0001213900-19-002104.txt : 20190211 0001213900-19-002104.hdr.sgml : 20190211 20190211170308 ACCESSION NUMBER: 0001213900-19-002104 CONFORMED SUBMISSION TYPE: 424B3 PUBLIC DOCUMENT COUNT: 2 FILED AS OF DATE: 20190211 DATE AS OF CHANGE: 20190211 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Amesite Inc. CENTRAL INDEX KEY: 0001707258 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 821433756 STATE OF INCORPORATION: DE FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 424B3 SEC ACT: 1933 Act SEC FILE NUMBER: 333-226174 FILM NUMBER: 19586332 BUSINESS ADDRESS: STREET 1: 207 EAST WASHINGTON STREET CITY: ANN ARBOR STATE: MI ZIP: 48104 BUSINESS PHONE: 650-516-7633 MAIL ADDRESS: STREET 1: 207 EAST WASHINGTON STREET CITY: ANN ARBOR STATE: MI ZIP: 48104 FORMER COMPANY: FORMER CONFORMED NAME: Lola One Acquisition Corp DATE OF NAME CHANGE: 20170522 424B3 1 f424b3021219_amesite.htm PROSPECTUS SUPPLEMENT NO. 3

 

Filed pursuant to Rule 424(b)(3)

Registration No. 333-226174

 

PROSPECTUS SUPPLEMENT NO. 3
(To the Prospectus dated September 28, 2018)

 

  

13,090,586 Shares of Common Stock

 

This Prospectus Supplement No.3 supplements the prospectus dated September 28, 2018 (the “prospectus”) relating to the offering and resale by the selling stockholders identified in the prospectus of up to 13,090,586 shares of common stock of Amesite Inc., par value $0.0001 per share. This Prospectus Supplement should be read in conjunction with the prospectus which is to be delivered with this Prospectus Supplement. Any statement contained in the prospectus shall be deemed to be modified or superseded to the extent that information in this Prospectus Supplement modifies or supersedes such statement. Any statement that is modified or superseded shall not be deemed to constitute a part of the prospectus except as modified or superseded by this Prospectus Supplement.

 

This Prospectus Supplement is being filed to update and supplement the information in the prospectus with our Quarterly Report on Form 10-Q for the quarter ended December 31, 2018 filed with the Securities and Exchange Commission on February 11, 2019.

 

Investing in our common stock involves a high degree of risk. Before making an investment decision, please read “Risk Factors” beginning on page 9 of this prospectus.

 

Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

 

 

The date of this prospectus is February 11, 2019

  

 

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended December 31, 2018

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from              to

 

Commission file number: 000-54495

 

AMESITE INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware   82-1433756
(State of other jurisdiction of
incorporation or organization)
  (I.R.S. Employer
Identification No.)
     

205 East Washington Street, Ann Arbor MI

Suite B

  48104
(Address of Principal Executive Offices)   (Zip Code)

 

(650) 516-7633 

(Registrant’s Telephone Number, including Area Code)

 

 

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

☒ Yes ☐ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
  Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)

☐ Yes ☒ No

 

Number of shares of issuer’s common stock outstanding as of November 6, 2018: 13,490,586

 

 

 

 

 

TABLE OF CONTENTS

 

  Page
   
PART I - FINANCIAL INFORMATION 1
   
ITEM 1. FINANCIAL STATEMENTS 1
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 14
ITEM 3. QUALITATIVE AND QUANTITATIVE DISCUSSION ABOUT MARKET RISK 17
ITEM 4. CONTROLS AND PROCEDURES 17
   
PART II – OTHER INFORMATION 18
   
ITEM 1. LEGAL PROCEEDINGS 18
ITEM 1A. RISK FACTORS 18
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 18
ITEM 3. DEFAULTS UPON SENIOR SECURITIES 18
ITEM 4. MINE SAFETY DISCLOSURES 18
ITEM 5. OTHER INFORMATION 18
ITEM 6. EXHIBITS 19
   
SIGNATURES 20
   
CERTIFICATIONS  

 

i

 

