Notes
to Consolidated Financial Statements
April
30, 2018 and 2017
REGI
U.S., Inc. (“we”, “our”, the “Company”, “REGI”) has been engaged in the business
of developing and building improved axial vane-type rotary devices for civilian, commercial and government applications with the
marketing and intellectual rights in the U.S. Effective February 17, 2017 REGI purchased the worldwide marketing and intellectual
rights, other than in the U.S., from Reg Technologies, Inc. (“Reg Tech”), a British Columbia company. No revenue has
been derived to date from REGI’s principal operations of research and development.
REGI
formed a wholly-owned subsidiary, Rad Max Technologies, Inc., on April 10, 2007 in the State of Washington.
Effective
February 17, 2017 REGI purchased all of Reg Tech’s assets including all rights to the technology with the issuance of 51,757,119
shares of REGI’s common stock.
Asset
Purchase Agreement
On
September 16, 2016, REGI entered into an asset purchase agreement (the “APA”) with Reg Tech, a public company whose
common stock was listed on TSX Venture Exchange to purchase all of the assets of Reg Tech, a company with a common director and
CEO with REGI with the issuance of 46,173,916 unregistered common shares of our Company. The APA was amended on February 14, 2017
to increase the consideration shares to an aggregate of 51,757,119 unregistered common shares of our Company and to amend the
list of the assets purchased. The shares are issued as of the date of this report. The Amended APA is attached as an exhibit to
this report. The transaction was closed on February 17, 2017 upon TSX Venture Exchange approval.
The
transaction is accounted for as a reverse merger recapitalization wherein Reg Tech is considered to be the accounting acquirer.
The prior year results of operations and cash flows are those of Reg Tech for all periods presented.
Upon
closing of the asset purchase agreement, all assets of Reg Tech except GST receivable were transferred from Reg Tech to REGI.
In addition, upon closing of the APA, all assets, liabilities, and equity instruments of REGI were incorporated into the surviving
company. The net adjustment to additional paid in capital for the asset purchase was a decrease of $1,243,757. The net cash received
from the reverse merger was $10,753.
The
following table summarizes the assets and liabilities of REGI U.S. on February 17, 2017:
Cash
|
|
$
|
10,753
|
|
Prepaid
|
|
|
2,000
|
|
Furniture and equipment, net
|
|
|
15,477
|
|
Accounts payable and accrued liabilities
|
|
|
(217,043
|
)
|
Due to related parties
|
|
|
(843,703
|
)
|
Convertible promissory notes
|
|
|
(351,586
|
)
|
Convertible promissory notes – related parties
|
|
|
(118,874
|
)
|
Net assets
|
|
$
|
(1,502,976
|
)
|
The
following table summarizes the assets and liabilities of Reg Tech on February 17, 2017 that were not assumed in the transaction:
Accounts payable and accrued liabilities
|
|
$
|
(86,736
|
)
|
Due to related parties
|
|
|
(172,483
|
)
|
Net Liabilities
|
|
$
|
(259,219
|
)
|
2.
|
Significant
Accounting Policies
|
Principles
of consolidation
These
financial statements include the accounts of the Company, its wholly owned subsidiary RadMax Technologies, Inc., and its 51% owned
subsidiary Rand Energy Group Inc. (“Rand”), which ownership was purchased from Reg Tech effective February 17, 2017.
All
significant inter-company balances and transactions have been eliminated upon consolidation.
The
financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles.
Investment
in associates
Investments
in which the Company has the ability to exert significant influence but does not have control are accounted for using the equity
method whereby the original cost of the investment is adjusted annually for the Company’s share of earnings, losses and
dividends during the current year.
As
part of the APA the Company purchased from Reg Tech and owns 26.1% of equity interest in Minewest Silver and Gold Inc. (“Minewest”),
a British Columbia company. Minewest owns a 70% interest subject to a 10% Net Profits Interest in mining property in British Columbia.
As at the date of the asset purchase and the date of this report, Minewest is inactive due to lack of funding. As a result, the
assets were impaired and no transactions are recorded for Minewest during the years ended April 30, 2018 and 2017.
