1 unchanged sentence
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: Sheets at September 30, 2019 and 2018
+Added: Sheets as of September 30, 2020 and 2019
of Operations for the years ended September 30, 2020 and 2019
7 unchanged sentences
on the Financial Statements
−Removed: have audited the accompanying balance sheet of Cipherloc Corporation (the “Company”) as of September 30, 2019, and
−Removed: the related statements of operations, stockholders’
−Removed: equity, and cash flows for the year ended September 30, 2019, and the
−Removed: related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements present
−Removed: fairly, in all material respects, the financial position of the Company as of September 30, 2019, and the results of its operations
−Removed: and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of
+Added: have audited the accompanying balance sheets of Cipherloc Corporation (the “Company”) as of September 30, 2020 and
+Added: 2019, and the related statements of operations, stockholders’
+Added: equity (deficit), and cash flows for each of the years in
+Added: the two-year period ended September 30, 2020, and the related notes (collectively referred to as the “financial statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of
+Added: September 30, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the two-year period
+Added: ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: Company’s Ability to Continue as a Going Concern
+Added: accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: in Note 2 to the financial statements, the Company has incurred recurring losses from its operations, has negative working capital,
+Added: and a significant accumulated deficit, which raise substantial doubt about its ability to continue as a going concern.
+Added: Management’s
+Added: plans in regard to these matters are also described in Note 2.
+Added: The financial statements do not include any adjustments that might
+Added: result from the outcome of this uncertainty.
financial statements are the responsibility of the Company’s management.
Our responsibility is to express an opinion on
−Removed: the Company’s financial statements based on our audit.
+Added: the Company’s financial statements based on our audits.
We are a public accounting firm registered with the Public Company
3 unchanged sentences
and the PCAOB.
−Removed: conducted our audit in accordance with the standards of the PCAOB.
+Added: conducted our audits in accordance with the standards of the PCAOB.
Those standards require that we plan and perform the audit
4 unchanged sentences
Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
+Added: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
error or fraud, and performing procedures that respond to those risks.
3 unchanged sentences
used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audit provides a reasonable basis for our opinion.
+Added: We believe that our audits provide a reasonable basis for our opinion.
Briggs & Veselka Co.
have served as the Company’s auditor since 2019.
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: the Board of Directors and
−Removed: of Cipherloc Corporation
−Removed: on the Financial Statements
−Removed: have audited the accompanying balance sheet of Cipherloc Corporation (the “Company”) as of September 30, 2018, and
−Removed: the related statements of operations, stockholders’
−Removed: equity, and cash flows for the year ended September 30, 2018, and the
−Removed: related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements present
−Removed: fairly, in all material respects, the financial position of the Company as of September 30, 2018, and the results of its operations
−Removed: and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on
−Removed: the Company’s financial statements based on our audit.
−Removed: We are a public accounting firm registered with the Public Company
−Removed: Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
−Removed: in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
−Removed: and the PCAOB.
−Removed: conducted our audit in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit
−Removed: to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
−Removed: As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but
−Removed: not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
−Removed: Accordingly, we express no such opinion.
−Removed: audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
−Removed: error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence
−Removed: regarding the amounts and disclosures in the financial statements.
−Removed: Our audit also included evaluating the accounting principles
−Removed: used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audit provides a reasonable basis for our opinion.
−Removed: have served as the Company’s auditor during 2018.
−Removed: Francisco, California
Current assets
−Removed: and cash equivalents
current assets
−Removed: LIABILITIES & STOCKHOLDERS’
+Added: Operating lease ROU
+Added: LIABILITIES &
+Added: STOCKHOLDERS’
+Added: EQUITY (DEFICIT)
Current liabilities
2 unchanged sentences
Accrued compensation
−Removed: revenue-current
+Added: Operating lease liability
+Added: current portion
+Added: protection program loan –
+Added: current portion
current liabilities
−Removed: COMMITMENTS AND CONTINGENCIES (NOTE
−Removed: STOCKHOLDERS’
−Removed: Series A convertible
−Removed: preferred stock, $0.01 par value, 10,000,000 shares authorized;
−Removed: 1,000,000 and 1,000,000 issued and outstanding as of September
−Removed: 30, 2019 and 2018, respectively
−Removed: Common stock, $0.01
+Added: Paycheck protection
+Added: program loan –
+Added: Operating lease
+Added: liability –
+Added: long-term portion
+Added: Commitments and contingencies
+Added: Series A convertible preferred stock, $0.01
par value, 1,000,000 shares authorized;
−Removed: 40,792,510 and 40,743,917 issued and outstanding as of September 30, 2019 and 2018,
−Removed: Additional paid-in
−Removed: (61,456,536 )
−Removed: (54,622,513 )
+Added: 1,000,000 shares issued and outstanding as of September 30, 2020 and September 30,
+Added: Common stock, $0.01 par value, 681,000,000 shares
+Added: 27,505,196 and 40,792,510 shares outstanding;
+Added: and 40,792,510 and 40,792,510 issued as of September 30, 2020 and
+Added: September 30, 2019, respectively
+Added: Treasury stock, at cost 13,287,314 shares
+Added: Additional paid-in capital
+Added: Accumulated deficit
stockholders’
+Added: equity (deficit)
liabilities and stockholders’
+Added: equity (deficit)
accompanying notes are an integral part of these financial statements.
5 unchanged sentences
Sales and marketing
−Removed: Research and development
+Added: and development
operating expenses
1 unchanged sentence
Other (expenses) income:
−Removed: Loss on extinguishment
−Removed: of convertible notes
−Removed: Excess fair value
−Removed: of derivatives in convertible note
−Removed: Change in fair value
−Removed: of embedded conversion features in convertible notes
−Removed: income (expense), net
−Removed: other expenses, net
−Removed: $ (6,834,023 )
−Removed: $ (4,420,783 )
−Removed: common share - Basic and diluted:
+Added: on disposal of asset
+Added: other income, net
+Added: Net loss per common
+Added: share - Basic and diluted:
Weighted average
3 unchanged sentences
THE YEARS ENDED SEPTEMBER 30, 2020 AND 2019
−Removed: Additional Paid-in
Stockholders’
1 unchanged sentence
$ (54,622,513 )
−Removed: Common stock issued for cash, net of
−Removed: offering costs of $2,356,662
−Removed: Common stock issued to officers and
−Removed: Common stock issued for services
−Removed: Common stock issued for legal settlement
−Removed: Common stock issued for warrant exercise
−Removed: Convertible notes –
−Removed: Convertible note –
−Removed: Convertible note –
−Removed: existing warrants
−Removed: Settlement of convertible note
−Removed: Related party conversion of preferred
−Removed: Balance at September
−Removed: $ (54,622,513 )
Common stock issued to an employee
5 unchanged sentences
$ (61,456,536 )
+Added: Stock option expense issued to directors
+Added: Purchase of treasury stock
+Added: Balance at September
+Added: $ (68,426,608 )
accompanying notes are an integral part of these financial statements.