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q contains statements reflecting assumptions, expectations, projections, intentions or beliefs about future events that are intended as “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  All statements included or incorporated by reference in this report, other than statements of historical fact, that address activities, events or developments that we expect, believe or anticipate will or may occur in the future are forward-looking statements. These statements appear in a number of places, including, but not limited to “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” These statements represent our reasonable judgment of the future based on various factors and using numerous assumptions and are subject to known and unknown risks, uncertainties and other factors that could cause our actual results and financial position to differ materially from those contemplated by the statements. You can identify these statements by the fact that they do not relate strictly to historical or current facts, and use words such as “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “may,” “should,” “plan,” “project” and other words of similar meaning. In particular, these include, but are not limited to, statements relating to the following:

 

  our planned online machine learning platform’s ability to improve first-year products and enable universities to offer timely, popular courses in their own physical facilities, without becoming software tech companies;

 

  our planned online machine learning platform’s ability to result in opportunistic incremental revenue for colleges and universities, and improved ability to garner state funds due to increased retention and graduation rates through use of machine learning and natural language processing;

 

  our ability to obtain additional funds for our operations;

 

  our ability to obtain and maintain intellectual property protection for our technologies and our ability to operate our business without infringing the intellectual property rights of others;

 

  our reliance on third parties to conduct our business and studies;

 

  our reliance on third party designers, suppliers, and partners to provide and maintain our learning platform;

 

  our ability to attract and retain qualified key management and technical personnel;

 

  our expectations regarding the time during which we will be an emerging growth company under the Jumpstart Our Business Startups Act, or Jobs Act;

 

  our financial performance;

 

  the impact of government regulation and developments relating to our competitors or our industry; and

 

  other risks and uncertainties, including those listed under the caption “Risk Factors” in our Transition Report on Form 10-K

 

ii

 

 

PART I - FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.

 

 

 

 

 

 

 

 

 

 

 

Amesite, Inc.

 

 

 

Condensed Consolidated Financial Statements

December 31, 2018

 

 

 

 

 

 

 

 

 

1

 

 

Amesite, Inc.

 

Contents

 

 

   
Condensed Consolidated Financial Statements  
Condensed Consolidated Balance Sheets (unaudited) 3
Condensed Consolidated Statement of Operations (unaudited) 4
Condensed Consolidated Statement of Stockholders’ Equity (unaudited) 5
Condensed Consolidated Statement of Cash Flows (unaudited) 6
Notes to Condensed Consolidated Financial Statements 7-12

 

2

 

 

Amesite, Inc.

 

Condensed Consolidated Balance Sheets (unaudited)

 

 

   December 31, 2018   June 30,
2018
 
Assets
Current Assets        
Cash and cash equivalents  $2,785,171   $4,274,116 
Accounts receivable   745    - 
Other receivable   -    5,000 
Prepaid expenses and other current assets   57,159    53,609 
Property and Equipment - Net   100,046    95,706 
Capitalized Software Costs   657,644    99,000 
Security Deposit (Note 5)   5,000    5,000 
Total assets  $3,605,765   $4,532,431 
Liabilities and Stockholders’ Equity
Current Liabilities          
Accounts payable  $118,777   $5,264 
Advances from stockholder   -    1,065 
Accrued and other current liabilities:          
Accrued compensation   49,396    47,674 
Accrued subcontractor fees   4,259    16,915 
Accrued professional fees   33,253    172,340 
Other accrued liabilities   18,030    9,994 
Total liabilities   223,715    253,252 
Stockholders’ Equity:          
Common stock, $.0001 par value; 50,000,000 shares authorized; 13,090,585 and 12,750,307 shares issued and outstanding at December 31, 2018 and June 30, 2018, respectively   1,309    1,275 
Preferred stock, $.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding at December 31, 2018 and June 30, 2018   -    - 
Additional paid-in capital   5,101,404    4,799,471 
Accumulated deficit   (1,720,663)   (521,567)
Total stockholders’ equity   3,382,050    4,279,179 
Total liabilities and stockholders’ equity  $3,605,765   $4,532,431 

 

See notes to condensed consolidated financial statements.

 

3

 

 

Amesite, Inc.

