)
Adjustments to reconcile loss
    
    
to cash flows from operating activities:
    
    
Derivative liability adjustment
  - 
  - 
Stock based compensation
  85,980 
  99,323 
 
    
    
Changes in operating assets and liabilities
    
    
Accrued interest payable
  141,352 
  75,412 
Trade and other payables
  - 
  488 
 
    
    
Net Cash Used in Operating Activities
  (96,429)
  (69,740)
 
    
    
FINANCING ACTIVITIES
    
    
Net change in related party receivables
  (3,881,364)
  (154,078)
Net change in related party payables
  3,901,043 
  15,625 
Cash received from equity investors
  73,500 
  209,480 
 
    
    
Net cash provided by Financing Activities
  93,179 
  71,027 
 
    
    
Increase (Decrease) in Cash
  (3,250)
  3,767 
Cash at beginning of year
  3,393 
  1,359 
 
    
    
Cash at end of period
 $143 
 $5,126 
 
  The accompanying notes are an intergral part of these consolidated Financial Statements
 
 F-5
 
 
 
Genoil INC.
Notes to Consolidated Financial Statements
For the Three Months Ended March 31, 2021
(Expressed in US Dollars)
(Unaudited)
 
1. REPORTING ENTITY AND GOING CONCERN
 
Genoil Inc. (“Genoil”) was incorporated under the Canada Business Corporations Act in September 1996. The consolidated financial statements of Genoil Inc. comprise Genoil Inc. and its subsidiaries, Genoil USA Inc., Genoil Emirates LLC (“Emirates LLC”) and Two Hills Environmental Inc. (“Two Hills”) (collectively the “Company”). The Company is a technology development company focused on providing innovative solutions to the oil and gas industry through the use of proprietary technologies. The Company’s business activities are primarily directed to the development and commercialization of its upgrader technology, which is designed to economically convert heavy crude oil into light synthetic crude. The Company is quoted on the OTC Markets under the symbol GNOLF. The Company’s registered address is care of Bennett Jones LLP, Suite 4500, 855 - 2nd Street SW, Calgary, Alberta.
 
These consolidated financial statements have been presented on a going concern basis. The Company reported a net loss of $323,761 for the three months ended March 31, 2021. The Company used funds in operating activities of $96,429 for the three months ended March 31, 2021. The Company had a net working capital deficiency of $2,358,978 on March 31, 2021. The Company had stockholders’ deficit of $7,027,578 on March 31, 2021. These factors indicate material uncertainties that cast substantial doubt about the Company’s ability to continue as a going concern.
 
The ability of the Company to continue as a going concern is dependent on commercializing its technologies, achieving profitable operations and obtaining the necessary financing in order to develop these technologies further. The outcome of these matters cannot be predicted at this time. The Company will continue to review the prospects of raising additional debt and equity financing to support its operations until such time that its operations become self-sustaining, to fund its research and development activities and to ensure the realization of its assets and discharge of its liabilities. While the Company is expanding its best efforts to achieve the above plans, there is no assurance that any such activity will generate sufficient funds for future operations.
 
The Company is not expected to be profitable during the ensuing twelve months and therefore must rely on securing additional funds from either issuance of debt or equity financing for cash consideration. During the three months ended March 31, 2021 the Company received net proceeds of $73,500 pursuant to financing activities.
 
Management, utilizing close personal relationships, has been successful in raising capital through periodic private placements of the Company’s common shares. Although these shares are subject to a “hold” period on the United States stock markets, the investors’ confidence in the undertakings of management, with respect to future positive market performance of the Company’s common stock, permits this avenue of financing to exist. External sources of debt financing are not available to the Company due to its precarious financial position.
 
The accompanying consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded assets and classification of liabilities that might be necessary should the Company be unable to continue its operations. Such adjustments could be material.
 
 
F-6
 
 
2. SIGNIFICANT ACCOUNTING POLICIES
 
The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements.
 
(a)    Principles of Consolidation:
 
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States and incorporate the financial statements of Genoil and entities controlled by it. Control is achieved where Genoil has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.
 
Genoil has the following subsidiaries:
 
Genoil USA Inc., incorporated in Delaware, United States, which is a wholly owned subsidiary of Genoil.
Genoil Emirates LLC, incorporated in the United Arab Emirates, which will focus upon the fields of oil and water processing and treatment in the United Arab Emirates. Genoil Emirates LLC is jointly owned by S.B.K. Commercial Business Group LLC and Genoil. As of March 31, 2020, Emirates LLC had not yet commenced operations and holds no assets.
Two Hills Environmental Inc., incorporated in Canada and registered in Alberta, which is a wholly owned subsidiary of Genoil. Two Hills was formed to enter into the oilfield waste disposal industry by capitalizing upon its current undeveloped asset base. The asset base comprises a site under which three salt caverns have been formed in the Lotsberg Formation beneath the earth's surface. Such caverns are used in the oilfield disposal industry as a destination for oilfield wastes.
 
