Item 1. Financial Statements
Item
1. Financial Statements
Modular
Medical, Inc.
Condensed Consolidated Balance Sheets
September 30,
2022
(Unaudited)
March 31,
2022
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$ 10,840,597
$ 9,076,372
Prepaid expenses and other
164,566
313,422
TOTAL CURRENT ASSETS
11,005,163
9,389,794
Property and equipment, net
257,053
235,959
Right of use asset, net
75,421
120,693
Security deposit
100,000
100,000
TOTAL NON-CURRENT ASSETS
432,474
456,652
TOTAL ASSETS
$ 11,437,637
$ 9,846,446
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable
$ 244,626
$ 299,951
Accrued expenses
336,119
524,891
Short-term lease liability
114,368
144,857
TOTAL CURRENT LIABILITIES
695,113
969,699
LONG-TERM LIABILITIES’
Long-term lease liability
—
39,957
TOTAL LIABILITIES
695,113
1,009,656
Commitments and Contingencies (Note 8)
STOCKHOLDERS’ EQUITY
Preferred Stock, $ 0.001 par value, 5,000,000 shares authorized, none issued and outstanding
—
—
Common Stock, $ 0.001 par value, 50,000,000 shares authorized; 10,925,723 and 10,461,898 shares issued and outstanding as of September 30, 2022 and March 31, 2022, respectively
10,926
10,462
Additional paid-in capital
52,260,567
43,406,099
Accumulated deficit
( 41,528,969 )
( 34,579,771 )
TOTAL STOCKHOLDERS’ EQUITY
10,742,524
8,836,790
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 11,437,637
$ 9,846,446
The
accompanying notes are an integral part of these condensed consolidated financial statements.
3
Modular
Medical, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
September 30,
Six Months Ended
September 30,
2022
2021
2022
2021
Operating expenses
Research and development
$ 2,385,539
$ 2,105,380
$ 4,607,523
$ 3,893,511
General and administrative
1,063,572
1,589,032
2,340,678
3,174,489
Total operating expenses
3,449,111
3,694,412
6,948,201
7,068,000
Loss from operations
( 3,449,111 )
( 3,694,412 )
( 6,948,201 )
( 7,068,000 )
Other income
304
48
603
368,872
Interest expense
—
( 685,793 )
—
( 1,194,670 )
Loss on debt extinguishment
—
—
—
( 1,321,450 )
Loss before income taxes
( 3,448,807 )
( 4,380,157 )
( 6,947,598 )
( 9,215,248 )
Provision for income taxes
1,600
1,600
1,600
1,600
Net loss
$ ( 3,450,407 )
$ ( 4,381,757 )
$ ( 6,949,198 )
$ ( 9,216,848 )
Net loss per share
Basic and diluted
$ ( 0.32 )
$ ( 0.69 )
$ ( 0.64 )
$ ( 1.46 )
Shares used in computing net loss per share
Basic and diluted
10,914,953
6,323,925
10,830,974
6,320,916
The accompanying
notes are an integral part of these condensed consolidated financial statements.
4
Modular
Medical, Inc.
Condensed Consolidated Statements of Stockholders’ Equity (Deficit)
(Unaudited)
Additional
Common Stock
Paid-In
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Equity
Balance as of March 31, 2022
10,461,898
$ 10,462
$ 43,406,099
$ ( 34,579,771 )
$ 8,836,790
Shares issued for services
348
—
1,576
—
1,576
Issuance of common stock and warrants in equity offering, net
449,438
449
7,371,898
—
7,372,347
Issuance of common stock under equity incentive plan
2,664
3
13,747
13,750
Stock-based compensation
—
—
724,819
—
724,819
Net loss
—
—
—
( 3,498,791 )
( 3,498,791 )
Balance as of June 30, 2022
10,914,348
$ 10,914
$ 51,518,139
$ ( 38,078,562 )
$ 13,450,491
Issuance of common stock under equity incentive plan
11,375
12
50,368
50,380
Stock-based compensation
692,060
692,060
Net loss
( 3,450,407 )
( 3,450,407 )
Balance as of September 30, 2022
10,925,723
$ 10,926
$ 52,260,567
$ ( 41,528,969 )
$ 10,742,524
Additional
Common Stock
Paid-In
Accumulated
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance as of March 31, 2021
6,302,050
$ 6,302
$ 14,665,559
$ ( 15,947,010 )
$ ( 1,275,149 )
Shares issued for service
20,000
20
172,180
—
172,200
Warrants issued with convertible notes
—
—
3,700,632
—
3,700,632
Issuance of common stock under equity incentive plan
1,836
2
32,495
—
32,497
Stock-based compensation
—
—
623,423
—
623,423
Net loss
—
—
—
( 4,835,091 )
( 4,835,091 )
Balance as of June 30, 2021
6,323,886
$ 6,324
$ 19,194,289
$ ( 20,782,101 )
$ ( 1,581,488 )
Net loss
( 4,381,757 )
( 4,381,757 )
Balance as of September 30, 2021
6,327,521
$ 6,328
$ 20,056,716
$ ( 25,163,858 )
$ ( 5,100,814 )
The accompanying
notes are an integral part of these condensed consolidated financial statements.