Risks
and uncertainties
The
Company operates in an emerging industry that is subject to market acceptance and technological change. The Company’s operations
are subject to significant risks and uncertainties, including financial, operational, technological and other risks associated
with operating an emerging business, including the potential risk of business failure.
Cash
and cash equivalents
Cash
and cash equivalents include highly liquid investments with original maturities of three months or less.
Furniture
and equipment
Property
and equipment are stated at cost, which includes the acquisition price and any direct costs to bring the asset into use at its
intended location, less accumulated amortization.
Depreciation
of property and equipment is calculated using the straight-line method to write off the cost, net of any estimated residual value,
over their estimated useful lives of the assets as follows: Office equipment 5 years and electronic equipment 2 years. Depreciation
of office equipment is included in general and administrative expenses; Depreciation of research equipment is included in research
and development expense. During the year ended April 30, 2018 and 2017 depreciation of $3,246 and $1,198 respectively was recorded
on the research equipment.
Financial
instruments
Fair
Value
The
carrying values of cash and cash equivalents, amounts due to related parties and accounts payable approximate their fair values
because of the short-term maturity of these financial instruments.
ASC
Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments
held by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation
hierarchy for disclosures of fair value measurement that enhances disclosure requirements for fair value measures. The three levels
of valuation hierarchy are defined as follows:
|
-
|
Level
1 inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets.
|
|
|
|
|
-
|
Level
2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs
that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial
instrument.
|
|
|
|
|
-
|
Level
3 inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
Interest
Rate Risk
The
Company is not exposed to significant interest rate risk due to the short-term maturity of its monetary assets and liabilities.
Credit
Risk
The
Company’s financial asset that is exposed to credit risk consists primarily of cash. To manage the risk, cash is placed
with major financial institutions.
Currency
Risk
The
Company’s functional currency is the US dollar and the reporting currency is the US dollar.
Monetary
assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet
date. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included
in the determination of income. Foreign currency transactions are primarily undertaken in US dollars. The Company has not, to
the date of these consolidated financial statements, entered into derivative instruments to offset the impact of foreign currency
fluctuations.
For
reporting purposes assets and liabilities with Canadian dollar as functional currency are translated into US dollar at the period
end rates of exchange, and the results of the operations are translated at average rates of exchange for the period. The resulting
translation adjustments are included in accumulated other comprehensive income in shareholders’ equity.
Income
taxes
Deferred
income taxes are reported for timing differences between items of income or expense reported in the consolidated financial statements
and those reported for income tax purposes in accordance with ASC 740, “Income Taxes”, which requires the use of the
asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for the future tax
consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their
respective tax bases, and for tax losses and credit carry-forwards. 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. The Company provides for deferred taxes for the estimated future tax effects attributable to temporary differences and
carry-forwards when realization is more likely than not.
Basic
and diluted net loss per share
Basic
EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares
outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during
the period using the treasury stock method and convertible debt using the if-converted method. In computing diluted EPS, the average
stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options
or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
Stock-based
compensation
The
Company accounts for stock based compensation in accordance with FASB ASC 718 which establishes the accounting treatment for transactions
in which an entity exchanges its equity instruments for goods or services. Under the provisions of FASB ASC 718, share-based payment
compensation is measured at the grant date, based on the fair value of the award, and is recognized as an expense over the requisite
service period (generally the vesting period). The Company accounts for share-based payments to non-employees in accordance with
FASB ASC 505-50.
Use
of estimates
The
preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States
of America requires management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosures
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenditures
during the reporting period. Actual results could differ from these estimates. The Company regularly evaluates estimates and assumptions
related to useful life and recoverability of long-lived assets, stock-based compensation and deferred income tax asset valuation
allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors
that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the
carrying values of assets and liabilities, and the accrual of costs and expenses that are not readily apparent from other sources.
The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent
there are material differences between the estimates and the actual results, future results of operations will be affected.
