8 unchanged sentences
Intangible assets
−Removed: Right of Use Asset
+Added: Right of use asset-facility
Deferred compensation, long term portion
3 unchanged sentences
Accrued expenses & other current liabilities
−Removed: Advances from officers
Lease liability-current portion
−Removed: Notes Payable to officers
Total Current Liabilities
−Removed: Lease Liability
+Added: Lease Liability-Long Term Portion
Commitments and Contingencies
1 unchanged sentence
Stockholders’ Equity
−Removed: Common Stock par value $ 0.0001 , 50,000,000 shares authorized, 10,535,002 and 3,247,840 shares issued and outstanding at June 30, 2021 and December 31, 2020 , respectively.
Preferred Stock par value $ 0.0001 , 10,000,000 authorized, none issued and outstanding.
+Added: Common Stock par value $ 0.0001 , 50,000,000 shares authorized, 10,650,002 shares and 10,535,002 issued and outstanding at September 30, 2021 and June 30, 2021, respectively.
Additional Paid In Capital
2 unchanged sentences
Total Liabilities and Stockholders’ Equity
−Removed: accompanying notes are an integral part of these financials
−Removed: and Subsidiary
−Removed: Consolidated Statements of Operations
−Removed: the Three Months ended June 30, 2021 and
−Removed: Operating Expenses
−Removed: Other Income (Expenses)
−Removed: Sub-lease and other income
−Removed: Change in value of liability
−Removed: Interest Expense
−Removed: Total Other Expenses
−Removed: Loss before provision for Income Taxes
−Removed: Provision for income tax
−Removed: $ ( 202,740 )
−Removed: Basic and Diluted Loss Per Share
−Removed: Weighted average common shares outstanding - basic and diluted
−Removed: accompanying notes are an integral part of these financials
+Added: The accompanying notes are an integral part of
+Added: these financials
and Subsidiary
Consolidated Statements of Operations
−Removed: the Six Months ended June 30, 2021 and
+Added: For the Three Months Ended September 30, 2021
Operating Expenses
−Removed: Other Income (Expenses)
Sub-lease and other income
−Removed: Change in value of liability
−Removed: Interest Expense
−Removed: Total Other Expenses
+Added: Interest income
+Added: Total Other Income
Loss Before Provision for Income Taxes
3 unchanged sentences
Weighted average common shares outstanding - basic and diluted
−Removed: accompanying notes are an integral part of these financials
+Added: The accompanying notes are an integral part of
+Added: these financials
and Subsidiary
−Removed: Consolidated Statement of Stockholders’ Equity
−Removed: the Six Months Ended June 30, 2021
+Added: Consolidated Statement of Stockholders’
+Added: For the Three Months Ended September 30, 2021
Stockholders’
−Removed: Balance, December 31, 2020
−Removed: Recapitalization
−Removed: Issuance of shares of common stock for Cash (net of $ 1,059,505 in offering costs)
−Removed: Shares Issued to Placement Agent
−Removed: Shares Issued Upon Conversion of SAFE Notes
−Removed: Shares Issued to Advisors
Balance, June 30, 2021
+Added: Issuance of shares of common stock for cash (net of $ 23,070 in offering costs)
+Added: Stock based compensation
+Added: Other offering costs
+Added: Balance, September 30, 2021
$ ( 834,572 )
−Removed: accompanying notes are an integral part of these financials
+Added: The accompanying notes are an integral part of
+Added: these financials
and Subsidiary
Consolidated Statements of Cash Flows
−Removed: the six months ended June 30, 2021 and
+Added: For the Three Months Ended September 30, 2021
Operating activities
−Removed: $ ( 217,203 )
−Removed: Adjustments to reconcile net loss to net cash used in operating activities:
−Removed: Stock-based compensation
−Removed: Change in value of liability
+Added: Adjustments to reconcile net loss to net cash
+Added: used in operating activities:
+Added: Amortization of deferred compensation
+Added: Partial refund of facility lease deposit
+Added: Stock based compensation expense
Change in prepaids & other current assets
−Removed: Change in deposits
Change in accounts payable
Change in accrued expenses
−Removed: Net cash used in operating activities
+Added: Net cash used in operating
Investing activities
+Added: Purchase of equipment
Payments for Leasehold Improvements
−Removed: Purchase of domain name
−Removed: Net cash used in investing activities
+Added: Net cash used in investing
Financing activities
−Removed: Proceeds from sales of shares to advisors
−Removed: Cash from acquisition
−Removed: Proceeds from issue of SAFE agreements
−Removed: Proceeds from Private Placement, net of offering costs
−Removed: Proceeds from shareholder loans
−Removed: Repayment of shareholder loans and advances
−Removed: Net cash provided by Financing activities
+Added: Proceeds from Private Placement, net of offering
+Added: of other offering costs
+Added: Net cash provided by Financing
Net change in cash
−Removed: Cash, beginning of period
+Added: Cash, beginning of
Cash, end of period
Supplemental Disclosures
−Removed: Conversion of SAFE agreements into equity
−Removed: accompanying notes are an integral part of these financials
−Removed: NOTE 1 – THE COMPANY
−Removed: (“Aeluma” or the “Company”),
−Removed: is a Delaware C Corporation, incorporated on February 28 th , 2019.
−Removed: The Company filed the articles of incorporation of a General
−Removed: Stock Corporation with the secretary of state under the laws of the State of Delaware.
−Removed: Aeluma is headquartered in Santa Barbara, California.