5
Modular Medical,
Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Six Months Ended
September 30,
2022
2021
Cash Flows from operating activities
Net loss
$ ( 6,949,198 )
$ ( 9,216,848 )
Adjustments to reconcile net loss to net cash used in operating activities:
Gain on PPP note forgiveness
—
( 368,780 )
Loss on debt extinguishment
—
1,321,450
Stock-based compensation expense
1,481,009
1,518,351
Depreciation and amortization
60,180
53,599
Shares for services
100,800
314,265
Amortization of lease right-of-use asset
45,272
38,085
Change in lease liability
( 70,446 )
( 61,032 )
Amortization of debt discount
—
824,439
Changes in assets and liabilities:
Other assets and prepaid expenses
49,632
( 7,941 )
Accounts payable and accrued expenses
( 244,097 )
799,687
Net cash used in operating activities
( 5,526,848 )
( 4,784,725 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment
( 81,274 )
( 22,779 )
Net cash used in investing activities
( 81,274 )
( 22,779 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock and warrants, net
7,372,347
—
Proceeds from issuance of convertible notes, net
—
4,137,200
Net cash provided by financing activities
7,372,347
4,137,200
Net increase in cash and cash equivalents
1,764,225
( 670,304 )
Cash and cash equivalents at beginning of period
9,076,372
1,468,465
Cash and cash equivalents at end of period
$ 10,840,597
$ 798,161
Supplemental disclosure:
Noncash investing and financing activities:
Fair value of detachable warrants issued with convertible notes
$ —
$ 3,700,632
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements.
6
MODULAR
MEDICAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE
1 – THE COMPANY AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Modular Medical,
Inc. (the Company) was incorporated in Nevada in October 1998 under the name Bear Lake Recreation, Inc. The Company had no material
business operations from 2002 until approximately 2017 when it acquired all of the issued and outstanding shares of Quasuras,
Inc., a Delaware corporation (Quasuras). As the major shareholder of Quasuras retained control of both the Company and Quasuras,
the share exchange was accounted for as a reverse merger. As such, the Company recognized the assets and liabilities of Quasuras,
acquired in the merger, at their historical carrying amounts. Prior to the acquisition of Quasuras and, since at least 2002, the
Company was a shell company, as defined in Rule 12b-2 promulgated under the Securities Exchange Act of 1934 (the Exchange Act).
In June 2017, the Company changed its name from Bear Lake Recreation, Inc. to Modular Medical, Inc.
The Company
is a development-stage medical device company focused on the design, development and eventual commercialization of an innovative
insulin pump to address shortcomings and problems represented by the relatively limited adoption of currently available pumps
for insulin-dependent people with diabetes. The Company has developed a hardware technology allowing people with insulin-dependent
diabetes to receive their daily insulin in two ways, through a continuous “basal” delivery allowing a small amount
of insulin to be in the blood at all times and a “bolus” delivery to address meal time glucose input and to address
when the blood glucose level becomes excessively high. By addressing the time and effort required to effectively treat their condition,
the Company believes it can address the less technically savvy, less motivated part of the market.
