Notes
to Consolidated Financial Statements
Note
1: Organization and Description of Business
SpectraScience,
Inc. was incorporated in the State of Minnesota on May 4, 1983 as GV Medical, Inc. In October 1992, GV Medical discontinued its
prior business, refocused its development efforts and changed its name to SpectraScience, Inc. The “Company,” hereinafter,
refers to SpectraScience, Inc. and its wholly owned subsidiaries Luma Imaging Corp., SpectraScience International, Inc. and SpectraScience
(UK) Ltd. From 1996, the Company primarily focused on developing the WavSTAT Optical Biopsy System (the “WavSTAT System”).
The
Company has developed and received the European CE mark approval to market a proprietary, minimally invasive technology that optically
illuminates tissue in real-time to distinguish between normal, pre-cancerous or cancerous cells without the need to remove the
subject cell tissue from the body to make such determinations. The WavSTAT System operates by using cool, safe laser light to
optically illuminate and analyze tissue, enabling the physician to make an instant diagnosis during endoscopy when screening for
cancer, and if warranted, to begin immediate treatment during the same procedure. Beginning in December 2011, the WavSTAT 4 version
of the product began to be sold in the European Union for colon cancer detection. In June 2012 the Company entered into a distribution
agreement with PENTAX Europe, GmbH, for the sale of its systems internationally.
On
November 6, 2007, the Company acquired the assets of Luma Imaging Corporation (“LUMA”) in an equity transaction accounted
for as an acquisition of assets and now operates LUMA as a wholly-owned subsidiary of the Company. LUMA had acquired the assets
from a predecessor company that had developed, and received FDA approval for, a minimally-invasive diagnostic imaging system that
can detect cervical cancer precursors and which utilizes an underlying technology that is similar to that of the WavSTAT System.
The addition of the LUMA technology to the Company’s existing WavSTAT System technology provides the Company with a broad
suite of fluorescence-based intellectual property and know-how. During the fiscal year ended December 31, 2010, the Company wrote
off the remaining fair value of the LUMA inventory in order to focus on the continued development and marketing of the WavSTAT
System. The Company retained the intellectual property of LUMA for use in the development of future generations of the WavSTAT
System. The intellectual property consisted of a total of 34 issued U.S. Patents and 28 additional patent applications.
Note
2: Going Concern
Historically,
the Company’s sources of cash have come from the issuance and sales of equity securities and convertible debentures. The
Company’s historical cash outflows have been primarily used for operating activities including research, development, administrative
and sales activities. Fluctuations in the Company’s working capital due to timing differences of its cash receipts and cash
disbursements also impact its cash flow. The Company expects to incur significant additional operating losses through at least
the end of 2017, as it completes proof-of-concept trials, conducts outcome-based clinical studies and increases sales and marketing
efforts to commercialize the WavSTAT4 System in Europe. The Company may incur unknown expenses or may not be able to meet its
revenue forecast, and one or more of these circumstances would require the Company to seek additional capital. The Company may
not be able to obtain equity capital or debt funding on terms that are acceptable. Even if the Company receives additional funding,
such proceeds may not be sufficient to allow the Company to sustain operations until it becomes profitable and begins to generate
positive cash flows from operations. This raises substantial doubt about the Company’s ability to continue as a going concern.
As
of December 31, 2016, the Company had a working capital deficit of $10,439,697 and cash of $3,550, compared to a working capital
deficit of $8,324,600 and cash of $127,493 as of December 31, 2015.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
For
the year ended December 31, 2016, the Company raised approximately $1,455,000 under various funding agreements. However, if the
Company does not receive additional funds in a timely manner, the Company could be in jeopardy as a going concern. The Company
may not be able to find alternative capital or raise capital or debt on terms that are acceptable. Management believes that if
the events defined in the various funding agreements occur as expected, such proceeds will be sufficient to allow the Company
to sustain operations until it attains profitability and positive cash flows from operations. However, the Company may incur unknown
expenses or may not be able to meet its revenue expectations requiring it to seek additional capital. In such event, the Company
may not be able to find capital or raise capital or debt on terms that are acceptable.
The
holders of Convertible Debentures control the conversion of the Convertible Debentures and certain of the Convertible Debentures
were not converted at their maturity constituting a potential default on the matured, but unconverted, Convertible Debentures.
In the event of such default, principal, accrued interest and other related costs are immediately due and payable in cash. As
of December 31, 2016, Convertible Debentures with a face value of $5,849,552 held by 78 individual investors are in default. None
of these investors have served notice of default on the Convertible Debentures held by them.
The
accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and satisfaction of liabilities in the normal course of business. The financial statements do not include any adjustments
relating to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary
should the Company be unable to continue as a going concern.
Note
3: Summary of Significant Accounting Policies
Consolidation
The
accompanying consolidated financial statements include the accounts of SpectraScience, Inc. and its wholly-owned subsidiaries
Luma Imaging Corp., SpectraScience International, Inc. and SpectraScience (UK) Ltd. All significant intercompany balances and
transactions have been eliminated in consolidation.
Reclassifications
Certain
reclassifications have been made to the 2015 financial statements in order for them to conform to the 2016 presentation. Such
reclassifications have no impact on the Company’s financial position or results of operations.
Use
of Estimates
The
Company prepares its consolidated financial statements in conformity with accounting principles generally accepted in the United
States of America, which requires management to make estimates and assumptions that affect the amounts reported in the financial
statements and disclosures made in the accompanying notes to the financial statements. Significant estimates made by management
include, among others, realization of long-lived assets including intangible assets, assumptions used to value stock options,
assumptions used to value the common stock issued and assumptions related to the determination of the fair value of the derivative
components associated with the Company’s convertible debentures. Actual results could differ from those estimates.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Accounts
Receivable
Receivables
are carried at original invoice amount less payment received and an estimate is made for doubtful receivables based on a review
of all outstanding amounts on a monthly basis. Receivables are generally considered past due 30 days after the payment date as
specified on the invoice. We determine the allowance for doubtful accounts by regularly evaluating individual receivables and
considering a creditor’s financial condition, credit history and current economic conditions. Receivables are written off
when deemed uncollectible. Recoveries of previously written off receivables previously written off are recorded when received.
Inventory
We
state our inventory at the lower of cost (using the first-in, first-out method) or market value, determined on an average cost
basis. We provide inventory allowances when conditions indicate that the selling price could be less than cost due to obsolescence
and reductions in estimated future demand. We balance the need to maintain strategic inventory levels with the risk of obsolescence
due to changing technology and customer demand levels. Unfavorable changes in market conditions may result in a need for inventory
reserves that could adversely impact our gross margins. Conversely, favorable changes in demand could result in higher gross margins
when we sell products.