Research
and development costs
Research
and development costs are expensed as incurred.
Related
Parties
In
accordance with ASC 850 “Related Party Disclosure”, a party is considered to be related to the Company if the party
directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the
Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal
owners of the Company and its management and other parties with which the Company may deal with if one party controls or can significantly
influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented
from fully pursuing its own separate interests.
Recent
accounting pronouncements
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements.
Reclassifications
Certain
reclassifications have been made to the prior year financial information to conform to the presentation used in the financial
statements for the year ended April 30, 2018.
The
Company incurred net losses of $3,005,229 for the year ended April 30, 2018 and has a working capital deficit of $921,824 and
an accumulated deficit of $24,063,399 at April 30, 2018. These factors raise substantial doubt about the ability of the Company
to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the
outcome of this uncertainty. As a result, the Company’s consolidated financial statements as of April 30, 2018 and for the
year ended have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities
and commitments in the normal course of business.
The
Company also receives interim support from related parties and plans to raise additional capital through debt and/or equity financings.
There is no assurance that any of these activities will be successful. There continues to be insufficient funds to provide enough
working capital to fund ongoing operations for the next twelve months.
4.
|
Property
and Equipment
|
Property
and equipment at April 30, 2018 and 2017 consists of the following:
|
|
2018
|
|
|
2017
|
|
Equipment
|
|
$
|
7,040
|
|
|
$
|
4,848
|
|
Furniture and fixtures
|
|
|
14,213
|
|
|
|
11,827
|
|
|
|
|
21,253
|
|
|
|
16,675
|
|
Less accumulated depreciation
|
|
|
8,249
|
|
|
|
2,396
|
|
|
|
$
|
13,004
|
|
|
$
|
14,279
|
|
Depreciation
expense totaled $5,853 and $1,198 for the years ended April 30, 2018 and 2017, respectively.
5.
|
Secured
Convertible Promissory Notes
|
As
of April 30, 2018, REGI has outstanding senior secured convertible promissory notes (the “Convertible Notes”) of $142,762
(net of unamortized discount of $54,816) issued to related parties and $997,468 (net of unamortized discount of $523,658) issued
to non-related parties. As of April 30, 2017, REGI has outstanding Convertible Notes of $877,449 (net of unamortized discount
of $9,888) issued to related parties and $636,539 (net of unamortized discount of $12,944) issued to non-related parties.
As
of February 17, 2017, REGI has outstanding senior secured convertible promissory notes of $118,874 (net of unamortized discount
of $3,278) issued to related parties and $351,586 (net of unamortized discount of $1,455) issued to non-related parties. During
the period from February 17, 2017 to April 30, 2017, the Company issued convertible notes for cash proceeds of $258,000, services
debt provided by non-related parties for $38,442, service debt provided by related parties for $40,000 and recorded loss on settlement
of debt for $13,244 as $741,941 of related payables are settled for $755,185 of convertible notes. As of April 30, 2017, $755,185,
$15,500, $573,635, $60,000 and $132,500 of the promissory notes are convertible at any time on or after ninety days from the issuance
date into the Company’s common stocks at $0.755, $0.12, $0.10, $0.09 and $0.08 per share respectively.
During
the twelve months ended April 30, 2018 the Company issued Convertible Notes for cash proceeds of $1,212,849, settled accounts
payable from previous years of $17,436, service debt provided by related parties of $131,577, and service debt provided by non-related
parties of $182,696 of which $66,600 was finders’ fee and legal fees for cash based Convertible Notes recorded as discount
to the Convertible Notes. $40,071 of the $66,600 debt discount was amortized during the twelve months ended April 30, 2018.
The
Convertible Notes are secured against all assets of the Company, repayable two years after the issuance, bearing simple interest
rate of 10% during the term of the notes and simple interest rate of 20% after the due date with the exception of one Convertible
Note of $150,000 (net of unamortized discount of $11,704) repayable nine months after issuance, bearing simple interest of 2%
during the term of the note and simple interest rate of 15% after the due date. During the twelve months ended April 30, 2018
$60,000 of the Convertible Notes were reclassified from non-related party at April 30, 2017 to related party as a debt holder
became a director of the Company.
