What changed in this filing

/stocks — the workspaceLOADING

Item 1. Financial Statements

2023-05-15 compared with 2023-02-13 · 457 added, 374 removed, 153 unchanged (84% of the section changed)

1 unchanged sentence

and Subsidiary

Balance Sheets

Consolidated Balance Sheets

Current assets:

6 unchanged sentences

Total fixed assets

Intangible assets

Intangible assets, net

Right of use asset - facility

11 unchanged sentences

Preferred stock, par value $ 0.0001 , 10,000,000 authorized, none issued and outstanding.

Common stock, par value $ 0.0001 , and 50,000,000 shares authorized, 11,317,002 and 10,650,002 shares issued and outstanding at December 31, 2022 and June 30, 2022, respectively.

Common stock, par value $ 0.0001 , and 50,000,000 shares authorized, 12,247,334 and 10,650,002 shares issued and outstanding at March 31, 2023 and June 30, 2022, respectively.

Additional paid-in capital

4 unchanged sentences

Total liabilities and stockholders’ equity

accompanying notes are an integral part of these financial statements

The accompanying notes are an integral part of

these financial statements

and Subsidiary

Statements of Operations (unaudited)

Consolidated Statements of Operations (unaudited)

Three Months Ended

Six Months Ended

Nine Months Ended

Operating expenses:

15 unchanged sentences

Income tax expense

Net income (loss)

$ ( 1,460,801 )

4 unchanged sentences

Weighted average common shares outstanding - basic and diluted

accompanying notes are an integral part of these financial statements

The accompanying notes are an integral part of

these financial statements

and Subsidiary

Statement of Stockholders’ Equity

the Three and Six Months Ended December 31, 2022 and 2021 (unaudited)

Additional paid-in

Total Stockholders’

Balance, October 1, 2022

Consolidated Statement of Stockholders’

For the Three and Nine Months Ended March 31,

2023 and 2022 (unaudited)

Stockholders’

Balance, January 1, 2023

$ ( 6,293,074 )

Issuance of common stock, net of offering costs of $ 146,470

Issuance of shares for services

Stock-based compensation

1 unchanged sentence

( 1,460,801 )

Balance, December 31.

Balance, March 31.

$ ( 7,753,875 )

Balance, October 1, 2021

Balance, January 1, 2022

$ ( 1,457,267 )

Balance, December 31, 2021

Stock-based compensation

Balance, March 31, 2022

$ ( 2,371,644 )

8 unchanged sentences

( 4,071,391 )

Balance, December 31, 2022

Balance, March 31, 2023

$ ( 7,753,875 )

6 unchanged sentences

( 2,140,722 )

Balance, December 31,

Balance, March 31, 2022

$ ( 2,371,644 )

accompanying notes are an integral part of these financial statements

The accompanying notes are an integral part of

these financial statements

and Subsidiary

Statements of Cash Flows

the Six Months Ended December 31, 2022 and 2021 (unaudited)

Six Months Ended

Consolidated Statements of Cash Flows

For the Nine Months Ended March 31, 2023 and

2022 (unaudited)

Nine Months Ended

Operating activities:

12 unchanged sentences

( 2,699,033 )

( 1,416,839 )

Investing activities:

10 unchanged sentences

Cash, end of period

accompanying notes are an integral part of these financial statements

The accompanying notes are an integral part of

these financial statements

and Subsidiary

to Consolidated Financial Statements (unaudited)

1 – The Company

is headquartered in Goleta, California.

The Company is engaged in the research and development of infrared (IR) optical sensors to disrupt

the market for IR sensors, and using its proprietary technology aims to produce a much higher performance alternative to today’s

low-cost sensors at much lower prices than would otherwise be possible.

Notes to Consolidated Financial Statements (unaudited)

Note 1 – The Company

Aeluma is headquartered in Goleta, California.

The Company is engaged in the research and development of infrared (IR) optical sensors to disrupt the market for IR sensors, and using

its proprietary technology aims to produce a much higher performance alternative to today’s low-cost sensors at much lower prices

than would otherwise be possible.

The focus of the Company will be the image sensor market.

efforts hope to penetrate the 3D imaging and sensing (mobile and consumer, defense and aerospace, industrial, medical, auto) and LiDAR

(robotic vehicles, advanced driver assistance systems vehicles (ADAS), topography, wind, industrial) markets.

were originally incorporated as Parc Investments, Inc.

Initial efforts hope to penetrate the 3D imaging

and sensing (mobile and consumer, defense and aerospace, industrial, medical, auto) and LiDAR (robotic vehicles, advanced driver assistance

systems vehicles (ADAS), topography, wind, industrial) markets.

We were originally incorporated as Parc Investments,

in the State of Delaware on August 21, 2020.

Prior to the Merger (as defined

below), we were a “shell company” (as defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the

“Exchange Act”)).

June 22, 2021, our board of directors and all of our pre-Merger stockholders approved a restated certificate of incorporation, which

was effective upon its filing with the Secretary of State of the State of Delaware on June 22, 2021 and through which we changed

our name to “Aeluma, Inc.” On June 22, 2021, our board of directors also adopted restated bylaws.