During
the year ended December 31, 2014, the Company concentrated on clinical trials in Europe to validate the accuracy and cost effectiveness
of the WavSTAT system. In anticipation of purchase orders on the completion of the trials, the Company had purchased inventory
for approximately 30 consoles which will be used to fulfill initial orders expected from the United Kingdom and Germany. Due to
the delayed commercialization of the WavSTAT, the Company established an inventory obsolescence reserve as of December 31, 2016.
Property
and Equipment
The
Company’s long-lived assets consist of property and equipment and intangible assets. Equipment is carried at cost and is
depreciated over the estimated useful lives of the assets, which are generally two to three years, and leasehold improvements
are amortized over the lesser of the lease term or the estimated useful lives of the improvements. The straight-line method is
used for depreciation and amortization. Intangible assets consist of patents, which are amortized using the straight-line method
over the estimated useful lives of the patents. The Company does not capitalize external legal costs and filing fees associated
with obtaining patents on its new discoveries. Acquired intellectual property is recorded at cost and is amortized over its estimated
useful life. The Company believes the useful lives assigned to these assets are reasonable. The Company assesses the recoverability
of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.
These computations utilize judgments and assumptions inherent in management’s estimate of future cash flows to determine
recoverability of these assets. If management’s assumptions about these assets were to change as a result of events or circumstances,
the Company may be required to record an impairment loss.
Patents
The
Company accounts for acquired intangible assets under FASB ASC Topic 350
Goodwill and Other Intangibles –General Intangibles
Other than Goodwill
. All patents are amortized over the shorter of their remaining legal lives or estimated economic lives.
When acquired, the WavSTAT System patents had an average remaining useful life of 13 years, while the LUMA patents had an average
remaining life of approximately 15 years.
Convertible
Debentures/Warrants
For
Convertible Debentures issued previous to March 31, 2013 containing exchange features, we account for the Convertible Debentures,
associated warrants and conversion features under the provisions of FASB Topic 815, Debt, or ASC 815, which requires the measurement
and recognition of the fair values for all components related to the Convertible Debentures at the end of each reporting period.
We estimate the fair value of the contingent beneficial conversion option, holders’ warrants and agent warrants at each
measurement date using a combination of the Black-Scholes-Merton and modified Binomial Lattice option-pricing models. These standards
require us to record the fair value of the Convertible Debentures and warrants at the time of issuance and to remeasure these
values and record associated income statement expense or benefit at each reporting period. A more detailed description can be
found in Note 8 to the financial statements. For Convertible Debentures issued subsequent to March 31, 2013 which did not contain
exchange features, we account for the Convertible Debentures, associated warrants and conversion features under the provisions
of ASC 470 which requires the valuation of the debt discount to be recognized on the date of issuance and the amount of debt discount
to be amortized over the life of the Convertible Debenture.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Variable
Conversion Rate Debentures
Starting
in 2015, the Company entered into convertible debentures with floating exercise prices discounted to market prices. As a result,
a significant number of shares were either issued in 2015, 2016 or will be issued in subsequent periods at deeply discounted variable
conversion prices. The downward pressure placed on the Company’s stock as a result of these conversions can be classified
as “death spirals” since the investors have no incentive to maintain a stable stock price. The Company accounts for
these debentures as derivative liabilities which means the debentures are revalued at the end of each period and gains and losses
are recognized at the issuance of the debentures and on the conversion of the debentures.
Over
Commitment of Shares
Since
the number of shares issuable under convertible debentures with floating exercise prices are undeterminable, the Company may be
required to issue shares in excess of the number of shares authorized by its shareholders. As a result, when the Company determines
that is does not have sufficient shares to meet the obligations of derivative unexercised debentures, warrants and options, the
derivatives must be valued using the Black Scholes Option Pricing method and a liability is recorded as though the obligations
would be settled using some means other than stock.
Stock-Based
Compensation
The
Company accounts for stock-based compensation under the provisions of FASB ASC Topic 718,
Compensation—Stock Compensation
(“ASC 718”), which requires the measurement and recognition of compensation expense for all stock-based awards
made to employees and directors based on estimated fair values on the grant date. The Company estimates the fair value of stock-based
awards on the date of grant using the Black-Scholes-Merton option-pricing model (the “Black-Scholes Model”). The value
of the portion of the award that is ultimately expected to vest is recognized as expense over the requisite service periods using
the straight-line method.
The
Company estimates forfeitures at the time of grant and revises its estimate in subsequent periods if actual forfeitures differ
from those estimates.
The
Company accounts for stock-based compensation awards to non-employees in accordance with FASB ASC Topic 505-50,
Equity-Based
Payments to Non-Employees
(“ASC 505-50”). Under ASC 505-50, the Company determines the fair value of the warrants
or stock-based compensation awards granted as either the fair value of the consideration received or the fair value of the equity
instruments issued, whichever is more reliably measurable.
All
issuances of stock options or other equity instruments to employees and non-employees as the consideration for goods or services
received by the Company are accounted for based on the fair value of the equity instruments issued. Any stock options issued to
non-employees are recorded in expense and additional paid-in capital in shareholders’ equity over the applicable service
periods using variable accounting through the vesting dates based on the fair value of the options at the end of each reporting
period.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Revenue
Recognition
The
Company recognizes revenues when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered,
the price is fixed or determinable and collectability is reasonably assured. Revenue from the sale of the Company’s products
is generally recognized when title and risk of loss transfers to the customer, the terms of which are generally free-on-board
shipping point. The Company uses customer purchase orders to determine the existence of an arrangement. The Company uses shipping
documents and third-party proof of delivery to verify that title has transferred. The Company assesses whether the fee is fixed
or determinable based upon the terms of the agreement associated with the transaction. To determine whether collection is probable,
the Company assesses a number of factors, including past transaction history with the customer and the creditworthiness of the
customer.
Research
and Development
Research
and development costs are expensed as incurred. There may be cases in the future where certain research and development costs
such as software development costs are capitalized. For the years ended December 31, 2016 and 2015, research and development costs
were approximately $637,000 and $719,000, respectively.
Fair
Value of Financial Instruments
The
carrying amount of the Company's cash, accounts receivable, accounts payable and accrued liabilities approximate their estimated
fair values due to the short-term maturities of those financial instruments.
Income
Taxes
Income
taxes are provided for the tax effects of transactions reported in the consolidated financial statements and consist of taxes
currently due plus deferred income taxes. Deferred income taxes are recognized for temporary differences between the financial
statement and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future. Deferred income
taxes are also recognized for net operating loss carryforwards that are available to offset future taxable income and research
and development credits. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected
to be realized.
