Kraig
Biocraft Laboratories, Inc.
(A
Development Stage Company)
Condensed
Balance Sheets
|
|
|
March
31, 2011 |
|
|
December
31, 2010 |
|
|
|
|
(Unaudited) |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current
Assets |
|
|
|
|
|
|
|
Cash |
|
$ |
86,295 |
|
|
$ |
92,240 |
|
|
Prepaid
Expenses |
|
|
— |
|
|
|
— |
|
|
Total
Current Assets |
|
|
86,295 |
|
|
|
92,240 |
|
|
|
|
|
|
|
|
|
|
|
|
Property
and Equipment, net |
|
|
24,968 |
|
|
|
26,287 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
Assets |
|
$ |
111,263 |
|
|
$ |
118,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS'
DEFICIT |
|
|
|
|
|
|
|
|
|
Current
Liabilities |
|
|
|
|
|
|
|
|
|
Accounts
payable |
|
$ |
230,869 |
|
|
$ |
238,929 |
|
|
Current
portion of loan payable |
|
|
3,556 |
|
|
|
3,556 |
|
|
Royalty
agreement payable - related party |
|
|
67,000 |
|
|
|
67,000 |
|
|
Accrued
expenses - related party |
|
|
431,726 |
|
|
|
410,955 |
|
|
Total
Current Liabilities |
|
|
733,151 |
|
|
|
720,440 |
|
|
|
|
|
|
|
|
|
|
|
|
Long
Term Liabilities |
|
|
|
|
|
|
|
|
|
Convertible
note payable - net of debt discount |
|
|
5,000 |
|
|
|
5,000 |
|
|
Loan
payable, net of current portion |
|
|
11,114 |
|
|
|
12,272 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities |
|
|
749,265 |
|
|
|
737,712 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments
and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Deficit |
|
|
|
|
|
|
|
|
|
Preferred
stock, no par value; unlimited shares authorized, none issued and
outstanding |
|
|
— |
|
|
|
— |
|
|
Common
stock Class A, no par value; unlimited shares authorized, 557,072,824 and
553,518,903 shares issued and outstanding, respectively |
|
|
1,330,632 |
|
|
|
1,130,632 |
|
|
Common
stock Class B, no par value; unlimited shares authorized, no shares issued
and outstanding |
|
|
— |
|
|
|
— |
|
|
Common
Stock Issuable, 1,122,311 and 1,122,311 shares,
respectively |
|
|
(200,000
|
) |
|
|
(200,000
|
) |
|
Additional
paid-in capital |
|
|
3,448,115 |
|
|
|
3,448,115 |
|
|
Deferred
Compensation |
|
|
108,333 |
|
|
|
82,333 |
|
|
Deficit
accumulated during the development stage |
|
|
(2,027,705
|
) |
|
|
(1,782,888
|
) |
|
|
|
|
. |
|
|
|
|
|
|
Total
Stockholders' Deficit |
|
|
2,659,375 |
|
|
|
2,678,192 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities and Stockholders' Deficit |
|
$ |
3,408,640 |
|
|
$ |
3,415,904 |
|
See
accompanying notes to condensed unaudited financial
statements.
Kraig
Biocraft Laboratories, Inc.
(A
Development Stage Company)
Statements
of Operations
|
|
|
For
the Three Months Ended |
|
|
For
the Period from April 25, 2006 |
|
|
|
|
March
31, 2011 |
|
|
March
31, 2010 |
|
|
(Inception)
to March 31, 2011 |
|
|
Revenue |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
General
and Administrative |
|
|
96,383 |
|
|
|
18,143 |
|
|
|
869,650 |
|
|
Public
Relations |
|
|
— |
|
|
|
100,000 |
|
|
|
219,890 |
|
|
Amrotization
of Debt Discount |
|
|
— |
|
|
|
— |
|
|
|
120,000 |
|
|
Professional
Fees |
|
|
17,879 |
|
|
|
4,977 |
|
|
|
254,384 |
|
|
Officer's
Salary |
|
|
52,500 |
|
|
|
58,390 |
|
|
|
1,178,894 |
|
|
Contract
Settlement |
|
|
— |
|
|
|
— |
|
|
|
107,143 |
|
|
Research
and Development |
|
|
91,843 |
|
|
|
8,242 |
|
|
|
677,961 |
|
|
Total
Operating Expenses |
|
|
258,605 |
|
|
|
189,752 |
|
|
|
3,427,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss
from Operations |
|
|
(258,605
|
) |
|
|
(189,752
|
) |
|
|
(3,427,922
|
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income/(Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income |
|
|
— |
|
|
|
— |
|
|
|
2,781 |
|
|
Amortization
of Debt Discount |
|
|
— |
|
|
|
(91,121
|
) |
|
|
|
|
|
Change
in fair value of embedded derivative liability |
|
|
— |
|
|
|
2,473 |
|
|
|
(2,790,185
|
) |
|
Change
in fair value of embedded derivative liability-related
party |
|
|
— |
|
|
|
207,108 |
|
|
|
119,485 |
|
|
Interest
expense |
|
|
13,788 |
|
|
|
(12,161
|
) |
|
|
(88,418
|
) |
|
Total
Other Income/(Expenses) |
|
|
13,788 |
|
|
|
106,299 |
|
|
|
(2,756,337
|
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(Income) Loss before Provision for Income Taxes |
|
|
(244,817
|
) |
|
|
(83,453
|
) |
|
|
(6,184,259
|
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for Income Taxes |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income (Loss) |
|
$ |
(244,817 |
) |
|
$ |
(83,453 |
) |
|
$ |
(6,184,259 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income (Loss) Per Share - Basic and Diluted |
|
$ |
(0.00 |
) |
|
$ |
(0.00 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares outstanding during the period - Basic and
Diluted |
|
|
554,803,602 |
|
|
|
517,071,117 |
|
|
|
|
|
See
accompanying notes to condensed unaudited financial
statements.
Kraig
Biocraft Laboratories, Inc.