2 unchanged sentences
CASH FLOWS FROM OPERATING ACTIVITIES:
−Removed: $ (6,834,023 )
−Removed: $ (4,420,783 )
Adjustments to reconcile
1 unchanged sentence
Stock-based compensation
+Added: Impairment loss
+Added: Loss on disposal
Stock issued for
−Removed: Settlement expenses
−Removed: Loss on extinguishment
−Removed: of convertible notes
−Removed: Termination of software
−Removed: Excess fair value
−Removed: of derivatives in convertible note
−Removed: Change in fair value
−Removed: of embedded conversion features in convertible notes
−Removed: Debt discount amortization
Changes in operating
10 unchanged sentences
CASH FLOWS FROM FINANCING ACTIVITIES
−Removed: Common stock issued
−Removed: for cash, net of offering costs of $2,356,662
−Removed: Repayment of oversubscription
−Removed: Proceeds from convertible
−Removed: of convertible notes
−Removed: cash used/provided by financing activities
−Removed: INCREASE (DECREASE) IN CASH
+Added: Purchase of treasury
+Added: Proceeds from PPP loan
+Added: of oversubscription
+Added: cash provided by (used in) financing activities
+Added: DECREASE IN CASH
CASH, BEGINNING
−Removed: NON-CASH FINANCING ACTIVITIES:
−Removed: of common stock with convertible notes
−Removed: of warrants with convertible note
−Removed: of warrants issued with convertible note
−Removed: of convertible note
+Added: CASH, END OF YEAR
+Added: NON-CASH INVESTING AND FINANCING ACTIVITIES :
+Added: Capitalization
+Added: operating lease liability recorded
+Added: operating lease liability recorded
+Added: Unpaid treasury stock
accompanying notes are an integral part of these financial statements.
3 unchanged sentences
Corporation (the “Company”
−Removed: or “Cipherloc”) was incorporated in Texas on June 22, 1953 as American Mortgage
+Added: or “Cipherloc”) was incorporated in the State of Texas on June 22, 1953 as
+Added: American Mortgage Company.
Effective August 27, 2014, the Company changed its name to Cipherloc Corporation.
+Added: 2 - GOING CONCERN
+Added: do not believe that our existing cash balances are sufficient to fund future operations for the next 12 months.
+Added: We are considering
+Added: options to issue additional equity as a means to increase liquidity sufficient to fund operations into the start of calendar year
+Added: If we are unsuccessful doing so, then the Company will cease operations.
+Added: September 30, 2020, the Company had not yet achieved profitable operations.
+Added: We had a net loss of approximately $7.0 million
+Added: for the year ended September 30, 2020 and had an accumulated deficit in aggregate of approximately $68.4 million since
+Added: our inception.
+Added: We expect to incur further losses in the development of our business.
+Added: These conditions raise substantial doubt
+Added: about the Company’s ability to continue as a going concern.
+Added: Company’s ability to continue as a going concern is dependent on its ability to generate future profitable operations and/or
+Added: to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when
+Added: they come due.
+Added: Management’s plan to address the Company’s ability to continue as a going concern includes:
+Added: (1) obtaining
+Added: debt or equity funding from private placement or institutional sources;
+Added: (2) generating cash flow from operations.
+Added: Although management
+Added: believes that it will be able to obtain the necessary funding to allow the Company to remain a going concern through the methods
+Added: discussed above, there can be no assurances that such methods will prove successful.
+Added: financial statements have been prepared assuming that the Company will continue as a going concern and therefore, the financial
+Added: statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets
+Added: or the amount and classifications of liabilities that may result from the outcome of this uncertainty.
SIGNIFICANT ACCOUNTING POLICIES
44 unchanged sentences
the asset is written down to its estimated fair value.
−Removed: There was no impairment recorded during the years ended September 30, 2019
+Added: There was no impairment recorded during the year ended September 30, 2019.
+Added: During the year ended September 30, 2020, the Company recorded an impairment loss of $382,961 related to its Virginia lease.
+Added: addition, the Company recorded a loss of $44,336 on the disposal of fixed assets.
Value of Financial Instruments
16 unchanged sentences
were determined using level 2 measurements and are discussed in further detail in Notes 5 and 8, respectively.
−Removed: debt is accounted for under the guidelines established by ASC 470-20, Debt with Conversion and Other Options .
−Removed: governs the calculation of an embedded beneficial conversion, a derivative instrument, which is treated as an additional discount
−Removed: to the instruments where derivative accounting does not apply.
−Removed: This applies during the period for which embedded conversion features
−Removed: are either fixed or not yet available to the holder.
−Removed: The amount of the beneficial conversion feature may reduce the carrying value
−Removed: of the instrument.
−Removed: The discounts relating to the initial recording of the derivatives or beneficial conversion features are accreted
−Removed: over the term of the debt.
−Removed: equity instruments, such as common stock and/or warrants, are issued with convertible debt, the net proceeds from the transaction
−Removed: are allocated to the convertible debt and equity instruments based on their relative fair values.
−Removed: The proceeds allocated to the
−Removed: equity instruments may reduce the carrying value of the convertible debt, and such discount is amortized to interest expense over
−Removed: the term of the debt.
−Removed: the event a convertible note has an embedded conversion feature which, among other features, allows an unlimited number of common
−Removed: shares to be issued upon conversion since the conversion price is based on the quoted market price of the Company’s common
−Removed: stock, the Company records a derivative liability, which is marked to market at each reporting period and charged to the statement
−Removed: of operations in accordance with ASC 815, Accounting for Derivative Financial Instruments and Hedging Activities .
Concentration
−Removed: the years ended September 30, 2019 and 2018, one customer accounted for 100% of revenues.
−Removed: The loss of this customer would not
−Removed: have a significant impact on operations.
−Removed: Company derives its revenue from sales of its products, support and services.
−Removed: Product revenue consists of the Company’s
−Removed: software sold as complete turn-key integrated solutions, as stand-alone software applications or sold on a subscription or consumption
−Removed: Depending on the nature of the arrangement revenue, related to turn-key solutions and stand-alone software applications
−Removed: are generally recognized upon shipment and delivery of license keys.
−Removed: For certain arrangements revenue is recognized based on usage
−Removed: or ratably over the term of the arrangement.
−Removed: Support and services revenue consist of both maintenance revenues and professional
−Removed: services revenues.
−Removed: Revenue is recorded net of applicable sales taxes.
−Removed: accordance with the authoritative guidance issued by the FASB on revenue recognition, the Company recognizes revenue when persuasive
−Removed: evidence of an arrangement exists, the fee is fixed or determinable, delivery has occurred, and collection of the resulting receivable
−Removed: is deemed probable.
−Removed: Products delivered to a customer on a trial basis are not recognized as revenue until the trial period has
−Removed: ended and acceptance has occurred by the customer.
−Removed: Reseller and distributor customers typically send the Company a purchase order
−Removed: when they have an end user identified.
+Added: the year ended September 30, 2020 two customers accounted for approximately 100% of the Company’s revenues.
+Added: During the year
+Added: ended September 30, 2019, one customer accounted for approximately 100% of the Company’s revenues.
+Added: Company recognizes revenues in accordance with the provisions of Accounting Standards Update 2014-09, “Revenue from Contracts
+Added: with Customers,”
+Added: and a series of amendments which together we identify as “ASC Topic 606”.
+Added: This new accounting
+Added: standard, which we adopted on October 1, 2018 using the permitted modified retrospective method, outlines a single comprehensive
+Added: model for entities to use in accounting for revenues arising from contracts with customers.
+Added: The new standard supersedes most previous
+Added: revenue recognition guidance, including industry-specific guidance.
+Added: The effect of the adoption of ASC Topic 606 on retained earnings
+Added: as of October 1, 2018 was not material.
+Added: The differences between our reported operating results for the nine months ended June
+Added: 30, 2020, which reflect the application of the new standard on our contracts, and the results that would have been reported if
+Added: the accounting was performed pursuant to the accounting standards previously in effect, also were not material.