−Removed: The Company is engaged in the research and development of infrared (IR) optical sensors to disrupt the market for IR sensors, and using
−Removed: its proprietary technology aims to produce a much higher performance alternative to today’s low-cost sensors at much lower prices
−Removed: than would otherwise be possible.
+Added: Notes to Consolidated Financial Statements as
+Added: of September 30, 2021 and 2020
+Added: 1 – THE COMPANY
+Added: headquartered in Goleta, California.
+Added: The Company is engaged in the research and development of infrared (IR) optical sensors to disrupt
+Added: the market for IR sensors, and using its proprietary technology aims to produce a much higher performance alternative to today’s
+Added: low-cost sensors at much lower prices than would otherwise be possible.
The focus of the Company will be the image sensor market.
−Removed: Initial efforts hope to penetrate the 3D imaging
−Removed: and sensing (mobile & consumer, defense & aerospace, industrial, medical, auto) and lidar (robotic vehicles, ADAS vehicles, topography,
−Removed: wind, industrial) markets.
−Removed: We were originally incorporated as Parc Investments,
+Added: efforts hope to penetrate the 3D imaging and sensing (mobile & consumer, defense & aerospace, industrial, medical, auto) and lidar
+Added: (robotic vehicles, ADAS vehicles, topography, wind, industrial) markets.
+Added: originally incorporated as Parc Investments, Inc.
in the State of Delaware on August 21, 2020.
−Removed: Prior to the Merger (as defined below), we were a “shell company” (as defined
−Removed: in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)).
−Removed: On June 22, 2021, our board of directors and all
−Removed: of our pre-Merger stockholders approved a restated certificate of incorporation, which was effective upon its filing with the Secretary
−Removed: of State of the State of Delaware on June 22, 2021 and through which we changed our name to “Aeluma, Inc.” On June 22, 2021,
−Removed: our board of directors also adopted restated bylaws.
−Removed: On June 22, 2021, Biond Photonics, Inc., a privately
−Removed: held California corporation (“Biond Photonics”) merged with and into our wholly-owned subsidiary, Aeluma Operating Co., a
−Removed: corporation formed in the State of Delaware on June 22, 2021 (“Acquisition Sub”).
−Removed: Pursuant to this transaction (the “Merger”),
−Removed: Acquisition Sub was the surviving corporation and remained our wholly owned subsidiary, and all of the outstanding stock of Biond Photonics
−Removed: was converted into shares of our common stock.
−Removed: As a result of the Merger, we acquired the business
−Removed: of Biond Photonics and will continue the existing business operations of Biond Photonics as a public reporting company under the name
+Added: Prior to the Merger (as defined below),
+Added: we were a “shell company” (as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the “Exchange
+Added: 22, 2021, our board of directors and all of our pre-Merger stockholders approved a restated certificate of incorporation, which was effective
+Added: upon its filing with the Secretary of State of the State of Delaware on June 22, 2021 and through which we changed our name to “Aeluma,
+Added: Inc.” On June 22, 2021, our board of directors also adopted restated bylaws.
+Added: 22, 2021, Biond Photonics, Inc., a privately held California corporation (“Biond Photonics”) merged with and into our wholly-owned
+Added: subsidiary, Aeluma Operating Co., a corporation formed in the State of Delaware on June 22, 2021 (“Acquisition Sub”).
+Added: to this transaction (the “Merger”), Acquisition Sub was the surviving corporation and remained our wholly owned subsidiary,
+Added: and all of the outstanding stock of Biond Photonics was converted into shares of our common stock.
+Added: of the Merger, we acquired the business of Biond Photonics and continued the existing business operations of Biond Photonics as a public
+Added: reporting company under the name Aeluma, Inc.
In conjunction with the merger transaction, the company changed its year end to June 30.
+Added: Biond Photonics was incorporated in February 2019.
Merger Agreement
27 unchanged sentences
of the Internal Revenue Code of 1986, as amended.
−Removed: NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
−Removed: Basis of Presentation
−Removed: accompanying financial statements have been prepared on the accrual basis of accounting in accordance with generally accepted accounting
−Removed: principles in the United States of America (“U.S.
−Removed: The financial statements reflect all adjustments, which in the opinion
−Removed: of management, are necessary to present fairly the financial position at June 30, 2021, and 2020 and the results of operations and cash
−Removed: flows of the Company for the six months periods ended June 30, 2021 and 2020.
−Removed: Please also refer to
−Removed: the financial statements of Biond Photonics Inc for the year ended December 31, 2020 included in Form 8-K filed with the SEC on June 28,
−Removed: The summary of significant accounting policies
−Removed: presented below is designed to assist in understanding the Company’s financial statements.
−Removed: Such financial statements and accompanying
−Removed: notes are the representations of the Company’s management, who is responsible for their integrity and objectivity.
−Removed: Going Concern
−Removed: The Company incurred a net loss of $ 217,203 for
−Removed: the six months ended June 30, 2021.
−Removed: In addition, the Company is in the research and development stage and has not generated revenue to
−Removed: In order to support its operations, the Company will require additional infusions of cash from the sale of equity instruments or
−Removed: the issuance of debt instruments, or the commencement of profitable revenue generating activities.
−Removed: If adequate funds are not available
−Removed: or are not available on acceptable terms, the Company’s ability to fund its operations, develop or enhance its sensors in the future
−Removed: or respond to competitive pressures would be significantly limited.
−Removed: Such limitations could require the Company to curtail, suspend or
−Removed: discontinue parts of its business plan.
−Removed: These conditions may raise doubt about the Company’s
−Removed: ability to continue as a going concern.
−Removed: The accompanying financial statements have been prepared in conformity with accounting principles
−Removed: generally accepted in the United States of America, which contemplate continuation of the Company as a going concern.