(A
Development Stage Company)
|
Statement
of Changes in Stockholders Deficit |
|
Condensed For the period from April 25, 2006
(inception) to March 31, 2011 |
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class
A Shares |
|
|
|
|
|
|
|
|
Deficit |
|
|
|
|
|
|
|
Preferred
Stock |
|
|
Common
Stock - Class A |
|
|
Common
Stock -Class B |
|
|
To
be issued |
|
|
|
|
|
Deffered |
|
|
Accumulated
during |
|
|
|
|
|
|
|
Shares |
|
|
Par |
|
|
Shares |
|
|
Par |
|
|
Shares |
|
|
Par |
|
|
Shares |
|
|
Par |
|
|
APIC |
|
|
Compensation |
|
|
Development
Stage |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
April 25, 2006 |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued to founder |
|
|
- |
|
|
|
- |
|
|
|
332,292,000 |
|
|
|
180 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
17,500,000 |
|
|
|
140,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
140,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
700,000 |
|
|
|
5,600 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
contributed by shareholder |
|
|
- |
|
|
|
- |
|
|
|
(11,666,500 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.05/share) |
|
|
- |
|
|
|
- |
|
|
|
4,000 |
|
|
|
200 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.05/share) |
|
|
- |
|
|
|
- |
|
|
|
4,000 |
|
|
|
200 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value of warrants issued |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
126,435 |
|
|
|
- |
|
|
|
- |
|
|
|
126,435 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(530,321 |
) |
|
|
(530,321 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2006 |
|
|
- |
|
|
|
- |
|
|
|
338,833,500 |
|
|
|
146,180 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
126,435 |
|
|
|
- |
|
|
|
(530,321 |
) |
|
|
(257,706 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
1,750,000 |
|
|
|
15,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
12,000,000 |
|
|
|
103,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
103,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.0003/share) |
|
|
- |
|
|
|
- |
|
|
|
9,000,000 |
|
|
|
3,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
1,875,000 |
|
|
|
15,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
1,875,000 |
|
|
|
15,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
15,000 |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
2,000,000 |
|
|
|
16,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
16,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
13,125,000 |
|
|
|
105,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
105,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
80,495,000 |
|
|
|
241,485 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
241,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
200,000 |
|
|
|
600 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
8,300,000 |
|
|
|
24,900 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
24,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
25,000 |
|
|
|
75 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
120,000 |
|
|
|
360 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.003/share) |
|
|
- |
|
|
|
- |
|
|
|
1,025,000 |
|
|
|
3,075 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,075 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued in connection to cash offering |
|
|
- |
|
|
|
- |
|
|
|
28,125,000 |
|
|
|
84,375 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(84,375 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
600,000 |
|
|
|
6,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss, for the year ended December 31, 2007 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(472,986 |
) |
|
|
(472,986 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2007 |
|
|
- |
|
|
|
- |
|
|
|
499,348,500 |
|
|
|
779,050 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
42,060 |
|
|
|
- |
|
|
|
(1,003,307 |
) |
|
|
(182,197 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issuable for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
400,000 |
|
|
|
4,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss, for the year ended December 31, 2008 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,721,156 |
) |
|
|
(1,721,156 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2008 |
|
|
- |
|
|
|
- |
|
|
|
499,348,500 |
|
|
|
779,050 |
|
|
|
- |
|
|
|
- |
|
|
|
400,000 |
|
|
|
4,000 |
|
|
|
42,060 |
|
|
|
- |
|
|
|
(2,724,463 |
) |
|
|
(1,899,353 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
2,500,000 |
|
|
|
25,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
25,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.008/share) |
|
|
- |
|
|
|
- |
|
|
|
366,599 |
|
|
|
3,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services |
|
|
- |
|
|
|
- |
|
|
|
280,000 |
|
|
|
14,000 |
|
|
|
- |
|
|
|
- |
|
|
|
722,311 |
|
|
|
18,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
32,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,000,000 |
|
|
|
200,000 |
|
|
|
- |
|
|
|
(103,333 |
) |
|
|
- |
|
|
|
96,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year ended December 31, 2009 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,432,091 |
) |
|
|
(1,432,091 |
) |
|
Balance,
December 31, 2009 |
|
|
- |
|
|
|
- |
|
|
|
502,495,099 |
|
|
|
821,050 |
|
|
|
- |
|
|
|
- |
|
|
|
11,122,311 |
|
|
|
222,000 |
|
|
|
42,060 |
|
|
|
(103,333 |
) |
|
|
(4,156,554 |
) |
|
|
(3,174,777 |
) |
|
Stock
issued for services ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
540,000 |
|
|
|
5,400 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5,000 |
) |
|
|
- |
|
|
|
400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.02/share) |
|
|
- |
|
|
|
- |
|
|
|
17,885,915 |
|
|
|
334,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
334,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.08/share) |
|
|
- |
|
|
|
- |
|
|
|
387,500 |
|
|
|
31,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.15/share) |
|
|
- |
|
|
|
- |
|
|
|
200,000 |
|
|
|
30,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
30,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for services ($.05/share) |
|
|
- |
|
|
|
- |
|
|
|
280,000 |
|
|
|
14,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
14,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants
issued for services |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
168,000 |
|
|
|
(168,000 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued in connection with convertible note conversion |
|
|
- |
|
|
|
- |
|
|
|
5,694,451 |
|
|
|
100,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued in connection with convertible note conversion |
|
|
- |
|
|
|
- |
|
|
|
854,169 |
|
|
|
15,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
15,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.02/share) |
|
|
- |
|
|
|
- |
|
|
|
10,000,000 |
|
|
|
200,000 |
|
|
|
- |
|
|
|
- |
|
|
|
(10,000,000 |
) |
|
|
(200,000 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.01/share) |
|
|
- |
|
|
|
- |
|
|
|
4,000,000 |
|
|
|
28,632 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.02/share) |
|
|
- |
|
|
|
- |
|
|
|
3,667,316 |
|
|
|
70,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
70,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.08/share) |
|
|
- |
|
|
|
- |
|
|
|
1,179,245 |
|
|
|
100,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.06/share) |
|
|
- |
|
|
|
- |
|
|
|
1,157,407 |
|
|
|
75,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
75,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
of 6,000,000 warrants in exchange for stock |
|
|
- |
|
|
|
- |
|
|
|
5,177,801 |
|
|
|
10,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
677,908 |
|
|
|
- |
|
|
|
- |
|
|
|
687,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
compensation realized |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
250,333 |
|
|
|
- |
|
|
|
250,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forgiveness
of accrued payable to related party |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
499,412 |
|
|
|
499,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forgiveness
of derivative liability to related party |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,102,795 |
|
|
|
2,102,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year ended December 31, 2010 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,782,888 |
) |
|
|
(1,782,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
December 31, 2010 |
|
|
- |
|
|
|
- |
|
|
|
553,518,903 |
|
|
|
1,834,082 |
|
|
|
- |
|
|
|
- |
|
|
|
1,122,311 |
|
|
|
22,000 |
|
|
|
3,490,175 |
|
|
|
(26,000 |
) |
|
|
(5,939,442 |
) |
|
|
(619,185 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.06/share) |
|
|
- |
|
|
|
- |
|
|
|
1,470,588 |
|
|
|
100,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
issued for cash ($.05/share) |
|
|
- |
|
|
|
- |
|
|
|
2,083,333 |
|
|
|
100,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
compensation realized |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
26,000 |
|
|
|
- |
|
|
|
26,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the three months ended March 31, 2011 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(244,817 |
) |
|
|
(244,817 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
March 31, 2011 |
|
|
- |
|
|
$ |
- |
|
|
|
557,072,824 |
|
|
$ |
2,034,082 |
|
|
|
- |
|
|
|
- |
|
|
|
1,122,311 |
|
|
$ |
22,000 |
|
|
$ |
3,490,175 |
|
|
$ |
- |
|
|
$ |
(6,184,259 |
) |
|
$ |
(638,002 |
) |
See
accompanying notes to condensed unaudited financial
statements.