 

Condensed Consolidated Statement of Operations (unaudited)

 

 

   Three Months Ended December 31, 2018   November 14, 2017
(date of incorporation) through December 31, 2017
   Six Months Ended December 31, 2018 
             
Revenue  $745   $-   $745 
Operating Expenses               
General and administrative expenses   81,486    23,554    150,602 
Contract services   36,297    -    94,467 
Travel expenses   9,129    1,938    23,276 
Office rent   17,515    5,973    35,029 
Professional fees   126,219    -    289,460 
Payroll and related expenses   296,971    -    616,269 
Total operating expenses   567,617    31,465    1,209,103 
Interest Income   9,262    -    9,262 
Net Loss  $(557,610)  $(31,465)  $(1,199,096)
                
Earnings per Share               
Basic earnings per share  $(.04)  $(.01)  $(.09)
Weighted average shares outstanding   13,090,585    5,833,333    13,068,272 

 

See notes to condensed consolidated financial statements.

 

4

 

 

Amesite, Inc.

 

Condensed Consolidated Statement of Stockholders’ Equity (unaudited)

 

Six Months Ended December 31, 2018

 

   Common Stock   Additional Paid-In Capital   Accumulated Deficit   Total 
Balance - June 30, 2018  $1,275   $4,799,471   $(521,567)  $4,279,179 
Net loss   -    -    (641,486)   (641,486)
Issuance of restricted common stock   34    (34)   -    - 
Stock compensation expense   -    148,241    -    148,241 
Balance – September 30, 2018  $1,309   $4,974,678   $(1,163,053)  $3,785,934 
Net loss   -    -    (557,610)   (557,610)
Stock compensation expense   -    153,726    -    153,726 
Balance - December 31, 2018  $1,309   $5,101,404   $(1,720,663)  $3,382,050 

 

See notes to condensed consolidated financial statements.

 

5

 

 

Amesite, Inc.

 

Condensed Consolidated Statement of Stockholders’ Equity (unaudited)

 

November 14, 2017 (date of incorporation) through December 31, 2017

 

   Common
Stock
   Additional
Paid-In Capital
   Accumulated Deficit   Total 
Balance – November 14, 2017  $-   $      -   $-   $- 
Net loss   -    -    (31,465)   (31,465)
Issuance – November 14, 2017   400    -    -    400 
Balance – December 31, 2017  $400   $-   $(31,465)  $(31,065)

 

See notes to condensed consolidated financial statements.

 

6

 

 

Amesite, Inc.

 

Condensed Consolidated Statement of Cash Flows (unaudited)

 

 

   Six Months Ended December 31, 2018   November 14,
2017
(date of incorporation) through December 31, 2017
 
Cash Flows from Operating Activities        
Net loss  $(1,199,096)  $(31,465)
Adjustments to reconcile net loss to net cash and cash equivalents from operating activities:          
Depreciation and amortization   44,281    245 
Stock compensation expense   301,967    - 
Changes in operating assets and liabilities which (used) provided cash:          
Accounts receivable   (745)   - 
Prepaid expenses and other assets   1,450    (5,000)
Accounts payable   113,513    - 
Accrued and other liabilities   (141,985)   19,992 
Net cash and cash equivalents used in operating activities   (880,615)   (16,228)
Cash Flows from Investing Activities          
Purchase of property and equipment   (22,572)   (12,900)
Investment in capitalized software   (584,693)   - 
Net cash and cash equivalents used in investing activities   (607,265)   (12,900)
Cash Flows from Financing Activities          
Net repayments to stockholder   (1,065)   28,728 
Issuance of common stock - net of offering costs   -    400 
Net cash and cash equivalents (used in) provided by financing activities   (1,065)   29,128 
Net Decrease in Cash and Cash Equivalents   (1,488,945)   - 
Cash and Cash Equivalents - Beginning of period   4,274,116    - 
Cash and Cash Equivalents - End of period  $2,785,171   $- 
Significant Noncash Transactions - Acquisition of capitalized software included in accounts payable and accrued liabilities   87,534      

 

See notes to condensed consolidated financial statements.

 

7

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

 

Note 1 - Nature of Business

 

Amesite, Inc. (the “Company”) was formed in November 2017 and is an early stage artificial intelligence software company targeting the college course market.

 

During the three-month period ended December 31, 2018, the Company began generating revenue from its services. The Company’s activities are subject to significant risks and uncertainties, including failure to secure additional funding to execute the current business plan.

 

Note 2 - Significant Accounting Policies

 

Basis of Presentation

 

The condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and considering the requirements of the United States Securities and Exchange Commission (“SEC”). The Company has a fiscal year with a June 30 year end.

