The accompanying
notes are an integral part of these consolidated financial statements.
Notes to the Consolidated
Financial Statements
NOTE 1 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Nature of the Business
Rego Payment Architectures, Inc. (“REGO”)
was incorporated in the state of Delaware on February 11, 2008.
Rego Payment Architectures, Inc. and
its subsidiaries (collectively, except where the context requires, the “Company”) is a technology company that will
deliver an online and mobile payment platform solution for the family. The system allows parents and their children to manage,
allocate funds and track their expenditures, savings and charitable giving on both a mobile device and online through the Company’s
web portal. The Company’s system is designed to allow a minor to transact both online and in traditional brick
and mortar retail outlets using the telephone handset as a payment device. The new payment platform automatically monitors
regulatory compliance in real-time for all transactions, including protection of vendors from unintended regulatory infractions.
In addition, utilizing the same architecture, individual parents will be able to create a contract with each child that sets the
rules and parameters of how the child may use the mobile payment system with as much or as little parental oversight as the parent
determines is necessary. The Company is including specialized technology that increases and improves the security of the
system and protects the user’s identity while in use.
Management believes that building on
its Children’s Online Privacy Protection Act (“COPPA”) advantage, the future of the Company will be based on
the foundational architecture of the system that will allow its use across multiple financial markets where secure controlled payments
are needed. For the under seventeen years of age market, the Company will use its OINK.com brand. The Company intends
to license in each alternative field of use the ability for its partners, distributors and/or value added resellers to private
label each of the alternative markets. These partners will deploy, customize and support each implementation under their
own label but with acknowledgement of the Company’s proprietary intellectual assets as the base technology. Management
believes this approach will enable the Company to reduce expenses while broadening its reach.
Revenues generated from this system
are anticipated to come from multiple sources depending on the level of service and facilities requested by the parent. There
will be levels of subscription revenue paid monthly, service fees, transaction fees and in some cases revenue sharing with banking
and distribution partners.
ZOOM Payment Solutions, LLC (“ZPS,
LLC”)
ZPS, LLC was formed in the state of
Delaware on December 15, 2017, and Rego Payment Architectures, Inc. owned 78% of ZPS, LLC. As of July 13, 2018, ZPS, LLC
was dissolved.
ZOOM Solutions, Inc. (“ZS”)
ZS (formerly Zoom
Payment Solutions, Inc.) was incorporated in the state of Delaware on February 16, 2018 as a subsidiary of Rego Payment Architectures,
Inc. Rego Payment Architectures, Inc. owns 78% of ZS. ZS is the holding company for various subsidiaries that will
utilize REGO’s payment platform to address emerging markets.
The Company has licensed its technology
to ZS, as the Company determined that to extend the Company’s business runway, the Company needed to adapt its technology
to include blockchain, token development and cloud storage. ZS was formed to implement these specified new technologies and growth
opportunities in conjunction with other business partners, as appropriate.
ZOOM Payment Solutions, Inc. (“ZPS”)
ZPS (formerly Zoom Payment Solutions USA,
Inc.) was incorporated in the state of Nevada on December 6, 2017.
ZPS is a wholly owned subsidiary of ZS with the core focus on providing mobile payments solutions. ZPS has secured a sublicense
from ZS for the REGO payment platform and access to the patents from REGO.
ZOOM Blockchain Solutions, Inc. (“ZBS”)
ZBS was incorporated in the state of Delaware
on April 20, 2018 as an 85% owned subsidiary of ZS. This company focuses on blockchain as a business solution for the retail and
Consumer Packaged Goods (“CPG”) industries.
ZOOM Cloud Solutions, Inc. (“ZCS”)
ZCS (formerly Zoom Canada Solutions, Inc.)
was incorporated in the state of Delaware on April 20, 2018 as an 85% owned subsidiary of ZS. ZCS is to provide highly secure cloud
storage as a service with the following benefits:
END-TO-END PRIVATE CONNECTIVITY
– The network of meshed carrier class private circuits will provide a secure, low latency private cloud experience. The speed,
security, and bandwidth are simultaneously increased in the network, as well as the enterprises productivity.
UNLIMITED CLOUD CAPABILITES -
The data resides in a dedicated environment called a Hyperscale Converged Cloud Infrastructure, which is a leading-edge technology.
Through an intuitive platform interface, the team will design, test, develop, manage, and deploy networks from anywhere. This includes,
but is not limited to, virtualized, scalable work environments, scalable storage capabilities, state-of-the-art voice and unified
communications solutions, cloud computing, backup and more.
SMARTLY DESIGNED - The Cloud
platform will be custom-engineered on purpose-built hardware to deliver a highly-efficient and dense infrastructure to the market.
Through proprietary Software Defined Distributed Virtual Routing, the consumer gets increased network speeds, agility, scalability
and reduced latency as well as application mobility, security, data integrity and, most importantly, control.
ZOOM Auto Solutions, Inc. (“ZAS”)
ZAS (formerly Zoom Mining Solutions)
was incorporated in the State of Delaware on February 19, 2018 as a wholly owned subsidiary of ZCS. It is now a wholly owned subsidiary
of ZBS. There were minimal operations during the year 2019.
The Company’s principal office
is located in Blue Bell, Pennsylvania.
Basis of Presentation
The accompanying consolidated financial
statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of
America (“US GAAP”). All significant intercompany transactions and balances have been eliminated in consolidation.
The Company’s activities are
subject to significant risks and uncertainties, including failing to secure additional financing to operationalize the Company’s
current technology before another company develops similar technology to compete with the Company.
Use of Estimates
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States 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
financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could
differ from these estimates.
Fair Value of Financial Instruments
The Company’s financial instruments
consist of accounts receivable, accounts payable and accrued expenses and notes payable. The carrying value of accounts receivable,
accounts payable and accrued expenses approximate their fair value because of their short maturities. The Company believes
the carrying amount of its notes payable approximate fair value based on rates and other terms currently available to the Company
for similar debt instruments.
The Company follows FASB ASC 820, Fair
Value Measurements and Disclosures, and applies it to all assets and liabilities that are being measured and reported on a
fair value basis. The statement requires that assets and liabilities carried at fair value will be classified and disclosed
in one of the following three categories:
Level 1: Quoted market price in active
markets for identical assets or liabilities
Level 2: Observable market based inputs
or unobservable inputs that are corroborated by market data
Level 3: Unobservable inputs that are
not corroborated by market data
The level in the fair value hierarchy
within which a fair value measurement falls is based on the lowest level input that is significant to the fair value measurement
in its entirety.
Concentration of Credit Risk
Involving Cash
The Company may have deposits with
a financial institution which at times exceed Federal Deposit Insurance Corporation (“FDIC”) coverage. The
Company has not experienced any losses from maintaining cash accounts in excess of federally insured limits.
Cash and Cash Equivalents
For purposes of reporting cash flows,
the Company considers all cash accounts, which are not subject to withdrawal restrictions or penalties, and certificates of deposit
and commercial paper with original maturities of 90 days or less to be cash or cash equivalents.