FASB
Accounting Standards Codification Topic 740,
Income Taxes
(“ASC 740”), clarifies the accounting for uncertainty
in income taxes recognized in the financial statements. ASC 740 provides that a tax benefit from an uncertain tax position may
be recognized when it is more likely than not that the position will be sustained upon examination, including resolutions of any
related appeals or litigation processes, based on the technical merits of the position. Income tax positions must meet a more-likely-than-not
recognition threshold to be recognized. ASC 740 also provides guidance on measurement, derecognition, classification, interest
and penalties, accounting in interim periods, disclosure and transition. We have determined that the Company does not have uncertain
tax positions on its tax returns for the years 2016 and prior. Based on evaluation of the 2016 transactions and events, the Company
does not have any material uncertain tax positions that require measurement. Because the Company had a full valuation allowance
on its deferred tax assets as of December 31, 2016 and 2015, the Company has not recognized any tax benefits since inception.
Our
policy is to recognize interest and/or penalties related to income tax matters in income tax expense. We had no accrual for interest
or penalties on our consolidated balance sheets at December 31, 2016 or 2015, and have not recognized interest and/or penalties
in the consolidated statement of operations for the years ended December 31, 2016 or 2015.
We
are subject to taxation in the U.S. and the state of California. All of our tax years are subject to examination by the U.S. and
California tax authorities due to the carry-forward of unutilized net operating losses.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Earnings
(Loss) Per Share
Basic
earnings (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number
of common shares outstanding during the period of computation. Diluted earnings (loss) per share is computed similarly to basic
earnings per share except that the denominator is increased to include the number of additional common shares that would have
been outstanding if the potential common shares had been issued and only if the additional common shares would be dilutive. (See
Note 13)
Note
4: Accounts Receivables
Accounts
receivables are carried at the expected realizable value and consisted of the following at December 31, 2016 and 2015:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Accounts receivable - trade
|
|
$
|
950
|
|
|
$
|
7,061
|
|
Allowance for doubtful accounts
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
$
|
950
|
|
|
$
|
7,061
|
|
During
the year ended December 31, 2016, we had two significant customers who accounted for 82% and 18% of sales. During the year ended
December 31, 2015, we had one significant customer who accounted for 100% of sales.
At
December 31, 2016, we had one significant customer who accounted for 100% of our accounts receivable. At December 31, 2015, we
had one different significant customer who accounted for 100% of our accounts receivable.
Note
5: Inventory
Inventory
is carried at the lower of average cost or market and consisted of the following at December 31, 2016 and 2015:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Raw materials
|
|
$
|
256,163
|
|
|
$
|
216,704
|
|
Finished goods
|
|
|
30,868
|
|
|
|
45,183
|
|
|
|
|
287,031
|
|
|
|
261,887
|
|
Reserve for obsolescence
|
|
|
(196,437
|
)
|
|
|
-
|
|
|
|
|
90,594
|
|
|
|
261,887
|
|
Less long-term portion
|
|
|
-
|
|
|
|
150,000
|
|
|
|
$
|
90,594
|
|
|
$
|
111,887
|
|
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Note
6: Property and Equipment
The
following is a summary of equipment, at cost, less accumulated depreciation at December 31, 2016 and 2015:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Computers and office fixtures
|
|
$
|
50,342
|
|
|
$
|
50,342
|
|
Machinery and equipment
|
|
|
428,650
|
|
|
|
428,650
|
|
|
|
|
478,992
|
|
|
|
478,992
|
|
|
|
|
|
|
|
|
|
|
Less accumulated depreciation
|
|
|
478,992
|
|
|
|
478,676
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
$
|
316
|
|
Depreciation
expense for the years ended December 31, 2016 and 2015 was $316 and $3,350, respectively. Repairs and maintenance are charged
to expense as incurred while improvements are capitalized. Upon the sale, retirement or disposal of fixed assets, the accounts
are relieved of the cost and the related accumulated depreciation with any gain or loss recorded to the consolidated statements
of operations.
Note
7: Patents
The
following is a summary of patents less accumulated amortization at December 31, 2016 and 2015:
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Patents
|
|
$
|
2,980,033
|
|
|
$
|
2,980,033
|
|
|
|
|
|
|
|
|
|
|
Less accumulated amortization
|
|
|
1,955,509
|
|
|
|
1,794,561
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,024,524
|
|
|
$
|
1,185,472
|
|
Amortization
expense associated with patents for the years ended December 31, 2016 and 2015 was $160,948 and $162,422, respectively. The estimated
future amortization expense related to patents as of December 31, 2016 is as follows:
Year
Ended December 31.
|
|
Amount
|
|
|
|
|
|
2017
|
|
$
|
159,347
|
|
2018
|
|
|
148,649
|
|
2019
|
|
|
135,775
|
|
2020
|
|
|
132,962
|
|
2021
|
|
|
119,845
|
|
Thereafter
|
|
|
327,946
|
|
Total
|
|
$
|
1,024,524
|
|
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Note
8: Liabilities
Note
Payable
In
November 2014, the Company issued for cash of $100,000 an unsecured note payable and a five year warrant with an exercise price
of $0.09 per share for the purchase of up to 50,000 shares of common stock. The terms of the note were a repayment of $115,000
if paid by February 18, 2015 and, if paid thereafter, the principal balance of the note was to be increased to $137,982 as of
October 1, 2015 and interest will accrue at 20% from October 1, 2015 until paid. The note remained outstanding at December 31,
2016 and is accruing interest at 20%. The warrant was valued at $1,659 using the Black-Scholes Pricing Model and was recorded
as additional paid-in capital and expensed to non-cash interest in 2014.
On
August 12, 2015, the Company issued for cash of $50,000 an unsecured note payable. The terms of the note were a repayment of $53,000
if paid by August 31, 2015 and $58,000 if paid between September 1 and September 30, 2015. The note was repaid in September 2015
in the amount of $58,000.
Notes
Payable- Related Parties
During
the year ended December 31, 2016, two affiliates of the Company advanced to the Company cash in an accumulated amount of $35,000
in exchange for six-month 10% promissory notes. The balance of the notes remains $35,000 at December 31, 2016.
Secured
Convertible Note
During
the year ended December 31, 2016, the Company issued for cash of $1,100,000 Secured Convertible Debentures (the “Debentures”)
to two accredited investors. The terms of the Debentures are for three years, a conversion price of $0.01 per share and an annual
interest rate of 8%. The secured interest is on all of the assets of the Company. The entire amount of the issuance remains outstanding
as of December 31, 2016.