The financial results of Genoil’s subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. The accounting policies of subsidiaries have been changed where necessary to align them with the policies adopted by Genoil.
 
Intercompany balances and transactions, and any unrealized income and expenses arising from intercompany transactions, are eliminated in preparing the consolidated financial statements.
 
(b)      Foreign currency translation
 
The reporting currency of the Company is the United States Dollar. The functional currency of Genoil and its subsidiaries is the United States Dollar. Transactions denominated in currencies other than the functional currency are translated at the exchange rates prevailing at the dates of the transactions. Exchange gains and losses are reflected in income.
 
(c)     Use of estimates and judgments
 
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. By their nature, judgments, estimates and assumptions are subject to measurement uncertainty and changes in such judgments, estimates and assumptions in future periods could result in a material change in future financial statements. Actual results may differ from these estimates.
 
Judgment is used in situations where there is a choice or assessment required by management. Estimates and underlying assumptions are required on an ongoing basis and revisions are recognized in the year in which such estimates are revised.
 
 
F-7
 
 
(d)      Cash and cash equivalents
 
The Company considers all short-term investments with original maturities of three months or less to be cash equivalents.
 
(e)      Stock-based compensation
 
The Company grants common stock, stock options, and Price Appreciation Certificates to employees, directors, and consultants for various services rendered to the company. Share-based payments to these individuals are measured at the fair value of the securities issued and amortized over the vesting periods. The amount recognized as a share-based payment expense during a reporting period is adjusted to reflect the number of awards expected to vest. The offset to this recorded cost is to contributed surplus. A forfeiture rate is estimated on the grant date and is subsequently adjusted to reflect the actual number of options that vest. At the time of exercise, the consideration and related contributed surplus recognized to the exercise date are credited to share capital.
 
(f)     Income tax
 
Income tax expense comprises current and deferred tax. Income tax expense is recognized in profit or loss except to the extent that it relates to items recognized directly in equity, in which case it is recognized in equity.
 
Current tax is the expected tax payable on the taxable income for the period, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.
 
Deferred tax is recognized using the liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognized on the initial recognition of assets or liabilities in a transaction that is not a business combination. In addition, deferred tax is not recognized for taxable temporary differences arising on the initial recognition of goodwill. Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date. Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realized simultaneously.
 
A deferred tax asset is recognized to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realized.
 
(g)     Loss per share
 
Basic earnings (loss) per share is calculated by dividing the income (loss) attributable to common shareholders of the Company by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share is determined by adjusting the income (loss) attributable to common shareholders and the weighted average number of common shares outstanding for the effects of dilutive instruments such as stock options and warrants. The calculation assumes the proceeds on exercise of options and warrants are used to repurchase shares at the current market price. All options and warrants are anti-dilutive when the Company is in a loss position.
 
(h)     Recent accounting pronouncements:

The Company has evaluated recent accounting pronouncements and their adoption has not had and is not expected to have a material impact on the Company’s financial position or operations.
 
 
F-8
 
 
3. DETERMINATION OF FAIR VALUES
 
A number of the Company’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability. The Company is required to classify fair value measurements using a hierarchy that reflects the significance of the inputs used in making the measurements.
 
The fair value hierarchy is as follows:
 
Level 1 – quoted prices in active markets for identical assets or liabilities;
 
Level 2 – inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly; and,
 
Level 3 – inputs for the asset or liability that are not based on observable market data.
 
Cash and cash equivalents have been measured using level 1 inputs.
 
The fair value of cash and cash equivalents, due from related parties, trade and other payables, accrued interest payable, convertible notes, and due to related parties approximates their carrying value due to their short term to maturity.
 
The fair values of stock options and Price Appreciation Certificates are measured using the Black-Scholes pricing model. Measurement inputs include share price on measurement date, exercise price of the instrument, expected forfeiture rate (based on historic forfeitures), expected volatility (based on weighted average historic volatility adjusted for changes expected due to publicly available information), weighted average expected life of the instruments (based on historical experience and general option holder behavior), expected dividends, and the risk-free interest rate.
 