+Added: of Fiscal Year
+Added: 30, 2021, we changed our fiscal year from the period beginning on January 1 and ending on December 31 to the period beginning on July
+Added: 1 and ending on June 30 of each year, effective immediately.
+Added: NOTE 2 – SUMMARY
+Added: OF SIGNIFICANT ACCOUNTING POLICIES
+Added: of Presentation
+Added: The accompanying unaudited interim consolidated financial statements
+Added: have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for
+Added: interim financial information and the instructions to Article 8 of Regulation S-X.
+Added: Accordingly, the financial statements do not include
+Added: all of the information and notes required by GAAP for complete financial statements.
+Added: The consolidated financial statements as of September
+Added: 30, 2021, and 2020, are unaudited;
+Added: however, in the opinion of management such interim condensed consolidated financial statements reflect
+Added: all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented.
+Added: The accompanying financial information should be read in conjunction with the financial statements and the notes thereto in the Company’s
+Added: most recent Transition Report on Form 10-KT, as filed with the Securities and Exchange Commission (the “SEC”) on September
+Added: The results of operations for the period presented are not necessarily indicative of the results that might be expected for
+Added: future interim periods or for the full year.
+Added: of significant accounting policies presented below is designed to assist in understanding the Company’s financial statements.
+Added: financial statements and accompanying notes are the representations of the Company’s management, who is responsible for their integrity
+Added: and objectivity.
+Added: incurred a net loss of $ 603,650 for the three months ended September 30, 2021.
+Added: In addition, the Company is in the research and development
+Added: stage and has not generated revenue to date.
+Added: In order to support its operations, the Company will require additional infusions of cash
+Added: from the sale of equity instruments or the issuance of debt instruments, or the commencement of profitable revenue generating activities.
+Added: If adequate funds are not available or are not available on acceptable terms, the Company’s ability to fund its operations, develop
+Added: or enhance its sensors in the future or respond to competitive pressures would be significantly limited.
+Added: Such limitations could require
+Added: the Company to curtail, suspend or discontinue parts of its business plan.
+Added: These conditions
+Added: may raise doubt about the Company’s ability to continue as a going concern.
+Added: The accompanying financial statements have been prepared
+Added: in conformity with accounting principles generally accepted in the United States of America, which contemplate continuation of the Company
+Added: as a going concern.
+Added: The financial statements do not include any adjustments relating to the recoverability and classification of recorded
+Added: asset amounts or the amounts and classification of liabilities that could result from the outcome of this uncertainty.
The financial statements
−Removed: do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification
−Removed: of liabilities that could result from the outcome of this uncertainty.
−Removed: The financial statements do not include any adjustments that might
−Removed: be necessary should the Company be unable to continue as a going concern.
−Removed: Basic Net Loss Per Share
−Removed: Basic loss per share is computed by dividing net
−Removed: loss available to common shareholders by the weighted average number of common shares outstanding during the period.
−Removed: The number of shares
−Removed: prior to the merger have been restated to consider the conversion into the share of the legal acquirer.
−Removed: Use of Estimates and Assumptions
−Removed: The preparation of financial statements in conformity
−Removed: generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts
−Removed: of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting
−Removed: The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes
−Removed: to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets
−Removed: and liabilities.
−Removed: The actual results experienced by the Company may differ materially and adversely from the Company’s estimates.
−Removed: To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
−Removed: Fair Value of Financial Instruments
−Removed: As defined in Financial Accounting Standards Board
−Removed: (“FASB”) ASC Topic No.
−Removed: 820, “Fair Value Measurements and Disclosures” (“ASC 820”), fair values is
−Removed: the price that would be received to sell an asset or paid to transfer the liability in an orderly transaction between market participants
−Removed: at the measurement date.
+Added: do not include any adjustments that might be necessary should the Company be unable to continue as a going concern.
+Added: Net Loss Per Share
+Added: per share is computed by dividing net loss available to common shareholders by the weighted average number of common shares outstanding
+Added: during the period.
+Added: The number of shares prior to the merger have been restated to consider the conversion into the share of the legal
+Added: No shares were issued until October 2020.
+Added: Estimates and Assumptions
+Added: The preparation
+Added: of financial statements in conformity with U.S.
+Added: generally accepted accounting principles requires management to make estimates and assumptions
+Added: that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues
+Added: and expenses during the reporting period.
+Added: The Company bases its estimates and assumptions on current facts, historical experience and
+Added: various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments
+Added: about the carrying values of assets and liabilities.
+Added: The actual results experienced by the Company may differ materially and adversely
+Added: from the Company’s estimates.
+Added: To the extent there are material differences between the estimates and the actual results, future
+Added: results of operations will be affected.
+Added: Value of Financial Instruments
+Added: in Financial Accounting Standards Board (“FASB”) ASC Topic No.
+Added: 820, “Fair Value Measurements and Disclosures”
+Added: (“ASC 820”), fair values is the price that would be received to sell an asset or paid to transfer the liability in an orderly
+Added: transaction between market participants at the measurement date.
In determining fair value, the Company uses the market or income approach.
−Removed: Based on this approach, the Company
−Removed: utilizes certain assumptions about the risk inherent in the inputs to the valuation technique.
−Removed: These inputs can be readily observable,
−Removed: market-corroborated or generally unobservable inputs.
−Removed: The Company utilizes valuation techniques that maximize the use of observable inputs
−Removed: and minimize the use of unobservable inputs.
−Removed: Based on the observability of the inputs used in the valuation techniques, the Company is
−Removed: required to provide the following information according to the fair value hierarchy.