Convertible
Debt
As
of December 31, 2016, the Company has issued and outstanding Convertible Debentures (“Debentures”) with original terms
of six months to one year, an interest rate ranging from 10-20% per year and an original issue discount ranging from 5% to 10%
which, at the option of the holder, may convert into common stock at an initial conversion price ranging from $0.01 to $0.099
per share. The Debentures were issued with detachable five year cashless Holders Warrants that allow the holders to purchase one
share of stock for each two shares available under the converted Debentures at an exercise price ranging from $0.02 to $0.1287
per share. In addition, the Company issued five-year cashless Agent Warrants equal to 10% of the total number of shares issuable
under the Debentures and Holders Warrants at an exercise price ranging from $0.0745 to $0.1287 per share. For debentures issued
through March 31, 2013, at the option of the Debenture holder, the terms of the Debentures and Holders Warrants are subject to
an exchange feature in the event that the Company issues securities with terms more favorable than those of the then outstanding
Debentures and Holders Warrants. Debentures issued subsequent to March 31, 2013 do not contain such an exchange clause. The gross
amount of Debentures outstanding is $6,127,082 as of December 31, 2016.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
As
of December 31, 2016, the Company has issued and outstanding Convertible Debentures (“Variable Debentures”) with original
terms of 9 months to one year, an interest rate ranging from 0-10% per year and original issue discount rate ranging from 0-10%
which contain variable conversion rates ranging from discounts of 40-50% of the Company’s common stock based on the lowest
trading prices ranging from 10-25 days previous to conversion. The Variable Debentures contain prepayment options which enable
the Company to prepay the notes for periods of 0-180 days subsequent to issuance at premiums ranging from 0-50%. The gross amount
of Variable Debentures outstanding is $288,223 as of December 31, 2016.
As
of December 31, 2016 and 2015, the balances of the Debentures are as follows:
|
|
December
31,2016
|
|
|
December
31,2015
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
$
|
6,174,760
|
|
|
$
|
4,496,602
|
|
Issuance of debentures for cash
|
|
|
320,000
|
|
|
|
1,970,250
|
|
Issuance of debentures for services
|
|
|
15,000
|
|
|
|
-
|
|
Original issue discount
|
|
|
-
|
|
|
|
145,263
|
|
Issuance of debentures for forbearance
|
|
|
65,282
|
|
|
|
-
|
|
Debentures converted to common stock
|
|
|
(291,754
|
)
|
|
|
(437,355
|
)
|
Debentures exchanged for new debentures
|
|
|
132,017
|
|
|
|
-
|
|
Convertible debt
|
|
|
6,415,305
|
|
|
|
6,174,760
|
|
Less unamortized costs of financing
|
|
|
203,444
|
|
|
|
430,156
|
|
Convertible debt, net of unamortized
costs
|
|
$
|
6,211,861
|
|
|
$
|
5,744,604
|
|
|
|
|
|
|
|
|
|
|
Convertible debt in default
|
|
$
|
5,991,570
|
|
|
$
|
4,313,199
|
|
Future
minimum payments on the notes payable, secured convertible debt and convertible debt are as follows:
Twelve months ending,
|
|
|
|
December
31, 2017
|
|
$
|
6,588,287
|
|
December 31, 2018
|
|
|
-
|
|
December 31, 2019
|
|
|
1,100,000
|
|
Thereafter
|
|
|
-
|
|
|
|
$
|
7,688,287
|
|
Derivative
Liability
Since
the Company issued Convertible Debentures which included Holders Warrants and a conversion option that includes a possible exchange
feature in the event of a future financing on terms more favorable than those of the existing warrants and debentures and Variable
Debentures which include conversion rights which vary with the price of the Company’s stock, this results in the warrants
and conversion feature of the debentures being recorded as a liability and measured at fair value. The Company measures these
warrants and conversion feature using the Black-Scholes option valuation model using similar assumptions to those described under
“Stock-Based Compensation.” The time period over which the Company will be required to evaluate the fair value of
the warrants is approximately five years and the time period over which the Company will be required to evaluate the fair value
of the conversion feature is the lesser of six to twelve months or conversion.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
assumptions used in determining fair value represent management’s best estimates, but these estimates involve inherent uncertainties
and the application of management’s judgment. As a result, if factors change, including changes in the market value of the
Company’s common stock, managements’ assessment of the probability of a more favorably priced future financing or
significant fluctuations in the volatility of the trading market for the Company’s common stock, the Company’s fair
value estimates could be materially different in the future.
The
Company computes the fair value of the derivative liability at each reporting period and the change in the fair value is recorded
as non-cash expense or non-cash income. The key component in the value of the derivative liability is the Company’s stock
price, which is subject to significant fluctuation and is not under the Company’s control. The resulting effect on net loss
is therefore subject to significant fluctuation and will continue to be so until the Company’s Debentures, to which the
convertible feature is associated, are converted into common stock or paid in full. Assuming all other fair value inputs remain
constant, the Company will record non-cash expense when its stock price increases and non-cash income when its stock price decreases.
In
addition, since the number of shares issuable under the Variable Debentures are undeterminable, the Company may be required to
issue shares in excess of the number of shares authorized by its shareholders. As a result, when the Company determines that is
does not have sufficient shares to meet the obligations of derivative unexercised debentures, warrants and options, the derivatives
must be valued using the Black Sholes Option Pricing method and a liability is recorded as though the obligations would be settled
using some means other than stock. For the years ended December 31, 2016 and 2015, the Company determined that it was over committed
to the number of shares issuable on the exercise of outstanding debentures, stock options and warrants for approximately 358,000,000
and 386,000,000 shares, respectively.
