Annual report pursuant to Section 13 and 15(d)

DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS

v3.24.0.1
DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS
12 Months Ended
Dec. 31, 2023
DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS  
DEFERRED RD OBLIGATIONS - PARTICIPATION AGREEMENTS

NOTE 8 - DEFERRED R&D OBLIGATIONS - PARTICIPATION AGREEMENTS

 

The Company entered into twenty-one (21) License Co-Development Participation Agreements (the “Participation Agreements”) with certain investors (“Participants”) for aggregate proceeds of $2,985,000. The Participation Agreements provide for the issuance of warrants to such Participants and allows the Participants to participate in the fees (the “Fees”) from licensing or selling bioactive ingredients or molecules derived from ZIVO’s algae cultures. Specifically, ZIVO has agreed to provide to the Participants a 44.78% “Revenue Share” of all license fees generated by ZIVO from any licensee (See the Table below).

 

According to the terms of the Agreements, and pursuant to ASC 730-20-25 the Company has bifurcated the proceeds of $2,985,000 as follows: 1) the 17,712 warrants sold were attributed a value of $953,897 based on the Black Scholes pricing model using the following assumptions: volatilities ranging from 129.13% to 154.26%; annual rate of dividends 0%; discount rates ranging from 0.26% to 0.87%, and recorded as Additional Paid In Capital; 2) the remaining $2,031,103 was recorded as Deferred R&D Obligation - Participation Agreements. Since the Company believes there is an obligation to perform pursuant to ASC 730-20-25, the Deferred R&D Obligation will be amortized ratably based on expenses incurred as the Company develops the technology for bioactive ingredients or molecules (including its TLR4 Inhibitor molecule) derived from the Company’s algae cultures. In the year ending December 31, 2023, the Company recognized $701,332 as a contra R&D expense related to personnel and third-party expenses to develop the subject technology. $175,427 of this total contra R&D expense was attributed to deferred R&D obligations funded by a related party. As of December 31, 2023, the R&D obligation has been fully amortized, and no balance remains.  In the prior year ending December 31, 2022, the Company recognized $774,025 as a contra R&D expense related to personnel and third-party expenses to develop the subject technology. $193,610 of this total contra R&D expense was attributed to deferred R&D obligations funded by a related party. As of December 31, 2022, the remaining R&D obligation was $701,332, of which $175,427 was attributed to a related party. 

 

The Participation Agreements allow the Company the option to buy back the right, title and interest in the Revenue Share for an amount equal to the amount funded plus a forty percent (40%) premium, if the option is exercised less than 18 months following execution, and for either forty (40%) or fifty percent (50%) if the option is exercised more than 18 months following execution. Pursuant to the terms of twelve of the Participation Agreements, the Company may not exercise its option until it has paid the Participants a revenue share equal to a minimum of thirty percent (30%) of the amount such Participant’s total payment amount. Pursuant to the terms of one of the Participation Agreements, the Company may not exercise its option until it has paid the Participant a revenue share equal to a minimum of one hundred forty percent (140%) of such Participant’s total payment amount. Five of the Participation Agreements have no minimum threshold payment. Once this minimum threshold is met, the Company may exercise its option by delivering written notice to a Participant of its intent to exercise the option, along with repayment terms of the amount funded, which may be paid, in the Company’s sole discretion, in one lump sum or in four (4) equal quarterly payments. If the Company does not make such quarterly payments timely for any quarter, then the Company shall pay the prorated Revenue Share amount, retroactive on the entire remaining balance owed, that would have been earned during such quarter until the default payments have been made and the payment schedule is no longer in default. See below a summary of the Participation Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buy-back

 

 

Buy-back

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum

 

 

Premium %

 

 

Premium %

 

Agreement

 

 

Date of

 

Amount

 

 

 

 

 

 

 

Exercise

 

 

Revenue

 

 

Payment

 

 

pre-18

 

 

post 18

 

#

 

 

Funding

 

Funded

 

 

Warrants

 

 

Term

 

Price

 

 

Share

 

 

Threshold

 

 

mos.

 

 

mos.