−Removed: The fair value hierarchy ranks the quality and the
−Removed: reliability of the information used to determine fair values.
−Removed: As a basis for considering these assumptions, ASC 820 defines a three-tier
−Removed: value hierarchy that prioritizes the inputs used in the valuation methodologies in measuring fair value.
−Removed: Level 1 – Unadjusted
−Removed: quoted prices in active, accessible market for identical assets or liabilities
−Removed: Level 2 – Other inputs
−Removed: that are directly or indirectly observable in the marketplace
−Removed: Level 3 – Unobservable
−Removed: inputs which are supported by little or no market activity
−Removed: The fair value hierarchy also requires an entity
−Removed: to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
−Removed: The carrying values of the Company’s cash,
−Removed: accounts payable, accrued expenses and advances from officers approximate their fair value due to the relatively short maturity of these
−Removed: The carrying amounts reported for debt obligations approximate fair value due to the effective interest rate of these obligations
−Removed: reflecting the Company’s current borrowing rate.
−Removed: Concentration of Risk
−Removed: The Company maintains its cash in bank deposit
−Removed: accounts which, at times, may exceed federally insured limits.
+Added: Based on this approach, the Company utilizes certain assumptions about the risk inherent in the inputs to the valuation technique.
+Added: inputs can be readily observable, market-corroborated or generally unobservable inputs.
+Added: The Company utilizes valuation techniques that
+Added: maximize the use of observable inputs and minimize the use of unobservable inputs.
+Added: Based on the observability of the inputs used in the
+Added: valuation techniques, the Company is required to provide the following information according to the fair value hierarchy.
+Added: The fair value
+Added: hierarchy ranks the quality and the reliability of the information used to determine fair values.
+Added: As a basis for considering these assumptions,
+Added: ASC 820 defines a three-tier value hierarchy that prioritizes the inputs used in the valuation methodologies in measuring fair value.
+Added: 1 – Unadjusted quoted prices in active, accessible market for identical assets or liabilities
+Added: 2 – Other inputs that are directly or indirectly observable in the marketplace
+Added: 3 – Unobservable inputs which are supported by little or no market activity
+Added: value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
+Added: values of the Company’s cash, accounts payable, accrued expenses and advances from officers approximate their fair value due to
+Added: the relatively short maturity of these items.
+Added: The carrying amounts reported for debt obligations approximate fair value due to the effective
+Added: interest rate of these obligations reflecting the Company’s current borrowing rate.
+Added: Concentration
+Added: maintains its cash in bank deposit accounts which, at times, may exceed federally insured limits.
+Added: The Company has not experienced any
+Added: losses in such accounts.
+Added: and Equipment
+Added: equipment and leasehold improvements are reported at historical cost, net of accumulated depreciation and amortization.
+Added: Depreciation is
+Added: computed using the straight-line method over the estimated useful lives of the assets.
+Added: Repairs and maintenance to these assets are charged
+Added: to expense as incurred;
+Added: major improvements enhancing the function and/or the asset’s useful life are capitalized.
+Added: When items are
+Added: sold or retired, the related cost and accumulated depreciation are removed from the accounts and any gains or losses arising from such
+Added: transactions are recognized.
+Added: As of September
+Added: 30, 2021, the Company has capitalized equipment assets which will be used for the development and production of their sensors.
+Added: are not currently in use and will continue to receive capitalized improvements until ready to use.
+Added: Once commissioned and properly setup,
+Added: the property and equipment will be depreciated using the straight-line method over their estimated useful life.
+Added: and Cash Equivalents
+Added: considers cash in banks, deposits in transit, and highly liquid debt instruments purchased with original maturities of three months or
+Added: less to be cash and cash equivalents.
+Added: The Company maintains its cash in bank deposit accounts which, at times, may exceed federally insured
The Company has not experienced any losses in such accounts.
−Removed: Property and Equipment
−Removed: Property, equipment and leasehold improvements
−Removed: are reported at historical cost, net of accumulated depreciation and amortization.
−Removed: Depreciation is computed using the straight-line method
−Removed: over the estimated useful lives of the assets.
−Removed: Repairs and maintenance to these assets are charged to expense as incurred;
−Removed: major improvements
−Removed: enhancing the function and/or the asset’s useful life are capitalized.
−Removed: When items are sold or retired, the related cost and accumulated
−Removed: depreciation are removed from the accounts and any gains or losses arising from such transactions are recognized.
−Removed: As of June 30, 2020, the Company has one capitalized
−Removed: equipment asset which will be used for the development and production of their sensors.
−Removed: The asset is not currently in use and will continue
−Removed: to receive capitalized improvements until it is ready to use.
−Removed: Once commissioned and properly setup, the property and equipment will be
−Removed: depreciated using the straight-line method over their estimated useful life.
−Removed: Cash and Cash Equivalents
−Removed: The Company considers cash in banks, deposits
−Removed: in transit, and highly liquid debt instruments purchased with original maturities of three months or less to be cash and cash equivalents.
−Removed: The Company maintains its cash in bank deposit accounts which, at times, may exceed federally insured limits.
−Removed: The Company has not experienced
−Removed: any losses in such accounts.
−Removed: The Company’s accounts are insured by the FDIC but at times may exceed federally insured limits.
−Removed: The Company is expected to have net operating
−Removed: loss carryforwards that it can use to offset a certain amount of taxable income in the future.
−Removed: The Company is currently analyzing the
−Removed: amount of loss carryforwards that will be available to reduce future taxable income.