As
of December 31, 2016 and 2015, the balances of the Derivative Liability are as follows:
|
|
|
|
|
|
|
|
Commitment
|
|
|
|
|
|
|
Warrant
|
|
|
Derivative
|
|
|
In Excess of
|
|
|
Total
|
|
|
|
Liability
|
|
|
Liability
|
|
|
Authorized
Stock
|
|
|
Liability
|
|
Balance December 31, 2014
|
|
$
|
764,958
|
|
|
$
|
296,881
|
|
|
$
|
-
|
|
|
$
|
1,061,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability on issuance of debt and warrants
|
|
|
-
|
|
|
|
1,306,372
|
|
|
|
-
|
|
|
|
1,306,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of liability on conversion
|
|
|
-
|
|
|
|
(637,874
|
)
|
|
|
-
|
|
|
|
(637,874
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in estimated fair value (1)
|
|
|
(704,538
|
)
|
|
|
(469,906
|
)
|
|
|
-
|
|
|
|
(1,174,444
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Over commitment of stock
|
|
|
-
|
|
|
|
-
|
|
|
|
64,428
|
|
|
|
64,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2015
|
|
$
|
60,420
|
|
|
$
|
495,473
|
|
|
$
|
64,428
|
|
|
$
|
620,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability on issuance of debt and warrants
|
|
|
44,394
|
|
|
|
697,256
|
|
|
|
-
|
|
|
|
741,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elimination of liability on conversion
|
|
|
-
|
|
|
|
(1,232,151
|
)
|
|
|
-
|
|
|
|
(1,232,151
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in estimated fair value (1)
|
|
|
(22,378
|
)
|
|
|
718,458
|
|
|
|
-
|
|
|
|
696,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcommitment of stock
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,972
|
)
|
|
|
(5,972
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2016
|
|
$
|
82,436
|
|
|
$
|
679,036
|
|
|
$
|
58,456
|
|
|
$
|
819,928
|
|
Debentures
issued subsequent to March 31, 2013 did not contain an exchange provision and were accounted for using the equity method of valuing
the note and warrant. For the years ended December 31, 2016 and 2015, $0 and $118,096 were recorded as additional paid-in capital
related to the initial valuation of debt discounts and warrants associated with new debentures entered into subsequent to March
3l, 2013.
Management
used the following inputs to value the Derivative and Warrant Liabilities for the year ended December 31, 2016:
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
|
|
12/31/2016
|
|
|
|
12/31/2015
|
|
|
|
|
Derivative
Liability
|
|
Warrant
Liability
|
|
Derivative
Liability
|
|
Warrant
Liability
|
Expected term
|
|
6 months to 2 years
|
|
5 years
|
|
6 months - 1 year
|
|
5 years
|
Exercise price
|
|
$0.00025 - $0.099
|
|
$0.02 - $0.1287
|
|
$0.0005 - $0.099
|
|
$0.075 - $0.1287
|
Expected volatility
|
|
217% to 334%
|
|
242% to 283%
|
|
286% to 448%
|
|
210% to 277%
|
Expected dividends
|
|
None
|
|
None
|
|
None
|
|
None
|
Risk-free interest rate
|
|
0.37% to 1.05%
|
|
1.14% to 1.93%
|
|
0.26% to 0.65%
|
|
1.32% to 1.76%
|
Forfeitures
|
|
None
|
|
None
|
|
None
|
|
None
|
In
computing the fair value of the derivative and warrant liability at December 31, 2016 and 2015 for instruments under the Black
Sholes option-pricing model, management estimated a 60% probability of a down round financing event at a price of $0.025 and an
15% to 56% probability that existing note holders with exchange privileges would exchange their existing debentures and warrants
for new debentures and warrants.
Legal
Proceedings
On
July 7, 2016, Oakmore Opportunity Fund I LP, a variable rate noteholder of spectraScience, filed for a preliminary judgement of
$116,500 in the Superior Court for the Country of Los Angles, case number BC622542, related to a Convertible Note. Oakmore asserts
that SpectraScience breached the terms of the Convertible Note due to having sufficient authorized shares to enable Oakmore to
convert its Note with a balance of $22,500. The Company did not object to the preliminary judgement. On October 19, 2016, the
Judge issued a final judgement of $521,100. The Company is retaining litigation counsel and intends to vigorously defend the amount
of the judgement. The amount of ultimate liability with respect to the foregoing cannot be determined, however, the Company has
established a $150,000 contingency to cover the costs of litigation and the judgement. Despite the inherent uncertainties of litigation,
the Company at this time does not believe that Oakmore’s claim will have a material adverse impact on its financial condition,
results of operations, or cash flows.
Note
9: Income Taxes
The
significant components of deferred tax assets as of December 31, 2016 and 2015 are shown below. A valuation allowance has been
established to offset the deferred tax assets, as realization of such assets is uncertain.
|
|
December
31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Excess of financial accounting
over tax depreciation
|
|
$
|
10,000
|
|
|
$
|
20,000
|
|
State income tax benefits
|
|
|
1,903,000
|
|
|
|
1,971,000
|
|
Net operating loss carryforward
|
|
|
14,730,000
|
|
|
|
13,766,000
|
|
Derivative liability expense
|
|
|
2,460,000
|
|
|
|
1,843,000
|
|
Research and development credit carryforwards
|
|
|
711,000
|
|
|
|
663,000
|
|
Obsolete inventory reserve
|
|
|
78,000
|
|
|
|
-
|
|
Patent amortization
|
|
|
(408,000
|
)
|
|
|
(472,000
|
)
|
Vacation accrual
|
|
|
9,000
|
|
|
|
9,000
|
|
Valuation reserve
|
|
|
(19,493,000
|
)
|
|
|
(17,800,000
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
The
following reconciles the tax provision with the expected provision obtained by applying statutory rates to pretax income:
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
|
|
December
31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Federal
income tax benefit computed at the Federal statutory rate
|
|
$
|
(1,519,000
|
)
|
|
$
|
(1,236,000
|
)
|
Net
operating loss
|
|
|
965,000
|
|
|
|
1,080,000
|
|
Timing
differences
|
|
|
641,000
|
|
|
|
291,000
|
|
Permanent
differences
|
|
|
(104,000
|
)
|
|
|
(27,000
|
)
|
Research
and development credit
|
|
|
16,000
|
|
|
|
19,000
|
|
Other
|
|
|
1,000
|
|
|
|
(127,000
|
)
|
Income
tax benefit
|
|
$
|
-
|
|
|
$
|
-
|
|
The
components of federal income tax benefit from continuing operations consisted of the following for the year ended:
|
|
December
31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Current
income tax expense (benefit):
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net
current tax expense (benefit)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred
tax expense (benefit) resulted from:
|
|
|
|
|
|
|
|
|
Difference
between financial and tax depreciation
|
|
$
|
10,000
|
|
|
$
|
12,000
|
|
State
income tax benefits
|
|
|
68,000
|
|
|
|
121,000
|
|
Net
operating loss
|
|
|
(965,000
|
)
|
|
|
(1,080,000
|
)
|
Research
and development credits
|
|
|
(47,000
|
)
|
|
|
(57,000
|
)
|
Obsolete
inventory reserve
|
|
|
(78,000
|
)
|
|
|
-
|
|
Amortization
of patents
|
|
|
(64,000
|
)
|
|
|
(64,000
|
)
|
Derivative
liability recognition
|
|
|
(617,000
|
)
|
|
|
(293,000
|
)
|
Vacation
accrual
|
|
|
-
|
|
|
|
1,000
|
|
Warranty
expense
|
|
|
-
|
|
|
|
5,000
|
|
Valuation
reserve
|
|
|
1,693,000
|
|
|
|
1,355,000
|
|
|
|
|
|
|
|
|
|
|
Net
deferred tax benefit
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
At
December 31, 2016, the Company had federal net operating loss carry-forwards of approximately $43,324,000 that expire from 2018
through 2036. In addition, the Company had research and development tax credits of approximately $648,000 that expire from 2018
through 2036. As a result of previous stock transactions, the Company’s ability to utilize its net operating loss carry-forwards
to offset future taxable income and utilize future research and development tax credits is subject to certain limitations under
Section 382 and Section 383 of the Internal Revenue Code due to changes in equity ownership of the Company.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
Company has a history of operating losses and, as of yet, has not had any taxable income. The Company has calculated a deferred
tax asset for its tax credits but offsets the tax asset with a valuation allowance. As a result, the Company has not realized
or recorded any tax benefit related to its tax credits.