+Added: to the new revenue recognition guidance is a five-step revenue recognition model that requires reporting entities to:
+Added: Identify the contract,
+Added: Identify the performance obligations of the contract,
+Added: Determine the transaction price of the contract,
+Added: Allocate the transaction price to the performance obligations, and
+Added: Recognize revenue.
+Added: Company accounts for a promise to provide a customer with a right to access the Company’s intellectual property as a performance
+Added: obligation satisfied over time because the customer will simultaneously receive and consume the benefit from the entity’s
+Added: performance of providing access to its intellectual property as the performance occurs.
of Products and Services
18 unchanged sentences
right to payment is conditioned upon providing product support and services in future years.
−Removed: were no accounts receivable balances at September 30, 2019 and 2018.
−Removed: There was no adjustment needed to accounts receivable
+Added: were no accounts receivable balances on September 30, 2020 and 2019.
+Added: There was no adjustment needed to the accounts receivable
for the cumulative effect of applying ASC 606 under the modified retrospective method.
3 unchanged sentences
and technical support revenue are recognized ratably over the coverage period.
−Removed: Deferred revenue also includes contracts
−Removed: for professional services to be performed in the future which are recognized as revenue when the company delivers the related
−Removed: service pursuant to the terms of the customer arrangement.
+Added: Deferred revenue also includes contracts for professional
+Added: services to be performed in the future which are recognized as revenue when the company delivers the related service pursuant
+Added: to the terms of the customer arrangement.
in deferred revenue were as follows:
−Removed: Twelve Months Ended September 30, 2019
−Removed: Balance at September 30, 2018
+Added: Year Ended September 30, 2019
+Added: Balance on September 30, 2018
Cumulative effect
1 unchanged sentence
Deferral of revenue
−Removed: Recognition of revenue
Balance at September 30, 2019
+Added: Year Ended September 30, 2020
+Added: Balance on September 30, 2019
+Added: Deferral of revenue
+Added: Balance at September 30, 2020
Note (1) Summary of Significant Accounting Policies, section (s) to our Financial Statements for further information.
1 unchanged sentence
recognized as revenue in future periods.
−Removed: Deferred revenue was $28,400 as of September 30, 2019, of which the Company expects
−Removed: to recognize 100% of the revenue over the next 12 months.
+Added: Deferred revenue was $15,417 as of September 30, 2020, of which the Company expects to
+Added: recognize 100% of the revenue over the next 12 months.
terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 to 90 days.
55 unchanged sentences
based on the grant-date fair value of the award.
−Removed: There were both fully vested stock grants and stock options granted to employees
−Removed: and non-employees during the year ended September 30, 2019.
−Removed: As such, compensation cost was recognized for grant as well as a ratable
−Removed: portion for the stock options vesting over a three-year time frame.
−Removed: All equity awards granted to employees and non-employees during
−Removed: the year ended September 30, 2018 were fully vested upon grant.
−Removed: As such, compensation cost was recognized at the time of the grant.
+Added: There were stock options issued during the year ended September 30, 2020, however,
+Added: awards were subsequently forfeited.
+Added: Outstanding awards are the awards issued for the fiscal year 2019.
+Added: There were both fully vested
+Added: stock grants and stock options granted to employees and non-employees during the year ended September 30, 2019.
+Added: As such, compensation
+Added: cost was recognized for grant as well as a ratable portion for the stock options vesting over a three-year time frame.
Company accounts for share-based payments in accordance with the authoritative guidance issued by the FASB on share-based compensation,
7 unchanged sentences
All share-based awards are expected to be fulfilled with new shares of common stock.
+Added: ASC 718-20-35-7, Repurchase or Cancellation of equity awards, the amount of cash or other assets transferred (or liabilities incurred)
+Added: to repurchase an equity award shall be charged to equity, to the extent that the amount paid does not exceed the fair value of
+Added: the equity instruments repurchased at the repurchase date.
+Added: Any excess of the repurchase price over the fair value of the instruments
+Added: repurchased shall be recognized as additional compensation cost.
Company utilizes the asset and liability method in accounting for income taxes.
9 unchanged sentences
Company uses the two-step approach to recognize and measure uncertain tax positions.
−Removed: The first step is to evaluate
−Removed: the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not, that
−Removed: the position will be sustained on audit, including resolution of related appeals or litigation processes, if any.
−Removed: The second step
−Removed: is to measure the tax benefit as the largest amount, which is more than 50% likely of being realized upon ultimate settlement.
−Removed: The Company considers many factors when evaluating and estimating the Company’s tax positions and tax benefits, which may
−Removed: require periodic adjustments.
−Removed: The Company did not record any liabilities for uncertain tax positions during the years ended September
−Removed: 30, 2019 or 2018.
+Added: The first step is to evaluate the tax position
+Added: for recognition by determining if the weight of available evidence indicates it is more likely than not, that the position will
+Added: be sustained on audit, including resolution of related appeals or litigation processes, if any.
+Added: The second step is to measure
+Added: the tax benefit as the largest amount, which is more than 50% likely of being realized upon ultimate settlement.
+Added: The Company considers
+Added: many factors when evaluating and estimating the Company’s tax positions and tax benefits, which may require periodic adjustments.
+Added: The Company did not record any liabilities for uncertain tax positions during the years ended September 30, 2020 or 2019.
and Diluted Net Loss per Common Share
7 unchanged sentences
As of September 30, 2020, and 2019,
−Removed: the Company had 1,000,000 shares of preferred stock outstanding, which are convertible into 1,500,000 shares of common
+Added: the Company had 1,000,000 shares of preferred stock outstanding, which are convertible into 1,500,000 shares of common stock.
loss per share is the same as basic loss per share during periods where net losses are incurred since the inclusion of the potential
common stock equivalents would be anti-dilutive as a result of the net loss.
−Removed: During the years ended September 30, 2019 and 2018,
−Removed: 24,290,866 warrants, 1,100,000 stock options, and 1,000,000 shares of convertible preferred stock were excluded from the calculation
−Removed: of diluted loss per share because their effect would be anti-dilutive.
−Removed: and Going Concern Considerations
−Removed: Company feels the cash on hand is sufficient to enable the Company to continue in operation through January 2021.
+Added: During the year ended September 30, 2020, 24,146,866
+Added: warrants, 800,000 stock options and 1,000,000 shares of convertible preferred stock were excluded from the calculation of diluted
+Added: loss per share because their effect would be anti-dilutive.
+Added: During the year ended September 30, 2019, 24,290,866 warrants, 1,100,000
+Added: stock options, and 1,000,000 shares of convertible preferred stock were excluded from the calculation of diluted loss per share
+Added: because their effect would be anti-dilutive.
Accounting Announcements
2 unchanged sentences
There have been several ASUs to date that amend the original text of the ASCs.
−Removed: than those discussed below, the Company believes those ASUs issued to date either (i) provide supplemental guidance, (ii) are
−Removed: technical corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.
+Added: those discussed below, the Company believes those ASUs issued to date either (i) provide supplemental guidance, (ii) are technical
+Added: corrections, (iii) are not applicable to the Company or (iv) are not expected to have a significant impact on the Company.
+Added: December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740):
+Added: Simplifying the Accounting for Income Taxes.
+Added: guidance removes certain exceptions to the general principles in Topic 740 and enhances and simplifies various aspects of the
+Added: income tax accounting guidance, including requirements such as tax basis step-up in goodwill obtained in a transaction that is
+Added: not a business combination, ownership changes in investments, and interim-period accounting for enacted changes in tax law.