−Removed: The resulting deferred tax assets will be offset
−Removed: by a valuation allowance due to the uncertainty of its realization.
−Removed: The primary difference between income tax expense attributable to
−Removed: continuing operations and the amount of income tax expense that would result from applying domestic federal statutory rates to income
−Removed: before income taxes relates to the recognition of a valuation allowance for deferred income tax assets.
−Removed: The Company has adopted FASB ASC 740-10, “ Income
−Removed: Taxes” which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements
−Removed: and prescribes a recognition threshold of more likely than not as a measurement process for financial statement recognition and measurement
−Removed: of a tax position taken or expected to be taken in a tax return.
−Removed: In making this assessment, a Company must determine whether it is more
−Removed: likely than not that a tax position will be sustained upon examination, based solely on the technical merits of the position and must
−Removed: assume that the tax position will be examined by taxing authorities.
−Removed: The Company’s policy is to include interest and penalties related
−Removed: to unrecognized tax benefits in income tax expense.
−Removed: Interest and penalties totaled $ 0 for periods presented.
−Removed: The Company’s net operating
−Removed: loss carryforwards are subject to IRS examination until they are fully utilized, and such tax years are closed.
−Removed: The Company will file tax returns in the U.S.
+Added: The Company’s accounts are insured by the FDIC but at times
+Added: may exceed federally insured limits.
+Added: is expected to have net operating loss carryforwards that it can use to offset a certain amount of taxable income in the future.
+Added: is currently analyzing the amount of loss carryforwards that will be available to reduce future taxable income.
+Added: The resulting deferred
+Added: tax assets will be offset by a valuation allowance due to the uncertainty of its realization.
+Added: The primary difference between income tax
+Added: expense attributable to continuing operations and the amount of income tax expense that would result from applying domestic federal statutory
+Added: rates to income before income taxes relates to the recognition of a valuation allowance for deferred income tax assets.
+Added: has adopted FASB ASC 740-10, “ Income Taxes” which clarifies the accounting for uncertainty in income taxes recognized
+Added: in an enterprise’s financial statements and prescribes a recognition threshold of more likely than not as a measurement process
+Added: for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.
+Added: In making this assessment,
+Added: a Company must determine whether it is more likely than not that a tax position will be sustained upon examination, based solely on the
+Added: technical merits of the position and must assume that the tax position will be examined by taxing authorities.
+Added: The Company’s policy
+Added: is to include interest and penalties related to unrecognized tax benefits in income tax expense.
+Added: Interest and penalties totaled $ 0 for
+Added: periods presented.
+Added: The Company’s net operating loss carryforwards are subject to IRS examination until they are fully utilized,
+Added: and such tax years are closed.
+Added: Company will file tax returns in the U.S.
federal jurisdiction and the state of California.
−Removed: The Company’s federal and state return form are subject to review by the taxing
−Removed: The Company is not currently under examination by any taxing authority, nor has it been notified of an impending examination.
−Removed: Recent Accounting Pronouncements
−Removed: February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes existing guidance on accounting for leases in “Leases
+Added: The Company’s federal and state return
+Added: form are subject to review by the taxing authorities.
+Added: The Company is not currently under examination by any taxing authority, nor has
+Added: it been notified of an impending examination.
+Added: Stock-Based Compensation
+Added: The Company accounts for stock-based
+Added: compensation arrangements in accordance with guidance issued by the FASB, which requires the measurement and recognition of compensation
+Added: expense for all share-based payment awards made to employees, consultants, and directors based on estimated fair values.
+Added: The Company estimates the
+Added: fair value of stock-based compensation awards on the date of grant using an option-pricing model.
+Added: The value of the portion of the award
+Added: that is ultimately expected to vest is recognized as an expense over the requisite service periods in the Company’s statements of
+Added: The Company estimates the fair value of stock-based compensation awards using the Black-Scholes model.
+Added: This model requires
+Added: the Company to estimate the expected volatility and value of its common stock and the expected term of the stock options, all of which
+Added: are highly complex and subjective variables.
+Added: For employees and directors, the expected life was calculated based on the simplified method
+Added: as described by the SEC Staff Accounting Bulletin No.
+Added: 110, Share-Based Payment.
+Added: For other service providers, the expected life
+Added: was calculated using the contractual term of the award.
+Added: The Company's estimate of expected volatility was based on the volatility of peers.
+Added: The Company has selected a risk-free rate based on the implied yield available on U.S.
+Added: Treasury securities with a maturity equivalent
+Added: to the expected term of the options.
+Added: We account for forfeitures upon occurrence.
+Added: Accounting Pronouncements
+Added: 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which supersedes existing guidance on accounting for leases in “Leases
(Topic 840)” and generally requires all leases to be recognized in the balance sheet.
−Removed: The Company entered into
−Removed: a lease agreement during the six months ended June 30, 2021.
−Removed: April 2016, the FASB issued ASU 2016-10, Revenue from Contracts with Customers (Topic 606), which amends certain aspects of the Board ’s
+Added: The Company entered into a lease agreement
+Added: during the six months ended June 30, 2021.
+Added: The Company adopted ASU 2016-02 on January 1, 2021.
+Added: 2016, the FASB issued ASU 2016-10, Revenue from Contracts with Customers (Topic 606), which amends certain aspects of the Board’s
new revenue standard, ASU 2014-09, Revenue from Contracts with Customers.
The Company does not currently generate revenue.
−Removed: NOTE 3 – ADVANCES FROM OFFICERS
−Removed: During the year ended December 31, 2020, in an
−Removed: effort to carry the Company forward with limited cash flow, two officers provided advances to pay for miscellaneous Company expenses.
