NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
March
31, 2022
NOTE
1 – ORGANIZATION AND NATURE OF BUSINESS
Company
Background
Protagenic
Therapeutics, Inc. (“we,” “our,” “Protagenic” or “the Company”), formerly known as
known as Atrinsic, Inc., is a Delaware corporation with one subsidiary named Protagenic Therapeutics Canada (2006) Inc. (“PTI
Canada”), a corporation formed in 2006 under the laws of the Province of Ontario, Canada.
We
are a biopharmaceutical company specializing in the discovery and development of therapeutics to treat stress-related neuropsychiatric
and mood disorders.
NOTE
2 - LIQUIDITY
As
shown in the accompanying consolidated financial statements, the Company has incurred significant recurring losses resulting in an accumulated
deficit. The Company anticipates further losses in the development of its business. The Company also had negative cash flows used in
operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
Based
on its cash resources and positive working capital as of March 31, 2022, the Company has sufficient resources to fund its operations
at least until the end of the third quarter of 2023. The positive working capital as of March 31, 2022 was due to funds raised by the
Company from its equity offering during the year ended December 31, 2021. Absent generation of sufficient revenue from the execution
of the Company’s business plan, the Company will need to obtain debt or equity
financing by the third quarter of 2023. Because of these factors, the Company believes that this alleviates the substantial doubt in
connection with the Company’s ability to continue as a going concern.
NOTE
3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of presentation
The
accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the Securities
and Exchange Commission (“SEC” for interim financial information. In the opinion of the Company’s management, the accompanying
consolidated financial statements reflect all adjustments, consisting of normal, recurring adjustments, considered necessary for a fair
presentation of the results for the interim periods ended March 31, 2022 and 2021. Although management believes that the disclosures
in these unaudited condensed consolidated financial statements are adequate to make the information presented not misleading, certain
information and footnote disclosures normally included in financial statements that have been prepared in accordance U.S. GAAP have been
condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).
The
accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s financial statements
for the year ended December 31, 2021, which contain the audited financial statements and notes thereto, for the years ended December
31, 2021 and 2020 included within the Company’s Form 10-K filed with the SEC on April 7, 2022. The interim results for the three
months ended March 31, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for
any future interim periods.
Principles
of consolidation
The
condensed consolidated financial statements include the accounts of Protagenic Therapeutics, Inc., and its wholly owned Canadian subsidiary,
PTI Canada. All significant intercompany balances and transactions have been eliminated in the condensed consolidated financial statements.
Use
of estimates
The
preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenue and expense during the reporting period. Actual results could differ from those
estimates. Significant estimates underlying the condensed consolidated financial statements include income tax provisions, valuation
of stock options and warrants and assessment of deferred tax asset valuation allowance.
Concentrations
of Credit Risk
The
Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation. At times,
the Company may have deposits in excess of federally insured limits. As of March 31, 2022, the Company has bank balances that exceeds
the federally insured limits. The Company has not experienced losses on these accounts and management believes, based upon the quality
of the financial institutions, that the credit risk with regard to these deposits is not significant.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
As of March 31, 2022 and December 31, 2021 the Company did not have any cash equivalents.
Marketable
Securities
The
Company accounts for marketable debt securities, the only type of securities it owns, in accordance with the FASB Accounting Standards
Codification 320, Investments – Debt and Equity Securities (“ASC 320”).
Pursuant
to ASC 320-10-35-1, investments in debt securities that are classified as available for sale shall be measured subsequently at fair value
in the condensed consolidated balance sheets at each balance sheet date. Unrealized holding gains and losses for available-for-sale securities
(including those classified as current assets) shall be excluded from earnings and reported in other comprehensive income until realized.
During
the three months ended March 31, 2022 the Company purchased $ and sold $370,763 in marketable securities with a realized loss of $4,956
and an unrealized loss of $151,170. As of March 31, 2022 and December 31, 2021, the Company owned marketable securities with a total
value of $9,303,196 and $9,830,085, respectively.