In February
2022, the Company completed a public offering of its equity securities, and its common stock was approved to list on the Nasdaq
Capital Market under the symbol “MODD” and began trading there on February 10, 2022.
Liquidity
Financial
Accounting Standards Board (FASB) Accounting Standard Update (ASU) No. 2014-15 (ASU 2014-15), Going Concern , requires
management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about
the entity’s ability to continue as a going concern within one year after the date that the financial statements are issued. If
management identifies conditions or events that raise substantial doubt about an entity’s ability to continue as a going
concern, management must consider if there are plans that are probable to be implemented, and whether it is probable that the
plans will mitigate the conditions or events raising the substantial doubt about the entity’s ability to continue as a going
concern. If the substantial doubt is not alleviated after consideration of management’s plans, the entity must include
a statement in the notes to the financial statements indicating that there is substantial doubt about the entity’s ability
to continue as a going concern within one year after the date that the financial statements are issued including: 1) the principal
conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern, 2) management’s
evaluation of the significance of those conditions or events in relation to the entity’s ability to meet its obligations,
and 3) management’s plans to attempt to mitigate the conditions or events causing the substantial doubt about the entity’s
ability to continue as a going concern.
The Company
expects to continue to incur operating losses for the foreseeable future and incur cash outflows from operations as it continues
to invest in the development and subsequent commercialization of its product. The Company expects that its research and development
and general and administrative expenses will continue to increase, and, as a result, it will eventually need to generate significant
revenue to achieve profitability. The Company’s expected operating losses and cash burn raise substantial doubt about the
Company’s ability to continue as a going concern within one year after the date that these financial statements are issued.
Implementation of the Company’s plans and its ability to continue as a going concern will depend upon the Company’s
ability to raise additional capital, through the sale of additional equity or debt securities, to support its future operations.
There can be no assurance that such additional capital, whether in the form of debt or equity financing, will be sufficient or
available and, if available, that such capital will be offered on terms and conditions acceptable to the Company.
7
The Company’s
operating needs include the planned costs to operate its business, fund working capital and capital expenditures. The Company’s
future capital requirements and the adequacy of its available funds will depend on many factors, including the Company’s
ability to successfully commercialize its product, competing technological and market developments, and the need to enter into
collaborations with other companies or acquire other companies or technologies to enhance or complement its product offering.
If the Company is unable to secure additional capital, it may be required to curtail its research and development initiatives
and take additional measures to reduce costs in order to conserve its cash. These condensed consolidated financial statements
do not include any adjustments that might result from this uncertainty.
Basis
of Presentation
The Company’s
fiscal year ends on March 31 of each calendar year. Each reference to a fiscal year in these notes to the condensed consolidated
financial statements refers to the fiscal year ended March 31 of the calendar year indicated (for example, fiscal 2023 refers
to the fiscal year ending March 31, 2023). The condensed consolidated financial statements include the accounts of the Company
and its wholly-owned subsidiary, Quasuras. All significant intercompany transactions and balances have been eliminated in consolidation.
The accompanying
condensed consolidated financial statements are unaudited and have been prepared in accordance with generally accepted accounting
principles in the United States (GAAP) and with the rules and regulations of the United States Security and Exchange Commission
(SEC) regarding interim financial reporting. The condensed consolidated balance sheet as of March 31, 2022 has been derived from
the audited consolidated financial statements at that date. Certain information and disclosures normally included in financial
statements prepared in accordance with GAAP have been condensed or omitted in accordance with these rules and regulations of the
SEC. The information in this report should be read in conjunction with the Company’s consolidated financial statements and
notes thereto included in its most recent annual report on Form 10-K filed with the SEC.
In the
opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting
only of normal recurring adjustments) necessary to summarize fairly the Company’s financial position, results of operations
and cash flows for the interim periods presented. The operating results for the three months ended September 30, 2022 are not
necessarily indicative of the results that may be expected for the year ending March 31, 2023 or for any other future period.