 

In the opinion of management, the financial statements of the Company as of December 31, 2018 and for the three and six-month periods ended December 31, 2018 include all adjustments and accruals, consisting only of normal, recurring accrual adjustments, which are necessary for a fair presentation of the results for the interim periods. These interim results are not necessarily indicative of results for a full year.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed in or omitted from this report pursuant to the rules and regulations of the SEC. These financial statements should be read together with the condensed consolidated financial statements and notes thereto included in the Company’s Transition on Form 10-K for the year ended June 30, 2018.

 

Principles of Consolidation

 

The condensed consolidated financial statements of the Company include the accounts of Amesite, Inc. and its wholly owned subsidiary, Amesite Operating Company. All material intercompany accounts and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

Fair Value Measurements

 

Accounting standards require certain assets and liabilities be reported at fair value in the financial statements and provide a framework for establishing that fair value. The framework for determining fair value is based on a hierarchy that prioritizes the inputs and valuation techniques used to measure fair value.

 

Fair values determined by Level 1 inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

 

Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets and liabilities in active markets and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.

 

8

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

 

Note 2 - Significant Accounting Policies (Continued)

 

Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset. These Level 3 fair value measurements are based primarily on management’s own estimates using pricing models, discounted cash flow methodologies, or similar techniques.

 

In instances whereby inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset or liability.

 

Cash Equivalents

 

The Company considers all investments with an original maturity of three months or less when purchased to be cash equivalents. The total amount of bank deposits (checking, savings, and investment accounts) that was insured by the FDIC at year end was $250,000.

 

Property and Equipment

 

Property and equipment are recorded at cost. The straight-line method is used for computing depreciation and amortization. Assets are depreciated over their estimated useful lives. The cost of leasehold improvements is depreciated (amortized) over the lesser of the length of the related leases or the estimated useful lives of the assets. Costs of maintenance and repairs are charged to expense when incurred.

 

     Depreciable Life - Years
      
  Leasehold improvements   Shorter of estimated lease term or 10 years
  Furniture and fixtures   7 years
  Computer equipment and software   5 years

 

Capitalized Software Costs

 

The Company capitalizes significant costs incurred in the development of software for internal use, including the costs of the software, materials, consultants, and payroll and payroll-related costs for employees incurred in developing internal use computer software once final selection of the software is made. Costs incurred prior to the final selection of software and costs not qualifying for capitalization are charged to expense. The Company began amortizing the first generation of its platform on October 1, 2018 over a period of three years and recognized amortization expense of approximately $26,000 for the three and six-month periods ended December 31, 2018.

 

Income Taxes

 

A current tax liability or asset is recognized for the estimated taxes payable or refundable on tax returns for the year. Deferred tax liabilities or assets are recognized for the estimated future tax effects of temporary differences between financial reporting and tax accounting.

 

Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. 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 effect on deferred tax assets and liabilities of a change in tax rates is recognized in the consolidated statement of operations in the period that includes the enactment date.

 

9

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

 

Note 2 - Significant Accounting Policies (Continued)

 

Risks and Uncertainties

 

The Company intends to operate in an industry subject to rapid change. The Company’s operations will be subject to significant risk and uncertainties including financial, operational, technological, and other risks associated with an early stage company, including the potential risk of business failure.

 

The accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

 

The Company has incurred losses since inception, is still in the early stages of developing its service platform, and has not completed its efforts to establish a stabilized source of revenues sufficient to cover costs over an extended period of time. These factors raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent on its ability to raise additional capital and implement its business plan. Despite management’s ongoing efforts, there are no assurances that the Company will be successful in this or any of its endeavors or become financially viable. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Research and Development

 

Research and development expenditures are charged to expense as incurred. Research and development expense of approximately $36,000 and $94,000 was charged to expense during the three and six-months ended December 31, 2018, respectively.

 

Net Loss per Share

 

Basic net loss per share is computed by dividing net loss available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted loss per share includes potentially dilutive securities such as outstanding options and warrants, using various methods such as the treasury stock or modified treasury stock method in the determination of dilutive shares outstanding during each reporting period. For the three and six-months ended December 31, 2018, the Company had 1,067,375 and 292,114 potentially dilutive shares of common stock related to common stock options and common stock warrants, as determined using the if-converted method. For the three and six-months ended December 31, 2018, the dilutive effect of common stock options and common stock warrants has not been included in the average shares outstanding for the calculation of net loss per share as the effect would be anti-dilutive as a result of our net losses in this period.