Accounts Receivable
Accounts receivable
are stated at the amount management expects to collect from outstanding balances. Management provides for probable uncollectible
amounts through a charge to earnings and a credit to a valuation allowance based on its assessment of the current status of individual
accounts. Balances that are still outstanding after management has used reasonable collection efforts are written off through a
charge to the valuation allowance and a credit to trade accounts receivable. Management believes that all of the accounts receivable
are collectible and has not provided for uncollectible amounts nor written off any amounts.
Property and Equipment
Property, equipment and leasehold improvements
are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of
the assets. Maintenance and repairs of property are charged to operations, and major improvements are capitalized. Upon retirement,
sale, or other disposition of property and equipment, the costs and accumulated depreciation are eliminated from the accounts,
and any resulting gain or loss is included in operations. The cost of leasehold improvements is amortized over the lesser
length of the related leases or the estimated useful lives of the assets.
Patents and Trademarks
The Company has four issued patents
with the United States Patent and Trademark Office (“USPTO”), entitled “System and Method for Verifying
the Age of an Internet User,” “System and Method for Virtual Piggy Bank Wish-List,” ”Parent Match” and
“System and Method for Virtual Piggy Bank.” The Company has filed for one provisional U.S. patent application,
as well as twelve non-provisional U.S. patent applications, two of which are pending, four of which have been allowed, and
seven of which have been abandoned. Additionally, the Company has been granted two patents, entitled
“Virtual Piggy Bank” and “Parent Match,” in each of Germany, Canada, and Australia. The Company
also has patents pending in the Republic of Korea under the Patent Cooperation Treaty (“PCT”). Costs
associated with the registration and legal defense of the patents have been capitalized and are amortized on a straight-line basis
over the estimated lives of the patents.
Long-Lived Assets
The Company evaluates the recoverability
of its long-lived assets in accordance with FASB ASC 360 Property, Plant, and Equipment. The Company reviews long-lived
assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
Recoverability of long-lived assets are measured by a comparison of the carrying amount of an asset to future cash flows expected
to be generated by the asset, undiscounted and without interest or independent appraisals. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds the fair
value of the assets.
Deferred Financing Costs
Costs incurred in securing long-term
debt are deferred and amortized, as a charge to interest expense, over the term of the related debt. In accordance with FASB
ASU No. 2015-03, Interest – Imputation of Interest (Subtopic 835-30), Simplifying the Presentation of Debt Issuance
Costs, the Company presents debt issuance costs in the balance sheet as a direct deduction from the carrying amount of the
debt liability, consistent with debt discounts. In the case of long-term debt modifications, the Company follows the guidance provided
by FASB ASC 470-50, Debt-Modification and Extinguishments.
Convertible Notes Payable
Convertible notes payable, for which
the embedded conversion feature does not qualify for derivative treatment, are evaluated to determine if the effective or actual
rate of conversion per the terms of the convertible note agreement is below market value. In these instances, the Company
accounts for the value of the beneficial conversion feature (“BCF”) as a debt discount, which is then accreted to interest
expense over the life of the related debt using the straight-line method, which approximates the effective interest method.
Revenue Recognition
In
accordance with FASB ASC 606, Revenue from Contracts with Customers, the
Company recognizes revenue when it satisfies performance obligations, by transferring promised goods or services to customers,
in an amount that reflects the consideration to which the Company expects to be entitled in exchange for fullfilling those performance
obligations.
Revenue for the years ended December
31, 2019 and 2018 was derived from outsourcing some of our engineers to a technology company. The cost of payroll of for the years
ended December 31, 2019 and 2018 was $27,488 and $37,404 and has been included in product development costs.
Income Taxes
The Company follows FASB ASC 740 when
accounting for income taxes, which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred
income tax assets and liabilities are computed annually for temporary differences between the financial statements and tax bases
of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable
to the periods in which the differences are expected to affect taxable income. Valuation allowances are established
when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable
or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities. Tax
years from 2016 through 2019 remain subject to examination by major tax jurisdictions.
Stock-based Payments
The Company accounts for stock-based
compensation under the provisions of FASB ASC 718, Compensation—Stock Compensation, which requires the measurement
and recognition of compensation expense for all stock-based awards made to employees and directors based on estimated fair values
on the grant date. The Company estimates the fair value of stock-based awards on the date of grant using the Black-Scholes model.
The value of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods
using the straight-line method. In June 2018, the FASB issued ASU No. 2018-07, Compensation
– Stock Compensation (Topic 718), Improvements to Nonemployee Share-Based Payment Accounting. The
amendments in this Update expand the scope of Topic 718 to include share-based payment transactions for acquiring
goods and services from nonemployees. Prior to this Update, Topic 718 applied only to share-based transactions to employees. Consistent
with the accounting requirement for employee share-based payment awards, nonemployee share-based payment awards within the scope
of Topic 718 are measured at grant-date fair value of the equity instruments that an entity is obligated to issue when the good
has been delivered or the service has been rendered and any other conditions necessary to earn the right to benefit from the instruments
have been satisfied. The amendments in this Update are effective for public business entities for fiscal years beginning after
December 15, 2018, including interim periods within that fiscal year. The
adoption of this pronouncement on June 30, 2018 had no material impact on the Company’s consolidated financial statements.
Advertising Costs
Advertising costs are expensed as incurred.
Advertising costs were $0 for the years ended December 31, 2019 and 2018. These costs when incurred are included in sales and marketing
expenses.
Product Development Costs
In accordance with FASB ASC 730, research
and development costs are expensed when incurred. Product and development costs were $237,658 and $867,887 for the
years ended December 31, 2019 and 2018.
Loss Per Share
The Company follows FASB ASC 260 when
reporting Earnings Per Share resulting in the presentation of basic and diluted earnings per share. Because the Company
reported a net loss for each of the years ended December 31, 2019 and 2018, common stock equivalents, including preferred stock,
stock options and warrants were anti-dilutive; therefore, the amounts reported for basic and diluted loss per share were the same.
Segment Information
The Company is organized and operates
as one operating segment. In accordance with FASB ASC 280, Segment Reporting, the chief operating decision-maker has
been identified as the Chief Executive Officer, who reviews operating results to make decisions about allocating resources and
assessing performance for the entire Company subject to Board approval. Since the Company operates in one segment and provides
one group of similar products, all financial segment and product line information required by FASB ASC 280 can be found in the
consolidated financial statements.
Recently Adopted Accounting
Pronouncements
In February 2016, the FASB issued ASU No.
2016-02, Leases (Topic 842) and subsequent related updates. The core principle of Topic 842 is that a lessee should
recognize the assets and liabilities that arise from leases. The Company adopted the standard effective January 1, 2019, however,
since the Company is not obligated under any long-term non-cancellable operating lease, there was no effect on the consolidated
financial statements. The Company has elected not to recognize right-of-use assets and lease liabilities arising from short-term
leases.