−Removed: The amounts recorded for December 31, 2020 were $ 16,616 and were repaid in 2021.
−Removed: NOTE 4 – NOTES PAYABLE
−Removed: The Company entered into two $ 60,000 promissory
−Removed: notes on October 27, 2020 from Jonathan Klamkin, Cofounder, Director and CEO;
−Removed: and Lee McCarthy, Cofounder, Director, interim CFO and COO.
−Removed: The notes bear simple interest at an annual rate of 5 % and mature December 31, 2021 .
−Removed: As of December 31, 2020, the notes have incurred
−Removed: $ 1,000 in interest.
−Removed: The purpose of the notes was to provide working capital for the business to bridge the Company through the upcoming
−Removed: These were repaid upon the financing in June, 2021.
−Removed: NOTE 5 – SAFE Agreements
−Removed: February, 2021, the Company issued Simple Agreement For Equity (SAFE) agreements to certain shareholders of the Company in exchange for
−Removed: $ 210,000 in cash.
−Removed: The SAFE agreements were converted to common stock on June 22, 2021 for 129,154 shares.
−Removed: The value of the SAFE instruments
−Removed: increased in value by$ 48,308 upon conversion on June 22, 2021.
−Removed: Such increase in value was reported in the
−Removed: statements of operations .
−Removed: NOTE 6 – STOCKHOLDERS EQUITY
−Removed: Authorized Shares
−Removed: Company’s Articles of Incorporation authorize the issuance of two classes of shares of stock.
−Removed: The total number of shares which this
−Removed: corporation is authorized to issue is 50,000,000 shares of $.0001 par value common stock and 10,000,000 of $.0001 par value preferred
−Removed: No preferred shares were issued at June 30, 2021.
−Removed: Common Stock Offering
−Removed: following the Effective Time of the Merger, we sold 3,482,500 shares of our common stock pursuant to an initial closing of a private placement
−Removed: offering at a purchase price of $ 2.00 per share (the “Offering Price”).
−Removed: We held a second closing on June 28, 2021 for an additional
−Removed: 402,500 shares of our common.
−Removed: Accordingly, we sold a total of 3,885,000 shares
−Removed: of our common stock through June 30, 2021 .
−Removed: The private placement offering
−Removed: is referred to herein as the “Offering.”
−Removed: aggregate gross proceeds from the Offering were $ 7,770,000 (before deducting
−Removed: placement agent fees and expenses of the Offering of $ 1,059,505 ) .
−Removed: The Offering was exempt from registration under
−Removed: Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated by the SEC thereunder.
−Removed: The common stock
−Removed: in the Offering was sold to “accredited investors,” as defined in Regulation D, and was conducted on a “reasonable
−Removed: best efforts” basis.
−Removed: In connection with the Offering and subject to
−Removed: the closing of the Offering, we agreed to pay the placement agent, GP Nurmenkari Inc.
−Removed: (the “Placement Agent”), a U.S.
−Removed: broker-dealer, a cash placement fee of 10% of the gross proceeds raised from investors in the Offering (or 3% of the first $800,000 of
−Removed: gross proceeds raised from pre-Merger Biond Photonics shareholders and their friends and family) and to issue to it 50,000 shares of our
−Removed: common stock and warrants to purchase a number of shares of our common stock equal to 10% of the number of shares of common stock sold
−Removed: in the Offering (other than the first $800,000 of common stock sold to pre-Merger Biond Photonics shareholders and their friends and family,
−Removed: for which the placement agent will not receive any warrants), with a term of five years and an exercise price of $2.00 per share (the
−Removed: “Placement Agent Warrants”).
−Removed: We also agreed to pay certain expenses of the Placement Agent in connection with the Offering.
−Removed: a result of the foregoing, we paid the Placement Agent an aggregate commission of $ 725,900 and
−Removed: issued to it 50,000 shares of our common stock and Placement Agent Warrants to purchase 348,500 shares of our common stock in connection
−Removed: with the Offering.
−Removed: We have also reimbursed the Placement Agent for approximately $ 35,000 of expenses incurred in connection with the Offering.
−Removed: A note payable to an officer of Parc Investments,
−Removed: in the amount of $ 50,000 was repaid directly from the proceeds from the Offering.
−Removed: Issued and Vested Shares to Officers
−Removed: On October 27 th , 2020, the Company
−Removed: issued 1,623,920 shares (as adjusted) of common stock to Director and CEO Jonathan Klamkin and 1,623,920 shares (as adjusted) of common
−Removed: stock to Director, interim CFO and COO Lee McCarthy for an aggregate sum of $10,000 each.
−Removed: The stock purchase agreement contains a repurchase
−Removed: option whereby unvested shares may be repurchased by the Company, at the Company’s option, within 90 days after employee termination.
−Removed: 324,784 shares (as adjusted) vested on October 27 th , 2020 and the remaining 1,299,136 shares (as adjusted) vest in equal amounts,
−Removed: monthly over the subsequent 4 years.
−Removed: NOTE 7 – STOCK-BASED COMPENSATION
−Removed: During the six months ended June 30, 2021, the
−Removed: Company sold 723,008 shares of common stock to certain
−Removed: individuals in exchange for management advisory services , for prices price
−Removed: ranging from $.
+Added: 3 – STOCKHOLDERS EQUITY
+Added: The Company’s
+Added: Articles of Incorporation authorize the issuance of two classes of shares of stock.
+Added: The total number of shares which this corporation
+Added: is authorized to issue is 50,000,000 shares of $ 0.0001 par value common stock and 10,000,000 of $ 0.0001 par
+Added: value preferred stock.