+Added: standard is effective for fiscal years and interim periods within those fiscal years beginning after December 15, 2020.
+Added: adoption is permitted.
+Added: The Company are currently evaluating the impact of ASU 2019-12 on its financial statements, which is effective
+Added: for the Company in its fiscal year and interim periods beginning on October 1, 2021.
August 2018, the FASB issued ASU 2018-13, Fair Value Measurements (Topic 820) –
8 unchanged sentences
periods within those fiscal years, beginning after December 15, 2019.
−Removed: The Company is currently in the process of evaluating the
−Removed: effect this guidance will have on its financial statements and related disclosures.
+Added: The Company adopted ASU 2018-13 on October 1, 2019 and the
+Added: adoption of this update did not have a material impact on the Company’s notes to the financial statements.
June 2018, the FASB issued ASU 2018-07, Compensation –
7 unchanged sentences
for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.
−Removed: The Company is currently in
−Removed: the process of evaluating the effect this guidance will have on its financial statements and related disclosures.
−Removed: February 2016, the FASB issued ASU 2016-02, Leases (Topic 840) , to increase transparency and comparability among organizations
−Removed: by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements.
−Removed: Early adoption of the amendments in this standard is permitted for all entities, and the Company may recognize and measure leases
−Removed: at the beginning of the earliest period presented using a modified retrospective approach.
−Removed: In July 2018, the FASB issued ASU 2018-11,
−Removed: Leases (Topic 840):
−Removed: Targeted Improvements , to provide a new transition method and practical expedient for separating components
−Removed: of a contract.
−Removed: The amendments in this standard are effective for fiscal years, and interim periods within those fiscal years,
−Removed: beginning after December 15, 2018.
−Removed: The Company is currently in the process of evaluating the effect this guidance will have on
−Removed: its financial statements and related disclosures.
+Added: The Company adopted ASU 2018-07
+Added: on October 1, 2019 and the adoption of this update did not have a material impact on the Company’s financial position, results
+Added: of operations and cash flows.
+Added: February 2016, the FASB issued ASU 2016-02, Leases, which aims to make leasing activities more transparent and comparable and
+Added: requires substantially all leases be recognized by lessees on their balance sheet as a right-of-use asset (ROU) and corresponding
+Added: lease liability, including leases currently accounted for as operating leases.
+Added: Leases of mineral reserves and related land leases
+Added: have been exempted from the standard.
+Added: We adopted ASU 2016-02, Leases, on October 1, 2019.
+Added: We elected the “package of practical
+Added: expedients”
+Added: within the standard which permits us not to reassess prior conclusions about lease identification, lease classification
+Added: and initial direct costs.
+Added: We made an accounting policy election to not separate lease and non-lease components for all leases.
+Added: The adoption of this standard resulted in the recognition of right-of-use assets and lease liabilities of $0.2 million, which
+Added: were not previously recorded on our balance sheet.
FIXED ASSETS, NET
4 unchanged sentences
expense for the years ended September 30, 2020 and 2019 was $18,243 and $16,927, respectively.
+Added: The fixed assets were disposed
+Added: of during 2020.
SOFTWARE LICENSES
−Removed: Software License Agreement
−Removed: Company entered into a one-year agreement renewable for up to 4 years for an annual $50,000 Shield license fee and $25,000 watermark
−Removed: base license fee with SoundFi LLC (“SoundFi”).
−Removed: Residual income to the Company is earned based on the number of audio
−Removed: files downloaded per year with residual earnings of $.012 per download exceeding 3,000,001 and scaling up to $.00075 per download
−Removed: exceeding 100,000,000.
−Removed: During the year ended September 30, 2019, the Company recognized $46,600 in licensing revenue.
−Removed: has determined the best method for measuring licensing revenue to be the passage of time and more specifically on a monthly basis
−Removed: because the customer can request modifications over the term of the arrangement.
−Removed: The recognition of residual income occurs on
−Removed: an annual basis based on download volume provided by Soundfi.
−Removed: A download is defined as an audio file downloaded to a mobile device
−Removed: from the Soundfi servers.
−Removed: June 14, 2014, the Company entered into a license agreement with Gawk to use the Cipherloc engine for $1,125,000 for a period
−Removed: of four (4) years.
−Removed: This customer licensed the CipherShop-Cipherloc encryption software technology and support services.
−Removed: was not required to make significant modifications at the time the contract was executed.
−Removed: Prior to this, the Company had never
−Removed: sold or licensed the CipherShop-Cipherloc encryption software, nor any support services for such.
−Removed: Under the license agreement,
−Removed: the Company was to provide access to its software on an operational basis and provide training.
−Removed: The Company would also provide
−Removed: unspecified upgrades, if and when available, and 24/7 support over the license term.
−Removed: No VSOE was known for any of the elements.
−Removed: After the agreement was executed, the licensee requested modifications to the software because they could not otherwise use the
−Removed: The Company made the requested modifications to the software and delivered the finished product in late December 2015;
−Removed: thus, delivery had not deemed to have occurred until such date.
−Removed: The contract termination date was not extended beyond the
−Removed: initial date of June 2018.
−Removed: Revenues were recorded from the date of delivery over the remaining term of the agreement or approximately
−Removed: For these reasons, revenue is recognized ratably from December 2015 until June 2018.
−Removed: During the year ended September
−Removed: 30, 2018, the Company recognized revenues of $316,248.
−Removed: CONVERTIBLE NOTES PAYABLE
−Removed: Global Opportunities Fund, LLC
−Removed: September 26, 2017, the Company issued a convertible note payable to FirstFire Global Opportunities Fund, LLC (“FirstFire”)
−Removed: with a principal amount of $330,000, which included an original issue discount of $30,000.
−Removed: The Company incurred $8,500 in debt
−Removed: issuance costs.
−Removed: The note accrued interest at 5% per annum and was to mature on March 26, 2018.
−Removed: The note was convertible at $2.00
−Removed: per share, subject to adjustment due to ratchet or down round protection, among other adjustments.
−Removed: The Company also issued 50,000
−Removed: shares of its common stock, as well as warrants to purchase an additional 165,000 shares of common stock at $4.50 per share with
−Removed: a term of two years.
−Removed: The note was amended on December 20, 2017, which reduced the conversion price of the note from $2.00 to $1.00
−Removed: per share and the exercise price of the warrants from $4.50 to $2.00.
−Removed: The amendment also required the Company to issue an additional
−Removed: 87,500 shares of common stock to FirstFire.
−Removed: The Company also received the right to prepay the convertible note at any time from
−Removed: the 151st through the 180th day following September 26, 2017, then the Company could repay FirstFire at 130% multiplied by the
−Removed: outstanding principal amount plus accrued and unpaid interest.
−Removed: reduction of the conversion price from $2.00 to $1.00 was deemed to create a beneficial conversion feature, therefore, the Company
−Removed: accounted for the amendment of the FirstFire note using ASC 815, Derivatives and Hedging , and recognized a loss on extinguishment
−Removed: of $358,038 during the three months ended December 31, 2017.
−Removed: The Company also recognized a beneficial conversion feature derivative
−Removed: liability of $320,312 as of the note’s amendment date.
−Removed: The Company valued the beneficial conversion feature derivative liability
−Removed: with the Black-Scholes-Merton valuation model on the date of the amendment using an expected life of one (1) year, volatility
−Removed: of 150%, and risk-free rate of 1.87%.
−Removed: the year ended September 30, 2018, the Company recognized a gain of $11,234 related to the change in fair value of the FirstFire
−Removed: beneficial conversion feature derivative liability.