Recently Issued Accounting Pronouncements
Not Yet Adopted
In November 2019, the FASB issued ASU No. 2019-08, Compensation
– Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606), Codification Improvements
– Share-Based Consideration Payable to a Customer. The amendments in this Update require that an entity measure and classify
share-based payment awards granted to a customer by applying the guidance in Topic 718. The amount recorded as a reduction of the
transaction price is required to be measured on the basis of the grant-date fair value of the share-based payment award in accordance
with Topic 718. The grant date is the date at which a grantor (supplier) and a grantee (customer) reach a mutual understanding
of the key terms and conditions of a share-based payment award. For entities that have not yet adopted the amendments in Update
2018-07, the amendments in this Update are effective for (1) public business entities in fiscal years beginning after December
15, 2019, and interim periods within those fiscal years, and (2) other than public business entities in fiscal years beginning
after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. For entities that have adopted
the amendments in Update 2018-07, the amendments in this Update are effective in fiscal years beginning after December 15, 2019,
and interim periods within those fiscal years.
In December 2019, the FASB issued ASU No.
2019-12, Income Taxes (Topic 740), Simplifying the Accounting for Income Taxes. The amendments in this Update simplify the
accounting for income taxes by removing certain exceptions to the general principles in Topic 740. The amendments also improve
consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. For public
business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years,
beginning after December 15, 2020. For all other entities, the amendments are effective for fiscal years beginning after December
15, 2021, and interim periods within fiscal years beginning after December 15, 2022.
NOTE 2 – GOING CONCERN
The accompanying consolidated financial
statements have been prepared assuming that the Company will continue as a going concern. The Company has incurred significant
losses and experienced negative cash flow from operations since inception. These conditions raise substantial doubt
about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Since inception, the Company has focused
on developing and implementing its business plan. The Company believes that its existing cash resources will not
be sufficient to sustain operations during the next twelve months. The Company currently needs to generate revenue
in order to sustain its operations. In the event that the Company cannot generate sufficient revenue to sustain its
operations, the Company will need to reduce expenses or obtain financing through the sale of debt and/or equity securities. The
issuance of additional equity would result in dilution to existing shareholders. If the Company is unable to obtain
additional funds when they are needed or if such funds cannot be obtained on terms acceptable to the Company, the Company would
be unable to execute upon the business plan or pay costs and expenses as they are incurred, which would have a material, adverse
effect on the business, financial condition and results of operations.
The Company’s current monetization
model is to derive revenues from levels of service fees, transaction fees and in some cases revenue sharing with banking and distribution
partners. As these bases of revenues grow, the Company expects to generate additional revenue to support operations.
As of May 27, 2020, the Company has
a cash position of approximately $195,000. Based upon the current cash position and the Company’s planned expense run
rate, management believes the Company has funds currently to finance its operations through June 2020.
NOTE 3 – PROPERTY AND EQUIPMENT
The Company’s depreciation and
amortization policies on property and equipment are as follows:
|
|
Useful life
|
|
|
(in years)
|
|
|
|
Computer equipment
|
|
3 - 5
|
Furniture and fixtures
|
|
7
|
Depreciation expense related to property
and equipment was $0 and $356 for the years ended December 31, 2019 and 2018 and is included in general and administrative expenses.
NOTE 4 - PATENTS AND TRADEMARKS
Costs associated with the registration
of the patents have been capitalized and are amortized on a straight-line basis over the estimated lives of the patents (20 years). The
trademark is also being amortized on a straight-line basis over its estimated useful life of 20 years. At December 31, 2019
and 2018, capitalized patent and trademark costs, net of accumulated amortization, were $354,624 and $383,942. Amortization
expense for patents and trademarks was $29,318 for the years ended December 31, 2019 and 2018.
NOTE 5 – INVESTMENT
In April 2018, Crowd Cart, Inc.
issued 500,000 shares of its stock to the Company, representing a 5% ownership interest in Crowd Cart, Inc. and the Company
issued 500,000 shares of its common stock to Crowd Cart, Inc., at a fair value of $115,000, pursuant to a Stock Issuance and
Stock Option Agreement. Crowd Cart, Inc. had the option to receive an additional 500,000 shares of the Company’s
common stock upon either:
|
1.
|
The formation of Zoom Mining Solutions, Inc. and the closing on a minimum 200 bitcoin mining machines being acquired into Zoom
Mining Solutions, Inc. or
|
|
2.
|
The contribution of $500,000 in equity capital into Zoom Payment Solutions by investors introduced by Crowd Cart.
|
The option expired unexercised July
30, 2018.
In accordance with FASB ASC 320, Investments
– Other, the Company has determined that the investment is impaired other than temporarily and has recognized an impairment
loss during the year ended December 31, 2019, in the amount of $115,000..
NOTE 6 – ACCOUNTS PAYABLE
AND ACCRUED EXPENSES – RELATED PARTIES
The Company owed the current Chief
Executive Officer a total of $392,371 and $210,032 as of December 31, 2019 and 2018, including unpaid salary of $391,836 and $207,845
and expenses of $535 and $2,187.
The Company owed the Chief Financial
Officer a total of $118,596 and $84,296 as of December 31, 2019 and December 31, 2018, including unpaid salary of $118,956 and
$84,256 and expenses of $0 and $40.
The Company owed a company owned by
a previously more than 5% beneficial owner $158,220 and $113,920 as of December 31, 2019 and 2018.
Additionally
as of December 31, 2019 and 2018, the Company owed the son of a previously more than 5% beneficial owner $32,000 and $20,000,
pursuant to a consulting agreement.
NOTE 7 – LOANS PAYABLE
During
the years ended December 31, 2019 and 2018, the Company received loans in the amount of $0 and $136,075 with no formal repayment
terms. Additionally, the Company received $0 and 76,160 for loans after May 22, 2018 that bear interest at 10%, during the years
ended December 31, 2019 and 2018. The Company repaid $4,000 and $73,475 of these loans during the years ended December 31,
2019 and 2018. The balance of the loans payable as of December 31, 2019 and December 31, 2018 was $85,600 and $89,600. Interest
accrued on the loans was $15,118 and $9,253 as of December 31, 2019 and December 31, 2018. Interest expense related
to these loans payable was $5,865 and $4,189 for the years ended December 31, 2019 and 2018.
NOTE 8 – DEFERRED REVENUE
The Company received $200,000 in May
2018 as a down payment to develop software for the automotive industry. This will be a business to business and a business to consumer
application intended to remove friction in the industry and provide an improved and trusted consumer experience.
NOTE 9 – 10% SECURED CONVERTIBLE
NOTES PAYABLE - STOCKHOLDERS
On March 6, 2015, the Company, pursuant
to a Securities Purchase Agreement (the “Purchase Agreement”), issued $2,000,000 aggregate principal amount of its
10% Secured Convertible Promissory Notes due March 5, 2016 (the “Notes”) to certain stockholders. On May
11, 2015, the Company issued an additional $940,000 of Notes to stockholders. The maturity dates of the Notes have been
extended most recently from September 6, 2019 to September 6, 2020, with the consent of the Note holders.
The Notes are convertible by the holders,
at any time, into shares of the Company’s Series B Preferred Stock at a conversion price of $90.00 per share, subject to
adjustment for stock splits, stock dividends and similar transactions with respect to the Series B Preferred Stock only. Each
share of Series B Preferred Stock is currently convertible into 100 shares of the Company’s common stock at a current conversion
price of $0.90 per share, subject to anti-dilution adjustment as described in the Certificate of Designation of the Series B Preferred
Stock. In addition, pursuant to the terms of a Security Agreement entered into on May 11, 2015 by and among the Company,
the Investors and a collateral agent acting on behalf of the Investors (the “Security Agreement”), the Notes are secured
by a lien against substantially all of the Company’s business assets. Pursuant to the Purchase Agreement, the
Company also granted piggyback registration rights to the holders of the Series B Preferred Stock upon a conversion of the Notes.