Reverse Stock Split
On November
24, 2021, the Company filed a certificate of amendment to its amended and restated certificate of incorporation with the Secretary
of State of the State of Nevada to effect a 1-for-3 reverse stock split of the Company’s shares of common stock. Such amendment
and ratio were previously approved by a majority of the Company’s stockholders and the board of directors. As a result of
the reverse stock split, which was effective November 29, 2021, every three shares of the Company’s pre-reverse split outstanding
common stock were combined and reclassified into one share of common stock. Proportionate voting rights and other rights of common
stock holders were not affected by the reverse stock split. Any fractional shares of common stock resulting from the reverse split
were rounded up to the nearest whole share. All stock options outstanding and common stock reserved for issuance under the Company’s
equity incentive plans and warrants outstanding immediately prior to the reverse stock split were adjusted by dividing the number
of affected shares of common stock by three and, as applicable, multiplying the exercise price by three, as a result of the reverse
stock split. All share numbers, share prices, exercise prices and per share amounts have been adjusted, on a retroactive basis
to reflect this 1-for-3 reverse stock split.
Use
of Estimates
The preparation
of the accompanying condensed consolidated financial statements in conformity with GAAP requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the condensed consolidated financial statements and the reported amount of revenues and expenses during the reporting
period. Estimates may include those pertaining to accruals, stock-based compensation and income taxes. Actual results could differ
from those estimates.
8
Reportable
Segment
The Company
operates in one business segment and uses one measurement of profitability for its business.
Research
and Development
The Company
expenses research and development expenditures as incurred.
General
and Administrative
General
and administrative expenses consist primarily of payroll and benefit costs, rent, stock-based compensation, legal and accounting
fees, and office and other administrative expenses.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist primarily of cash. The Company maintains
its cash at high-quality financial institutions within the United States, which are insured by the Federal Deposit Insurance Corporation
up to limits of approximately $250,000. No reserve has been made in the financial statements for any possible loss due to financial
institution failure.
Risks
and Uncertainties
The Company
is subject to risks from, among other things, competition associated with the industry in general, other risks associated with
financing, liquidity requirements, rapidly changing customer requirements, limited operating history and the volatility of public
markets.
COVID-19
The global
outbreak of the coronavirus disease 2019 (COVID-19) was declared a pandemic by the World Health Organization and a national emergency
by the U.S. government in March 2020. This has negatively affected the U.S. and global economy, disrupted global supply chains,
significantly restricted travel and transportation, resulted in mandated closures and orders to “shelter-in-place”
and created significant disruption of the financial markets. The full extent of the COVID-19 impact on the Company’s operational
and financial performance will depend on future developments, including the duration and spread of the pandemic and related actions
taken by U.S. and foreign government agencies to prevent disease spread, all of which are uncertain, out of the Company’s
control, and cannot be predicted.
Cash
and Cash Equivalents
Cash
and cash equivalents include cash on hand and cash in demand deposits, certificates of deposit and all highly liquid debt instruments
with original maturities of three months or less.
Property
and Equipment
Property
and equipment are recorded at historical cost. Depreciation is computed using the straight-line method over the estimated useful
lives of the assets, generally three to five years. Depreciation is recorded in operating expenses in the consolidated statements
of operations. Leasehold improvements and assets acquired through capital leases are amortized over the shorter of their estimated
useful life or the lease term, and amortization is recorded in operating expenses in the consolidated statements of operations.
Fair
Value of Financial Instruments
The Company
measures the fair value of financial instruments using a fair value hierarchy that prioritizes the inputs to valuation techniques
used to measure fair value into three broad levels:
· Level
1 inputs to the valuation methodology are quoted prices for identical assets or liabilities
in active markets.
· Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities
in active markets, and inputs that are observable for the asset or liability, either
directly or indirectly, for substantially the full term of the financial instrument.
· Level
3 inputs to the valuation methodology are unobservable and significant to the fair value
measurement.
Due to
their short-term nature, the carrying values of cash equivalents, accounts payable and accrued expenses, approximate fair value.