 

Stock-Based Payments

 

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 718 “Compensation-Stock Compensation” requires companies to measure the cost of employee services received in exchange for the award of equity instruments based on the estimated fair value of the award at the date of grant. The expense is to be recognized over the period during which an employee is required to provide services in exchange for the award. The Company accounts for shares of common stock, stock options and warrants issued to employees based on the fair value of the stock, stock option or warrant, if that value is more reliably measurable than the fair value of the consideration or services received.

 

10

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

 

Note 2 - Significant Accounting Policies (Continued)

 

The Company accounts for stock options and restricted shares of common stock issued to non-employees in accordance with the FASB ASC Subtopic 505-50 “Equity-Based Payments to Non-Employees”. Accordingly, the fair value of the stock compensation issued to non-employees is based upon the measurement date as determined at the earlier of either a) the date at which a performance commitment is reached, or b) the date which the necessary performance to earn the equity instruments is complete. As a measurement date has not yet been reached for the stock options outstanding held by non-employees, the Company remeasures these outstanding options to fair value at each reporting period. The measurement date for all outstanding restricted shares may not be reached until the contractual end of the contract in September 2019. Accordingly, the Company has estimated the fair value of those services performed through December 31, 2018, and recorded an expense in the condensed consolidated statements of operations.

 

Upcoming Accounting Pronouncements

 

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606), which will supersede the current revenue recognition requirements in Topic 605, Revenue Recognition. The ASU is based on the principle that revenue is recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU also requires additional disclosure about the nature, amount, timing, and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. The new guidance will be effective for the Company’s year beginning July 1, 2019. The ASU permits application of the new revenue recognition guidance to be applied using one of two retrospective application methods. The Company is still determining which method it will apply and whether it will adopt the standard prior to the effective date. The standard is not expected to have a significant impact on the condensed consolidated financial statements.

 

In February 2016 the FASB issued ASU 2016-02, Leases (ASU 2016-02), which requires lessees to recognize most leases on the balance sheet thereby resulting in the recognition of lease assets and liabilities for those leases currently classified as operating leases. ASU 2016-02 is effective beginning July 1, 2020 with early adoption permitted. The Company is continuing to assess the impact of ASU 2016-02 with respect to implementation activities to permit adoption on July 1, 2019. The Company’s primary impact to its consolidated financial position upon adoption will be the recognition, on a discounted basis, of minimum commitments under noncancelable operating leases on its consolidated balance sheet resulting in the recording of right of use assets and lease obligations. Current minimum commitments under noncancelable operating leases are disclosed in Note 5. 

 

11

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

 

Note 3 - Warrants

 

On April 27, 2018 and June 8, 2018, the Company issued 212,665 and 79,449 common stock warrants, respectively, to a placement agent related to fundraisings. The warrants have a term of five years from the closing date of the private placements and an exercise price of $1.50 per share. The Company measures the fair value of the warrants using the Black-Scholes Model (“BSM”).

 

The warrants are classified in stockholders’ equity of the Company.

 

The fair value of the warrants issued during the year ended June 30, 2018 was $203,615 based on the following inputs and assumptions using the BSM: (i) expected stock price volatility of 44.50%; (ii) risk-free interest rate of 2.86%; and (iii) expected life of warrants of 6 years.

 

The weighted-average exercise price of all warrants outstanding as of December 31, 2018 was $1.50 per share.

 

Note 4 - Stock-Based Compensation

 

The Company’s Equity Incentive Plan (the “Plan”) permits the grant of stock options, stock appreciation rights, restricted stock, or restricted stock units to officers, employees, directors, consultants, agents, and independent contractors of the Company. The Company believes that such awards better align the interests of its employees, directors, and consultants with those of its stockholders. Option awards are generally granted with an exercise price equal to the market price of the Company’s stock at the date of grant; those option awards generally vest over two to four years from the grant date and generally have ten-year contractual terms. Certain option awards provide for accelerated vesting (as defined in the Plan).

 

The Company has reserved 2,529,000 shares of common stock to be available for granting under the Plan.