Kraig
Biocraft Laboratories, Inc.
(A Development Stage Company)
Condensed
Statements of Cash Flows (Unaudited)
|
|
|
For
the Three Months Ended March 31, |
|
|
|
|
2011 |
|
|
2010 |
|
|
Cash
Flows From Operating Activities: |
|
|
|
|
|
|
|
Net
Loss |
|
$ |
(244,817 |
) |
|
$ |
(83,453 |
) |
|
Adjustments
to reconcile net loss to net cash used in operations |
|
|
|
|
|
|
|
|
|
Depreciation
expense |
|
|
1,319 |
|
|
|
— |
|
|
Stock
issuable for services |
|
|
— |
|
|
|
— |
|
|
Change
in Fair Value of Derivative Liability |
|
|
— |
|
|
|
(209,581
|
) |
|
Stock
issued for services |
|
|
— |
|
|
|
5,000 |
|
|
Amortization
of debt discount |
|
|
— |
|
|
|
91,121 |
|
|
Warrants
issued to employees |
|
|
— |
|
|
|
— |
|
|
Warrants
issued to consultants |
|
|
— |
|
|
|
— |
|
|
Deferred
compensation realized |
|
|
26,000 |
|
|
|
95,000 |
|
|
Changes
in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
(Increase)Decrease
in prepaid expenses |
|
|
— |
|
|
|
2,520 |
|
|
(Increase)Decrease
in other receivables |
|
|
— |
|
|
|
— |
|
|
Increase
in accrued expenses and other payables - related party |
|
|
18,994 |
|
|
|
73,421 |
|
|
(Decrease)
Increase in royalty agreement payable - related party |
|
|
— |
|
|
|
(10,000
|
) |
|
Increase
in accounts payable |
|
|
(6,285
|
) |
|
|
8,032 |
|
|
Net
Cash Used In Operating Activities |
|
|
(204,789
|
) |
|
|
(27,940
|
) |
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Investing Activities: |
|
|
|
|
|
|
|
|
|
Purchase
of Fixed Assets and Domain Name |
|
|
— |
|
|
|
— |
|
|
Net
Cash Used In Investing Activities |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows From Financing Activities: |
|
|
|
|
|
|
|
|
|
Proceeds
from Notes Payable - Stockholder |
|
|
— |
|
|
|
6,990 |
|
|
Repayments
of Notes Payable - Stockholder |
|
|
— |
|
|
|
— |
|
|
Proceeds
from issuance of convertible note |
|
|
— |
|
|
|
— |
|
|
Loan
payable |
|
|
(1,158
|
) |
|
|
— |
|
|
Proceeds
from issuance of common stock |
|
|
200,000 |
|
|
|
— |
|
|
Net
Cash Provided by Financing Activities |
|
|
198,842 |
|
|
|
6,990 |
|
|
|
|
|
|
|
|
|
|
|
|
Net
Increase (Decrease) in Cash |
|
|
(5,947
|
) |
|
|
(20,950
|
) |
|
|
|
|
|
|
|
|
|
|
|
Cash
at Beginning of Period |
|
|
92,242 |
|
|
|
24,570 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash
at End of Period |
|
$ |
86,295 |
|
|
$ |
3,620 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow
information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
paid for interest |
|
$ |
— |
|
|
$ |
— |
|
|
Cash
paid for taxes |
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and
financing activities: |
|
|
|
|
|
|
|
|
|
Shares
issued in connection with convertible note payable |
|
$ |
— |
|
|
$ |
100,000 |
|
|
Beneficial
conversion feature on convertible notes and related debt
discount |
|
$ |
— |
|
|
$ |
— |
|
See
accompanying notes to condensed unaudited financial
statements.
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
|
NOTE
1 |
SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES AND
ORGANIZATION |
(A) Basis of
Presentation
The
accompanying unaudited condensed financial statements have been prepared in
accordance with accounting principles generally accepted in The United States of
America and the rules and regulations of the Securities and Exchange Commission
for interim financial information. Accordingly, they do not include
all the information necessary for a comprehensive presentation of financial
position and results of operations.
It is
management's opinion, however that all material adjustments (consisting of
normal recurring adjustments) have been made which are necessary for a fair
financial statements presentation. The results for the interim period
are not necessarily indicative of the results to be expected for the
year.
Activities
during the development stage include developing the business plan and raising
capital.
(B) Use of
Estimates
In
preparing financial statements in conformity with generally accepted accounting
principles, management is required to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the financial statements and revenues and
expenses during the reported period. Actual results could differ from
those estimates.
(C) Cash
For
purposes of the cash flow statements, the Company considers all highly liquid
investments with original maturities of three months or less at the time of
purchase to be cash equivalents.
(D) Loss Per
Share
Basic and
diluted net loss per common share is computed based upon the weighted average
common shares outstanding as defined by FASB Accounting Standards Codification
No. 260, “Earnings
per Share.” As of March 31, 2011 and 2010, 20,000,000 and 0 warrants
were not included in the computation of income/ (loss) per share because their
inclusion is anti-dilutive.
(E) Research and Development
Costs
The
Company expenses all research and development costs as incurred for which there
is no alternative future use. These costs also include the expensing of employee
compensation and employee stock based compensation.
(F) Income
Taxes
The
Company accounts for income taxes under FASB Codification Topic 740-10-25 (“ASC
740-10-25”). Under ASC 740-10-25, deferred tax assets and liabilities
are recognized for the future tax consequences attributable to differences
between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. Under ASC 740-10-25, the effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
(G)
Derivative Financial Instruments
Fair
value accounting requires bifurcation of embedded derivative instruments such as
conversion features in convertible debt or equity instruments, and measurement
of their fair value for accounting purposes. In determining the appropriate fair
value, the Company uses the Black-Scholes option-pricing model. In assessing the
convertible debt instruments, management determines if the convertible debt host
instrument is conventional convertible debt and further if there is a beneficial
conversion feature requiring measurement. If the instrument is not considered
conventional convertible debt, the Company will continue its evaluation process
of these instruments as derivative financial instruments.
Once
determined, derivative liabilities are adjusted to reflect fair value at each
reporting period end, with any increase or decrease in the fair value being
recorded in results of operations as an adjustment to fair value of derivatives.
In addition, the fair value of freestanding derivative instruments such as
warrants, are also valued using the Black-Scholes option-pricing
model.