As
of April 30, 2018, $17,436, $40,800, $1,500,468, $60,000 and $100,000 of the Convertible Notes are convertible at any time on
or after ninety days from the issuance date into the Company’s common stocks at $0.174, $0.12, $0.10, $0.09 and $0.08 per
share respectively.
The
Company analyzed the conversion option in the notes for derivative accounting treatment under ASC Topic 815, “Derivatives
and Hedging,” and determined that the instrument does not qualify for derivative accounting.
The
Company determined that the conversion option was subject to a beneficial conversion feature and during the twelve months ended
April 30, 2018 the company recorded a total beneficial conversion feature of $1,027,441, and amortization of the beneficial conversion
feature of $510,311 as interest expense. The Company recorded a total beneficial conversion feature of $18,872, and amortization
of the beneficial conversion feature of $773 as interest expense from February 18, 2017 to April 30, 2017.
Amounts
due to related parties are unsecured, non-interest bearing and due on demand. Related parties consist of the directors and officers
and a former director of REGI and companies controlled or significantly influenced by these parties. As of April 30, 2018, there
was $106,823 due to related parties. As of April 30, 2017, there was $77,560 due to related parties.
On
January 6, 2017, the Company’s annual and special meeting of stockholders approved the amendment to the Company’s
articles that increased the authorized common shares from 100,000,000 to 150,000,000.
On
September 16, 2016, the Company entered into the APA with Reg Tech to purchase all of the assets of Reg Tech. An aggregate of
51,757,119 unregistered common shares of our company were issued as consideration for the asset purchase.
During
the year ended April 30, 2017 related party convertible promissory note of $30,000 and its accrued interest of $1,405 were converted
into 314,050 shares REGI’s common stock at $0.10 per share.
During
the twelve months ended April 30, 2018 related party convertible promissory notes of $126,152 and accrued interest of $10,931
were converted into a total of 1,369,964 shares of REGI’s common stock at $0.10 per share, and convertible promissory notes
of $755,185 and accrued interest of $41,173 were converted into a total of 1,054,779 shares of REGI’s common stock at $0.755
per share.
During
the twelve months ended April 30, 2018 non-related party convertible promissory notes of $531,940 and accrued interest of $26,569
were converted into 5,630,543 shares of common stock at $0.10 per share, principal of $3,848 and accrued interest of $623 were
converted into 55,892 shares of common stock at $0.08 per share, principal of $10,000 and accrued interest of $879 were converted
into 99,661 shares of commons stock at $0.12 per share.
During
the twelve months ended April 30, 2018 the Company issued 155,000 shares of its common stock for options exercised at $0.10 per
share for a total of $15,500. Among the 155,000 shares of common stock, 55,000 were issued to a related party.
During
the twelve months ended April 30, 2018 the Company issued 3,310,000 shares of its common stock for services provided by the directors,
officers, employees and consultants of the Company with the total value recorded at $562,700 based on the market trading price
as of the issuance date.
On
November 2, 2017 the Company issued 3,172,269 shares of its common stock to Rand Energy. No value was assigned to these shares,
as Rand Energy did not have any assets. These shares together with 827,721 shares of common stock initially owned by Rand Energy
and recorded as the Company’s treasury shares, were transferred to the 49% shareholders of Rand Energy, as consideration
for purchase of all of the 49% interest in Rand Energy, resulting in the Company owning 100% equity interest in Rand Energy.