On
March 6, 2018, the Company issued 2 year warrants to purchase 692,020 shares of the Company’s common stock to the Note holders
at an exercise price of $0.90, as consideration for the Note holders extending the maturity date of the Notes payable to September
6, 2018. The warrants were valued at $128,803, fair value, using the Black-Scholes option pricing model to calculate
the grant-date fair value of the warrants. The warrant value of $128,803 was expensed immediately as interest expense. The
assumptions related to the use of the Black-Scholes option pricing model for warrants and options, during the three months ended
March 31, 2018 are as follows: no dividend yield, expected volatility of 205.6%, risk free interest rate of 2.25% and expected
term of 2.0 years.
During the years ended December 31,
2019 and 2018, $350,000 and $297,107 of the 10% Secured Convertible Promissory Notes were exchanged for $350,000 and $297,107 of
the 4.0% Secured Convertible Promissory Notes (Note 11).
The Notes are recorded as a current
liability, in the amount of $2,813,157 and $3,163,157 as of December 31, 2019 and 2018. Interest accrued on the notes was
$1,567,582 and $1,283,660 as of December 31, 2019 and 2018. Interest expense related to these notes payable was $283,922
and $332,563 for the years ended December 31, 2019 and 2018.
NOTE 10 – NOTES PAYABLE -
STOCKHOLDERS
On
December 14, 2017, the Company issued a promissory note in the amount of $100,000 non-interest bearing and maturing on
December 21, 2017, along with warrants to purchase 160,000 shares of the Company’s common stock, with an exercise price
of $0.90, expiring in two years. In accordance with FASB ASC 470-20, Debt with Conversion and Other
Options, the proceeds of notes payable with detachable stock purchase warrants have been allocated between the two based
on the relative fair values of the debt instrument without the warrants and of the warrants themselves at the time of
issuance. The portion allocated to the warrants has been accounted for as a discount to the notes payable and amortized over
the term of the notes. The warrant values were treated as a discount to the value of the note payable in
accordance with FASB ASC 835-30-25, Recognition, and were accreted over the term of the note payable for
financial statement purposes. During the year ended December 31, 2018, the note holder received additional warrants to
purchase 1,300,000 shares of the Company’s common stock. The warrants were valued at $214,393 fair value, using the
Black-Scholes option pricing model to calculate the grant-date fair value of the warrants, with the following assumptions: no
dividend yield, expected volatility of 180.6% to 205.4%, risk free interest rate of 1.96% to 2.94% and expected life of 2
years. During the three months ended March 31, 2019, the promissory note holder received additional warrants to
purchase 175,000 shares of the Company’s common stock with an exercise price of $0.90, expiring in two years. The
warrants were valued at $21,305, fair value, using the Black-Scholes option pricing model to calculate the grant-date fair
value of the options, with the following assumptions: no dividend yield, expected volatility of 183.3% to 236.2%, risk free
interest rate of 1.9% to 2.6% and expected option term of 2 years. The warrant values $21,305 and $214,393 were
expensed during the years ended December 31, 2019 and 2018. The Company has not been able to raise sufficient funds to
enable repayment of this promissory note.
On February 15, 2019, the Company reached
an agreement with the promissory note holder whereby the warrants would no longer be issued on a weekly basis and that the accrued
interest of 10% in addition to the warrants would be waived retrospectively in full. The reversal was recorded as a reduction in
interest expense.
During
the year ended December 31, 2018, the Company issued promissory notes to two stockholders in the aggregate amount of $57,500 each
bearing interest at the rate of 10% per annum with no term of repayment. One of the notes in the amount of $12,500 required a penalty
payment of $500, if the note was not repaid by October 2, 2018, which it was not. The Company repaid $7,000 and $23,500 of these
notes during the year ended December 31, 2019 and 2018. The Company has not been able to raise sufficient funds to
enable repayment of the remaining amounts due under these promissory notes.
On June 17, 2019, the Company issued a
90 day promissory note in the amount of $200,000, bearing interest at 10% along with options to purchase 100,000 shares of the
Company’s common stock at an exercise price of $0.90 for term of 2 years, vesting immediately. Additionally, the note holder
will receive up to $200,000 from a 50/50 revenue split relative to a Norway joint venture. The options were valued at $9,075, fair
value, using the Black-Scholes option pricing model to calculate the grant-date fair value of the options, with the following assumptions:
no dividend yield, expected volatility of 176.1%, risk free interest rate of 1.86% and expected option life of 2 years. The
relative fair value of the option was $8,757 and was recorded as a discount to the note payable in accordance with FASB ASC 835-30-25, Recognition, and
is being accreted over the term of the note payable for financial statement purposes. The Company has been unable to raise sufficient funds to enable
repayment of this promissory note.
On June 17, 2019, the Company issued a
90 day promissory note in the amount of $50,000, bearing interest at 10% along with options to purchase 100,000 shares of the Company’s
common stock at an exercise price of $0.90 for term of 2 years, vesting immediately. Additionally, the note holder will receive
up to $50,000 from a 50/50 revenue split relative to a Norway joint venture. The options were valued at $9,075, fair
value, using the Black-Scholes option pricing model to calculate the grant-date fair value of the options, with the following assumptions:
no dividend yield, expected volatility of 176.1%, risk free interest rate of 1.86% and expected option life of 2 years. The
relative fair value of the option was $7,681 and was recorded as a discount to the note payable in accordance with FASB ASC 835-30-25, Recognition, and
is being accreted over the term of the note payable for financial statement purposes. The Company has been unable to raise sufficient funds to enable
repayment of this promissory note.
On July 19, 2019, the Company issued a
60 day promissory note in the amount of $100,000, bearing interest at 10% along with options to purchase 100,000 shares of the
Company’s common stock at an exercise price of $0.90 for term of 2 years, vesting immediately. Additionally, the note holder
will receive up to $40,000 from a 50/50 revenue split relative to a Norway joint venture. The options were valued at
$8,312, fair value, using the Black-Scholes option pricing model to calculate the grant-date fair value of the options, with the
following assumptions: no dividend yield, expected volatility of 170.8%, risk free interest rate of 1.80% and expected option life
of 2 years. The relative fair value of the option was $7,674 and was recorded as a discount to the note payable in accordance
with FASB ASC 835-30-25, Recognition, and is being accreted over the term of the note payable for financial statement
purposes. The Company has been unable to raise sufficient funds to enable
repayment of this promissory note.