(H) Stock-Based
Compensation
In
December 2004, the FASB issued FASB Accounting Standards Codification No. 718,
Compensation – Stock
Compensation. Under FASB Accounting Standards Codification No.
718, companies are required to measure the compensation costs of share-based
compensation arrangements based on the grant-date fair value and recognize the
costs in the financial statements over the period during which employees are
required to provide services. Share-based compensation arrangements include
stock options, restricted share plans, performance-based awards, share
appreciation rights and employee share purchase plans. As such,
compensation cost is measured on the date of grant at their fair
value. Such compensation amounts, if any, are amortized over the
respective vesting periods of the option grant. The Company applies
this statement prospectively.
Equity
instruments (“instruments”) issued to other than employees are recorded on the
basis of the fair value of the instruments, as required by FASB Accounting
Standards Codification No. 718. FASB Accounting Standards Codification No.
505, Equity Based Payments to
Non-Employees defines the measurement date and recognition period for
such instruments. In general, the measurement date is when either a (a)
performance commitment, as defined, is reached or (b) the earlier of (i) the
non-employee performance is complete or (ii) the instruments are vested. The
measured value related to the instruments is recognized over a period based on
the facts and circumstances of each particular grant as defined in the FASB
Accounting Standards Codification.
(I) Business
Segments
The
Company operates in one segment and therefore segment information is not
presented.
(J) Recent Accounting
Pronouncements
In
October 2009, the Financial Accounting Standards Board (“FASB”) issued an
Accounting Standard Update (“ASU”) No. 2009-13, which addresses the
accounting for multiple-deliverable arrangements to enable vendors to account
for products or services separately rather than as a combined unit and modifies
the manner in which the transaction consideration is allocated across the
separately identified deliverables. The ASU significantly expands the disclosure
requirements for multiple-deliverable revenue arrangements. The ASU will be
effective for the first annual reporting period beginning on or after
June 15, 2010, and may be applied retrospectively for all periods presented
or prospectively to arrangements entered into or materially modified after the
adoption date. Early adoption is permitted, provided that the guidance is
retroactively applied to the beginning of the year of adoption. The Company does
not expect the adoption of ASU No. 2009-13 to have any effect on its financial
statements upon its required adoption on January 1, 2011.
(K)
Reclassification
The 2010
financial statements have been reclassified to conform to the 2011
presentation.
(L)
Equipment
The
Company values property and equipment at cost and depreciates these assets using
the straight-line method over their expected useful life. The Company uses a
five year life for automobiles.
In
accordance with FASB Accounting Standards Codification No. 360, Property, Plant and
Equipment, the Company carries long-lived assets at the lower of the
carrying amount or fair value. Impairment is evaluated by estimating future
undiscounted cash flows expected to result from the use of the asset and its
eventual disposition. If the sum of the expected undiscounted future cash flow
is less than the carrying amount of the assets, an impairment loss is
recognized. Fair value, for purposes of calculating impairment, is measured
based on estimated future cash flows, discounted at a market rate of
interest.
There
were no impairment losses recorded during three months ended March 31, 2011 and
2010.
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
NOTE
2 GOING
CONCERN
As
reflected in the accompanying financial statements, the Company is in the
development stage, has a working capital deficiency of $645,698 and
stockholders’ deficiency of $638,002 and used $1,050,162 of cash in operations
from inception. This raises substantial doubt about its ability to
continue as a going concern. The ability of the Company to continue
as a going concern is dependent on the Company’s ability to raise additional
capital and implement its business plan. The financial statements do
not include any adjustments that might be necessary if the Company is unable to
continue as a going concern.
Management
believes that actions presently being taken to obtain additional funding and
implement its strategic plans provide the opportunity for the Company to
continue as a going concern.
NOTE
3 EQUIPMENT
At March
31, 2011 and December 31, 2010 equipment is as follows:
|
|
|
As
of
March
31,
2011 |
|
|
As
of
December
31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Property and Equipment |
|
|
|
|
|
|
|
|
Depreciation
and amortization expense for three months ended March 31, 2011 and 2010 was
$1,319, and $0 respectively.
|
NOTE
4 |
CONVERTIBLE DEBT, DEBT
DISCOUNT AND FAIR VALUE MEASUREMENT OF DERIVATIVE FINANCIAL
INSTRUMENTS |
On July
17, 2009, the Company entered into an agreement with an investor group where the
Company will issue up to $120,000 in convertible units. The
debentures will be in the face amount of $10,000 each, mature on December 31,
2010, bear interest at the rate of 5% simple interest per annum, payable at
maturity or convertible with the principal, and the principal and interest shall
be convertible at the option of the holder at a fixed price of $0.018 per
share. Each debenture shall have a warrant attached exercisable for
the purchase of 500,000 shares of common stock. The warrants shall
expire on December 31, 2011, have a cashless exercise provision, and be
exercisable at a fixed price of $0.02. The agreement also requires
the investment group to purchase up to $1,000,000 of common stock monthly at the
lesser of $75,000 or 200% of the average daily volume multiplied by the average
of the daily closing prices for the ten days immediately preceding the exercise
date. Each investment by the investment group is priced at the lowest
closing “bid” price of the common stock during the five days immediately before
the investment. The term of the funding shall be the earlier of (a)
the drawing down of the entire $1,000,000 or (b) 24 months after the Effective
Date, July 17, 2011. In addition, the Company is required to file and
maintain an effective registration statement covering the convertible units,
cannot issue more than 5% of its common stock outstanding without the investor
group’s consent and must maintain a contractual relationship with a public
relations firm, which is related to the investor group (see Note 5(D)). The
Company has issued $120,000 of convertible debt to date. On
July 21, 2010, the issuance of 1,799,434 shares was approved by the board of
directors in exchange for the $15,000 specified in the put notice (See Note
8).