Treasury
Shares
At
April 30, 2017, Rand Energy owned 827,731 shares of the Company’s common stock which have been deducted from the total shares
outstanding.
|
b)
|
Common
Stock Options and Warrants
|
On
August 12, 2016, REGI granted an aggregate of 3,700,000 common stock options for services. These options vest upon grant, expire
on July 20, 2021 and are exercisable at the following prices:
Options
|
|
Exercise price
|
|
900,000
|
|
$
|
0.10
|
|
600,000
|
|
$
|
0.20
|
|
550,000
|
|
$
|
0.35
|
|
450,000
|
|
$
|
0.50
|
|
350,000
|
|
$
|
0.75
|
|
350,000
|
|
$
|
1.00
|
|
250,000
|
|
$
|
1.25
|
|
250,000
|
|
$
|
1.50
|
|
3,700,000
|
|
|
|
|
On
January 1, 2017, REGI granted an aggregate of 3,500,000 common stock options for services. These options vest upon grant, expire
on January 1, 2022 and are exercisable at the following prices:
Options
|
|
Exercise price
|
|
2,500,000
|
|
$
|
0.10
|
|
300,000
|
|
$
|
0.20
|
|
300,000
|
|
$
|
0.35
|
|
300,000
|
|
$
|
0.50
|
|
100,000
|
|
$
|
0.75
|
|
3,500,000
|
|
|
|
|
On
March 1, 2018, REGI granted an aggregate of 1,400,000 common stock options for services. These options vest upon grant, expire
on March 1, 2023 and are exercisable at the following prices:
Options
|
|
Exercise price
|
|
450,000
|
|
$
|
0.10
|
|
250,000
|
|
$
|
0.20
|
|
125,000
|
|
$
|
0.35
|
|
125,000
|
|
$
|
0.50
|
|
100,000
|
|
$
|
0.75
|
|
100,000
|
|
$
|
1.00
|
|
125,000
|
|
$
|
1.25
|
|
125,000
|
|
$
|
1.50
|
|
1,400,000
|
|
|
|
|
On
April 30, 2018, REGI granted an aggregate of 500,000 common stock options for services. These options vest upon grant, expire
on April 30, 2023 and are exercisable at the following prices:
Options
|
|
Exercise price
|
|
100,000
|
|
$
|
1.00
|
|
100,000
|
|
$
|
2.00
|
|
100,000
|
|
$
|
3.00
|
|
100,000
|
|
$
|
4.00
|
|
100,000
|
|
$
|
5.00
|
|
500,000
|
|
|
|
|
A
summary of REGI’s stock option activities for the years ended April 30, 2018 and 2017 are as follows:
|
|
|
|
|
|
|
|
Weighted-Average
|
|
|
Aggregate
|
|
|
|
|
|
|
Weighted-Average
|
|
|
Remaining
|
|
|
Intrinsic
|
|
Options
|
|
Shares
|
|
|
Exercise Price
|
|
|
Contractual Term
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at May 1, 2017
|
|
|
9,138,000
|
|
|
$
|
0.31
|
|
|
|
3.61
|
|
|
|
|
|
Granted
|
|
|
1,900,000
|
|
|
|
1.17
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(155,000
|
)
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
Forfeited or expired
|
|
|
(1,528,000
|
)
|
|
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at April 30, 2018
|
|
|
9,355,000
|
|
|
$
|
0.52
|
|
|
|
3.67
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at April 30, 2018
|
|
|
9,163,750
|
|
|
$
|
0.53
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
Weighted-Average
|
|
|
Aggregate
|
|
|
|
|
|
|
Weighted-Average
|
|
|
Remaining
|
|
|
Intrinsic
|
|
Options
|
|
Shares
|
|
|
Exercise Price
|
|
|
Contractual Term
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at May 1, 2016
|
|
|
1,938,000
|
|
|
$
|
0.15
|
|
|
|
1.50
|
|
|
|
|
|
Granted
|
|
|
7,200,000
|
|
|
|
0.36
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Forfeited or expired
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at April 30, 2017
|
|
|
9,138,000
|
|
|
$
|
0.31
|
|
|
|
3.61
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at April 30, 2017
|
|
|
7,684,500
|
|
|
$
|
0.34
|
|
|
|
-
|
|
|
$
|
145,580
|
|
At
April 30, 2017, the Company had $28,740 of total unrecognized compensation cost related to non-vested stock options and warrants,
which will be recognized over future periods. The intrinsic value of “in the money” exercisable options at April 30,
2017 was $145,580.