On November 4, 2019, the Company issued
a 90 day promissory note in the amount of $225,000, bearing interest at 20% along with options to purchase 750,000 shares of the
Company’s common stock at an exercise price of $0.90 for term of 2 years, vesting immediately. In addition to the interest,
the note holder will receive a total of $250,000 as principal repayment upon maturity of the promissory note. The additional $25,000
principal payment is considered additional interest and is being amortized over the term of the loan. The options were valued at
$68,452 fair value, using the Black-Scholes option pricing model to calculate the grant-date fair value of the options, with the
following assumptions: no dividend yield, expected volatility of 153.6%, risk free interest rate of 1.60% and expected option life
of 2 years. The relative fair value of the option was $53,738 and was recorded as a discount to the note payable in
accordance with FASB ASC 835-30-25, Recognition, and is being accreted over the term of the note payable for financial
statement purposes. The Company has been unable to raise sufficient funds to enable
repayment of this promissory note.
On December 15, 2019, the Company issued
a 60 day convertible debenture in the amount of $500,000, bearing interest at 10% along with options to purchase 350,000 shares
of the Company’s common stock at an exercise price of $0.90 for term of 2 years, vesting immediately. In addition to the
interest, the note holder will receive a total of $550,000 as principal repayment and interest upon maturity of the promissory
note. The additional $50,000 is considered additional interest and is being amortized over the term of the loan. The options were
valued at $28,243 fair value, using the Black-Scholes option pricing model to calculate the grant-date fair value of the options,
with the following assumptions: no dividend yield, expected volatility of 149.3%, risk free interest rate of 1.61% and expected
option life of 2 years. The relative fair value of the option was $26,864 and was recorded as a discount to the note
payable in accordance with FASB ASC 835-30-25, Recognition, and is being accreted over the term of the note payable
for financial statement purposes. The Company has been unable to raise sufficient funds to enable
repayment of this promissory note. The debenture also has the following additional provisions:
|
1.
|
Holder’s Option to Increase Financing. The Company grants the Holder an option to purchase up to $10,000,000 in additional
debentures which grant the Holder the right to convert such debentures into special cashless warrants that pay, upon a Deemed Liquidation
Event, an amount per share equal to 600% of the exercise price, which is $0.90, of the warrants. Such option will expire 24 months
after this Debenture has been paid or converted.
|
|
2.
|
As additional consideration for this Debenture, the Company agrees to share with the Holder fifty percent (50%) of the Company’s
revenue received from the Norwegian joint-venture (“Joint-Venture Consideration”) until such Joint-Venture Consideration
equals $500,000 in aggregate. Holder may, at Holder’s option, convert such Joint-Venture Consideration into the Series C
Preferred Stock proivided the Series C Preferred Stock terms have not expired.
|
|
3.
|
As additional consideration for this Debenture, the Company agrees to grant the Holder a right to purchase for $3,000,000 fifteen
percent (15%) interest in the revenues of the Scandinavian joint-venture, or related entity (the “Scandinavian Option”).
The Scandinavian Option shall expire 3 years from the Original Issue Date of this Debenture.
|
The notes payable are recorded as a
current liability as of December 31, 2019 and 2018 in the amount of $1,161,969 and $134,000. Interest accrued on the
notes as of December 31, 2019 and 2018 was $29,481 and $1,084. Interest expense, including accretion of discounts, and
warrants issues related to these notes payable was $93,079 and $217,001for the years ended December 31, 2019 and 2018.
NOTE 11 – 4.0% SECURED CONVERTIBLE
PROMISSORY NOTES PAYABLE – STOCKHOLDERS
On August 26, 2016, the Company, pursuant
to a Securities Purchase Agreement (the “Purchase Agreement”), issued $600,000 aggregate principal amount of its 4.0%
Secured Convertible Promissory Notes due June 30, 2018 (the “New Secured Notes”) to certain accredited investors (the
“Investors”). The aggregate consideration provided in the New Secured Note Offering consisted of $300,000 in
cash and the exchange of $300,000 outstanding principal amount of 10% Secured Convertible Promissory Notes due March 6, 2017 (the
“Prior Secured Notes”) for New Secured Notes.
The
New Secured Note holders as of June 28, 2018 agreed to extend the maturity date of the notes to October 31, 2020 and have agreed
to increase the amount that may be raised from $10 million to $13 million. The Company agreed to increase the interest rate on
the New Secured Notes from 3.5% to 4.0%.
During 2018, the Company issued $1,018,050
aggregate principal amount of its New Secured Notes to certain accredited investors. The aggregate consideration consisted
of $720,943 cash and the exchange of $297,107 outstanding principal amount of 10% Secured Convertible Notes (See Note 9).
During 2019, the Company issued $945,000
aggregate principal amount of its New Secured Notes to certain accredited investors. The aggregate consideration consisted
of $595,000 cash and the exchange of $350,000 outstanding principal amount of 10% Secured Convertible Notes (See Note 9).
The New Secured Notes are convertible
by the holders, at any time, into shares of the Company’s Series C Cumulative Convertible Preferred Stock
(“Series C Preferred Stock”) at a conversion price of $90.00 per share, subject to adjustment for stock splits, stock
dividends and similar transactions with respect to the Series C Preferred Stock only. Each share of Series C Preferred Stock
is currently convertible into 100 shares of the Company’s common stock at a current conversion price of $0.90 per share,
subject to full ratchet anti-dilution adjustment for one year and weighted average anti-dilution adjustment thereafter, as described
in the Certificate of Designation of the Series C Preferred Stock. Upon a liquidation event, the Company shall
first pay to the holders of the Series C Preferred Stock, on a pari passu basis with the holders of the Company’s outstanding
Series A Preferred Stock and Series B Preferred Stock, an amount per share equal to 700% of the conversion price (i.e., $630.00
per share of Series C Preferred Stock), plus all accrued and unpaid dividends on each share of Series C Preferred Stock (the “Series
C Preference Amount”). The Series C Preference Amount shall be paid prior and in preference to payment of any amounts
to the Common Stock. After the payment of all preferential amounts required to be paid to the holders of shares of Series
C Preferred Stock, Series A Preferred Stock, Series B Preferred Stock and any additional senior preferred stock, the Series C Preferred
Stock participates in further distributions subject to an aggregate cap of seven and one-half times (7.5x) the original issue price
thereof, plus all accrued and unpaid dividends.
The New Secured Notes are recorded
as a current liability in the amount of $7,432,250 and $6,487,250 as of December 31, 2019 and 2018. Interest accrued
on the New Secured Notes was $687,204 and $394,967 as of December 31, 2019 and 2018. Interest expense, including accretion
of discounts related to these notes payable was $292,237 and $252,524 for the years ended December 31, 2019 and 2018.
NOTE 12 - INCOME TAXES
The Company follows FASB ASC 740-10-10
whereby an entity recognizes deferred tax assets and liabilities for future tax consequences or events that have been previously
recognized in the Company’s financial statements or tax returns. The measurement of deferred tax assets and liabilities
is based on provisions of enacted tax law. The effects of future changes in tax laws or rates are not anticipated.
At December 31, 2019, the Company has
a net operating loss (“NOL”) that approximates $73 million. Consequently, the Company may have NOL carryforwards
available for federal income tax purposes, which would begin to expire in 2028. Deferred tax assets would arise
from the recognition of anticipated utilization of these net operating losses to offset future taxable income.