+Added: No preferred shares were issued at September 30, 2021.
+Added: Stock Offering
+Added: following the Effective Time of the Merger, we sold 3,482,500 shares of our common stock pursuant to an initial closing of a
+Added: private placement offering (the “Offering”) at a purchase price of $ 2.00 per share (the “Offering Price”).
+Added: We held a second and third closing on June 28 and July 1 2021, for an additional 402,500 and 115,000 , respectively, of shares
+Added: of common stock.
+Added: Accordingly, we sold a total of 4,000,000 shares of our common stock through September 30, 2021.
+Added: placement offering is referred to herein as the “Offering.”
+Added: The aggregate
+Added: gross proceeds from the Offering during the three months ended September 30, 2021were $ 230,000 (before deducting placement agent
+Added: fees and expenses of the Offering of $ 23,070 ).
+Added: We also paid additional offering costs totaling $ 45,000 during the three month period ended
+Added: September 30, 2021.
+Added: was exempt from registration under Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated by the
+Added: SEC thereunder.
+Added: The common stock in the Offering was sold to “accredited investors,” as defined in Regulation D, and
+Added: was conducted on a “reasonable best efforts” basis.
+Added: and Vested Shares to Officers
+Added: 27 th , 2020, the Company issued 1,623,920 shares of common stock to Director and CEO Jonathan Klamkin and 1,623,920 shares
+Added: of common stock to Director, interim CFO and COO, Lee McCarthy for an aggregate sum of $10,000 each.
+Added: The stock purchase agreement contains
+Added: a repurchase option whereby unvested shares may be repurchased by the Company, at the Company’s option, within 90 days after employee
+Added: 324,784 shares vested on October 27 th , 2020 and the remaining 1,299,136 shares vest in equal amounts, monthly
+Added: over the subsequent 4 years.
+Added: At September 30, 2021, each of these officers had 622,503 vested shares, and 1,001,417 unvested
+Added: Registration Rights Agreement
+Added: The Company entered into a registration rights
+Added: agreement that provides for certain liquidated damages upon the occurrence of a “Registration Event,” which is defined as
+Added: the occurrence of any of the following events:
+Added: (a) the Company fails to file with the Commission the Registration Statement on or before
+Added: the Registration Filing Date;
+Added: (b) the Registration Statement is not declared effective by the Commission on or before the Registration
+Added: Effectiveness Date;
+Added: (c) after the SEC Effective Date, the Registration Statement ceases for any reason to remain effective or the Holders
+Added: of Registrable Securities covered thereby are otherwise not permitted to utilize the prospectus therein to resell the Registrable Securities
+Added: covered thereby, except for Blackout Periods permitted herein;
+Added: or (d) following the listing or inclusion for quotation on an Approved
+Added: Market, the Registrable Securities, if issued and outstanding, are not listed or included for quotation on an Approved Market, or trading
+Added: of the Common Stock is suspended or halted on the Approved Market, which at the time constitutes the principal markets for the Common
+Added: Stock, for more than three (3) full, consecutive Trading Days (other than as a result of (A) actions or inactions of parties other
+Added: than the Company or its affiliates or of the Approved Market not reasonably in the control of the Company, or (B) suspension or halt of
+Added: substantially all trading in equity securities (including the Common Stock) on the Approved Market).
+Added: The maximum amount of liquidated
+Added: damages that may be paid by the Company shall be an amount equal to eight percent (8%) of the shares covered by the registration rights
+Added: This filing covered 11,010,002 shares.
+Added: The Company currently expects to satisfy all of its obligations under the Registration
+Added: Agreement and does not expect to pay any damages pursuant to this agreement;
+Added: therefore, no liability has been recorded.
+Added: 4 – STOCK-BASED COMPENSATION
+Added: During fiscal
+Added: 2021, the Company sold 723,008 shares of common stock to certain individuals in exchange for future management advisory services,
+Added: for discounted prices price ranging from $.
0195 per share.
−Removed: The shares are subject to restrictions
−Removed: that allow for repurchase of the shares by the Company due to a termination of
−Removed: the service agreement or other certain provisions.
−Removed: This repurchase right declines on a pro-rata basis over vesting periods ranging from
−Removed: Related to these issuance, the Company has recorded deferred stock-based
−Removed: compensation of $ 1,372,435 for the value of the shares in excess of the purchase price paid by the advisors.
−Removed: The stock-based compensation
−Removed: will be expensed over the service period.
−Removed: For the six months ended June
−Removed: 30 , 2021 , $ 36,473 has been amortized in
−Removed: the Statement of Operations , and $ 1,335,962 is presented as deferred compensation on the balance sheet at June 30, 2021, of which
−Removed: $ 662,464 is expected to be expensed in the next twelve months .
−Removed: NOTE 8 – FACILITY OPERATING LEASE
−Removed: On April 1, 2021, the Company commenced an 5yr
−Removed: operating lease for a facility in Santa Barbara, California with total lease payments of $ 781,813 .
−Removed: The Company determined the lease constitutes
−Removed: a Right of Use (ROU) asset and has recorded the present value of the lease payments as an asset and liability.
−Removed: The value of the asset
−Removed: will be amortized on a straight-line basis over the 60 month period.
−Removed: The following table presents maturities of operating
−Removed: lease liabilities on an undiscounted basis as of June 30, 2021:
−Removed: Beginning April 1, 2021, the Company began subleasing
−Removed: a portion of their new office space in Santa Barbara, California with Calient Technologies for 27 Castilian, Goleta, CA.