Fair
Value Measurements
ASC
820, “Fair Value Measurements and Disclosure,” defines fair value as the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction
costs. ASC 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value
into three broad levels giving the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1)
and the lowest priority to unobservable inputs (Level 3).
The
three levels are described below:
Level
1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that is accessible by the Company;
Level
2 Inputs – Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable,
either directly or indirectly;
Level
3 Inputs – Unobservable inputs for the asset or liability including significant assumptions of the Company and other market participants.
The
carrying amount of the Company’s financial assets and liabilities, such as cash, accounts payable and accrued expenses approximate
their fair value because of the short term maturity of those instruments. The carrying value of long-term debt approximates fair value
since the related rates of interest approximate current market rates.
Transactions
involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive,
free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related
party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations
can be substantiated.
The
assets or liability’s fair value measurement within the fair value hierarchy is based upon the lowest level of any input that is
significant to the fair value measurement. The following table provides a summary of financial instruments that are measured at fair
value on a recurring basis as of March 31, 2022.
SCHEDULE
OF FAIR VALUE ASSETS AND LIABILITIES MEASURED ON RECURRING BASIC
| |
Carrying | | |
Fair Value Measurement Using | |
| |
Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Marketable securities | |
$ | 9,303,196 | | |
$ | 9,303,196 | | |
$ | — | | |
$ | — | | |
$ | 9,303,196 | |
The
following table provides a summary of financial instruments that are measured at fair value on a recurring basis as of December 31, 2021.
| |
Carrying | | |
Fair Value Measurement Using | |
| |
Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
Marketable securities | |
$ | 9,830,085 | | |
$ | 9,830,085 | | |
$ | — | | |
$ | — | | |
$ | 9,830,085 | |
Stock-Based
Compensation
The
Company accounts for stock based compensation costs under the provisions of ASC 718, “Compensation—Stock Compensation”,
which requires the measurement and recognition of compensation expense related to the fair value of stock based compensation awards that
are ultimately expected to vest. Stock based compensation expense recognized includes the compensation cost for all stock based payments
granted to employees, officers, non-employees, and directors based on the grant date fair value estimated in accordance with the provisions
of ASC 718. ASC. 718 is also applied to awards modified, repurchased, or canceled during the periods reported.
If
any award granted under the Company’s 2016 Equity Compensation Plan (the “2016 Plan”) payable in shares of common stock
is forfeited, cancelled, or returned for failure to satisfy vesting requirements, otherwise terminates without payment being made, or
if shares of common stock are withheld to cover withholding taxes on options or other awards, the number of shares of common stock as
to which such option or award was forfeited, or which were withheld, will be available for future grants under the 2016 Plan. The Company
recognizes the impact of forfeitures when they occur.
Basic
and Diluted Net (Loss) per Common Share
Basic
(loss) per common share is computed by dividing the net (loss) by the weighted average number of shares of common stock outstanding for
each period. Diluted (loss) per share is computed by dividing the net (loss) by the weighted average number of shares of common stock
outstanding plus the dilutive effect of shares issuable through the common stock equivalents. The effect of dilution on net loss becomes
anti-dilutive and therefore is not reflected on the consolidated statements of operations and comprehensive loss.
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
| |
Potentially Outstanding Dilutive Common Shares | |
| |
For the Three Months Ended March 31, 2022 | | |
For the Three Months Ended March 31, 2021 | |
| |
| | |
| |
Conversion Feature Shares | |
| | | |
| | |
| |
| | | |
| | |
Common shares issuable under the conversion feature of preferred shares | |
| - | | |
| 872,766 | |
| |
| | | |
| | |
Stock Options | |
| 5,554,861 | | |
| 5,673,861 | |
| |
| | | |
| | |
Warrants | |
| 6,148,630 | | |
| 3,483,767 | |
| |
| | | |
| | |
Convertible Notes | |
| 372,000 | | |
| 1,598,000 | |
| |
| | | |
| | |
Total potentially outstanding dilutive common shares | |
| 12,075,491 | | |
| 11,628,394 | |
Research
and Development
Research
and development expenses are charged to operations as incurred.