The income tax (benefit) provision
consists of the following:
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Current
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred
|
|
|
(889,000
|
)
|
|
|
(1,678,000
|
)
|
Change in valuation allowance
|
|
|
889,000
|
|
|
|
1,678,000
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The reconciliation of the statutory
federal rate to the Company’s effective income tax rate is as follows:
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
|
|
Amount
|
|
|
%
|
|
|
Amount
|
|
|
%
|
|
U.S federal income tax benefit at
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal statutory rate
|
|
$
|
(670,000
|
)
|
|
|
(21
|
)
|
|
$
|
(1,259,000
|
)
|
|
|
(21
|
)
|
State tax, net of federal tax effect
|
|
|
(223,000
|
)
|
|
|
(7
|
)
|
|
|
(420,000
|
)
|
|
|
(7
|
)
|
Non-deductible share-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Tax rate change
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Non-deductible other expenses
|
|
|
4,000
|
|
|
|
-
|
|
|
|
1,000
|
|
|
|
-
|
|
Change in valuation allowance
|
|
|
889,000
|
|
|
|
28
|
|
|
|
1,678,000
|
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
The primary components of the Company’s
December 31, 2019 and 2018 deferred tax assets and related valuation allowances are as follows:
|
|
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Deferred tax asset for NOL carryforwards
|
|
$
|
(20,418,000
|
)
|
|
$
|
(19,815,000
|
)
|
Deferred tax asset for stock based compensation
|
|
|
(1,559,000
|
)
|
|
|
(1,273,000
|
)
|
Valuation allowance
|
|
|
21,977,000
|
|
|
|
21,088,000
|
|
|
|
|
|
|
|
|
|
|
Net
|
|
$
|
-
|
|
|
$
|
-
|
|
In assessing the realization of deferred
tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not
be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during
the periods in which the net operating losses and temporary differences become deductible. Management considered projected
future taxable income and tax planning strategies in making this assessment. The value of the deferred tax assets was offset
by a valuation allowance, due to the current uncertainty of the future realization of the deferred tax assets.
The timing and mannner in which the
Company can utilize operating loss carryforwards in any year may be limited by provisions of the Internal Revenue Code regarding
changes in ownership of corporations. Such limitation may have an impact on the ultimate realization of its carryforwards
and future tax deductions.
The Company follows FASB ASC 740.10,
which provides guidance for the recognition and measurement of certain tax positions in an enterprise’s financial statements.
Recognition involves a determination of whether it is more likely than not that a tax position will be sustained upon examination
with the presumption that the tax position will be examined by the appropriate taxing authority having full knowledge of all relevant
information. The adoption of FASB ASC 740.10 did not require an adjustment to the Company’s financial statements.
The Company’s policy is to record
interest and penalties associated with unrecognized tax benefits as additional income taxes in the statement of operations. As
of January 1, 2019, the Company had no unrecognized tax benefits and no charge during 2019, and accordingly, the Company did not
recognize any interest or penalties during 2019 related to unrecognized tax benefits. There is no accrual for uncertain tax positions
as of December 31, 2019.
The Company files U.S. income tax returns
and a state income tax return. With few exceptions, the U.S. and state income tax returns filed for the tax years ending on December
31, 2016 and thereafter are subject to examination by the relevant taxing authorities.
NOTE 13 – CONVERTIBLE PREFERRED
STOCK
Rego Payment Architectures, Inc.
Series A Preferred Stock
The
Series A Preferred Stock has a preference in liquidation equal to two times the Original Issue Price, or $21,570,000, to be
paid out of assets available for distribution prior to holders of common stock and thereafter participates with the holders
of common stock in any remaining proceeds subject to an aggregate cap of 2.5 times the Original Issue Price. The Series A
Preferred Stockholders may cast the number of votes equal to the number of whole shares of common stock into which the shares
of Series A Preferred Stock can be converted. The Series A Preferred Stock also contains customary approval rights
with respect to certain matters. The Series A Preferred Stock accrues dividends at the rate of 8% per
annum.
The conversion feature of the Series
A Preferred Stock issued in January 2014 is an embedded derivative, which is classified as a liability in accordance with FASB
ASC 815 and was valued in accordance with FASB ASC 470 as a beneficial conversion feature at a fair market value of $1,648,825
at January 27, 2014, and $0 at December 31, 2019. This was classified as an embedded derivative liability and a discount to Series
A Preferred Stock. Since the Series A Preferred Stock can be converted at any time, the full amount of the discount
was accreted and reflected as a deemed distribution.
The conversion feature of the Series
A Preferred Stock issued in April 2014 is an embedded derivative, which is classified as a liability in accordance with FASB ASC
815 and was valued in accordance with FASB ASC 470 as a beneficial conversion feature at a fair market value of $3,489,000 at April
30, 2014, and $0 at December 31, 2019. This was classified as an embedded derivative liability and a discount to Series A Preferred
Stock. Since the Series A Preferred Stock can be converted at any time, the full amount of the discount was accreted
and reflected as a deemed distribution.
Rego Payment Architectures, Inc.
Series B Preferred Stock
The Series B Preferred Stock is
pari passu with the Series A Preferred Stock and has a preference in liquidation equal to two times the Original Issue Price,
or $5,108,040, to be paid out of assets available for distribution prior to holders of common stock and thereafter
participates with the holders of common stock in any remaining proceeds subject to an aggregate cap of 2.5 times the Original
Issue Price. The Series B Preferred Stockholders may cast the number of votes equal to the number of whole shares of common
stock into which the shares of Series B Preferred Stock can be converted. The Series B Preferred Stock also
contains customary approval rights with respect to certain matters. The
Series B Preferred Stock accrues dividends at the rate of 8% per annum.
The conversion feature of the Series
B Preferred Stock is an embedded derivative, which is classified as a liability in accordance with FASB ASC 815 and was valued
in accordance with FASB ASC 470 as a beneficial conversion feature at a fair market value of $375,841 at October 30, 2014, and
$0 at December 31, 2019. This was classified as an embedded derivative liability and a discount to Series B Preferred Stock. Since
the Series B Preferred Stock can be converted at any time, the full amount of the discount was accreted and reflected as a deemed
distribution.
The Warrants associated with the Series
B Preferred Stock were classified as equity, in accordance with FASB ASC 480-10-25. Therefore it is not necessary to
bifurcate these Warrants from the Series B Preferred Stock.
The conversion price of the Series
B Preferred Stock is currently $0.90 per share. The Series B Preferred Stock is subject to mandatory conversion if certain registration
or related requirements are satisfied and the average closing price of the Company’s common stock exceeds 2.5 times the conversion
price over a period of twenty consecutive trading days.
Rego Payment Architectures, Inc.
Series C Preferred Stock
In August 2016, the Company authorized
150,000 shares of the Company’s Series C Cumulative Convertible Preferred Stock (“Series C Preferred Stock”).
As of December 31, 2019, none of the Series C Preferred Stock shares are issued or outstanding. After the date of issuance
of Series C Preferred Stock, dividends at the rate of $7.20 per share will begin accruing and will be cumulative. The Series C
Preferred Stock is pari passu with the Series A Preferred Stock and Series B Preferred Stock and has a preference in liquidation
equal to seven times the Original Issue Price to be paid out of assets available for distribution prior to holders of common stock
and thereafter participates with the holders of common stock in any remaining proceeds subject to an aggregate cap of 7.5 times
the Original Issue Price. The Series C Preferred Stockholders may cast the number of votes equal to the number of whole shares
of common stock into which the shares of Series C Preferred Stock can be converted. The Series C Preferred Stock also
contains customary approval rights with respect to certain matters.