 

On July 13, 2018, the Company issued 340,278 restricted shares of common stock in exchange for consulting services provided during the period ended June 30, 2018, and for future services unrendered. The expense is expensed ratably over the term of the consulting contract and amounted to $122,500 during the six-months ended December 31, 2018. The restricted shares are subject to various provisions that prevent the stockholders from selling, transferring or pledging the shares until the earlier of twelve months after the Company’s common stock is quoted and traded on public exchange or October 1, 2019.

 

The Company estimates the fair value of each option award using a BSM that uses the weighted-average assumptions included in the table below. Expected volatilities are based on historical volatility of comparable companies. The Company uses historical data to estimate option exercise within the valuation model, or estimates the expected option exercise when historical data is unavailable. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The Company has not paid any dividends on common stock since its inception and does not anticipate paying dividends on its common stock in the foreseeable future. When calculating the amount of annual compensation expense, the Company has elected not to estimate forfeitures and instead accounts for forfeitures as they occur.

 

A summary of option activity for the six-months ended December 31, 2018 is presented below:

 

  Options  Number of Shares   Weighted Average Exercise Price   Weighted Average Remaining Contractual Term
(in years)
   Total Shares 
                   
  Outstanding at July 1, 2018   947,917   $1.50    10.0    947,917 
  Granted   234,458    1.50    9.38    234,458 
  Terminated   (115,000)   1.50         (115,000)
  Outstanding at December 31, 2018   1,067,375    1.50    9.28    1,067,375 

 

12

 

 

Amesite, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

December 31, 2018 and 2017

 

Note 4 - Stock-Based Compensation (Continued)

 

The weighted-average grant-date fair value of options granted during the three and six-month period ended December 31, 2018 was $0.70. The options contained time-based vesting conditions satisfied over a period of four years from the grant date.

 

The Company recognized $153,726 and $301,967 in expense related to the Plan for the three and six-month period ended December 31, 2018, respectively. The expense is comprised of $61,250 for consulting services settled in restricted shares and $92,476 related to stock options for the three-month period ended December 31, 2018. The expense is comprised of $122,500 for consulting services settled in restricted shares and $179,467 related to stock options for the six-month period ended December 31, 2018.

 

As of December 31, 2018, there was approximately $478,000 of total unrecognized compensation cost for employees and non-employees related to nonvested options. That cost is expected to be recognized over a weighted-average period of 1.45 years.

 

As of December 31, 2018, there was approximately $184,000 of total unrecognized compensation cost for non-employees related to unrendered services. That cost is expected to be recognized over the remaining contractual period of approximately 9 months.

 

Note 5 - Operating Lease

 

The Company is obligated under an operating lease primarily for its office. The lease requires the Company to pay insurance, utilities, and shared maintenance costs in addition to the monthly rent of $3,733. A refundable security deposit of $5,000 was also required as part of the lease. The lease expires in May 2019 and has a one-year renewal option. Total rent expense under the lease was $35,029 for the six-months ended December 31, 2018. The future minimum annual commitments under this operating lease are $14,932 through May 2019.

 

Note 6 - Income Taxes

 

For the three and six-months ended December 31, 2018 and prior periods since inception, the Company’s activities have not generated any taxable income or tax liabilities. Accordingly, the Company has not recognized an income tax benefit for the three and six-months ended December 31, 2018.

 

The Company has approximately $1,177,000 of net operating loss carryforwards available to reduce future income taxes, of which approximately $17,000 of net operating loss carryforwards expire in 2037. Due to uncertainty as to the realization of the net operating loss carryforwards and other deferred tax assets as a result of the Company’s limited operating history and operating losses since inception, a full valuation allowance has been recorded against the Company’s deferred tax assets.

 

Note 7 - Subsequent Events


The Company has evaluated the period subsequent to December 31, 2018 for events that did not exist at the balance sheet date but arose after that date and determined that no subsequent events arose that should be disclosed in order to keep the financial statements from being misleading

 

13

 

  

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

 

Overview

 

Our Business

 

We are an early stage technology company, partnering with colleges and universities to provide better higher education courses for large and growing online markets. We are building delivery platforms that will improve student engagement and performance through the strategic use of artificial intelligence technology.