9
Right-of-Use
Asset
The
Company’s right-of-use assets consist of leased assets recognized in accordance with FASB Accounting Standards Codification
(ASC) No. 842, Leases which requires lessees to recognize a lease liability and a corresponding lease asset for virtually all
lease contracts. Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and the
lease liability represents the Company’s obligation to make lease payments arising from the lease, both of which are recognized
based on the present value of the future minimum lease payments over the lease term at the commencement date. Leases with a lease
term of 12 months or less at inception are not recorded on the condensed consolidated balance sheets and are expensed on a straight-line
basis over the lease term in the condensed consolidated statement of operations and comprehensive loss. The Company determines
the lease term by agreement with lessor. In cases where the lease does not provide an implicit interest rate, the Company uses
the Company’s incremental borrowing rate based on the information available at commencement date in determining the present
value of future payments.
Stock-Based Compensation
The Company
recognizes stock-based compensation for stock options granted to employees and non-employees on a straight-line basis over the
requisite service period, usually the vesting period, based on the grant-date fair value. The Company estimates the value of stock
options on the date of grant using the Black-Scholes pricing model. The determination of fair value of share-based payment awards
on the date of grant using an option-pricing model is affected by the option price, as well as assumptions regarding a number
of highly complex and subjective variables. These variables include, but are not limited to, the expected stock price volatility
over the term of the awards, and projected stock option exercise behaviors.
Per-Share
Amounts
Basic
net loss per share is computed by dividing loss for the period by the weighted-average number of shares of common stock outstanding
during the period. Diluted net loss per share gives effect to all potentially dilutive common shares outstanding during the period.
Potentially dilutive common shares consist of incremental shares of common stock issuable upon the exercise of stock options and
exercise of warrants.
For
the six months ended September 30, 2022 and 2021, the following table sets forth securities outstanding which were excluded from the
computation of diluted net loss per share as their inclusion would be anti-dilutive.
Schedule of Anti-Dilutive Shares
Six Months Ended
September 30,
2022
2021
Options to purchase common stock
2,030,250
4,972,948
Common stock warrants
7,565,588
—
Total
9,595,838
4,972,948
Reclassification
Certain
prior year amounts have been reclassified for consistency with the current period presentation. These reclassifications had no
effect on the reported results of operations or cash flows.
Comprehensive
Loss
Comprehensive
loss represents the changes in equity of an enterprise, other than those resulting from stockholder transactions. Accordingly,
comprehensive loss may include certain changes in equity that are excluded from net loss. For the three and six months ended September
30, 2022 and 2021, the Company’s comprehensive loss was the same as its net loss.
10
Recently
Issued Accounting Pronouncement
In June 2016,
the FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses . This ASU added a new impairment model (known
as the current expected credit loss (CECL) model) that is based on expected losses rather than incurred losses. Under the new
guidance, an entity recognizes an allowance for its estimate of expected credit losses and applies to most debt instruments, trade
receivables, lease receivables, financial guarantee contracts, and other loan commitments. The CECL model does not have a minimum
threshold for recognition of impairment losses and entities will need to measure expected credit losses on assets that have a
low risk of loss. This update is effective for fiscal years beginning after December 15, 2022, including interim periods within
those fiscal years for smaller reporting companies. The Company is still evaluating the impact of this accounting guidance on
its results of operations and financial position.
NOTE
2 – LEASES
The Company
accounts for the lease of its corporate facility in San Diego, California in accordance with ASC No. 842. The 39-month lease term
commenced April 1, 2020, and the lease provides for an initial monthly rent of approximately $12,400
with annual rent increases of approximately 3%. In addition to the minimum lease payments, the Company is responsible for
property taxes, insurance and certain other operating costs. The right-to-use asset and corresponding liability for the facility
lease have been measured at the present value of the future minimum lease payments. A discount rate of 11%, which approximated
the Company’s incremental borrowing rate, was used to measure the lease asset and liability. Lease expense is recognized
on a straight-line basis over the lease term.
The Company
obtained a right-of-use asset of $270,950 in exchange for its obligations under the operating lease. The landlord also provided
a lease incentive of approximately $139,000, which was paid to the Company in June 2020, for the Company to make improvements
to the leased space. In addition, the Company paid a $100,000 security deposit.
Future
minimum payments under the facility operating lease, as of September 30, 2022, are listed in the table below.