The
$120,000 convertible debt instrument was determined to have a separate
derivative liability instrument requiring bifurcation and the computation of
fair value. The conversion price per share equals to the lower of the conversion
price and the average closing bid price of the common stock during the 20
trading days prior to and including the date on which the conversion notice is
delivered to the holder, however, the mandatory Conversion price shall not be
less than $0.005. The Company calculated the estimated fair values of the
liabilities for warrant derivative instruments and embedded conversion option
derivative instruments with the Black-Scholes option pricing model using the
share prices of the Company’s stock on the dates of valuation and using the
following ranges for volatility, expected term and the risk free interest rate
at each respective valuation date, no dividend has been assumed for any of the
periods:
|
Table
1 |
|
Black
Scholes Inputs for the Convertible Debt and Derivative Financial
Instruments |
|
Warrants |
|
|
|
|
|
|
|
|
As
of December 31, 2009 |
|
As
of December 31 , 2010 |
|
|
|
Expected
Volatility |
|
448.62% |
|
207.78% |
|
|
|
Expected
Term |
|
2
years |
|
0.24
years |
|
|
|
Expected
Dividends |
|
0% |
|
0% |
|
|
|
Risk
Free Interest Rate |
|
1.45% |
|
0.26% |
|
|
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
|
|
|
As
of December 31, 2009 |
|
As
of December 31, , 2010 |
|
|
|
Embedded
Conversion Options |
|
|
|
|
|
|
Volatility |
|
448.66% |
|
207.78% |
|
|
|
Expected
Term |
|
1
year |
|
0.24
years |
|
|
|
Expected
Dividends |
|
0% |
|
0% |
|
|
|
Risk
Free Interest Rate |
|
1.45% |
|
0.26% |
|
|
The
Company calculated the fair values of the liabilities for embedded conversion
option derivative instruments with the Black-Scholes option pricing model using
the closing price of the Company’s common stock, and the ranges for volatility,
expected term and risk free interest indicated in Table 1 above. The fair value
of the embedded conversion options at the commitment date was
$251,919. Of the total, $120,000 was assigned to debt discount and
$131,919 was recorded as a derivative expense.
On
February 11, 2010 the Company authorized the issuance of 5,694,451 shares of
Common Stock for the exercise price of $0.02/share in exchange for $100,000 in
convertible note payable and on April 6, 2010 the Company authorized the
issuance of 854,169 shares of Common Stock for the exercise price of $0.02/share
in exchange for $15,000 in convertible note payable.
At
December 31, 2010, pursuant to the agreement, all outstanding principal and
accrued interest on the convertible debt was due, and the conversion rights of
the holder terminated. Accordingly, at December 31, 2010, the Company
determined that no derivative liability existed in connection to the outstanding
debt of $5,000 at December 31, 2010. In addition, on October 4, 2010,
the Company issued 5,177,801 shares in connection with the cashless exercise of
the 6,000,000 warrants.
During
the years ended December 31, 2010 and 2009, the Company recorded changes in the
fair value of derivative instruments of $563,563 and $4,363, respectively, as
other expense.
The
following table summarizes convertible note payable outstanding as
of December 31, 2010:
|
|
|
Conventional
Debt |
|
|
Conventional
debt |
|
$ |
120,000 |
|
|
Less:
debt conversion |
|
$ |
115,000 |
|
|
Less:
debt discount |
|
$ |
0 |
|
|
Conventional
debt, net of debt discount |
|
$ |
5,000 |
|
At March
31, 2010 the Company recorded interest expense and related accrued interest
payable of $2,466. The Company also recorded $92,600 for the amortization
of debt discount in interest expense on the statement of
operations. The debt discount is being amortized over the life of the
convertible debt.
On
December 8, 2010 the Company entered into a five year loan agreement with the
principal loan amount of $15,828.24. The loan carries an interest rate of 6.94%,
and is secured by an automobile.
Scheduled
maturities of long-term obligations
|
Period
ending March 31: |
|
|
|
|
2012 |
|
$ |
3,556 |
|
|
2013 |
|
|
3,811 |
|
|
2014 |
|
|
4,084 |
|
|
2015 |
|
|
3,219 |
|
|
|
|
|
|
|
|
|
|
$ |
14,670 |
|
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
|
NOTE
6 |
STOCKHOLDERS’
DEFICIT |
(A) Common Stock Issued for
Cash
On April
28, 2006, the Company issued 8,000 shares of common stock for cash of $400
($0.05 per share).
On
January 8, 2007 the Company issued 1,750,000 shares of common stock for $15,000
($0.01/share). This agreement was subsequently terminated effective May 23,
2007.
On
January 22, 2007 the Company issued 12,000,000 shares of common stock for
$103,000 ($0.01/share). In addition, 9,000,000 shares were issued for
$3,000 ($0.0003/share).
On April
4, 2007, the Company issued 1,875,000 shares of common stock for cash of $15,000
($0.01 per share).
On April
20, 2007, the Company issued 1,875,000 shares of common stock for cash of
$15,000 ($0.01 per share).
On May
18, 2007, the Company issued 13,125,000 shares of common stock for cash of
$105,000 ($0.01 per share).
On August
28, 2007 the Company entered into a stock purchase agreement to issue 80,495,000
shares common stock in the amount of $241,485 ($0.003/share).
On August
29, 2007 the Company entered into a stock purchase agreement to issue 200,000
shares common stock in the amount of $600 ($0.003/share).
On August
29, 2007 the Company entered into a stock purchase agreement to issue 8,300,000
shares common stock in the amount of $24,900 ($0.003/share).
On
September 1, 2007 the Company entered into a stock purchase agreement to issue
25,000 shares common stock in the amount of $75 ($0.003/share).
On
September 5, 2007 the Company entered into a stock purchase agreement to issue
120,000 shares common stock in the amount of $360 ($0.003/share).
On
September 12, 2007 the Company entered into a stock purchase agreement to issue
1,025,000 shares common stock in the amount of $3,075
($0.003/share).
In
accordance with the May 2007 stock purchase agreement which contains an
anti-dilution clause which requires the Company to issue additional common
shares under the stock purchase agreement for any subsequent issuance at a price
below $.08 per share for a period of 12 months, the Company has issued
28,125,000 additional shares through May 2008 as a result of the subsequent
stock issuances at $0.003/share.
On April
24, 2009 the Company issued 2,000,000 shares of common stock for $20,000
($0.01/share).
On May
22, 2009, the Company issued 500,000 shares of common stock for $5,000
($0.01/share).
On
September 30, 2009, the Company issued 366,599 shares of common stock for $3,000
($0.01/share).
On May
18, 2010, the Company issued 4,000,000 shares of common stock for cash of
$21,642 and in exchange of $6,990 in note payables ($0.007158 per
share).
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
On July
21, 2010, the Company issued 1,875,000 shares of common stock for $15,000
($0.008/share).
On
September 10, 2010, the Company issued 1,351,351 shares of common stock for
$20,000 ($0.0148/share).
On
September 22, 2010, the Company issued 1,286,765 shares of common stock for
$35,000 ($0.0272/share).
On
October 15, 2010, the Company issued 1,179,245 shares of common stock for
$100,000 ($0.084/share).
On
December 7, 2010, the Company issued 1,157,407 shares of common stock for
$75,000 ($0.065/share).
On
January 25, 2011 the Company issued 1,470,588 shares of common stock for
$100,000 ($0.068/share).
On March
22, 2011 the Company issued 2,083,333 shares of common stock for $100,000
($0.048/share).
(B) Common Stock Issued for
Intellectual Property
On April
26, 2006, the Company issued 332,292,000 shares of common stock to its founder
having a fair value of $180 ($0.000001/share) in exchange for intellectual
property. The fair value of the patent was determined based upon the
historical cost of the intellectual property contributed by the
founder.