−Removed: The Company valued the beneficial conversion feature derivative liability
−Removed: with the Black-Scholes-Merton valuation model as of March 21, 2018, immediately prior to the settlement of the note as described
−Removed: below, using an expected life of 0.78 years, volatility of 150%, and risk-free rate of 1.71%.
−Removed: Additionally,
−Removed: upon the December 20, 2017 amendment of the FirstFire note, the Company recorded a debt discount of $330,000.
−Removed: The Company amortized
−Removed: $312,813 of the debt discount to interest expense during the year ended September 30, 2018.
−Removed: Total interest expense related to
−Removed: the FirstFire note, including the debt discount amortization, was $453,700 for the year ended September 30, 2018.
−Removed: March 21, 2018, the Company entered into a settlement agreement with FirstFire, under which FirstFire converted $77,500 of the
−Removed: note payable into 50,000 shares of common stock, and the Company paid $350,000 to satisfy the convertible note payable in full.
−Removed: In connection with the settlement of the FirstFire note, the Company recognized a gain on extinguishment of $194,391.
−Removed: One Opportunity Fund LP
−Removed: December 14, 2017, the Company issued a convertible note payable to Peak One Opportunity Fund LP (“Peak One”) with
−Removed: a principal amount of $300,000.
−Removed: The Company incurred $27,400 in debt issuance costs.
−Removed: The note was to mature on December 14, 2020.
−Removed: The note was convertible at $1.00 per share.
−Removed: The Company also issued 275,000 shares of its common stock, as well as warrants to
−Removed: purchase an additional 75,000 shares of common stock at $2.00 per share with a term of five years at the time of note issuance.
−Removed: Company accounted for the Peak One note using ASC 815, Derivatives and Hedging , and recognized a beneficial conversion
−Removed: feature derivative liability of $267,750 as of the note’s issuance date.
−Removed: The Company valued the beneficial conversion feature
−Removed: derivative liability with the Black-Scholes-Merton valuation model on the date of issuance using an expected life of 1.25 years,
−Removed: volatility of 150%, and risk-free rate of 1.82%.
−Removed: The Company also recognized a loss of $486,745 resulting from the excess fair
−Removed: value of the beneficial conversion feature derivative in the Peak One note and of the equity instruments issued with the convertible
−Removed: the year ended September 30, 2018, the Company recognized a loss of $19,770 related to the change in fair value of the beneficial
−Removed: conversion feature derivative liability.
−Removed: The Company valued the beneficial conversion feature derivative liability with the Black-Scholes-Merton
−Removed: valuation model as of April 30, 2018, immediately prior to the redemption of the note as described below, using an expected life
−Removed: of 1.17 years, volatility of 150%, and risk-free rate of 1.65%.
−Removed: Additionally,
−Removed: upon issuance of the Peak One note, the Company recorded a debt discount of $300,000.
−Removed: The Company amortized $37,432 of the debt
−Removed: discount to interest expense during the year ended September 30, 2018.
−Removed: April 30, 2018, the Company settled the Peak One note for $375,000 and issued 71,429 shares of common stock with a fair value
−Removed: of $103,572 to Peak One.
−Removed: The Company recognized a loss on extinguishment of $153,621.
+Added: License Agreements
+Added: fiscal year 2019, the Company entered into a one-year agreement with SoundFi LLC (“SoundFi”) which will automatically
+Added: renew for subsequent one-year periods unless otherwise terminated by either party.
+Added: Cipherloc received $25,000 from SoundFi during
+Added: the year ended September 30, 2020.
+Added: Company executed an annual software licensing agreement with Castle Shield during the year ended September 30, 2020 which
+Added: also include auto-renewing terms.
+Added: Castle Shield made a $10,000 payment to the Company based on the terms of their agreement with
+Added: the year ended September 30, 2020, the Company recognized $47,983 in licensing revenue from the SoundFi and Castle Shield agreements.
+Added: April 6, 2020, to supplement its cash balance, the Company submitted their application for a Paycheck Protection Program (“PPP”)
+Added: loan (the “SBA loan”) sponsored by the U.S.
+Added: Small Business Administration in the amount of $365,430.
+Added: 2020, Company’s SBA loan application was approved, and the Company received loan proceeds on April 22, 2020.
+Added: has an interest rate of 1% and matures on April 12, 2022.
+Added: 1106 of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) provides for forgiveness of up to the
+Added: full principal amount of qualifying loans guaranteed under the PPP.
+Added: The PPP and loan forgiveness are intended to provide economic
+Added: relief to small businesses, such as the Company, that are adversely impacted under the COVID-19 Emergency Declaration issued by
+Added: President Donald J.
+Added: Trump on March 13, 2020.
+Added: a result of staff reductions during 2020, the Company expects the ultimate amount of loan forgiveness to be minimal.
+Added: Paycheck Protection Program loan balance at September 30, 2020 was $365,430
+Added: Future Minimum Paycheck
+Added: Protection Program loan payment by Fiscal Year
+Added: Total Paycheck
+Added: Protection Program loan
RELATED PARTY TRANSACTIONS
related to Ex Chief Executive Officer
−Removed: Olivia and Robin De La Garza earned $52,278, $47,176 and $53,000, respectively, in compensation for the year ended September 30,
−Removed: In August 2019, Robin and Skylar De La Garza were terminated as employees of the Company.
−Removed: The Company also paid $11,394
−Removed: in educational costs of Skylar De La Garza and $6,200 in moving expenses of Olivia De La Garza
−Removed: Payable to Ex Chief Executive Officer
−Removed: September 2017, the Company’s Chief Executive Officer (“CEO”) issued four notes with an aggregate principal
−Removed: amount of $70,000 to the Company.
−Removed: The notes bore interest at 3% per annum and matured one year from the issuance date.
−Removed: repaid all four notes in full during September 2018.
−Removed: As of September 30, 2018, there were no outstanding notes payable to the
+Added: Olivia and Robin De La Garza, immediate family members of former CEO Michael De La Garza, earned $52,278, $47,176 and $53,000,
+Added: respectively, in compensation for the year ended September 30, 2019.
+Added: In August 2019, Robin and Skylar De La Garza were terminated
+Added: as employees of the Company.
+Added: The Company also paid $11,394 in educational costs of Skylar De La Garza and $6,200 in moving expenses
+Added: of Olivia De La Garza.
+Added: Michael De La Garza was the CEO and director of the Company during the period of time when these payments
Note 8 for additional related party transactions.
10 unchanged sentences
by the Company and costs relating thereto have been submitted to the Company’s insurance carrier.
−Removed: August 2019, the Board of Directors formed a special committee of independent directors (“Special Committee”) to investigate
−Removed: certain activities of Michael De La Garza (“De La Garza”).
−Removed: The Special Committee has retained legal counsel, and is
−Removed: authorized to retain forensic accountants, to assist the investigation.
−Removed: August 2019, the Company initiated litigation against its former Chief Executive Officer, De La Garza in order to stop him from
−Removed: misappropriating the company’s trade secrets, depleting its monies and other assets, damaging the value of the company in
−Removed: the marketplace, and holding himself out as the company’s CEO.
−Removed: On September 25, 2019, the Court entered a temporary injunction
−Removed: against De La Garza enjoining him from numerous acts including representing himself as CipherLoc’s CEO and from interfering
−Removed: with the current CEO’s running the company.
−Removed: This litigation is ongoing, and its resolution is unknown.