Schedule of Future
minimum Lease Payment
Annual Fiscal Years
Operating
lease
2023
74,411
2024
40,692
Less:
Imputed interest
( 735 )
Present value of lease liabilities
$ 114,368
Cash
paid for amounts included in the measurement of lease liabilities was $ 79,014 for the six months ended September 30, 2022. Rent
expense was $ 53,842 and $ 53,768 for the six months ended September 30, 2022 and 2021, respectively and $ 26,921 and $ 26,844 for
the three months ended September 30, 2022 and 2021, respectively.
NOTE
3 – PPP NOTE
On April
24, 2020, the Company received a $ 368,780 unsecured loan (the PPP Note) under the Paycheck Protection Program (the PPP), which
was established under the U.S. government’s Coronavirus Aid, Relief, and Economic Security Act (the CARES Act). The PPP
Note to the Company was made through Silicon Valley Bank (the Lender), and the Company entered into a U.S. Small Business Administration
Paycheck Protection Program Note (the Agreement) with the Lender evidencing the PPP Note. The full amount of the PPP Note was
due in April 2022 and interest accrued on the outstanding principal balance of the PPP Note at a fixed rate of 1.0% per annum,
which was deferred for 10 months after the covered period during which the Company used the proceeds.
In May
2021, the Lender and the U.S. Small Business Administration notified the Company that the outstanding principal and accrued interest
for the PPP Note was forgiven in full. The Company accounted for the forgiveness of the PPP Note in accordance with ASC Topic
470: Debt (ASC 470), and the amount forgiven was recorded as a gain on extinguishment and recognized in the other income
line of the consolidated statement of operations.
11
NOTE
4 – CONVERTIBLE PROMISSORY NOTES
From
February through April 2021, the Company sold $2,310,000 of convertible promissory notes (each an Original Note and, collectively,
the Original Notes), at par in a private placement transaction effected pursuant to an exemption from the registration requirements
under the Securities Act of 1933, as amended. Effective April 30, 2021, pursuant to a revocation and replacement agreement between
each holder of an Original Note and the Company, the $2,310,000 of Original Notes and accrued interest thereon as of April 30,
2021 were replaced with $2,360,550 aggregate principal amount of Notes and 2021 Warrants (as defined below). The Company accounted
for the replacement of the Original Notes in accordance with ASC 470 and recorded a loss on extinguishment of $ 1,321,450 and interest
expense of $ 70,647 for unamortized debt issuance costs as of April 30, 2021.
In April
and May 2021, pursuant to a securities purchase agreement by and between the Company and each investor (the SPA), the Company
sold to investors $ 4,250,000 aggregate principal amount of convertible promissory notes (the Notes) and warrants to purchase shares
of its common stock (the 2021 Warrants). The Notes were unsecured obligations of the Company with each Note having a stated maturity
date of 12 months from its issue date and accrued interest at a rate of 12% per annum, payable on maturity. If the Company completed
an offering of its common stock or other securities in excess of $12,000,000 of gross proceeds (a Qualified Capital Raise, as
defined in the Notes), each Note holder would be required to convert its Adjusted Note Amount (as defined below) into the securities
of such Qualified Capital Raise. Adjusted Note Amount equals the product of (i) the sum of all outstanding principal plus accrued
interest on a Note, multiplied by (ii) 1.25.
In connection
with the issuance of the Notes, the Company issued the 2021 Warrants to purchase in the aggregate 767,796 shares of its common
stock at an initial exercise price of $24.00 per share. The fair value of the 2021 Warrants was $3,700,632, of which $2,379,182
was recorded as a debt discount and amortized to interest expense, and $1,321,450 was recorded as a loss on debt extinguishment.
The Company calculated the fair value of the Warrants utilizing the Black-Scholes valuation model with the following assumptions:
volatility of 88.98 % , risk-free interest rate of 0.86 % , a term of 5.75 years and a dividend yield of zero .
Upon
the closing of a public offering in February 2022, which was a Qualified Capital Raise, in accordance with their terms, the Notes
converted into 1,511,276 shares of common stock and the holders of the Notes received an additional 1,511,276 common stock purchase
warrants with an exercise price of $6.60 per share. In addition, as a result of the February 2022 equity offering, the exercise
price of the 767,796 outstanding 2021 Warrants was reduced to $6.00 per share.