 

Plan of Operation

 

Our current plan of operation includes two initial launches of courses in the fiscal year ending June 30, 2019 with our first customer, and possible launches with a second customer. Our current timeline for achieving such objective is as follows:

 

Period   Tasks   Costs   Source(s) of Funding
             
Quarter ending March 31, 2019   Launch of products on our full-stack platform solution, with continued piloting and testing of both platforms in parallel for new and/or potential customers.  

We anticipate spending approximately $1,350,000.

 

Costs will primarily consist of internal salaries and contractor salaries, as well as cloud storage and third party software licenses.

  From funds remaining from the Private Placement and the Insider Investment
             
Quarter ending June 30, 2019   Launch of larger-scale products on our full-stack platform solution, with continued piloting and testing of both platforms in parallel for new and/or potential customers.  

We anticipate spending approximately $1,350,000.

 

Costs will primarily consist of internal salaries and contractor salaries, as well as cloud storage and third party software licenses.

  Partly from funds remaining from the Private Placement and the Insider Investment, and partly from the proceeds of a contemplated equity offering before end of fiscal year 2019 (the “Contemplated Offering”).

 

14

 

 

Background on Merger

 

Lola One was incorporated in April 2017. Amesite OpCo was originally incorporated in the State of Delaware on November 14, 2017.

 

On April 27, 2018, Lola One’s wholly-owned subsidiary, Lola One Acquisition Sub, Inc. merged with and into Amesite OpCo, with Amesite OpCo remaining as the surviving entity and becoming our wholly-owned subsidiary (the “Merger”). Prior to the Merger, Lola One was a “shell” company registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), with no specific business plan or purpose. As a result of the Merger, Lola One acquired the operations of Amesite OpCo and continued the existing operations of Amesite OpCo as a company subject to the Exchange Act.

 

Following the Merger, Amesite OpCo changed its name to “Amesite Operating Company” and we adopted Amesite OpCo’s former company name, “Amesite Inc.”, as our company name, and changed our fiscal year end from May 31 to June 30. The Merger was accounted for as a reverse recapitalization for financial reporting purposes. Amesite OpCo was considered the acquirer for accounting purposes, and the historical financial statements before the Merger have been replaced with the historical financial statements of Amesite OpCo before the Merger in filings with the SEC.

 

As the result of the Merger and the change in our business and operations, a discussion of the past financial results of Lola One is not pertinent, and under applicable accounting principles the historical financial results of Amesite OpCo, the accounting acquirer, prior to the Merger are considered the historical financial results of our Company.

 

Basis of Presentation

 

The following discussion highlights our results of operations and the principal factors that have affected our financial condition as well as our liquidity and capital resources for the three and six-month periods ended December 31, 2018, and provides information that management believes is relevant for an assessment and understanding of the statements of financial condition and results of operations presented herein.

  

The condensed consolidated financial statements contained herein have been prepared in accordance with accounting principles generally accepted in the United States of America and in consideration of SEC requirements. You should read the discussion and analysis together with such financial statements and the related notes thereto.

 

Since Amesite OpCo was incorporated on November 14, 2017, comparative data included in the financial statements and management discussion and analysis is for the period from November 14, 2017 to December 31, 2017.

 

Critical Accounting Policies and Significant Judgments and Estimates

 

The condensed consolidated financial statements are prepared in conformity with U.S. GAAP, which requires the use of estimates, judgments and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses in the periods presented. We believe the accounting estimates employed are appropriate and the resulting balances are reasonable; however, due to the inherent uncertainties in developing estimates, actual results could differ from the original estimates, requiring adjustments to these balances in future periods. The critical accounting estimates that affect the condensed consolidated financial statements and the judgments and assumptions used are consistent with those described in the MD&A section in our Transition Report on Form 10-K for the period ended June 30, 2018.

 

15

 

 

Results of Operations

 

Key Second Quarter Accomplishments

 

  Team development. In-house and contract teams are in place and executing the technology development plan.

 

  Technology development. Completed design and launch of the Gen 1z platform, and proceeding with development of Gen 2, full-stack platform solution. Five provisional patents filed.

 

  Product launches. We launched our first two products on the Gen 1 platform.

 

  Partner development. One university partner signed and launched. Additional partners are in development.

 

Revenue

 

We generated revenues of $745 during the three months ended December 31, 2018.