−Removed: The Special Committee
−Removed: is investigating certain activities of the former CEO including the Ageos, LLC Operating Agreement, the QHCI/Noun note receivable,
+Added: August 2019, the Board of Directors formed a special committee of independent directors (the “Special Committee”)
+Added: to investigate certain activities of Michael De La Garza (“De La Garza”), our former chief executive officer.
+Added: in that same month, the Company initiated litigation against De La Garza in the District Court of Travis Country, Texas (the “Court”).
+Added: On September 25, 2019, the Court entered a temporary injunction against De La Garza enjoining him from numerous acts.
+Added: Committee investigated certain activities of De La Garza, including the Ageos, LLC Operating Agreement, the QHCI/Noun note receivable,
an advance/bonus, personal expenditures, and other items.
All amounts expended have been expensed as of September 30, 2019.
−Removed: amounts have been recorded in these financial statements as expected recoveries.
−Removed: July 26, 2019, the Board of Directors accepted the resignation of Michael De La Garza as Chief Executive Officer and appointed
−Removed: Tom Wilkinson as Interim Chief Executive Officer.
−Removed: De La Garza was subsequently terminated as an employee on August 11, 2019.
−Removed: On August 14, 2019, the Board of Directors formed an Executive Committee, as allowed by the Bylaws, consisting of Mr.
−Removed: Carlson and Dr.
−Removed: In accordance with the bylaws, the Executive Committee is empowered to execute all business
−Removed: on behalf of the Board of Directors to the fullest extent permitted under Texas law.
−Removed: August 8, 2019, the operating agreement with Ageos was terminated.
−Removed: August 2019, it was determined that the previously disclosed note receivable from QHI would not be collectible.
−Removed: While the note
−Removed: receivable had been presented to the board for approval, a vast majority of the funds had been paid to Noun Energy, rather
−Removed: Noun Energy is a company doing business in the United Arab Emirates that is believed to be controlled by Mr.
−Removed: Garza’s brother.
−Removed: This agreement and the funding are part of an ongoing investigation related to the litigation against Mr.
−Removed: De La Garza discussed in Note 4.
−Removed: The note receivable has been written off as a loss for the quarter ended June 30, 2019 and is
−Removed: included in general and administrative expenses on the statements of operations.
−Removed: March 2019, the Company guaranteed a lease on behalf of Ageos, LLC in McLean, Virginia.
−Removed: The lease has a term of three years for
−Removed: 4,359 square feet of space in McClean, Virginia.
−Removed: The initial rent cost is $7,991 per month and the lease agreement provides for
−Removed: annual rent increases of approximately 4.0%.
−Removed: The amount of future payments guaranteed is $267,389.
−Removed: The agreement with Ageos was
−Removed: terminated in August 2019 and the Company has made an unwritten offer to assume the lease.
−Removed: No amounts have been accrued for this
−Removed: commitment as of September 30, 2019.
+Added: Company also sued De La Garza, among others, in federal district court seeking to invalidate the issuance of preferred stock to
+Added: The preferred stock shares were converted to 13.5 million shares of common stock by De La Garza during 2018.
+Added: litigation matters with Michael De La Garza were settled on August 28, 2020 with De La Garza agreeing to return 13.1 million shares
+Added: of common stock to the Company and the Company agreeing to pay De La Garza $400,000 between September 30, 2020 and September 30,
+Added: At September 20, 2020, Cipherloc owed $100,000 in settlement payments which will be made in $25,000 payments on December
+Added: 1, 2020, March 1, 2021, June 1, 2021, and September 1, 2021.
+Added: Company is seeking to invalidate the issuance of 1 million shares of Cipherloc preferred stock to former director and chief financial
+Added: officer, Pamela Thompson, which stock is now being held by the Carmel Trust II, in or around 2011.
+Added: As such, the Company has sued
+Added: James LeGanke, as Trustee of Carmel Trust II, in federal court as part of its efforts to invalidate those shares.
+Added: alleges that Thompson failed to comply with both state law and Company bylaws when she and then CEO, Michael De La Garza, caused
+Added: the Company to issue the preferred stock to themselves as purported compensation.
+Added: The lawsuit is ongoing, and its resolution is
+Added: October 13, 2020, Ageos, LLC, a Virginia limited liability company (“Ageos”), filed a Third Party Complaint against
+Added: Cipherloc (Third Party Case No.
+Added: GV20015643-00) in connection with the pending action titled Scandium, LLC v.
+Added: Ageos, LLC (Case
+Added: GV20014313-00) in the General District Court for Fairfax County in the Commonwealth of Virginia.
+Added: The action relates to an
+Added: operating agreement, by and between Cipherloc and Ageos, whereby Cipherloc agreed to guarantee Ageos’s lease in order to
+Added: enable the leasing of space in Fairfax County, VA.
+Added: Cipherloc subsequently terminated the agreement with Ageos and offered to take
+Added: over the space as an accommodation.
+Added: Ageos declined.
+Added: Ageos’s third party complaint demands from Cipherloc, among other things,
+Added: all damages obtained by Scandium, LLC against Ageos;
+Added: (ii) other compensatory damages in connection with certain lease payments
+Added: under the lease discussed above;
+Added: and (iii) pre-judgment interest.
+Added: This lawsuit is ongoing, and its resolution is unknown.
February 2019, the Company and the landlord for its leased office space in Buda, Texas entered into a new lease agreement, and
the Company reduced its rented space from approximately 3,900 to 1,302 square feet.
−Removed: The new lease was effective February 1, 2019
+Added: The new lease became effective on February
1, 2019 and has a three-year term.
−Removed: The initial monthly rent is $2,566, and the lease agreement provides for annual rent increases of approximately
−Removed: The lease automatically renews for a three-year term, unless either party to the lease agreement notifies the other of the
−Removed: intent to terminate the lease in writing at least 180 days prior to the expiration of the current term.
−Removed: The amount of future payments
−Removed: guaranteed is $74,388.
+Added: The initial monthly rent is $2,566, and the lease agreement provided for annual rent increases
+Added: of approximately 2.7%.
+Added: The lease automatically renews for a three-year term, unless either party to the lease agreement notifies
+Added: the other of the intent to terminate the lease in writing at least 180 days prior to the expiration of the current term.
+Added: 2020, the Company executed a lease termination agreement with the landlord for an early termination fee of $10,546 and forfeited
+Added: the existing security deposit of $2,566.
+Added: There are no future payments related to this lease.
October 2018, the Company leased approximately 3,900 square feet of office space on North Scottsdale Road in Scottsdale, Arizona.
−Removed: The lease for this facility began on October 4, 2018 and continues until October 31, 2021.
−Removed: Annual rent of $77,180 was prepaid
−Removed: for the first year from November 1, 2018 to October 31, 2019, and the lease agreement provides for annual rent increases of approximately
+Added: The lease for this facility began on October 4, 2018 and originally continued until October 31, 2021.
+Added: Annual rent of $77,180 was
+Added: prepaid for the first year from November 1, 2018 to October 31, 2019, and the lease agreement provides for annual rent increases
+Added: of approximately 5.0%.
+Added: In June 2020, the Company executed a lease termination agreement with the landlord for an early termination
+Added: fee of $27,013 and forfeited the existing security deposit of $9,796.
+Added: There are no future payments related to this lease.
+Added: February 2020, the Company leased approximately 3,666 square feet of office space on 2107 Wilson Boulevard, Arlington, Virginia.
+Added: The lease for this facility began on February 1, 2020 and continues until July 31, 2025.