(C) Common Stock Issued for
Services
On May 8,
2006, the Company entered into a license agreement for research and development.
Pursuant to the terms of the agreement, the Company issued 17,500,000 shares of
common stock upon execution of the agreement. The Company also received a
five-year call option from the license holder to repurchase 7,000,000 common
shares at an exercise price of $150,000 or $.02 per share. The option gives the
Company the right, but not the obligation to repurchase the shares of common
stock. The call option expires May 4, 2011. As of March 31, 2011 the
value of the stock was $.07per share. The Company does not have the
obligation to repurchase the shares.
On July
1, 2006 the Company entered into a five year consulting agreement for research
and development. Pursuant to the terms of the agreement, the Company paid
700,000 shares of common stock upon execution. These shares had a
fair value of $5,600 ($0.01/share) based upon the recent cash offering
price. Additionally, 2,000,000 shares of common stock were issued on
May 18, 2007 with a fair value of $16,000 ($0.01/share). As of
December 31, 2008, the Company issued 600,000 shares of common stock for
consulting services rendered with a fair value of $6,000
($0.01/share). On January 15, 2008 the Company authorized the
issuance of 400,000 shares of common stock for consulting services rendered with
a fair value of $4,000 ($0.01/share).
On July
1, 2009, the issuance of 280,000 shares was approved by the board of directors
as repayment for services previously provided to the Company by a consultant
having a fair value of $14,000 ($0.05/share) in accordance with a consulting
agreement (See Note 7(C)).
On July
1, 2009, the issuance of 482,825 shares was approved by the board of directors
as partial payment for services previously provided to the Company by a
consultant in accordance with a consulting agreement. The total amount of
issuable shares for the consultant is 1,122,311 shares, which includes 400,000
issuable shares previously approved by the board of directors and 239,486 shares
were approved to be issued on November 19, 2009 for a fair value of $18,000 (See
Note 7(C)).
On August
3, 2009, the Company entered into an agreement with a consultant to provide
investor relations services. On October 5, 2009 the Company issued
10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant
for investor relations to be provided over a term of 180 days. The
Company started receiving services beginning October 5, 2009. As of
June 30, 2010 $200,000 was recorded as an (See Note 7(D)).
On
January 15, 2010 the Company issued 500,000 shares with a fair value of $5,000
($0.01/share) to a consultant for investor relations to be provided over a term
of 12 months once certain conditions are met. As of June 30, 2010,
$5,000 was recognized as deferred compensation (See Note 7).
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
On May
21, 2010 the Company issued 40,000 shares with a fair value of $400
($0.01/share) to a consultant for research and development services (See Note
7(C )).
On July
30, 2010 the Company issued 2,400,000 shares with a fair value of $30,000
($0.0125/share) to a consultant for legal services incurred in behalf of the
Company.
On August
26, 2010 the Company issued 280,000 shares with a fair value of $14,000
($0.05/share) to a consultant for research and development services provided in
the past.
On August
26, 2010 the Company issued 985,915 shares with a fair value of $14,000
($0.0142/share) to a consultant for research and development services provided
in the past (See Note 7 (C)).
On August
26, 2010 the Company issued 4,500,000 shares with a fair value of $90,000
($0.02/share) to a consultant for research and development services (See Note 7
(C)).
On August
26, 2010 the Company issued 10,000,000 shares with a fair value of $200,000
($0.02/share) to a consultant for research and development services (See Note 7
(C)).
On
September 16, 2010, the Company entered into an agreement with a consultant to
provide technical support. On September 16, 2010 the Company issued
100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share)
to the consultant for technical support to be provided over the next 3 years. In
addition, the consultant shall receive 30,000 shares for three years commencing
on or about September 10 of each of the next three years (See Note
7(C)).
On
September 16, 2010, the Company entered into an agreement with a consultant to
provide technical support. On September 16, 2010 the Company issued
100,000 shares, as a sign on bonus, with a fair value of $15,000 ($0.15/share)
to the consultant for technical support to be provided over the next 3 years. In
addition, the consultant shall receive 30,000 shares for three years commencing
on or about September 10 of each of the next three years (See Note
7(C)).
On
September 23, 2010 the Company issued 387,500 shares with a fair value of
$31,000 ($0.08/share) to a consultant for legal services incurred on behalf of
the Company.
(D) Cancellation and
Retirement of Common Stock
On
December 29, 2006, the Company’s founder returned 11,666,500 shares of common
stock to the Company. These shares were cancelled and
retired. Accordingly, the net effect on equity is $0.
(E) Common Stock
Warrants
During
2006, the Company issued 4,200,000 warrants to an officer under his employment
agreement. The Company recognized an expense of $126,435 for
the period from inception to December 31, 2006. The Company recorded
the fair value of the warrants based on the fair value of each
warrant grant estimated on the date of grant using the Black-Scholes option
pricing model with the following weighted average assumptions used for grants in
2006, dividend yield of zero, expected volatility of 183%; risk-free interest
rates of 4.98%, expected life of one year. The warrants vested
immediately. The options expire between 5 and 9 years from the
date of issuance and have an exercise price of between $.21 and $.40 per share.
During November 2006, the Company and the officer entered into an amendment to
the employment agreement whereby all the warrants were retired.
On July
29, 2010, the Company issued a warrant for 20,000,000 common shares in
connection to a consulting agreement. The warrant was value at $200,000, the
fair value of the services to be provided pursuant to the agreement. The warrant
has a term of 2 years.
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
The
following table summarizes information about warrants for the Company as of
March 31, 2011 and 2010.
|
2011
Warrants Outstanding |
|
|
Options
Exercisable |
|
|
Range
of Exercise Price |
|
|
Number
Outstanding
at
March
31, 2011 |
|
|
Weighted
Average Remaining Contractual Life |
|
|
Weighted
Average Exercise Price |
|
|
Number
Exercisable
at
March 31,
2011 |
|
|
Weighted
Average Exercise Price |
|
| $ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
Warrants Outstanding |
|
|
Options
Exercisable |
|
|
Range
of Exercise Price |
|
|
Number
Outstanding
at
March
31, 2010 |
|
|
Weighted
Average Remaining Contractual Life |
|
|
Weighted
Average Exercise Price |
|
|
Number
Exercisable
at
March
31, 2010 |
|
|
Weighted
Average Exercise Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On
October 4, 2010, the Company issued 5,177,801 shares in connection with the
cashless exercise of the 6,000,000 warrants.