Foreign
Currency Translation
The
Company follows ASC 830, Foreign Currency Matters (“ASC 830”) for foreign currency translation to translate the financial
statements of the foreign subsidiary from the functional currency, generally the local currency, into U.S. Dollars. ASC 830-10-45 sets
out the guidance relating to how a reporting entity determines the functional currency of a foreign entity (including of a foreign entity
in a highly inflationary economy), re-measures the books of record (if necessary), and characterizes transaction gains and losses. Pursuant
to ASC 830-10-45, the assets, liabilities, and operations of a foreign entity shall be measured using the functional currency of that
entity. An entity’s functional currency is the currency of the primary economic environment in which the entity operates; normally,
that is the currency of the environment, or local currency, in which an entity primarily generates and expends cash.
The
functional currency of each foreign subsidiary is determined based on management’s judgment and involves consideration of all relevant
economic facts and circumstances affecting the subsidiary. Generally, the currency in which the subsidiary transacts a majority of its
transactions, including billings, financing, payroll and other expenditures, would be considered the functional currency, but any dependency
upon the parent and the nature of the subsidiary’s operations must also be considered. If a subsidiary’s functional currency
is deemed to be the local currency, then any gain or loss associated with the translation of that subsidiary’s financial statements
is included in accumulated other comprehensive income. However, if the functional currency is deemed to be the U.S. Dollar, then any
gain or loss associated with the re-measurement of these financial statements from the local currency to the functional currency would
be included in the condensed consolidated statements of operations and comprehensive income (loss). If the Company disposes of foreign
subsidiaries, then any cumulative translation gains or losses would be recorded into the condensed consolidated statements of operations
and comprehensive income (loss). If the Company determines that there has been a change in the functional currency of a subsidiary to
the U.S. Dollar, any translation gains or losses arising after the date of change would be included within the condensed consolidated
statements of operations and comprehensive loss.
Based
on an assessment of the factors discussed above, the management of the Company determined its subsidiary’s local currency (i.e.
the Canadian dollar) to be the functional currency for its foreign subsidiary.
Recent
Accounting Pronouncements
Management
does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect
on the Company’s financial statements.
NOTE
4 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Accounts
payable and accrued expenses consist of the following at:
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
| |
|
2022 | | |
|
2021 | |
| |
March 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Accounting | |
$ | 61,661 | | |
$ | 68,151 | |
Research and development | |
| 442,691 | | |
| 375,427 | |
Legal | |
| - | | |
| 77,000 | |
Other | |
| 279,292 | | |
| 278,957 | |
Total | |
$ | 783,644 | | |
$ | 799,535 | |
NOTE
5 – NOTE PAYABLE AND CONVERTIBLE NOTE PAYABLE (PIK NOTES)
Convertible
Notes Payable
During
the three months ended March 31, 2022 and 2021, the Company amortized $24,781 and $44,664 of the debt discount, respectively. At March
31, 2022 and December 31, 2021, the Company had an unamortized debt discount of $157,935 and $182,716, respectively.
During
the three months ended March 31, 2022, a total of 43,666 shares of the Company’s common stock was issued for the conversion of
notes and interest. A total of $50,000 in principal and $4,968 in accrued interest was converted.
As
of March 31, 2022 and December 31, 2021, the Company owes $265,000 and $315,000 on the outstanding Convertible Notes, respectively.
SCHEDULE OF MATURITY DATE OF NOTES
| |
|
Amount due | |
Maturity Date of Notes for Twelve Months Ended March 31,
2022 | |
Amount due | |
2022 | |
$ | - | |
2023 | |
| 265,000 | |
2024 | |
| - | |
2025 | |
| - | |
2026 | |
| - | |
Total | |
$ | 265,000 | |
Convertible
Notes Payable – Related Parties
During
the three months ended March 31, 2022 and 2021, the Company amortized $1,847 and $9,311 of the debt discount, respectively. At March
31, 20222 and December 31, 2021, the Company had an unamortized debt discount of $12,004 and $13,851, respectively.