Note
10: Lease Obligations
The
Company leases its principal facility from an unrelated third party. The facility consists of approximately 5,080 square feet
of office, research and development, manufacturing, quality testing, and warehouse space. The lease provides for monthly rental
payments ranging from $5,120 in 2017 to $5,432 in 2018 plus an additional shared estimated facility cost of approximately $1,500
per month. Lease expense for the years ended December 31, 2016 and 2015 amounted to $79,950 and $76,520, respectively. The following
is a schedule of minimum annual rental payments for the next five years:
Years
ending December 31,
|
|
|
|
|
|
|
|
2017
|
|
$
|
63,282
|
|
2018
|
|
|
21,727
|
|
Thereafter
|
|
|
-
|
|
|
|
|
|
|
Total
minimum lease payments
|
|
$
|
85,009
|
|
Note
11: Equity Transactions
Series
B Convertible Preferred Stock
There
are authorized and outstanding 2,585,000 shares of Series B Convertible Preferred Stock (“Series B”). The Series B
is convertible at $0.20 per common share and carries a liquidation preference of a like amount. At December 31, 2016 and 2015,
the Series B had accumulated and unpaid dividends of $106,931. Due to a lack of authorized shares available, the preferred stock
has been classified as mezzanine equity on the face of the balance sheet.
Series
C Convertible Preferred Stock
There
were authorized and outstanding at December 31, 2016, 500,000 shares of Series C Convertible Preferred Stock (“Series C”)
which are convertible into a like amount of common shares. Due to a lack of authorized shares available, the preferred stock has
been classified as mezzanine equity on the face of the balance sheet.
Series
AA Preferred Shares
On
April 15, 2016, the Board of Directors of the Company authorized an amendment to the Company’s Articles of Incorporation,
as amended (the “Articles of Incorporation”), in the form of a Certificate of Designation that authorized the issuance
of up to three thousand (3,000) shares of a new series of preferred stock, par value $0.001 per share, designated “Series
AA Super Voting Preferred Stock,” for which the board of directors established the rights, preferences and limitations thereof.
Each
holder of outstanding shares of Series AA Super Voting Preferred Stock shall be entitled to one million (1,000,000) votes for
each share of Series AA Super Voting Preferred Stock held on the record date for the determination of stockholders entitled to
vote at each meeting of stockholders of the Company.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
The
holders are restricted from voting the preferred shares for any proposal on the election of directors. The Company recorded a
special dividend and valued the Series AA Super Voting Preferred Stock at $25,000 as of December 31, 2016.
Common
Stock
During
the year ended December 31, 2016, holders of Convertible Debentures with a face value of $169,486 converted their debentures and
accrued interest into 452,424,015 shares of restricted common stock. In addition, associated with these debentures, the Company
paid $24,189 in accrued interest, reduced debt discount by $167,217, reduced debt issuance costs by $11,672, reduced derivative
liability by $1,232,152 and recorded a gain on extinguishment of debt of $504,002.
During
the year ended December 31, 2015, holders of Convertible Debentures with a face value of $437,355 converted their debentures and
accrued interest into 236,691,930 shares of restricted common stock. In addition, associated with these debentures, the Company
paid $68,150 in accrued interest, reduced debt discount by $84,192, reduced debt issuance costs by $89,041, reduced derivative
liability by $637,874 and recorded a gain on extinguishment of debt of $260,564.
In June 2015, an affiliate
of the Company exercised a stock option with an exercise price of $0.01 per share for 200,000 shares of common stock.
Convertible
Debentures
During
2016, the Company entered into subscription agreements with accredited investors to purchase an aggregate principal amount of
$300,000 of Convertible Debentures and $1,100,000 of Secured Convertible Debentures initially convertible into shares of common
stock at a conversion price of $0.01, together with five-year warrants on the Convertible Debentures to purchase approximately
15,000,000 common shares at an exercise price equal to $0.02 per share.
During
2015, the Company entered into subscription agreements with accredited investors to purchase an aggregate principal amount of
$2,165,514 of Convertible Debentures with fixed conversion prices initially convertible into shares of common stock at a conversion
prices ranging from $0.03 to $0.045, together with five-year warrants to purchase approximately 22,904,788 common shares at an
exercise prices ranging from $0.06 to $0.09 per share.
Stock
Options
As
of December 31, 2016, the Company had one stock-based employee compensation plan under which it makes grants, the 2011 Equity
Incentive Plan (the “EIP”) which has been approved by our shareholders in August 2014. The EIP provides for the grant
of incentive stock options (“ISOs”), nonqualified stock options (“NQSOs”) and restricted stock awards
to full-time employees (who may also be directors) and NQSOs and restricted stock awards to non-employee directors, consultants,
customers, vendors or providers of services. The exercise price of any ISO may not be less than the fair market value of the common
stock on the date of grant and the term shall not exceed ten years. At December 31, 2016, the Company had outstanding options
to purchase up to 34,168,800 shares of common stock under the EIP and the Company’s prior Amended 2001 Stock Plan representing
approximately 4% of the Company’s outstanding shares (25,392,839 of which were exercisable). Awards under the Company’s
EIP generally vest over four years.