As of December 31, 2019, the value
of the cumulative 8% dividends for all preferred stock was $6,084,788. Such dividends will be paid when and if declared payable
by the Company’s board of directors or upon the occurrence of certain liquidation events. In accordance with FASB
ASC 260-10-45-11, the Company has recorded these accrued dividends as a current liability.
ZS Series A Preferred Stock
In
November 2018, ZS pursuant to a Securities Purchase Agreement (the “ZS Series A Purchase Agreement”), issued in a private
placement to an accredited investor, 83,334 units of ZS’ Series A Cumulative Convertible Preferred Stock (the “ZS Series
A Preferred Stock”) at an original issue price of $3 per unit (the “ZS Original Series A Issue Price”), which
includes one Series A Preferred Share and one warrant to purchase one share of the Company’s common stock with an exercise
price of $3.00 per share expiring in three years (the “Series A Warrants”). ZS raised $250,000 with respect to this
transaction. Dividends accrue at a rate of 8% per annum and are cumulative. The ZS Series A Preferred Stock has a preference
in liquidation equal to two times the Original Issue Price to be paid out of assets available for distribution prior to holders
of common stock and thereafter participates with the holders of common stock in any remaining proceeds subject to an aggregate
cap of 2.5 times the Original Issue Price. The Series A Preferred Stockholders may cast the number of votes equal to the number
of whole shares of ZS common stock into which the shares of ZS Series A Preferred Stock can be converted.
In accordance
with FASB ASC 480 and 815, the ZS Series A Preferred Stock has been classified as permanent equity and was valued based on the
relative fair value, $139,959, assumed to be the total proceeds less the fair value of the warrants of $110,041, at November 6,
2018, the date of issuance. The value of the warrants were reflected as a discount to the ZS Series A Preferred Stock. Because
the ZS Series A Preferred Stock can be converted at any time, the full amount of the discount relative to the warrants has been
fully accreted and reflected as a deemed distribution.
The conversion feature of the ZS Series
A Preferred Stock is an embedded derivative, which is classified as equity in accordance with FASB ASC 815 and was valued in accordance
with FASB ASC 470 as a beneficial conversion feature at a fair market value of $193,377 at the date of issuance. However in accordance
with FASB ASC 470, the value of the beneficial conversion feature is limited to the value of the ZS Series A Preferred Stock of
$139,959 at the date of issuance. This was classified as an embedded derivative and a discount to the ZS Series A Preferred Stock. Since
the ZS Series A Preferred Stock can be converted at any time, the full amount of the discount was accreted and reflected as a deemed
distribution.
The warrants associated
with the ZS Series A Preferred Stock were also classified as equity, in accordance with FASB ASC 480-10-25. Therefore
it is not necessary to bifurcate the warrants from the ZS Series A Preferred Stock.
As of
December 31, 2019, the value of the cumulative 8% dividends for all ZS preferred stock was $23,333. Such dividends will be
paid when and if declared payable by the ZS’s board of directors or upon the occurrence of certain liquidation
events. In accordance with FASB ASC 260-10-45-11, the Company has recorded these accrued dividends as a current
liability.
NOTE 14 – STOCKHOLDERS’
EQUITY
In
June 2018, the Company issued 500,000 shares of common stock, fair value $162,450 in settlement of litigation.
In June 2018,
the FASB issued ASU No. 2018-07, Compensation – Stock Compensation (Topic 718), Improvements to Nonemployee Share-Based
Payment Accounting. The amendments in this Update expand the scope of Topic 718 to include share-based payment transactions
for acquiring goods and services from nonemployees. Prior to this Update, Topic 718 applied only to share-based transactions to
employees. Consistent with the accounting requirement for employee share-based payment awards, nonemployee share-based payment
awards within the scope of Topic 718 are measured at grant-date fair value of the equity instruments that an entity is obligated
to issue when the good has been delivered or the service has been rendered and any other conditions necessary to earn the right
to benefit from the instruments have been satisfied. The adoption of this pronouncement on June 30, 2018 had no material impact
on the Company’s consolidated financial statements.
Extension and Revaluation
of Options
In April 2019, the Board of Directors
of the Company approved amendments extending the term of outstanding options to purchase in the aggregate 150,000 shares of common
stock of the Company at an exercise price $0.90 per share. These options were scheduled to expire in June 2019 and were
each extended for an additional two year period from the applicable current expiration date. The Company used the Black-Scholes
option pricing model to calculate the fair value at $21,975, with the following assumptions for the extended options: no dividend
yield, expected volatility of 179.2%, risk free interest rate of 2.3%, and expected option life of two years. The incremental increase
in fair value of this term extension was $21,964, which was expensed during the period.
Issuance of Restricted Shares
A restricted stock award (“RSA”)
is an award of common shares that is subject to certain restrictions during a specified period. Restricted stock awards are generally
subject to forfeiture if employment terminates prior to the release of the restrictions. The grantee cannot transfer the shares
before the restricted shares vest. Shares of nonvested restricted stock have the same voting rights as common stock, are entitled
to receive dividends and other distributions thereon and are considered to be currently issued and outstanding. The Company’s
restricted stock awards generally vest over a period of one year. The Company expenses the cost of the restricted stock awards,
which is determined to be the fair market value of the shares at the date of grant, straight-line over the period during which
the restrictions lapse. For these purposes, the fair market value of the restricted stock is determined based on the closing price
of the Company’s common stock on the grant date.
For the years ended December 31, 2019
and 2018, $0 and $31,250 was expensed as deferred compensation.
The Company entered into an
financial advisory agreement whereby generally the Company will pay the financial advisor a success fee equal to 6% of the Capital
committed in a capital transaction.
NOTE 15 - STOCK OPTIONS AND WARRANTS
During 2008, the Board of
Directors (“Board”) of the Company adopted the 2008 Equity Incentive Plan (“2008 Plan”) that was
approved by the shareholders. Under the 2008 Plan, the Company was authorized to grant options to purchase up to
25,000,000 shares of common stock to any officer, other employee or director of, or any consultant or other independent
contractor who provides services to the Company. The Plan was intended to permit stock options granted to employees
under the 2008 Plan to qualify as incentive stock options under Section 422 of the Internal Revenue Code of 1986, as amended
(“Incentive Stock Options”). All options granted under the 2008 Plan, which are not intended to
qualify as Incentive Stock Options are deemed to be non-qualified options (“Non-Statutory Stock
Options”). As of December 31, 2019, options to purchase 8,410,000 shares of common stock have been issued
and are unexercised, and no shares were available for grants under the 2008 Plan.