As
of March 31, 2022 and December 31, 2021, the Company owes $200,000 and $200,000 on the outstanding Convertible Notes, respectively.
SCHEDULE OF MATURITY DATE OF NOTES
| |
|
Amount due | |
Maturity Date of Notes for Twelve Months Ended March 31,
2022 | |
Amount due | |
2022 | |
$ | - | |
2023 | |
| 200,000 | |
2024 | |
| - | |
2025 | |
| - | |
2026 | |
| - | |
Total | |
$ | 200,000 | |
NOTE
6 - STOCKHOLDERS’ DEFICIT
Common
Stock
During
the three months ended March 31, 2022, the Company issued 43,666 shares of common stock for the conversion of notes and interest. (See
Note 5)
Stock-Based
Compensation
The
Company adopted an Employee, Director and Consultant Stock Plan on June 17, 2016 (the “2016 Plan”), pursuant
to the 2016 Plan, the Company’s Compensation Committee may grant awards to any employee, officer, director, consultant, advisor
or other individual service provider of the Company or any subsidiary. On each of January 1, 2017, January 1, 2019 and January 1, 2020,
pursuant to an annual “evergreen” provision contained in the 2016 Plan, the number of shares reserved for future grants was
increased by 564,378
shares, or a total of 1,693,134
shares. On January 1, 2021, 569,826
shares of common stock were added to the 2016
Plan pursuant to this evergreen provision. On January 1, 2022, 737,040 additional shares of common stock available for issuance under
the 2016 Plan as a result of operation of the evergreen provision: (a) 564,278 shares resulting from operation of the evergreen provision
in 2019, which were never previously registered and (b) 172,762 shares resulting from operation of the evergreen provision in 2022.
As a result of these increases, as of March 31, 2022 and December 31, 2021, the aggregate number of shares of common stock available
for awards under the 2016 Plan was 6,175,489
shares and 5,438,449
shares, respectively. Options issued under the
2016 Plan are exercisable for up to ten years from the date of issuance.
There
were 5,554,861
options outstanding as of March 31, 2022. The
fair value of each stock option granted during the three months ended March 31, 2022 was estimated using the Black-Scholes assumptions
and or factors as follows:
SCHEDULE OF SHARE-BASED PAYMENT AWARD, STOCK OPTIONS, VALUATION ASSUMPTIONS
Exercise price | |
$ | 1.21 | |
Expected dividend yield | |
| 0 | % |
Risk free interest rate | |
| 1.73 | % |
Expected life in years | |
| 10 | |
Expected volatility | |
| 146 | % |
The
following is an analysis of the stock option grant activity under the Plan:
SCHEDULE OF SHARE-BASED COMPENSATION, STOCK OPTIONS, ACTIVITY
| |
| | |
Weighted Average | | |
Weighted Average | |
| |
Number | | |
Exercise Price | | |
Remaining Life | |
Stock Options | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | |
Outstanding December 31, 2021 | |
| 5,520,861 | | |
$ | 1.84 | | |
| 6.32 | |
Granted | |
| 50,000 | | |
$ | 1.21 | | |
| 9.78 | |
Expired | |
| (16,000 | ) | |
$ | 5.60 | | |
| - | |
Exercised | |
| - | | |
$ | - | | |
| - | |
Outstanding March 31, 2022 | |
| 5,554,861 | | |
$ | 1.83 | | |
| 6.11 | |
A
summary of the status of the Company’s nonvested options as of March 31, 2022, and changes during the three months ended March
31, 2022, is presented below:
SCHEDULE OF SHARE-BASED COMPENSATION NONVESTED SHARES
Nonvested Options | |
Options | | |
Weighted- Average Exercise Price | |
Nonvested at December 31, 2021 | |
| 810,333 | | |
$ | 3.08 | |
Granted | |
| 50,000 | | |
$ | 1.21 | |
Vested | |
| (92,812 | ) | |
$ | 1.70 | |
Forfeited | |
| - | | |
$ | - | |
Nonvested at March 31, 2022 | |
| 767,521 | | |
$ | 3.01 | |
As
of March 31, 2022, the Company had 5,554,861 shares issuable under options outstanding at a weighted average exercise price of $1.83
and an intrinsic value of $0.