A
summary of REGI’s common stock warrant activity for the years ended April 30, 2018 and April 30, 2017 is as follows:
|
|
Year Ended
|
|
|
Year Ended
|
|
|
|
April 30, 2018
|
|
|
April 30, 2017
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
Exercise
|
|
|
|
|
|
Exercise
|
|
|
|
Warrants
|
|
|
Price
|
|
|
Warrants
|
|
|
Price
|
|
Outstanding at beginning of period
|
|
|
-
|
|
|
$
|
-
|
|
|
|
200,000
|
|
|
$
|
0.25
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
(200,000
|
)
|
|
|
0.25
|
|
Outstanding at end of period
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercisable at end of period
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
The
intrinsic value of “in the money” exercisable warrants at April 30, 2018 and April 30, 2017 was $Nil for both years.
The Company recognized $202,005 in option compensation expense for the year ended April 30, 2018 and $Nil for the year ended April
30, 2017.
The
Company is subject to the income tax laws of the United States and the States of Washington and Oregon, and uses the liability
method, where deferred tax assets and liabilities are determined based on the expected future tax consequences of temporary differences
between the carrying amounts of assets and liabilities for financial and income tax reporting purposes.
On
December 22, 2017, the U.S. Tax Cuts and Jobs Act (the “Tax Reform Act”) was signed into law by President Trump. The
Tax Reform Act significantly revised the U.S. corporate income tax regime by, among other things, lowering the U.S. corporate
tax rate from 35% to 21% effective January 1, 2018, while also repealing the deduction for domestic production activities, implementing
a territorial tax system and imposing a repatriation tax on deemed repatriated earnings of foreign subsidiaries. U.S. GAAP requires
that the impact of tax legislation be recognized in the period in which the law was enacted. The Company does not anticipate that
the “Tax Reform Act” will have any substantial effect on the Company’s financial position in the near future.
During
the post-reverse merger period of February 18, 2017 through April 30, 2017, the Company incurred a net loss, and, therefore, had
no tax liability. The cumulative net operating loss carry-forward is approximately $267,672 for the year ended April 2017 and
will begin expiring in 2037. Section 382 of the Internal Revenue Code generally imposes an annual limitation on the amount of
net operating loss carryforwards that may be used to offset taxable income when a corporation has undergone significant changes
in its stock ownership. The $267,672 estimate of net operating loss carry- forward is calculated after we consider the effect
of Section 382. The Company estimates that the Net operating loss for the year ended April 30, 2018 is $3,005,229 and will begin
expiring in 2038.
Deferred
tax assets consist of the tax effect of NOL carry-forwards. The Company has provided a full valuation allowance on the deferred
tax assets because of the uncertainty regarding its realizability. Deferred tax assets consist of the following:
The
composition of REGI’s deferred tax assets at April 30, 2018 and 2017 is as follows:
|
|
April 30,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Net operating loss carry forward
|
|
$
|
3,272,901
|
|
|
$
|
267,672
|
|
|
|
|
|
|
|
|
|
|
Deferred tax asset
|
|
$
|
687,309
|
|
|
$
|
93,685
|
|
Less: Valuation allowance
|
|
|
(687,309
|
)
|
|
|
(93,685
|
)
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
Management
has determined that the Company is subject to examination of income tax filings in the United States for the 2014 through 2016
tax years.
Management
has evaluated subsequent events from the balance sheet date through the date the financial statements were available to be issued
and determined that no material subsequent events exist other that the following.
Subsequent
to April 30, 2018, the Company issued Convertible Notes for cash proceeds of $90,000, service debt provided by related parties
of $27,932 and service debt provided by non-related parties of $16,357. The Convertible Notes are secured against all assets of
the Company, repayable two years after the issuance, bearing simple interest rate of 10% during the term of the notes and simple
interest rate of 20% after the due date.
Subsequent
to April 30, 2018, a total of 140,261 shares of the Company’s common stock were issued for Convertible Promissory notes
at $0.10 per share.