4. DUE FROM RELATED PARTIES
 
Due from related parties consist of:
 
 
 
March 31,
 
 
December 31,
 
 Borrower
 
2021
 
 
2020
 
Lifschultz Enterprise Company LLC (an entity controlled by David Lifschultz, Genoil chief executive officer, and Bruce Abbott, Genoil chief operating officer)
 $159,083 
 $152,719 
 Totals
 $159,083 
 $152,719 
 
On July 7, 2020, the Company agreed to satisfy a total of $3,875,000 then owed to David Lifschultz and Bruce Abbott through (1) Company reduction of a total of $1,676,984 of the Company’s receivable balances from David Lifschultz and Bruce Abbott (see above) and (2) Company issuance of new convertible debentures totaling $2,198,016 to David Lifschultz ($1,099,008) and Bruce Abbott ($1,099,008). (see Note 6)
 
The receivables are non-interest bearing and are due on demand.
 
 
F-9
 
 
5. ACCRUED INTEREST PAYABLE TO RELATED PARTIES
 
Accrued interest payable to related parties consist of:
 
 
 
March 31,
 
 
December 31,
 
 Lender
 
2021
 
 
2020
 
Lifeschultz Enterprise Company LLC
 $1,287,797 
 $1,242,826 
Sidney B. Lifschultz 1992 Family Trust (an entity controlled by David Lifschultz)
  465,071 
  448,830 
David Lifschultz
  302,249 
  262,178 
Bruce Abbott
  302,239 
  262,169 
 Totals
 $2,357,356 
 $2,216,004 
 
The accrued interest payable relates to the convertible notes outstanding (see Note 6).
 
6. CONVERTIBLE NOTES
 
Convertible notes consist of:
 
 
 
March 31,
 
 
December 31,
 
 Lender
 
2021
 
 
2020
 

 
 
 
 
 
 
Lifeschultz Enterprise Company LLC
 $1,499,026 
 $1,499,026 
Sidney B. Lifschultz 1992 Family Trust
  541,353 
  541,353 
David Lifschultz
  1,335,699 
  1,335,699 
Bruce Abbott
  1,335,686 
  1,335,686 
 Totals
 $4,711,764 
 $4,711,764 
 
On July 7, 2020, the Company agreed to satisfy a total of $3,875,000 then owed to David Lifschultz and Bruce Abbott through (1) Company reduction of a total of $1,676,984 of the Company’s receivable balances from David Lifschultz and Bruce Abbott (see Note 4) and (2) Company issuance of new convertible debentures totaling $2,198,016 to David Lifschultz ($1,099,008) and Bruce Abbott ($1,099,008).
 
The notes bear interest at 12% and their maturity was extended on April 27, 2020 to August 27, 2022. The notes are convertible into shares of Genoil common stock at a price of $0.01 per share ($0.015 per share prior to April 27, 2020).
 
 
F-10
 
 
7. DUE TO RELATED PARTIES
 
Due to related parties consist of:
 
 
March 31,
 
 December 31,
 
Creditor
 
2021
 
 
2020
 
Occupancy costs payable to Bruce Abbott and David Lifschultz for use of Mamaroneck New York property from January 1, 2018 to September 30, 2020
 $46,875 
 $46,875 
Bruce Abbott
  24,657 
  17,844 
Due to David Lifeschultz
  19,229 
  - 
 Totals
 $90,762 
 $64,719 
 
The payables are non-interest bearing and are due on demand.
 
On July 3, 2020, the Estate of Sidney B. Lifschultz distributed its $3,750,000 receivable from the Company to David Lifschultz ($1,875,000) and Bruce Abbot ($1,875,000).
 
On July 7, 2020, the Company agreed to satisfy a total of $3,875,000 then owed to David Lifschultz and Bruce Abbott through (1) Company reduction of a total of $1,676,984 of the Company’s receivable balances from David Lifschultz and Bruce Abbott (see Note 4) and (2) Company issuance of new convertible debentures totaling $2,198,016 to David Lifschultz ($1,099,008) and Bruce Abbott ($1,099,008) (see Note 6).
 
Beginning on October 1, 2020, the Company agreed to reimburse David Lifschultz and Bruce Abbott for out-of-pocket expenses that they incurred on behalf of the Company for occupancy and related costs. The amount is €10,780, or approximately $12,800 per month and is split evenly between David Lifschultz and Bruce Abbott. For the three months ended March 31, 2021, the total expense for this occupancy arrangement was $38,459.
 
8. SHARE CAPITAL
 
Preferred Stock
 
There are 10,000,000 shares of Class A Preferred Stock authorized but none are outstanding.
 
Common Stock
 
There are an unlimited number of shares of common stock, no par value, authorized to be issued.
 