A
summary of the status of the options granted under the Company’s 2011 EIP at December 31, 2016 and 2015, and changes during
the years then ended is presented below:
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
|
|
|
|
|
|
Outstanding
Options
|
|
|
|
|
|
|
|
Options
|
|
|
|
|
|
Weighted
Average
|
|
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
Remaining
|
|
|
|
|
|
|
|
Average
Exercise
|
|
|
Average
Fair
|
|
|
Contractual
Terms in
|
|
|
|
|
Shares
|
|
|
Price
|
|
|
Value
|
|
|
Years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2014
|
|
|
|
34,293,800
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
8.99
|
|
Granted
|
|
|
|
5,900,002
|
|
|
$
|
0.01
|
|
|
$
|
0.01
|
|
|
|
|
|
Cancelled
|
|
|
|
(5,825,002
|
)
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
(200,000
|
)
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2015
|
|
|
|
34,168,800
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
8.03
|
|
Granted
|
|
|
|
-
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
|
-
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2016
|
|
|
|
34,168,800
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
7.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable,
December 31, 2016
|
|
|
|
25,392,839
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
7.03
|
|
Exercisable,
December 31, 2015
|
|
|
|
20,061,168
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
8.04
|
|
There
was no intrinsic value of the options outstanding under the EIP at December 31, 2016 and 2015.
A
summary of the status of the options outstanding under the EIP at December 31, 2016, is presented in the table below:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range
of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.01
|
|
|
|
1,200,000
|
|
|
|
8.10
|
|
|
$
|
0.01
|
|
|
|
1,200,000
|
$
|
|
|
0.01
|
|
$
|
0.02
|
|
|
|
32,568,800
|
|
|
|
7.02
|
|
|
$
|
0.02
|
|
|
|
23,792,839
|
$
|
|
|
0.02
|
|
$
|
0.06
|
|
|
|
200,000
|
|
|
|
4.85
|
|
|
$
|
0.06
|
|
|
|
200,000
|
$
|
|
|
0.06
|
|
$
|
0.15
|
|
|
|
200,000
|
|
|
|
3.96
|
|
|
$
|
0.15
|
|
|
|
200,000
|
$
|
|
|
0.15
|
|
|
|
|
|
|
34,168,800
|
|
|
|
7.03
|
|
|
$
|
0.02
|
|
|
|
25,392,839
|
$
|
|
|
0.02
|
|
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
There
was one stock option exercised for 200,000 common shares during the year ended December 31, 2015. At December 31, 2016, total
unrecognized estimated employee and director compensation cost related to stock options granted is $173,324, which is expected
to be recognized over the next two to three years.
Warrants
During
the year ended December 31, 2016, in conjunction with the sale of Convertible Debentures, the Company issued five-year common
stock purchase warrants to acquire approximately 15,000,000 shares to holders of the Debentures with an exercise price of $0.02
per share.
In
March 2016, the Company issued a three-year common stock purchase warrant exercisable into up to 1,000,000 shares of common stock
with an exercise price of $0.04 and in November 2016, the Company issued two five-year common stock purchase warrants exercisable
into up to 888,889 shares of common stock with an exercise price ranging from $0.06 to $0.09 for services provided by consultants.
The value of these warrants was recorded as non-cash expense in an amount of $3,546 using the Black Sholes Option pricing method.
During
the year ended December 31, 2015, in conjunction with the sale of Convertible Debentures and Notes, the Company issued five-year
common stock purchase warrants with an exercise prices ranging from $0.06 to $0.09 per share to acquire up to 22,904,789 shares
to holders of the Debentures.
A
summary of the status of the warrants granted under various agreements at December 31, 2016 and 2015, and changes during the years
then ended is presented below:
|
|
|
Warrants
|
|
|
|
|
|
|
|
Weighted
|
|
|
Weighted
|
|
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
|
|
Exercise
|
|
|
Fair
|
|
|
|
|
Shares
|
|
|
Price
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2014
|
|
|
|
103,430,075
|
|
|
$
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
22,904,789
|
|
|
$
|
0.08
|
|
|
$
|
0.01
|
|
Expired
|
|
|
|
(9,459,694
|
)
|
|
$
|
0.31
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2015
|
|
|
|
116,875,170
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
|
16,888,889
|
|
|
$
|
0.02
|
|
|
$
|
0.003
|
|
Expired
|
|
|
|
(1,485,838
|
)
|
|
$
|
0.08
|
|
|
|
|
|
Exercised
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
Outstanding,
December 31, 2016
|
|
|
|
132,278,221
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable,
December 31, 2016
|
|
|
|
132,278,221
|
|
|
$
|
0.08
|
|
|
|
|
|
Exercisable,
December 31, 2015
|
|
|
|
116,875,170
|
|
|
$
|
0.08
|
|
|
|
|
|
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
A
summary of the status of the warrants outstanding at December 31, 2016 are presented in the table below:
|
|
|
Outstanding
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
Range
of
|
|
|
|
|
|
Remaining
|
|
|
Average
|
|
|
|
|
|
Average
|
|
Exercise
|
|
|
Number
|
|
|
Contractual
|
|
|
Exercise
|
|
|
Number
|
|
|
Exercise
|
|
Prices
|
|
|
Outstanding
|
|
|
Life
|
|
|
Price
|
|
|
Exercisable
|
|
|
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
0.02-.0.04
|
|
|
|
16,000,000
|
|
|
|
4.04
|
|
|
$
|
0.0213
|
|
|
|
16,000,000
|
|
|
$
|
0.0213
|
|
$
|
0.06
|
|
|
|
7,842,602
|
|
|
|
3.71
|
|
|
$
|
0.06
|
|
|
|
7,842,602
|
|
|
$
|
0.06
|
|
$
|
0.0745
|
|
|
|
39,333,935
|
|
|
|
0.52
|
|
|
$
|
0.0745
|
|
|
|
39,333,935
|
|
|
$
|
0.0745
|
|
$
|
0.09
|
|
|
|
64,879,085
|
|
|
|
2.57
|
|
|
$
|
0.09
|
|
|
|
64,879,085
|
|
|
$
|
0.09
|
|
$
|
0.1287
|
|
|
|
4,222,599
|
|
|
|
0.95
|
|
|
$
|
0.1287
|
|
|
|
4,222,599
|
|
|
$
|
0.1287
|
|
|
|
|
|
|
132,278,221
|
|
|
|
2.15
|
|
|
$
|
0.08
|
|
|
|
132,278,221
|
|
|
$
|
0.08
|
|
The
fair value of options and warrants granted were estimated at the date of grant using a Black-Scholes Model which includes several
variables including expected life, risk free interest rate, expected stock price volatility, stock option exercise patterns and
expected dividend yield. The Company also must estimate forfeitures for employee stock options. These models and assumptions are
complex and may change future expenses by increasing or decreasing stock-based compensation expense. Management used the following
assumptions to value stock options and warrants granted during the years ended December 31, 2016 and 2015:
|
|
Year
Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Expected
term of options or warrants
|
|
|
3
years to 5 years
|
|
|
|
5
years
|
|
Exercise
price
|
|
|
$0.02
to $0.09
|
|
|
$
|
0.01
|
|
Expected
volatility
|
|
|
241%
to 279%
|
|
|
|
210
|
%
|
Expected
dividends
|
|
|
None
|
|
|
|
None
|
|
Risk-free
interest rate
|
|
|
1.04%
to 1.49%
|
|
|
|
1.48
|
%
|
Forfeitures
|
|
|
None
|
|
|
|
None
|
|
In
addition to the above, management estimated the forfeitures on employee options under the Option Plan would have negligible effects
because such forfeitures would be a very small percentage. Management believes that options granted have been to a group of individuals
that have a high desire to see the Company succeed and have aligned themselves to that end.