NOTE
5 – STOCKHOLDERS’ EQUITY (DEFICIT)
Placements of Common Stock
and Warrants
On
May 2, 2022, the Company entered into a securities purchase agreement (the Purchase Agreement) with an institutional investor,
pursuant to which the Company sold, in a registered direct offering (the Registered Offering), which closed on May 5, 2022, an
aggregate of 449,438 shares (the Shares) of the Company’s common stock, par value $0.001 per share, at a purchase price
per Share of $4.45 and pre-funded warrants (the Pre-Funded Warrants) to purchase an aggregate of 1,348,314 shares of common stock
at a purchase price per Pre-Funded Warrant of $4.44. The Pre-Funded Warrants will be exercisable immediately on the date of issuance
at an exercise price of $0.01 per share and may be exercised at any time until all of the Pre-Funded Warrants are exercised in
full.
In
a concurrent private placement under the Purchase Agreement, the Company issued to the Investor warrants (the Private Placement
Warrants) to purchase an aggregate of 1,438,202 shares of common stock at an exercise price of $6.60 per share. The Private Placement
Warrants will be exercisable beginning on the six-month anniversary of the date of issuance (the Initial Exercise Date) and will
expire on the five-year anniversary of the Initial Exercise Date.
12
Warrants
As of
September 30, 2022, the Company had the following warrants outstanding:
Schedule of Warrant Outstanding
Type
Number of
Shares
Exercise
Price
Expiration
Date
Common stock
1,348,314
$ 0.01
—
Common stock
767,796
$ 6.00
April 2027 - May 2027
Common stock
4,011,276
$ 6.60
February 2027
Common stock
1,438,202
$ 6.60
November 2027
Total
7,565,588
Other
During
the six months ended September 30, 2022 and 2021, the Company issued 348 and 20,000 shares of common stock, respectively, with
a fair value of approximately $ 1,576 and $ 172,200 , respectively, to service providers.
NOTE
6 – STOCK-BASED COMPENSATION
Amended
2017 Equity Incentive Plan
In October 2017, the Board approved the 2017 Equity Incentive Plan (the Plan), as amended, with 1,000,000 shares of common stock reserved for issuance. In January 2020 and August 2021, the Board approved increases in the number of shares reserved for issuance under the Plan by 333,334 and 1,333,334 shares, respectively. Under the Plan, eligible employees, directors and consultants may be granted a broad range of awards, including stock options, stock appreciation rights, restricted stock, performance-based awards and restricted stock units. The Plan is administered by the Board or, in the alternative, a committee designated by the Board.
Stock-Based
Compensation Expense
The expense
relating to stock options is recognized on a straight-line basis over the requisite service period, usually the vesting period,
based on the grant date fair value. As of September 30, 2022, the unamortized compensation cost was $ 3,847,696 related to stock
options and is expected to be recognized as expense over a weighted-average period of approximately 2.17 years.
During
the six months ended September 30, 2022, the Company granted 14,039 shares to members of the Board in accordance with the compensation plan for non-employee directors.
During the six months ended September 30, 2022, the Company granted options with 10-year terms to purchase 506,657 shares of its
common stock to employees, directors and consultants. During the six months ended September 30, 2022, the fair value of awards
granted was $ 2,174,367 , and $ 1,481,009 was recorded as stock-based compensation expense in the condensed consolidated
statement of operations. The following assumptions were used in the fair value calculations:
The following
assumptions were used in the fair value calculations:
Three
Months Ended
September 30,
Six
Months Ended
September 30,
2022
2021
2022
2021
Risk-free
interest rates
3.00 %
- 4.06 %
0.8 %
- 0.98 %
2.82 %
- 4.06 %
0.8 %
- 0.98 %
Volatility
156 %
- 159 %
367 %
- 370 %
156 %
- 223 %
89 %
- 366 %
Expected life (years)
5.0
- 5.7
5.0
- 6.2
5.0
- 5.7
5.0
- 6.0
The fair
values of options at the grant date were estimated utilizing the Black-Scholes valuation model, which includes simplified methods
to establish the fair term of options, as well as average volatility. The risk-free interest rate was derived from the Daily Treasury
Yield Curve Rates, as published by the U.S. Department of the Treasury as of the grant date for terms equal to the expected terms
of the options. A dividend yield of zero was applied because the Company has never paid dividends and has no intention to pay
dividends in the foreseeable future. The Company accounts for forfeitures as they occur.