 

Operating Costs

 

Operating expenses for the three months and six-months ended December 31, 2018 were $553,996 and $1,209,103, respectively. Operating costs for the periods primarily reflect payroll and related expenses (stock compensation expense of $153,726 and $301,967 for the three months and six-months ended December 31, 2018) and contract services that support the development of our technology platforms.

 

Operating expenses for the period November 14, 2017 (date of incorporation) through December 31, 2017 were $31,465 and consisted primarily of general and administrative expenses in connection with the starting of the business.

 

Capital Expenditures

 

During the three months and six-months ended December 31, 2018, we had capital asset additions of $313,216 and $607,265, respectively which were comprised of $311,684 and $584,693, respectively in capitalized technology and content development, and $1,532 and $22,572, respectively of property and equipment, including primarily computer equipment, software, furniture and fixtures. The company will continue to capitalize significant software development costs, comprised primarily of internal payroll, payroll related and contractor costs, as we build out and complete our technology platforms.

 

Capital asset additions of $12,900 were incurred for the period November 14, 2017 (date of incorporation) through December 31, 2017.

 

Financial position, liquidity, and capital resources

 

Overview

 

We are not currently profitable, and we cannot provide any assurance that we will ever be profitable. We incurred a net loss of $543,989 and $1,199,096 for the three months and six-months ended December 31, 2018, and we incurred a net loss of $521,567 for the period from November 14, 2017 (date of incorporation) to June 30, 2018.

 

During the period from November 14, 2017 (date of incorporation) to June 30, 2018, we raised net proceeds of $4,809,546 from private equity financing transactions. As of December 31, 2018, our cash balance totaled $2,785,171.

 

At present, we believe that our cash balances should be sufficient to satisfy our anticipated operating and investing needs through July, 2019. However, it is possible that we will choose to accelerate our plan of operations in order to attract and sign more customers or to support current customers, and that we will require more funds than we currently have available to meet those needs.

 

16

 

 

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCUSSION ABOUT MARKET RISK.

 

Not required for smaller reporting companies.

 

ITEM 4. CONTROLS AND PROCEDURES.

 

Evaluation of Disclosure Controls and Procedures

 

As of the end of the period covered by this Quarterly Report on Form 10-Q, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (our principal executive officer and our principal accounting officer), of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (“Exchange Act”). Based on that evaluation, our management concluded that our disclosure controls and procedures were effective.

 

Changes in internal controls over financial reporting

 

During the period covered by this Quarterly Report on Form 10-Q, there were no changes in our internal control over financial reporting (as defined in Rule 13(a)-15(f) or 15(d)-15(f)) that occurred during the period covered by this quarterly report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

17

 

 

PART II – OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

None.

 

ITEM 1A. RISK FACTORS.

 

Certain factors exist which may affect the Company’s business and could cause actual results to differ materially from those expressed in any forward-looking statements. The Company has not experienced any material changes from those risk factors as previously disclosed in the Company’s Transition Report on Form 10-K filed with the Securities and Exchange Commission on August 17, 2018.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

All unregistered sales of equity securities have previously been disclosed on our Current Reports on Form 8-K.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

None.

 

18

 

 

ITEM 6. EXHIBITS.

 

Exhibit Number   Description of Exhibits
     
31.1   Certification of the Chief Executive Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
     
31.2   Certification of the Chief Financial Officer as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
     
32.1   Certification of the Chief Executive Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
     
32.2   Certification of the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
     
101   The following materials from our Quarterly Report on Form 10-Q for the quarter ended December 31, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) Balance Sheet, (ii) Statement of Operations, (iii) Statements of Cash Flows, (iv) Statements of Stockholders Equity and (v) related notes to these financial statements, tagged as blocks of text.*

 

* Filed herewith

 

19

 

 

SIGNATURES

 

In accordance with Section 12 of the Securities Exchange Act of 1934, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 Date: February 11, 2019 AMESITE INC.
     
  By: /s/ Ann Marie Sastry, Ph.D.
    Ann Marie Sastry, Ph.D.
    Chief Executive Officer
    (Principal Executive Officer)
     
    /s/ Richard DiBartolomeo
    Richard DiBartolomeo
    Chief Financial Officer
    (Principal Financial Officer)

 

 

20

 

GRAPHIC 2 image_001.jpg GRAPHIC begin 644 image_001.jpg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end