The
expected lives us d in the calculations were selected by management based on past experience, forward looking profit forecasts
and estimates of what the trading price of the Company’s stock might be at different future dates. Risk-free interest rates
used are the five-year U.S. Treasury rate as published for the applicable measurement dates.
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
Volatility
is a calculation based on fluctuations in the Company’s stock price over a historical time period consistent with the estimated
life of the option.
Note
12: Fair Value Measurements
Accounting
guidance on fair value measurements and disclosures defines fair value, establishes a framework for measuring the fair value of
assets and liabilities using a hierarchy system, and defines required disclosures. It clarifies that fair value is the price that
would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the
market in which the reporting entity transacts business.
The
Company’s balance sheet contains derivative and warrant liabilities that are recorded at fair value on a recurring basis.
The three-level valuation hierarchy for disclosure of fair value is as follows:
Level
1: uses quoted market prices in active markets for identical assets or liabilities.
Level
2: uses observable market-based inputs or unobservable inputs that are corroborated by market data.
Level
3: uses unobservable inputs that are not corroborated by market data.
The
fair value of the Company’s recorded derivative and warrant liabilities is determined based on unobservable inputs that
are not corroborated by market data, which require a Level 3 classification. A modified Black Scholes option valuation model was
used to determine the fair value with similar assumptions to those described under “Stock-Based Compensation”. The
Company records derivative and warrant liabilities on the consolidated balance sheets at fair value with changes in fair value
recorded in the consolidated statements of operations.
The
following table presents the balances of liabilities measured at fair value on a recurring basis by level as of December 31, 2016
and 2015:
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
|
|
Fair
Value Measurements at December 31, 2016 Using
|
|
|
|
Quoted
Prices in
|
|
|
Significant
Other
|
|
|
Significant
|
|
|
|
|
|
|
Active
Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
Identical
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level
1)
|
|
|
(Level
2)
|
|
|
(Level
3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
679,036
|
|
|
$
|
679,036
|
|
Warrant
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
82,436
|
|
|
|
82,436
|
|
Commitment
in excess of authorized stock
|
|
|
-
|
|
|
|
-
|
|
|
|
58,456
|
|
|
|
58,456
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
819,928
|
|
|
$
|
819,928
|
|
|
|
Fair
Value Measurements at December 31, 2015 Using
|
|
|
|
Quoted
Prices in
|
|
|
Significant
Other
|
|
|
Significant
|
|
|
|
|
|
|
Active
Markets for
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
|
|
|
Identical
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
|
|
|
|
|
(Level
1)
|
|
|
(Level
2)
|
|
|
(Level
3)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
517,151
|
|
|
$
|
517,151
|
|
Warrant
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
38,742
|
|
|
|
38,742
|
|
Total
|
|
|
-
|
|
|
|
-
|
|
|
|
64,428
|
|
|
|
64,428
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
620,321
|
|
|
$
|
620,321
|
|
Note
13: Loss Per Share
Basic
and diluted loss per share are the same for the fiscal years ended December 31, 2016 and 2015, since any additional common stock
equivalents would be antidilutive. Potentially dilutive shares of common stock that have been excluded from the calculation of
the weighted average number of dilutive common shares for the years ended December 31, 2016 and 2015 are as follows:
|
|
Year
Ended December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Preferred
Stock
|
|
|
3,085,000
|
|
|
|
3,085,000
|
|
Convertible
debentures
|
|
|
544,971,248
|
|
|
|
603,338,377
|
|
Options
|
|
|
34,168,800
|
|
|
|
34,168,800
|
|
Warrants
|
|
|
132,278,221
|
|
|
|
116,875,170
|
|
Total
|
|
|
714,503,269
|
|
|
|
757,467,347
|
|
The
following table sets forth the computation of basic and diluted earnings per share for the years ended December 31, 2016 and 2015:
SpectraScience,
Inc. and Subsidiaries
Notes
to Consolidated Financial Statements (continued)
|
|
Year
Ended
|
|
|
|
December
31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net
loss for basic earnings per share
|
|
$
|
(4,466,567
|
)
|
|
$
|
(3,634,868
|
)
|
|
|
|
|
|
|
|
|
|
Net
loss for diluted earnings per share
|
|
$
|
(4,466,567
|
)
|
|
$
|
(3,634,868
|
)
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted
average basic shares outstanding
|
|
|
697,694,480
|
|
|
|
216,335,085
|
|
|
|
|
|
|
|
|
|
|
Denominator
for diluted earnings per share-adjusted weighted average shares
|
|
|
697,694,480
|
|
|
|
216,335,085
|
|
|
|
|
|
|
|
|
|
|
Loss
per share
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
Diluted
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
Note
14: Subsequent Events
Secured
Convertible Debentures
From
January 2017 through March 2017, the Company sold for cash Secured Convertible Debentures (the “Debentures”) to one
accredited investor for aggregate consideration of $150,000. The Debenture matures in three years, carries a fixed conversion
price of $0.01, an annual interest rate of 8%. The secured interest is on all of the assets of the Company and is shared equally
with a previous secured party.
Variable
Rate Convertible Debentures
From
January 2017 through March 2017, holders of Variable Rate Convertible Debentures with face values of $87,751 converted their debentures
and accrued interest into 529,648,837 shares of common stock. The same investors purchased $175,000 of previously issued and outstanding
Unsecured Convertible Debentures for an exchange amount of $188,737 which included accrued and unpaid interest in an amount of
$13,767. In addition, in February 2017, the Company entered into a variable rate note accumulating $70,000 that can be repaid
for a premium ranging from 35% to 50% if paid within 90-180 days. If paid subsequent to 180 days, the notes are convertible into
common stock at a discount to the market price.
Increase
in Authorized Shares
On
February 13, 2017, the increase in authorized capital stock from 1,250,000,000 shares to 2,000,000,000 shares became effective.
The increase in authorized shares has been reflected on the Company’s Balance Sheet as of December 31, 2016.
Subsequent
events have been evaluated through the date financial statements are filed with the Securities and Exchange Commission.