13
A summary
of stock option activity under the EIP is presented below:
Schedule of Stock Option activity
Options Outstanding
Weighted
Shares
Average
Available
Number of
Exercise
for Grant
Shares
Prices
Balance at March 31, 2022
989,466
1,650,705
$ 6.58
Options granted
( 265,634 )
265,634
4.35
Share awards
( 2,664 )
—
—
Options cancelled and returned to the Plan
96,668
( 96,668 )
7.69
Balance at June 30, 2022
817,836
1,819,671
6.19
Options granted
( 241,023 )
241,023
4.35
Share awards
( 11,375 )
—
—
Options cancelled and returned to the Plan
30,444
( 30,444 )
4.67
Balance at September 30, 2022
595,882
2,030,250
$ 6.00
There
were no stock options exercised during the six months ended September 30, 2022 and 2021.
The following
table summarizes the range of outstanding and exercisable options as of September 30, 2022:
Schedule of
Outstanding and Exercisable Option, Range
Options Outstanding
Options Exercisable
Range of Exercise Price
Number
Outstanding
Weighted
Average
Remaining
Contractual
Life
(in Years)
Weighted
Average
Exercise
Price
Number
Exercisable
Weighted
Average
Exercise
Price
Aggregate
Intrinsic
value
$ 3.95 - $ 17.70
2,030,250
8.02
$ 6.00
1,228,447
$ 5.65
$ 952,473
The intrinsic
value per share is calculated as the excess of the closing price of the common stock on the Company’s principal trading
market over the exercise price of the option.
The Company
is required to present the tax benefits resulting from tax deductions in excess of the compensation cost recognized from the exercise
of stock options as financing cash flows in the consolidated statements of cash flows. For the six months ended September 30,
2022 and 2021, there were no such tax benefits associated with the exercise of stock options, as no stock options were exercised.
NOTE
7 – INCOME TAXES
The Company
determines deferred tax assets and liabilities based upon the differences between the financial statement and tax bases of the
Company’s assets and liabilities using tax rates in effect for the year in which the Company expects the differences to
affect taxable income. A valuation allowance is established for any deferred tax assets for which it is more likely than not that
all or a portion of the deferred tax assets will not be realized. Based on the available information and other factors, management
believes it is more likely than not that its federal and state net deferred tax assets will not be fully realized, and the Company
has recorded a full valuation allowance.
The Company
files U.S. federal and state income tax returns in jurisdictions with varying statutes of limitations. All tax returns for fiscal
2016 to fiscal 2022 may be subject to examination by the U.S. federal and state tax authorities. As of September 30, 2022, the
Company has not recorded any liability for unrecognized tax benefits related to uncertain tax positions.
14
NOTE
8 – COMMITMENTS & CONTINGENCIES
Litigations,
Claims and Assessments
In the
normal course of business, the Company may be involved in legal proceedings, claims and assessments arising in the ordinary course
of business. The Company records legal costs associated with loss contingencies as incurred and accrues for all probable and estimable
settlements.
Indemnification
In the
ordinary course of business, the Company enters into contractual arrangements under which it may agree to indemnify the counterparties
from any losses incurred relating to breach of representations and warranties, failure to perform certain covenants, or claims
and losses arising from certain events as outlined within the particular contract, which may include, for example, losses arising
from litigation or claims relating to past performance. Such indemnification clauses may not be subject to maximum loss clauses.
The Company has also entered into indemnification agreements with its officers and directors. No amounts were reflected in the
Company’s consolidated financial statements for the six months ended September 30, 2022 and 2021 related to these indemnifications.
The Company has not estimated the maximum potential amount of indemnification liability under these agreements due to the limited
history of prior claims and the unique facts and circumstances applicable to each particular agreement. To date, the Company has
not made any payments related to these indemnification agreements, and no claims for payment have been made under such agreements.
15
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.