(F) Amendment to
Articles of Incorporation
On
February 16, 2009, the Company amended its articles of incorporation to amend
the number and class of shares the Company is authorized to issue as
follows:
|
· |
Common
stock Class A, unlimited number of shares authorized, no par
value |
|
· |
Common
stock Class B, unlimited number of shares authorized, no par
value |
|
· |
Preferred
stock, unlimited number of shares authorized, no par
value |
(G) Stock Split Effected in
the Form of a Stock Dividend
On March
23, 2009, the Company's Board of Directors declared a nine-for-one stock split
to be effected in the form of a dividend. The stock dividend was
distributed to shareholders of record as of April 27, 2009. A total
of 449,773,650 shares of common stock were issued. All basic and
diluted loss per share and average shares outstanding information has been
adjusted to reflect the aforementioned stock dividend.
NOTE
7 COMMITMENTS AND
CONTINGENCIES
On March
18, 2010, the Company entered into an addendum to the employment agreement
whereby the Company will reimburse the employee and his family for up to $20,000
of out of pocket medical and dental care costs, including prescription costs or
co-pays.
On
September 30, 2010, the Company entered into an addendum to the employment
agreement whereby all but $250,000 of unpaid back salary will be forgiven by the
principal stockholder. The addendum also eliminated the various
milestone achievement awards from the prior employment agreements. In
addition, the addendum reduced the interest rate to 3% per
year. Further, the conversion rights for unpaid back salary where
amended whereby the principal shareholder has the option to convert any accured
salary into Class “A” Common stock by dividing the dollar value of the debt to
be converted to stock by the closing price of the stock on the date that the
conversion notice is received by the Company. This amemdment
effectively eliminated any beneficial conversion features related to accrued
salary of September 30, 2010. In exchange the Company will issue
10,000,000 preferred shares to the principal stockholder no later then September
30, 2011.
On
November 10, 2010, the Company entered into an addendum to
the employment agreement, effective January 1, 2011 through the
December 31, 2015. The term of the agreement is a five
year period at an annual salary of $210,000. There is a 6% annual
increase. The employee is also to receive a 20% bonsus based on the
annual based salary. Any stock, stock options bonuses have to be
approved by the board of directors (See Note 8).
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
(B) License
Agreement
|
|
On
May 8, 2006, the Company entered into a license
agreement. Pursuant to the terms of the agreement, the Company
paid a non-refundable license fee of $10,000. The Company will pay a
license maintenance fee of $10,000 on the one year anniversary of this
agreement and each year thereafter. The Company will pay an
annual research fee of $13,700 with first payment due January 2007, then
on each subsequent anniversary of the effective date commencing May 4,
2007. Pursuant to the terms of the agreement the Company may be
required to pay additional fees aggregating up to a maximum of $10,000 a
year for patent maintenance and prosecution relating to the licensed
intellectual property. |
(C) Royalty and Research
Agreements
On
September 16, 2010, the Company entered into an agreement with a consultant for
research and development. On September 16, 2010 the Company issued
100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to
the consultant for technical support to be provided over the next 3 years. In
addition, the consultant shall receive 30,000 shares for three years commencing
on or about September 10 of each of the next three years (See Note
6(C)).
On
September 16, 2010, the Company entered into an agreement with a consultant for
research and development. On September 16, 2010 the Company issued
100,000 shares as a sign on bonus with a fair value of $15,000 ($0.15/share) to
the consultant for technical support to be provided over the next 3 years. In
addition, the consultant shall receive 30,000 shares for three years commencing
on or about September 10 of each of the next three years (See Note
6(C)).
On May
21, 2010 the Company entered into a three year consulting agreement for research
and development. Pursuant to the terms of the agreement, the
Company is required to issue 40,000 shares upon the execution of the agreement
and subsequently 10,000 shares per year during the three year term of the
agreement. The annual payment of 10,000 shares for the three years
begins on Janaury15 of each of the next three years following the execution of
this agreement.
On May 1,
2008 the Company entered into a five year consulting agreement for research and
development. Pursuant to the terms of the agreement, the Company will be
required to pay $1,000 per month, or at the Company’s option, the consulting fee
may be paid in the form of Company common stock based upon the greater of $0.05
per share or the average of the closing price of the Company’s shares over the
five days preceding such stock issuance. As of June 30, 2009 the
Company had accrued $14,000 of accounts payable for the services provided of
which was paid in common stock on July 1, 2009 (See Note 6(C)). As of
March 31, 2011 the Company issued 280,000 shares of common stock in exchange for
$14,000 of accounts payable for the services performed. As of March
31, 2011, $7,000 was accrued for unpaid services provided during the
year.
On
December 26, 2006, the Company entered into an addendum to the intellectual
property transfer agreement with an officer. In consideration of the
Company issuing either 200,000 preferred shares with the following preferences;
no dividends and voting rights equal to 100 common shares per share of preferred
stock or the payment of $120,000, the officer agreed to terminate the royalty
payments due under the agreement and give title to the exclusive license for the
non protective apparel use of the intellectual property to the
Company. On the date of the agreement, the Company did not have any
preferred stock authorized with the required preferences. In
accordance with FASB Accounting Standards Codification No 480, Distinguishing Liabilities from
Equity, the Company determined that the present value of the payment of
$120,000 that was due on December 26, 2007, the one year anniversary of the
addendum, should be recorded as an accrued expense until such time as the
Company has the ability to assert that it has preferred shares
authorized. As of June 30, 2010, the Company has recorded $120,000 in
accrued expenses- related party. On December 21, 2007 the officer
extended the due date to July 30, 2008. On May 30, 2008 the officer
extended the due date to December 31, 2008. On October 10, 2008, the
officer extended the due date to the earlier of (a) March 30, 2010 or (b) upon
demand by the officer. The due date was extended to March 31,
2011. On September 8, 2009, a payment of $15,000 was paid to the
officer. An additional payment of $10,000 was made on October 19, 2009 and
December 1, 2009, respectfully. Additionally, the accrued expenses
are accruing 7% interest per year. On January 15, 2010 an additional payment of
$10,000 was made. During the quarter ending September 30, 2010 an
additional payment of $8,000 was made. As of March 31, 2011 the outstanding
balance is $67,000. At March 31, 2011, the Company recorded interest expense and
related accrued interest payable of $14,684 (See Note 8).
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
On
February 1, 2007 the Company entered into a consulting agreement for research
and development for period of one year at a cost of $150,000. In April
2008, this agreement was extended through March 31, 2009 on a cost reimbursement
basis. Reimbursements are to be made quarterly and are not to exceed
$35,000. On March 1, 2010 the Company entered into a one year
consulting agreement for research and development. Pursuant to the terms of the
agreement, the Company will be required to pay up to $150,000 in research and
development fees on a cost reimbursement basis. The agreement
expires on February 28, 2011 (See Note 9).