During the first quarter of 2021, the Company sold a total of 7,450,000 shares of common stock (and warrants) in private placements for total proceeds of $73,500.
 
During the first quarter of 2021, the Company issued a total of 1,300,000 shares of common stock as compensation for services. The fair value of the shares issued (at dates of issuance) totaled $26,000.
 
 
F-11
 
 
Warrants
 
In conjunction with the private placements, the Company issued warrants to purchase common stock. The following is a summary of the warrants activity for the period December 31, 2019 to March 31, 2021.
 
Number outstanding at December 31, 2019
  88,118,838 
Granted
  42,550,000 
   Cancelled
  - 
Number outstanding at December 31, 2020
  130,668,838 
Granted
  7,450,000 
   Cancelled
  (1,800,000)
Number outstanding at March 31, 2021
  136,318,838 
 
At March 31, 2021, the 136,318,838 warrants outstanding had a weighted average exercise price of $0.04 per share, a weighted average remaining contractual life of 2.08 years, and an aggregate intrinsic value of $0.
 
9. STOCK-BASED COMPENSATION
 
Stock-based compensation consists of:
 
  For the Three Months Ended
 
March, 31 
 
 
 March,31
 
Type of Security
 
2021
 
 
2020
 
Price Appreciation Certificates
 $- 
 $- 
Options issued to outside directors and consultants
  - 
  29,573 
Common stock issued for services
  - 
  69,750 
 Totals
 $- 
 $99,323 
 
The following is a summary of the compensatory securities activity for the period December 31, 2019 to March 31, 2021:
 
Common stock equivalent
 
Price Appreciation Certificates
 
 
Options
 
 
Total
 
Number outstanding at December 31, 2019
  486,100,000 
  56,090,000 
  542,190,000 
Granted
  158,000,000 
  9,500,000 
  167,500,000 
Cancelled
  (138,700,000)
  (8,450,000)
  (147,150,000)
Number outstanding at December 31, 2020
  505,400,000 
  57,140,000 
  562,540,000 
Granted
  - 
  6,000,000 
  6,000,000 
Cancelled
  - 
  (1,250,000)
  (1,250,000)
Number outstanding at March 31, 2021
  505,400,000 
  61,890,000 
  567,290,000 
 
 
F-12
 
 
PRICE APPRECIATION CERTIFICATES
 
In lieu of compensation the Company has entered into agreements (“Price Appreciation Certificates”) with David Lifschultz and Bruce Abbott whereby, at the request of the executives, the Company agrees to pay the equivalent sum of the rise in the Company’s stock price based on the agreed upon number of shares, from a fixed per share amount to the average of the last 10 trading days (volume weighted average price).
 
The number of shares reflect a potential salary for the two executives that only exist if the price of the shares rise above the price appreciation base amount. The Company has no obligation to pay the two executives if the stock does not rise. The Company, at its exclusive option and benefit, can proceed with a private placement at the share price on the date of exercise and the executive will subscribe to this private placement for the entire sum advanced by the Company.
 
The Company accounts for these Price Appreciation Certificates as an equity instrument due to its exclusive option to require a subscription to a private placement (in an amount equal to the compensation due to the respective executive). The expense is measured at the fair value of the instrument at the date of grant using a Black-Scholes option pricing model.
 
At December 31, 2019, the 486,100,000 Price Appreciation Certificates outstanding had a weighted average exercise price of $0.04 per share, a weighted average remaining contractual life of 2.84 years, and an aggregate intrinsic value of $0.
 
At December 31, 2020, the 505,400,000 Price Appreciation Certificates outstanding had a weighted average exercise price of $0.03 per share, a weighted average remaining contractual life of 3.35 years, and an aggregate intrinsic value of $0.
 
At March 31, 2021 the 505,400,000 Price Appreciation Certificates outstanding had a weighted average exercise price of $0.03 per share, a weighted average remaining contractual life of 3.10 years, and an aggregate intrinsic value of $0.
 
OPTIONS
 
The Company has a stock option plan for directors, officers, employees and consultants. The term and vesting conditions of each option may be fixed by the Board of Directors when the option is granted, but the term cannot exceed 10 years. The maximum number of shares that may be reserved for issuance under the plan is fixed at 69,819,579. The maximum number of shares that may be optioned to any one person is 5% of the shares outstanding at the date of the grant. The options issued during the three months ended March 31, 2021 all vested immediately.
 