 

 

1

 

 

April 13, 2020

 

$ 100,000

 

 

 

625

 

 

5 Years

 

$ 57.60

 

 

 

1.500 %

 

$ -

 

 

 

40 %

 

 

40 %

 

2

 

 

April 13, 2020

 

 

150,000

 

 

 

937

 

 

5 Years

 

 

57.60

 

 

 

2.250 %

 

 

-

 

 

 

40 %

 

 

40 %

 

3

 

 

April 13, 2020

 

 

150,000

 

 

 

937

 

 

5 Years

 

 

57.60

 

 

 

2.250 %

 

 

-

 

 

 

40 %

 

 

40 %

 

4

 

 

May 7, 2020

 

 

250,000

 

 

 

1,562

 

 

5 Years

 

 

57.60

 

 

 

3.750 %

 

 

-

 

 

 

40 %

 

 

40 %

 

5

 

 

June 1, 2020

 

 

275,000

 

 

 

1,718

 

 

5 Years

 

 

52.80

 

 

 

4.125 %

 

 

82,500

 

 

 

40 %

 

 

50 %

 

6

 

 

June 3, 2020

 

 

225,000

 

 

 

1,406

 

 

5 Years

 

 

52.80

 

 

 

3.375 %

 

 

67,500

 

 

 

40 %

 

 

50 %

 

7

 

 

July 8, 2020

 

 

100,000

 

 

 

625

 

 

5 Years

 

 

57.60

 

 

 

1.500 %

 

 

30,000

 

 

 

40 %

 

 

50 %

 

8

 

 

Aug. 24, 2020

 

 

125,000

 

 

 

781

 

 

5 Years

 

 

57.60

 

 

 

1.875 %

 

 

37,500

 

 

 

40 %

 

 

50 %

 

9

 

 

Sept. 14, 2020

 

 

150,000

 

 

 

937

 

 

5 Years

 

 

57.60

 

 

 

2.250 %

 

 

45,000

 

 

 

40 %

 

 

50 %

 

10

 

 

Sept.15, 2020

 

 

50,000

 

 

 

312

 

 

5 Years

 

 

57.60

 

 

 

0.750 %

 

 

15,000

 

 

 

40 %

 

 

50 %

 

11

 

 

Sept.15, 2020

 

 

50,000

 

 

 

312

 

 

5 Years

 

 

57.60

 

 

 

0.750 %

 

 

15,000

 

 

 

40 %

 

 

50 %

 

12

 

 

Sept.25, 2020

 

 

300,000

 

 

 

937

 

 

5 Years

 

 

57.60

 

 

 

4.500 %

 

 

420,000

 

 

 

40 %

 

 

50 %

 

13

 

 

Oct. 8, 2020

 

 

500,000

 

 

 

3,125

 

 

5 Years

 

 

57.60

 

 

 

7.500 %

 

 

150,000

 

 

 

40 %

 

 

40 %

 

14

 

 

Oct. 4, 2020

 

 

100,000

 

 

 

625

 

 

5 Years

 

 

57.60

 

 

 

1.500 %

 

 

40,000

 

 

 

40 %

 

 

50 %

 

15

 

 

Oct. 4, 2020

 

 

250,000

 

 

 

1,562

 

 

5 Years

 

 

57.60

 

 

 

3.750 %

 

 

-

 

 

 

40 %

 

 

40 %

 

16

 

 

Oct. 9, 2020

 

 

50,000

 

 

 

312

 

 

5 Years

 

 

57.60

 

 

 

0.750 %

 

 

15,000

 

 

 

40 %

 

 

40 %

 

17

 

 

Dec. 16, 2020

 

 

10,000

 

 

 

62

 

 

5 Years

 

 

57.60

 

 

 

0.150 %

 

 

17,000

 

 

 

40 %

 

 

50 %

 

18

 

 

Jan. 22, 2021

 

 

40,000

 

 

 

250

 

 

5 Years

 

 

67.20

 

 

 

0.600 %

 

 

12,000

 

 

 

40 %

 

 

50 %

 

19

 

 

Jan. 25, 2021

 

 

40,000

 

 

 

250

 

 

5 Years

 

 

67.20

 

 

 

0.600 %

 

 

12,000

 

 

 

40 %

 

 

50 %

 

20

 

 

Jan. 27, 2021

 

 

25,000

 

 

 

156

 

 

5 Years

 

 

67.20

 

 

 

0.375 %

 

 

12,000

 

 

 

40 %

 

 

50 %

 

21

 

 

May 14,2021

 

 

45,000

 

 

 

281

 

 

5 Years

 

 

62.40

 

 

 

0.675 %

 

 

13,500

 

 

 

40 %

 

 

50 %

 

 

 

 

 

 

$ 2,985,000

 

 

 

17,712

 

 

 

 

 

 

 

 

 

44.775 %

 

$ 984,000

 

 

 

 

 

 

 

 

 

 

Certain of the Participation Agreements are owned by related parties. Participation Agreement numbers 8, 14, and 19 totaling $265,000 are owned by HEP Investments, Participation Agreement 21 in the amount of $45,000 is owned by MKY MTS LLC an entity controlled by the owners of HEP Investments, and Participation Agreement 13 in the amount of $500,000 is owned by an investment company owned by a significant shareholder Mark Strome (“Strome”).