During 2013, the Board adopted the
2013 Equity Incentive Plan (“2013 Plan”), which was approved by stockholders at the 2013 annual meeting of stockholders. Under
the 2013 Plan, the Company is authorized to grant awards of stock options, restricted stock, restricted stock units and other stock-based
awards of up to an aggregate of 5,000,000 shares of common stock to any officer, employee, director or consultant. The
2013 Plan is intended to permit stock options granted to employees under the 2013 Plan to qualify as Incentive Stock Options. All
options granted under the 2013 Plan, which are not intended to qualify as Incentive Stock Options are deemed to be Non-Statutory
Stock Options. As of December 31, 2019, under the 2013 Plan grants of restricted stock and options to purchase 4,150,000
shares of common stock have been issued and are unvested or unexercised, and 850,000 shares of common stock remained available
for grants under the 2013 Plan.
The 2008 Plan and 2013 Plan are administered
by the Board or its compensation committee, which determines the persons to whom awards will be granted, the number of awards to
be granted, and the specific terms of each grant, including the vesting thereof, subject to the terms of the applicable Plan.
In connection with Incentive Stock
Options, the exercise price of each option may not be less than 100% of the fair market value of the common stock on the date of
the grant (or 110% of the fair market value in the case of a grantee holding more than 10% of the outstanding stock of the Company).
Prior to January 1, 2014, volatility
in all instances presented is REGO’s estimate of volatility that is based on the volatility of other public companies that
are in closely related industries to REGO. Beginning January 1, 2014, volatility in all instances presented is REGO’s
estimate of volatility that is based on the historical volatility of the REGO’s stock.
The following table presents the weighted-average
assumptions used to estimate the fair values of the stock options granted by REGO during the years ended December 31, 2019 and
2018:
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Risk Free Interest Rate
|
|
|
1.8
|
%
|
|
|
2.7
|
%
|
Expected Volatility
|
|
|
163.4
|
%
|
|
|
153.1
|
%
|
Expected Life (in years)
|
|
|
2.7
|
|
|
|
5
|
|
Dividend Yield
|
|
|
0
|
%
|
|
|
0
|
%
|
Weighted average estimated fair value of options
|
|
|
|
|
|
|
|
|
during the period
|
|
$
|
0.11
|
|
|
$
|
0.23
|
|
The following table summarizes the
activities for REGO stock options for the years ended December 31, 2019 and 2018:
During the years ended December 31,
2019 and 2018, the weighted average fair value of stock options granted during the year was $0.11 and $0.23. The fair
value of stock options for employees is expensed over the vesting term in accordance with the terms of the related stock option
agreements and for consultants is expensed over the vesting term, if that is shorter than the term of the consulting agreement,
otherwise over the term of the consulting agreement.
For the years ended December 31, 2019
and 2018, the Company expensed $536,896 and $1,438,007 relative to the fair value of stock options and options granted.
As of December 31, 2019, there was
$27,343 of unrecognized compensation cost related to outstanding stock options. This amount is expected to be recognized over a
weighted-average period of 0.6 years. To the extent the actual forfeiture rate is different from what we have estimated, stock-based
compensation related to these awards will be different from our expectations. The difference between the stock options exercisable
at December 31, 2019 and the stock options exercisable and expected to vest relates to management’s estimate of options expected
to vest in the future.
The following table summarizes the
activities for REGO’s unvested options for the years ended December 31, 2019 and 2018:
The following table summarizes the
activities for the REGO’s warrants for the years ended December 31, 2019 and 2018:
During the years ended December
31, 2019 and 2018, the weighted average fair value of warrants granted during the year was $0.09 and $0.17.
On September 11, 2018, the Company’s
subsidiaries below each issued options to purchase 100,000 shares of the specific subsidiary’s common stock to a consultant. The
options for ZBS, ZCS and ZPS were all valued at $0, fair value, using the Black-Scholes options pricing model to calculate the
grant-date fair value of the options. The assumptions related to the use of the Black-Scholes option pricing model
for the options, during the three months ended September 30, 2018 for the subsidiaries are as follows: no dividend yield, expected
volatility of 16.5% based on the industry sector index, risk free interest rate of 2.76% and expected term of 2.0 years. ZCS also
issued options, on December 19, 2018, to purchase 1,300,000 shares of ZCS’ common stock to the two board members of REGO
and the chief financial officer of REGO. In addition, on December 19, 2018, ZCS issued options to purchase 500,000 shares of ZCS’
common stock to a consultant and 300,000 shares to a more than 5% owner of REGO for consulting services. The assumptions related
to the use of the Black-Scholes option pricing model for these options are as follows: no dividend yield, expected volatility of
18.4% based on the industry sector index, risk free interest rate of 2.62% and expected term of 5.0 years. All of these options
were also valued at $0, fair market value.
The following table summarizes
the activities for ZS’s stock options for the years ended December 31, 2019 and 2018:
For the years ended December 31, 2019
and 2018, ZS expensed $28,051 and $1,113,851 relative to the fair value of stock options granted.
As of December 31, 2019, there was
$0 of unrecognized compensation cost related to outstanding stock options.
The following table summarizes the
activities for ZS’s warrants for the years ended December 31, 2019 and 2018:
The following table summarizes the
activities for ZBS’s stock options for the years ended December 31, 2019 and 2018:
For the years ended December 31, 2019
and 2018, ZBS expensed $0 with respect to options.
The following table summarizes the
activities for ZCS’s stock options for the years ended December 31, 2019 and 2018:
For the years ended December 31, 2019
and 2018, ZCS expensed $0 with respect to options.
The following table summarizes the
activities for ZPS’s stock options for the years ended December 31, 2019 and 2018:
For the years ended December 31, 2019
and 2018, ZPS expensed $0 with respect to options.
During the year ended December 31, 2018,
Zoom Solutions, Inc. and ZPS, LLC received $243,250 for convertible notes payable. The notes were non-interest bearing. As
of September 30, 2018, ZS had converted all of the $243,250 of the convertible notes into 23,929 shares of ZS common stock in accordance
with the individual convertible note agreements.
In addition, during 2018, ZS, ZBS, ZCS and ZPS issued options
to purchase 100,000 shares of each of the companies to a consultant, which were valued at a total $21,938 (See Note 15).
Losses incurred by the noncontrolling interests
for the years ended December 31, 2019 and 2018 were $7,229 and $270,671.
For the years ended December 31, 2019
and 2018, total rent expense under leases amounted to $23,124 and $81,535. At December 31, 2019, the Company was not
obligated under any non-cancelable operating leases.
The Company entered into an agreement
in 2019 for the preparation of all of the corporate income taxes with a company owned by the Chief Financial Officer and expensed
$10,000 in accordance with the agreement.
The Company has entered into a
consulting agreement with a company owned by a previously more than 5% beneficial owner, at a cost of $15,000 per month, plus
expenses. As of December 31, 2019 and 2018, the Company owed the consulting company $158,220 and $113,920 and expensed
$180,000 and $180,000 to the consulting company. The amounts owed have been included in accounts payable and accrued
expenses – related parties.
The Company has entered into a
consulting agreement with the son of the principal of a company owned by a previously more than 5% beneficial owner, at a
cost of $5,000 per month, plus expenses. As of December 31, 2019 and 2018, the Company owed the consulting company
$32,000 and $20,000. For the years ended December 31, 2019 and 2018, the Company has expensed $60,000 and $60,000 to this
consultant.
During the year ended December 31,
2019 and 2018, the Company received revenue of $34,485 and $46,755 from a technology company for the outsourcing of the Company’s
engineers for development.