The fair value of stock options granted during the three months ended March 31, 2021 and 2020 was estimated on the dates of grant using the Black-Scholes option pricing model based on the following assumptions:
 
 
 
2021
 
 
2020
 
Volatility
  319.60%
  228.0%-260.7%
Expected life
  5 years  
  5 years  
Risk-free rate
  0.56%
  0.29%-0.66%
Dividend yield
  - 
  - 
Forfeiture rate
  0%
  0%
Stock Price at Valuation
 $0.01 
 $0.01-$0.02 
Exercise Price
 $0.01 
 $0.01 
 
 
F-13
 
 
At December 31, 2019, the 56,090,000 stock options outstanding had a weighted average exercise price of $0.06 per share, a weighted average remaining contractual life of 2.68 years, and an aggregate intrinsic value of $0.
 
At December 31, 2020, the 57,140,000 stock options outstanding had a weighted average exercise price of $0.05 per share, a weighted average remaining contractual life of 2.50 years, and an aggregate intrinsic value of $0.
 
At March 31, 2021, the 61,890,000 stock options outstanding had a weighted average exercise price of $0.05 per share, a weighted average remaining contractual life of 2.56 years, and an aggregate intrinsic value of $0.
 
10. INCOME TAXES
 
Based on management’s present assessment, the Company has not yet determined that a deferred tax asset attributable to the future utilization of the net operating loss carryforward as of March 31, 2021 will be realized. Accordingly, the Company has maintained a 100% valuation allowance against the deferred tax asset in the financial statements at March 31, 2021. The Company will continue to review this valuation allowance and make adjustments as appropriate.
 
Current United States income tax laws limit the amount of loss available to be offset against future taxable income when a substantial change in ownership occurs. Therefore, the amount available to offset future taxable income may be limited.
 
All tax years remain subject to examination by major taxing jurisdictions.
 
11. COMMITMENTS AND CONTINGENCIES
 
From 2003 to 2017, the Company used a residential property in Larchmont New York owned by the Estate of Sidney B. Lifschultz (an entity controlled by CEO David Lifschultz) for office and marketing purposes. The agreed rental amount for such use was $250,000 per year, or a total of $3,750,000 for the 15 years. The $3,750,000 was unpaid and included in “Due to Related Parties” at December 31, 2019 (see Note 7). On July 3, 2020, the Estate of Sidney B. Lifschultz distributed its $3,750,000 receivable from the Company to David Lifschultz ($1,875,000) and Bruce Abbot ($1,875,000).
 
On July 7, 2020, the Company agreed to satisfy a total of $3,875,000 then owed to David Lifschultz and Bruce Abbott through (1) Company reduction of a total of $1,676,984 of the Company’s receivable balances from David Lifschultz and Bruce Abbott (see Note 4) and (2) Company issuance of new convertible debentures totaling $2,198,016 to David Lifschultz ($1,099,008) and Bruce Abbott ($1,099,008) (see Note 6).
 
From January 1, 2018 to September 30, 2020, the Company used a residential property in Mamaroneck New York paid by COO Bruce Abbott and CEO David Lifschultz for office and marketing purposes. The agreed rental amount for such use was $15,625 per quarter. As of March 31, 2021 and December 31, 2020 $46,875 was unpaid and included in “Due to Related Parties” (see Note 7).
 
Beginning on October 1, 2020, the Company agreed to reimburse David Lifschultz and Bruce Abbott for out-of-pocket expenses that they incurred on behalf of the Company for occupancy and related costs. The amount is €10,780, or approximately $12,800 per month and is split evenly between David Lifschultz and Bruce Abbott. For the three months ended March 31, 2021, the total expense for this occupancy arrangement was $38,459.
 
12. SUBSEQUENT EVENTS
 
On April 14 2021, the Company granted a total of 60,000,000 Price Appreciation Certificates to the CEO and COO as compensation for services. The fair value of the Price Appreciation Certificates (at date of issuance) totaled $599,784 and was estimated using the Black-Scholes option pricing model based on the following assumptions: (1) stock price of $0.01 per shares, (2) exercise prices of $0.01 per share, (3) expected volatility of 318.4%, (4) expected term of 5 years, (5) risk-free interest rate of 0.87%, and (6) dividend rate of 0%.
 
 
F-14

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘6-K’ Filing    Date    Other Filings
8/27/22
12/31/2120-F,  NT 20-F,  NT 20-F/A
Filed on:6/14/21
For Period end:3/31/21
1/1/21
12/31/206-K/A,  NT 20-F
10/1/20
9/30/206-K
7/7/20
7/3/20
4/27/20
3/31/2020-F,  6-K
1/1/20
12/31/1920-F,  20-F/A
1/1/18
 List all Filings 
Top
Filing Submission 0001654954-21-006808   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Tue., Apr. 30, 7:35:10.1pm ET