+Added: The base annual rent is $159,471, a $100,000
+Added: security deposit was paid, and abatement of monthly rent payments was provided until August 1, 2020, and the lease provides for
+Added: annual rent increases of approximately 2.5%.
The amount of future payments guaranteed is $822,082.
+Added: the result of restructuring actions intended to conserve cash during the COVID-19 crisis, the landlord of the Wilson Boulevard
+Added: space was notified that the Company no longer needed the space and is seeking an amicable and reasonable termination of the lease
+Added: of September 30, 2020, the Company had one lease agreements for facilities.
+Added: with an initial term of 12 months or less are not recorded on our Balance Sheet;
+Added: we recognize lease expense for these leases on
+Added: a straight-line basis over the lease term.
+Added: Leases with initial terms in excess of 12 months are recorded as operating or financing
+Added: leases in our Balance Sheet.
+Added: assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the
+Added: lease term at commencement date.
+Added: As most of our leases do not provide an implicit rate, we use a secured incremental borrowing
+Added: rates based on the information available at commencement date, including lease term, in determining the present value of future
+Added: The operating lease asset also includes any lease payments made and excludes lease incentives and initial direct costs
+Added: Our lease terms may include options to extend or terminate the lease when it is reasonably certain that the option will
+Added: be exercised.
+Added: inception, the Company determines if an arrangement contains a lease and whether that lease meets the classification criteria
+Added: of a finance or operating lease.
+Added: Some of the Company’s lease arrangements contain lease components (e.g.
+Added: minimum rent payments)
+Added: and non-lease components (e.g.
+Added: maintenance, labor charges, etc.).
+Added: The Company generally accounts for each component separately
+Added: based on the estimated standalone price of each component.
+Added: For certain leases, the Company accounts for the lease and non-lease
+Added: components as a single lease component.
+Added: Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
+Added: leases are included in operating lease ROU lease assets, and operating lease liabilities and operating long-term lease liabilities
+Added: on the Balance Sheets.
+Added: Lease expense for operating leases is recognized on a straight-line basis over the lease term.
+Added: lease expense is recognized in the period in which the obligation for those payments is incurred.
+Added: Lease expense is included in
+Added: general and administrative expense in the statements of operations and is reported net of lease income.
+Added: Lease income is not material
+Added: to the results of operations for the quarter ended June 30, 2020.
+Added: The Company announced a corporate restructuring on June 30,
+Added: 2020 which will result in the abandonment of certain office spaces.
+Added: The Company has recorded an impairment charge of approximately
+Added: $382,962 which is the estimate of the future payments less projected sublease income from the abandoned office space.
+Added: initial right-of-use asset of $233,751 was recognized as a non-cash asset addition with the adoption of the new lease accounting
+Added: Cash paid for amounts included in the present value of operating lease liabilities was $28,534 during third quarter
+Added: 2020 and is included in operating cash flows.
+Added: In February 2020, the Company’s new lease in Arlington, Virginia added approximately
+Added: $746,000 in new lease obligations.
+Added: weighted average remaining lease terms and discount rates for all of our operating lease were as follows as of September 30, 2020:
+Added: Remaining lease term
+Added: and discount rate:
+Added: Weighted average remaining lease terms
+Added: Weighted average discount rate
+Added: Lease facilities
+Added: judgements include the discount rates applied, the expected lease terms, and lease renewal options.
+Added: There are three leases with
+Added: a renewal option.
+Added: Using the practical expedient, the Company utilized existing lease classifications as of September 30, 2019.
+Added: As a result, the lease renewal options were not changed on implementation.
annual minimum lease obligations at September 30, 2020 are as follows:
1 unchanged sentence
expense totaled $218,997 and $150,575 for the years ended September 30, 2020 and 2019, respectively.
−Removed: Operating Agreement
−Removed: operating agreement was entered into with Ageos, LLC and the Company on April 18, 2019.
−Removed: Ageos, LLC agreed to hire competent professionals,
−Removed: establish and maintain an approved government facility and guide engineers to customize the Company’s base products for
−Removed: governmental agency use.
−Removed: The Company agreed to advance Ageos, LLC $1,600,000 commiserate with the responsibilities and operating
−Removed: expense budget provided by Ageos, LLC on a periodic basis.
−Removed: The Company had advanced $974,188 through September 30, 2019.
−Removed: the operating agreement, Ageos, LLC was to reimburse the Company from the sale of the software by applying 50% of net revenues
−Removed: earned to repay the advanced operating expenses.
−Removed: The operating agreement was terminated on August 8, 2019.
−Removed: August 2019, it was determined that the previously disclosed note receivable from Quality Healthcare International, Inc.
−Removed: (“QHI”)
−Removed: would not be collectible.
−Removed: While the note receivable had been presented to the board for approval, a vast majority of the
−Removed: funds had been paid to Noun Energy, rather than to QHI.
−Removed: Noun Energy is a company doing business in the United Arab Emirates that
−Removed: is believed to be controlled by Mr.
−Removed: De La Garza’s brother.
−Removed: This agreement and the funding are part of an ongoing investigation
−Removed: related to the litigation against Mr.
−Removed: De La Garza discussed in Note 4.
−Removed: The note receivable has been written off as a loss for
−Removed: the quarter ended June 30, 2019 and is included in general and administrative expenses on the statements of operations.
9 - STOCKHOLDERS’
2 unchanged sentences
were authorized to issue 681,000,000 shares of common stock at a par value of $0.01.
+Added: determines the fair value of stock issuances using the closing stock price on the grant date.
+Added: the year ended September 30, 2020, the Company came to a settlement with First Fire and purchased back 149,557 shares and recorded
+Added: such shares as Treasury Stock.
+Added: First Fire received $150,000 in exchange for the 149,557 shares.
+Added: the year ended September 30, 2020, the Company reached a settlement and as result received surrendered shares of 13,137,757 share
+Added: and recorded such shares as Treasury Stock.
Stock Issued for Cash
2 unchanged sentences
The refund was made in lieu of an issuance of shares.
−Removed: the year ended September 30, 2018, through the utilization of Private Placement Memorandums (PPMs) and upon receipt of executed
−Removed: Subscription Agreements, the Company issued 18,909,900 shares of common stock for $16,625,238 in net cash proceeds pursuant to
−Removed: the exemption from the registration provisions of the Securities Act, as amended, afforded by Rule 506 of Regulation D.
−Removed: Stock and Stock Options Issued to Directors and Offices
+Added: Stock and Stock Options Issued to Directors and Officers
the year ended September 30, 2019, the Company issued 9,346 vested shares of common stock with a fair value of $11,216 to an employee,
6 unchanged sentences
a strike price of $0.85 and the remaining 100,000 have a strike price of $0.75.
−Removed: the year ended September 30, 2018, the Company issued 766,033 fully vested shares of common stock with a fair value of $1,472,601
−Removed: to its officers and other employees as part of their compensation.
−Removed: Of this amount, $950,056 was recorded in general and administrative
−Removed: expenses, $279,500 was recorded in sales and marketing expenses, and $243,045 was recorded in research and development expenses.
+Added: 2020, 620,000 stock options were granted to employees.
+Added: Also during 2020, 920,000 stock options were cancelled due to the
+Added: termination of employment.
+Added: As of September 30, 2020, 800,000 stock options are outstanding.
+Added: None of the stock options are in the
+Added: money and the unamortized amount of stock compensation as of September 30, 2020 is $383,453.