The
total number of options granted during the three months ended March 31, 2022 and 2021 was 50,000 and 366,000, respectively. The exercise
price for these options ranges from $1.21 to $5.60 per share.
The
Company recognized compensation expense related to options issued of $215,346 and $345,975 during the three months ended March 31, 2022
and 2021, respectively, in which $176,949 and $344,499 is included in general and administrative expenses and $38,397 and $1,476 in research
and development expenses, respectively. For the three months ended March 31, 2022, $48,828 of the stock compensation was related to employees
and $166,518 was related to non-employees.
As
of March 31, 2022, the unamortized stock option expense was $1,970,354 with $205,592 being related to employees and $1,764,762 being
related to non-employees. As of March 31, 2022, the weighted average period for the unamortized stock compensation to be recognized is
2.85 years.
On
January 6, 2022, the Company issued a total of 50,000
options to purchase shares of the Company’s
common stock to a consultant. These options had a grant date fair value of $68,614.
These options have an exercise price of $1.21,
a term of 10
years, and vest over four years.
Warrants:
A
summary of warrant issuances are as follows:
SUMMARY OF WARRANT ISSUANCES
| |
| | |
Weighted Average | | |
Weighted Average | |
| |
Number | | |
Exercise Price | | |
Remaining Life | |
Warrants | |
| | | |
| | | |
| | |
| |
| | | |
| | | |
| | |
Outstanding December 31, 2021 | |
| 6,132,630 | | |
$ | 3.38 | | |
| 3.15 | |
Granted | |
| 16,000 | | |
| 1.25 | | |
| 4.77 | |
Expired | |
| - | | |
| - | | |
| - | |
Exercised | |
| - | | |
| - | | |
| - | |
Outstanding March 31, 2022 | |
| 6,148,630 | | |
$ | 3.37 | | |
| 2.91 | |
As
of March 31, 2022, the Company had 6,148,630 shares issuable under warrants outstanding at a weighted average exercise price of $3.37
and an intrinsic value of $0.
The
Company recognized compensation expense related to warrants issued of $20,433 and $0 during the three months ended March 31, 2022 and
2021, respectively.
On
January 6, 2022, the Company cancelled 16,000 options and replaced them with 16,000 warrants with a 5-year term and an exercise price
of $1.25.
NOTE
7 - COLLABORATIVE AGREEMENTS
The
Company and the University of Toronto (the “University”) entered into an agreement effective April 1, 2014 (the “New
Research Agreement”) for the performance of a research project titled “Teneurin C-terminal Associated Peptide (“TCAP”)
mediated stress attenuation in vertebrates: Establishing the role of organismal and intracellular energy and glucose regulation and metabolism”
(the “New Project”). The New Project is to perform research related to work done by Dr. David A. Lovejoy, a professor at
the University and stockholder of the Company, in regard to TCAP mediated stress attenuation in vertebrates: Establishing the role of
organismal and intracellular energy and glucose regulation and metabolism. In addition to the New Research Agreement, Dr. Lovejoy entered
into an agreement with the University in order to commercialize certain technologies. The New Research Agreement expired on March 30,
2016. In February 2017, the New Research Agreement was extended to December 31, 2017. The extension allowed for further development of
the technologies and use of their applications. On April 10, 2018, the agreement was amended and the research agreement has been further
extended to December 31, 2023.