On July
1, 2006 the Company entered into a five year consulting agreement for research
and development. Pursuant to the terms of the agreement, the Company paid
700,000 shares of common stock upon execution. These shares had a
fair value of $5,600 ($0.01/share) based upon the recent cash offering
price. Additionally, 2,000,000 shares of common stock were issued on
May 18, 2007 with a fair value of $16,000 ($0.01/share). As of
December 31, 2008, the Company issued 600,000 shares of common stock for
consulting services rendered with a fair value of $6,000
($0.01/share). On January 15, 2008 the Company authorized the
issuance of 400,000 shares of common stock for consulting services rendered with
a fair value of $4,000 ($0.01/share). On July 1, 2009, the
issuance of 482,825 shares was approved by the board of directors as partial
payment for services previously provided to the Company by a consultant in
accordance with a consulting agreement. The total amount of issuable
shares for the consultant is 1,122,311 shares, which includes 400,000 issuable
shares previously approved by the board of directors and 239,486 shares approved
to be issued in November 2009. On August 26, 2010, the Company entered into an
addendum to the employment agreement where the monthly fee to the consultant was
increased to $10,000 per month starting on September 1, 2010. On
August 26, 2010 the Company issued 985,915 shares with a fair value of $14,000
($0.0142/share) to a consultant for research and development services provided
in the past In addition, On August 26, 2010 the Company issued 4,500,000 bonus
shares with a fair value of $90,000 ($0.02/share) to a consultant for research
and development services and 10,000,000 shares with a fair value of $200,000
($0.02/share) to a consultant for research and development services (See Note
6(C) ).
(D) Consulting
Agreement
On August
3, 2009, the Company entered into an agreement with a consultant to provide
investor relations services. On October 5, 2009 the Company issued
10,000,000 shares with a fair value of $200,000 ($0.02/share) to a consultant
for investor relations to be provided over a term of 180 days. The
Company started receiving services beginning October 5, 2009. As of
March 31, 2011 $200,000 was recorded as a consulting expense (See
Note6(C)).
On
January 15, 2010, the Company entered into an agreement with a consultant to
provide investor relations services in exchange for 500,000 shares or
$15,000. On January 15, 2010 the Company issued 500,000 shares with a
fair value of $5,000 ($0.01/share) to a consultant for investor relations to be
provided over a term of 12 months (See Note 6(C)).
On July
29, 2010, the Company entered into an agreement with a consultant to provide
investor relations services in exchange for a warrant for 20,000,000 common
shares. The value of the services was $200,000, which approximated fair
value. The agreement will remain in effect until January 29, 2011(See
Note 6(E)).
NOTE
8
RELATED
PARTY TRANSACTIONS
On
October 6, 2006 the Company received $10,000 from a principal
stockholder. Pursuant to the terms of the loan, the
advance bears interest at 12%, is unsecured and matured on May 1, 2007. At March
31, 2011 the Company recorded interest expense and related accrued interest
payable of $776. As of March 31, 2011, the loan principle was
repaid in full.
On
December 26, 2006, the Company entered into an addendum to the intellectual
property transfer agreement with an officer. In consideration of the
Company issuing either 200,000 preferred shares with the following preferences;
no dividends and voting rights equal to 100 common shares per share of preferred
stock or the payment of $120,000, the officer agreed to terminate the royalty
payments due under the agreement and give title to the exclusive license for the
non protective apparel use of the intellectual property to the
Company. On the date of the agreement, the Company did not have any
preferred stock authorized with the required preferences. In
accordance with In accordance with FASB Accounting Standards Codification No.
480, Distinguishing
Liabilities from Equity, the Company determined that the present value of
the payment of $120,000 that was due on December 26, 2007, the one year
anniversary of the addendum, should be recorded as an accrued expense until such
time as the Company has the ability to assert that it has preferred shares
authorized. As of June 30, 2010, the Company has recorded $120,000 in
royalty agreement payable- related party. On December 21, 2007 the
officer extended the due date to July 30, 2008. On May 30, 2008 the
officer extended the due date to March 31, 2009. On October 10, 2008,
the officer extended the due date to the earlier of (a) March 30, 2010 or (b)
upon demand by the officer. On March 30, 2010, the officer extended the due
date to the earlier of (a) March 30, 2010 or (b) upon demand by the
officer. On September 8, 2009, a payment of $15,000 was paid to the
officer. On October 19, 2009 and December 1, 2009, $10,000 was paid to the
officer respectfully. An additional payment of $10,000 was made on
January 15, 2010. During the quarter ending September 30, 2010 an
additional payment of $8,000 was made. As of March 31, 2011, the outstanding
balance is $67,000. Additionally, the accrued expenses are accruing 7%
interest per year. At March 31, 2011 the Company recorded interest
expense and related accrued interest payable of $14,684 (See Note
7(C).
KRAIG
BIOCRAFT LABORATORIES, INC.
(A
DEVELOPMENT STAGE COMPANY)
NOTES
TO CONDENSED FINANCIAL STATEMENTS
AS
OF MARCH 31, 200
(UNAUDITED)
As of
March 31, 2011, the Company owes $282,043 in accrued salary to principal
stockholder. On September, 2010, the Company entered into
an addendum to the employment agreement whereby all but $250,000 of unpaid back
salary will be forgiven by the principal stockholder. Also, the
interest rate was reduced to 3% per year. In exchange the Company
will issue 10,000,000 preferred shares to the principal stockholder no later
then September 30, 2011. As of March 31, 2011, no accrued salary has
been converted to Class “A” Common Stock. On November 10, 2010, the
Company entered into an addendum to the employment agreement,
effective January 1, 2011 through the December 31,
2015. The term of the agreement is a five year period at
an annual salary of $210,000. There is a 6% annual
increase. The employee is also to receive a 20% bonsus based on the
annual based salary. Any stock, stock options bonuses have to be
approved by the board of directors (See Note 6(A)).
NOTE
9 SUBSEQUENT
EVENTS
Management
has evaluated subsequent events through May, 2011, the date which the financial
statements were available to be issued.
On April
8, 2011 the Company entered into a five year consulting agreement for research
and development. Pursuant to the terms of the agreement, the Company has to
issue within 10 days following the effective date $70,000 worth of stock and pay
a license fee of $30,000. The Company has a five year right to
exercise the option for a commercial medical license or th commercial textile
license. The fee for the first license is a $289,000 and shares
equivalent in value to $675,000. The fee for a second commercial
license is $75,000 and shares equivalent in value to $175,000. All
payments are non-refundable. On April 18, 2011, the Company issued 1,029,412
shares of stock with a fair value of $70,000 based on the average trading price
over a 30 day period.
On April
1, 2011 the Company issued 1,000,000 shares with a fair value of $70,000
($0.07/share) to a consultant for research and development
services.
On April
25, 2011 the Company issued 1,420,455 shares of common stock for $100,000
($0.070/share).
On May
11, 2011, the Company issued 19,767,985 shares in connection with the cashless
exercise of the 20,000,000 warrants.