+Added: Year Ended September 30, 2019
+Added: Balance on September 30, 2018
+Added: Balance at September 30, 2019
+Added: Year Ended September 30, 2020
+Added: Balance on September 30, 2019
+Added: Balance at September 30, 2020
Stock Issued for Services
1 unchanged sentence
LLC for management consulting services, which was recorded in research and development expense.
−Removed: the year ended September 30, 2018, the Company issued 10,000 shares of fully vested common stock with a fair value of $15,000
−Removed: to Magnolia Investor Relations for investor relations services rendered.
−Removed: Stock Issued for Settlement
−Removed: the year ended September 30, 2018, the Company issued 50,000 shares of fully vested common stock with a fair value of $81,000
−Removed: for to settle a legal matter by two shareholders who claimed that they were entitled to 125,000 shares of common stock because
−Removed: of funds allegedly paid to the Company and promises allegedly made by the Company.
−Removed: The Company denied these allegations and settled
−Removed: the matter for 50,000 shares of common stock.
−Removed: Stock Issued with Convertible Notes
−Removed: the year ended September 30, 2018, the Company issued 275,000 and 71,429 shares of fully vested common stock in connection with
−Removed: the issuance and redemption, respectively, of the Peak One note.
−Removed: The Company also issued 87,500 and 50,000 shares of common stock
−Removed: in connection with the amendment and conversion, respectively, of the FirstFire note.
−Removed: Refer to Note 5 for further discussion.
of September 30, 2020, and 2019, the Company had 1,000,000 and 1,000,000 shares of restricted preferred stock outstanding, respectively.
−Removed: and was authorized to issue 10,000,000 shares of preferred stock at a par value of $0.01.
−Removed: Each share of preferred stock is convertible
−Removed: into the Company’s common stock at a rate of one (1) preferred share to 1.5 common shares.
−Removed: Each share of preferred stock
−Removed: has 1.5 votes on all matters presented to be voted by the holders of common stock.
−Removed: The holders of preferred stock can only convert
−Removed: the shares if agreed to by the Board of Directors.
−Removed: If declared by the Board of Directors, holders of preferred stock are entitled
−Removed: to receive dividends prior and in preference to any declaration or payment of any dividend on the common stock of the Company.
−Removed: In the event of liquidation or dissolution of the Company, holders of preferred stock shall be paid out of the assets of the Company
−Removed: prior and in preference to any payment or distribution to holders of common stock of the Company.
−Removed: the year ended September 30, 2018, the Company’s Chief Executive Officer converted 9,000,000 shares of preferred stock into
−Removed: 13,500,000 shares of common stock.
−Removed: the year ended September 30, 2018, the Company issued warrants to purchase 75,000 shares of common stock in connection with the
−Removed: Peak One convertible note discussed in Note 5.
−Removed: These warrants were issued with an exercise price of $2.00 and a term of five years.
−Removed: The Company valued these warrants at $90,345 with the Black-Scholes-Merton valuation model using an expected life of five years,
−Removed: volatility of 150%, and risk-free rate of 2.14%.
+Added: Each share of preferred stock is convertible into the Company’s common stock at a rate of one (1) preferred share to 1.5
+Added: common shares.
+Added: Each share of preferred stock has 1.5 votes on all matters presented to be voted by the holders of common stock.
+Added: The holders of preferred stock can only convert the shares if agreed to by the Board of Directors.
+Added: If declared by the Board of
+Added: Directors, holders of preferred stock are entitled to receive dividends prior and in preference to any declaration or payment
+Added: of any dividend on the common stock of the Company.
+Added: In the event of liquidation or dissolution of the Company, holders of preferred
+Added: stock shall be paid out of the assets of the Company prior and in preference to any payment or distribution to holders of common
+Added: stock of the Company.
+Added: the year ended September 30, 2018, the Company issued warrants to purchase 75,000 shares of common stock.
+Added: These warrants were
+Added: issued with an exercise price of $2.00 and a term of five years.
+Added: No warrants were issues during fiscal years 2020 and 2019.
Additionally,
2 unchanged sentences
were issued with an exercise price of $4.50 and a term of two years.
−Removed: The Company valued these warrants at $93,198 with the Black-Scholes-Merton
−Removed: valuation model using an expected life of two years, volatility of 150%, and risk-free rates ranging from 1.89% to 2.27%.
in connection with shares sold through an additional PPM, the Company issued warrants to purchase 18,837,900 shares of common
These warrants were issued with an exercise price of $1.20 and a term of five years.
−Removed: The company issued warrants to
−Removed: purchase an additional 5,398,970 shares of common stock to its underwriters.
−Removed: These warrants were issued with an exercise price
−Removed: of $1.00 and a term of ten years.
+Added: The company issued warrants to purchase
+Added: an additional 5,398,970 shares of common stock to its underwriters.
+Added: These warrants were issued with an exercise price of $1.00
+Added: and a term of ten years.
activity for the years ended September 30, 2020 and 2019 is as follows:
1 unchanged sentence
Average Remaining Life
−Removed: Outstanding at September 30, 2017
+Added: at September 30, 2018
Canceled/Forfeited
−Removed: Outstanding at September 30, 2018
+Added: at September 30, 2019
Canceled/Forfeited
−Removed: Outstanding at September 30, 2019
+Added: at September 30, 2020
10 - INCOME TAXES
5 unchanged sentences
is as follows:
−Removed: federal income tax rate
−Removed: Non-deductible
−Removed: stock-based compensation
−Removed: in statutory tax rate
+Added: Statutory federal income
+Added: Non-deductible stock-based compensation
+Added: and other permanent differences
+Added: Change in statutory tax rate
+Added: Valuation allowance
+Added: Effective tax
income taxes result from temporary differences in the recognition of income and expenses for the financial reporting purposes
30 unchanged sentences
Company is current on all its federal income tax filings.
−Removed: An extension will be filed for the September 30, 2019
+Added: An extension will be filed for the September 30, 2020 tax return.
December 22, 2017, the Tax Cuts and Jobs Act (“Tax Act”) was signed into law in the U.S.
7 unchanged sentences
11 - SUBSEQUENT EVENTS
−Removed: November 14, 2019, the Company terminated Olivia De La Garza’s employment and was given one month’s severance
−Removed: On November 21, 2019, the Company issued stock options 140,000 shares to employees with strike price to be determined.
−Removed: November 25, 2019, the board of directors appointed Andrew Borene as Chief Executive Officer of the Company.
−Removed: Mr Borene replaces
−Removed: Tom Wilkinson, the Company’s interim Chief Executive Officer, who will remain as chairman of the board.
−Removed: Effective December
−Removed: 13, 2019, Gino Mauriello resigned from his position as Chief Financial Officer.
−Removed: On December 13, 2019, the Company terminated the
−Removed: members of the R&D team On December 17, 2019, Albert Carlson, Ph.D., resigned from his position as Chief Scientific Officer
−Removed: and as member of the board of directors of the Company.
−Removed: On December 20, 2019, the board of directors of the Company appointed
−Removed: Andrew Borene, the Company’s Chief Executive Officer, a member of the board.
+Added: October 16, 2020, David Chasteen, a director, was appointed the Chief Executive Officer of the Company.
+Added: November 12, 2020, Milton Mattox, Cipherloc Chief Operating Officer, tendered his resignation which was accepted by the Chief
+Added: Executive Officer.
+Added: Mattox assisted in the transition to interim Chief Technology Officer Nick Hnatiw who was engaged as an independent
+Added: contractor on November 18, 2020.
+Added: Mattox’s last day with the Company was December 15, 2020.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
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.