Prior
to January 1, 2016, the University has been granted 25,000 stock options which are fully vested at the exercise price of $1.00 exercisable
over a ten year period which ends on April 1, 2022. As of March 31, 2022, Dr. David Lovejoy of the University has been granted 553,299
stock options, of which 442,882 are fully vested and 100,000 have expired. These have an exercise price of $1.00, $1.25 or 1.75 and are
exercisable over ten or thirteen year periods which end either on March 30, 2021, December 1, 2022, April 15, 2026, March 1, 2027, October
16, 2027 or on February 13, 2030.
The
sponsorship research and development expenses pertaining to the Research Agreements were $0 and $0 for the three months ended March 31,
2022 and 2021, respectively.
NOTE
8 - COMMITMENTS AND CONTINGENCIES
Licensing
Agreements
On
July 31, 2005, the Company had entered into a Technology License Agreement (“License Agreement”) with the University pursuant
to which the University agreed to license to the Company patent rights and other intellectual property, among other things (the “Technologies”).
The Technology License Agreement was amended on February 18, 2015 and currently does not provide for an expiration date.
Pursuant
to the License Agreement and its amendment, the Company obtained an exclusive worldwide license to make, have made, use, sell and import
products based upon the Technologies, or to sublicense the Technologies in accordance with the terms of the License Agreement and amendment.
In consideration, the Company agreed to pay to the University a royalty payment of 2.5% of net sales of any product based on the Technologies.
If the Company elects to sublicense any rights under the License Agreement and amendment, the Company agrees to pay to the University
10% of any up-front sub-license fees for any sub-licenses that occurred on or after September 9, 2006, and, on behalf of the sub-licensee,
2.5% of net sales by the sub-licensee of all products based on the Technologies. The Company had no sales revenue for the three months
ended March 31, 2022 and 2021 and therefore was not subject to paying any royalties.
In
the event the Company fails to provide the University with semi-annual reports on the progress or fails to continue to make reasonable
commercial efforts towards obtaining regulatory approval for products based on the Technologies, the University may convert our exclusive
license into a non-exclusive arrangement. Interest on any amounts owed under the License Agreement and amendment will be at 3% per annum.
All intellectual property rights resulting from the Technologies or improvements thereon will remain the property of the other inventors
and/or Dr. Lovejoy, and/or the University, as the case may be. The Company has agreed to pay all out-of- pocket filing, prosecution and
maintenance expenses in connection with any patents relating to the Technologies. In the case of infringement upon any patents relating
to the Technologies, the Company may elect, at its own expense, to bring a cause of action asserting such infringement. In such a case,
after deducting any legal expenses the Company may incur, any settlement proceeds will be subject to the 2.5% royalty payment owed to
the University under the License Agreement and amendment.
The
patent applications were made in the name of Dr. Lovejoy and other inventors, but the Company’s exclusive, worldwide rights to
such patent applications are included in the License Agreement and its amendment with the University. The Company maintains exclusive
licensing agreements and it currently controls the five intellectual patent properties.
Legal
Proceedings
From
time to time we may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions,
administrative actions, investigations or claims are pending against us or involve us that, in the opinion of our management, could reasonably
be expected to have a material adverse effect on our business and financial condition.
NOTE
9 – RELATED PARTY TRANSACTIONS
The
Company is provided free office space consisting of a conference room by the Company Executive Chairman, Dr. Armen. The Company does
not pay any rent for the use of this space. This space is used for quarterly board meetings and our annual shareholder meeting.
During the year ended
December 31, 2021, the Company engaged Agenus Inc., a related party, to perform research and development services. Agenus Inc. is a related
party due to the Company’s Director and Chairman of the Board being the CEO and Chairman of the Board for Agenus Inc. The Company
accrued $300,000 in expenses related to these services during the year ended December 31, 2021. As of March 31, 2022, the balance on
this accrued expense is $300,000.
NOTE
10 - SUBSEQUENT EVENTS
On
April 13, 2022, a total of 31,983 shares of the Company’s common stock was issued for the conversion of notes and interest. A total
of $35,000 in principal and $4,979 in accrued interest was converted.