−Removed: The lease provides
−Removed: for base monthly rent of approximately $13,013 through May 31, 2021 and $8,400 starting June 1, 2021 on a month-to-month basis plus common
−Removed: area and operating expenses.
−Removed: During the six months ended June 30, 2021, the Company recognized $ 84,743 of rent income, including reimbursement
−Removed: of common area and operating expenses.
−Removed: NOTE 9 – WARRANTS TO PURCHASE COMMON
−Removed: connection with the Offering, we issued 348,500 warrants to purchase common stock to the Placement Agents.
−Removed: The warrants carry a term of
−Removed: 5 years and an exercise price of $2.00 .
−Removed: NOTE 10 – RELATED PARTIES
−Removed: Company’s advances and notes payable are from the officers/cofounders.
−Removed: At the time when the Company needed funds for working
−Removed: capital, the business decided it would be easier to look internally for these funds rather than through banks.
−Removed: Such advances
−Removed: and notes payable were repaid during the six months ended June 30, 2021.
−Removed: See Notes 3, 4 and Note 5.
−Removed: NOTE 11 – SUBSEQUENT EVENTS
−Removed: On July 1, 2021,
−Removed: we sold an additional 115,000 common stock shares at the Offering Price for net proceeds (after deducting offering costs of $ 23,070 )
−Removed: of $ 206,930 .
+Added: The shares are subject to restrictions that allow for repurchase
+Added: of the shares by the Company due to a termination of the service agreement or other certain provisions.
+Added: This repurchase right declines
+Added: on a pro-rata basis over vesting periods (corresponding to the service period) ranging from 2 - 4 years.
+Added: Related to these issuances, the Company has recorded deferred stock-based compensation of $ 1,372,435 for the value of the shares
+Added: in excess of the purchase price paid by the advisors.
+Added: The stock-based compensation will be expensed over the service period.
+Added: For the three
+Added: months ended September 30, 2021, $ 165,162 has been amortized in the Statement of Operations, and $ 1,170,800 is presented as
+Added: deferred compensation on the balance sheet at September 30, 2021, of which $ 662,464 is expected to be expensed in the next twelve
+Added: During the three months ended
+Added: September 30, 2021, the Company issued an option to purchase 10,000 shares of common stock to a director at a price of $2 per share, expiring
+Added: in 10 years, and an option to purchase 10,000 shares of common stock to an advisor at a price of $2.00 per share expiring in 5 years.
+Added: These options vested over periods ranging from one month to three months.
+Added: The estimated weighted average
+Added: fair value of the options granted during the three months ended September 30, 2021 were approximately $1.50 per share.
+Added: The Company estimates the
+Added: fair value of each option award using the Black-Scholes option-pricing model.
+Added: The Company used the following assumptions to estimate the
+Added: fair value of stock options issued in the three months ended September 30, 2021:
+Added: September 30,
+Added: Expected volatility
+Added: Expected term
+Added: Dividend yield
+Added: Risk-free interest rates
+Added: The following is a schedule
+Added: summarizing employee and non-employee stock option activity for the period ended September 30, 2021:
+Added: Weighted Average
+Added: Exercise Price
+Added: Intrinsic Value
+Added: Outstanding at June 30, 2021
+Added: Expired/Cancelled
+Added: Outstanding at September 30, 2021
+Added: Exercisable at September 30, 2021
+Added: The aggregate intrinsic value
+Added: represents the difference between the exercise price of the options and the estimated fair value of the Company’s common stock for
+Added: each of the respective periods.
+Added: 5 – FACILITY OPERATING LEASE
+Added: 1, 2021, the Company commenced an 5yr operating lease for a facility in Santa Barbara, California with total lease payments of $781,813.
+Added: addition to these lease payments, the Company is also responsible for its shares of common area operating expenses and electricity.
+Added: expenses are considered variable costs and are not included in the measurement of the lease liability.
+Added: The lease agreement also provides
+Added: for the option to extend the lease for two additional sixty-month periods.
+Added: The lease payments for these additional periods are not included
+Added: in the lease liability amount presented on the balance sheet.
+Added: The Company determined the lease constitutes a Right of Use (ROU) asset
+Added: and has recorded the present value of the lease payments as an asset and liability.
+Added: The value of the asset will be amortized on a straight-line
+Added: basis over the 60 month period.
+Added: The following
+Added: table presents maturities of operating lease liabilities on an undiscounted basis as of September 30, 2021:
+Added: Less imputed interest
+Added: Total operating lease liability
+Added: current portion
+Added: Lease liability, long term
+Added: term and the discount rate for the lease at September 30, 2021 is 4.5 years and 0.75 %, respectively.
+Added: The total lease payments
+Added: were $ 31,593 , and $ 0 for the three months ended September 30, 2021 and 2020, respectively.
+Added: The variable costs for common area operating
+Added: expenses and electricity were $ 56,803 , and $ 0 for the three months ended September 30, 2021 and 2020 , respectively.
+Added: April 1, 2021, the Company began subleasing a portion of their facility.
+Added: The sub-lease provides for base monthly rent of $13,013
+Added: through May 31, 2021 and $8,400 starting June 1, 2021 plus common area operating and utility costs.
+Added: During the three months ended
+Added: September 30, 2021 the Company recognized $ 90,352 of rental income, including reimbursement of common areaoperating and utility costs.
+Added: 6 – WARRANTS TO PURCHASE COMMON STOCK
+Added: In connection
+Added: with the Offering, the Company issued 360,000 warrants to purchase common stock to the Placement Agents.
+Added: The warrants carry a term
+Added: of 5 years and an exercise price of $2.00 .
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.