June 22, 2021, Biond Photonics, Inc., a privately held California corporation (“Biond Photonics”) merged with and into

our wholly-owned subsidiary, Aeluma Operating Co., a corporation formed in the State of Delaware on June 22, 2021 (“Acquisition

Pursuant to this transaction (the “Merger”), Acquisition Sub was the surviving corporation and remained our

whollyowned subsidiary, and all the outstanding stock of Biond Photonics was converted into shares of our common stock.

a result of the Merger, we acquired the business of Biond Photonics and continued the existing business operations of Biond Photonics

as a public reporting company under the name Aeluma, Inc.

In conjunction with the merger transaction, the company changed its year end

Biond Photonics was incorporated in February 2019.

June 22, 2021, Parc Investments, Inc., Acquisition Sub and Biond Photonics entered into an Agreement and Plan of Merger and Reorganization

(the “Merger Agreement”).

Pursuant to the terms of the Merger Agreement, on June 22, 2021 (the “Closing Date”),

Biond Photonics merged with and into Acquisition Sub, with Acquisition Sub continuing as the surviving corporation and our wholly-owned

a result of the Merger, we acquired the business of Biond Photonics, a California corporation, doing business as Aeluma.

the certificates of merger reflecting the Merger were filed with the Secretaries of State of California and Delaware (the “Effective

Time”), each of Biond Photonics’ shares of capital stock issued and outstanding immediately prior to the closing of the Merger

was converted into the right to receive (a) 1.299135853 shares of our common stock (the “Common Share Conversion Ratio”),

with the maximum number of shares of our common stock issuable to the former holders of Biond Photonics’ capital stock equal to

4,100,000 after adjustments due to rounding for fractional shares.

Immediately prior to the Effective Time, an aggregate of 2,500,000

shares of our common stock owned by our stockholders prior to the Merger were forfeited and cancelled (the “Stock Forfeiture”).

issuance of shares of our common stock to Biond Photonics’ former security holders are collectively referred to as the “Share

Merger Agreement contained customary representations and warranties and pre- and post-closing covenants of each party and customary closing

a condition to the Merger, we entered into an indemnity agreement with our former officer and directors (the “Pre-Merger Indemnity

Agreement”), pursuant to which we agreed to indemnify such former officer and directors for actions taken by them in their official

capacities relating to the consideration, approval and consummation of the Merger and certain related transactions.

Merger was treated as a recapitalization and reverse acquisition for financial reporting purposes.

Biond Photonics is considered the

acquirer for accounting purposes, and our historical financial statements before the Merger will be replaced with the historical financial

statements of Biond Photonics before the Merger in future filings with the SEC.

The Merger is intended to be treated as a tax-free reorganization

under Section 368(a) of the Internal Revenue Code of 1986, as amended.

of Fiscal Year

June 30, 2021, we changed our fiscal year from the period beginning on January 1 and ending on December 31 to the period

beginning on July 1 and ending on June 30 of each year.

2 – Summary of Significant Accounting Policies

of Presentation

accompanying unaudited interim consolidated financial statements have been presented in accordance with accounting principles generally

accepted in the United States of America (“GAAP”) for interim financial information and the instructions to Article 8 of

Regulation S-X.

Accordingly, the financial statements do not include all of the information and notes required by GAAP for complete financial

The consolidated financial statements as of December 31, 2022 and 2021, are unaudited;

however, in the opinion of management

such interim condensed consolidated financial statements reflect all adjustments, consisting solely of normal recurring adjustments,

necessary for a fair presentation of the results for the periods presented.

The accompanying financial information should be read in

conjunction with the financial statements and the notes thereto in the Company’s most recent Annual Report on Form 10-K, as

filed with the Securities and Exchange Commission (the “SEC”) on September 28, 2022.

The results of operations for the

period presented are not necessarily indicative of the results that might be expected for future interim periods or for the full year.

summary of significant accounting policies presented below is designed to assist in understanding the Company’s financial statements.

Such financial statements and accompanying notes are the representations of the Company’s management, who is responsible for their

integrity and objectivity.

Company incurred a net loss of $ 3,451,699 and $ 2,610,590 for the year ended June 30, 2022 and the six months ended December 31, 2022,

respectively.

In addition, the Company is in the research and development stage and has not generated revenue to date.

In order to support

its operations, the Company will require additional infusions of cash from the sale of equity instruments or the issuance of debt instruments,

or the commencement of profitable revenue generating activities.

If adequate funds are not available or are not available on acceptable

terms, the Company’s ability to fund its operations, develop or enhance its sensors in the future or respond to competitive pressures

would be significantly limited.

Prior to the Merger (as defined below), we were a “shell company” (as

defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)).

On June 22, 2021, our board of directors

and all of our pre-Merger stockholders approved a restated certificate of incorporation, which was effective upon its filing with the

Secretary of State of the State of Delaware on June 22, 2021 and through which we changed our name to “Aeluma, Inc.”

On June 22, 2021, our board of directors also adopted restated bylaws.

On June 22, 2021, Biond Photonics, Inc.,

a privately held California corporation (“Biond Photonics”) merged with and into our wholly-owned subsidiary, Aeluma Operating

Co., a corporation formed in the State of Delaware on June 22, 2021 (“Acquisition Sub”).

Pursuant to this transaction

(the “Merger”), Acquisition Sub was the surviving corporation and remained our wholly-owned subsidiary, and all the outstanding

stock of Biond Photonics was converted into shares of our common stock.

As a result of the Merger, we acquired the business

of Biond Photonics and continued the existing business operations of Biond Photonics as a public reporting company under the name Aeluma,

In conjunction with the merger transaction, the company changed its year end to June 30.

Biond Photonics was incorporated in

February 2019.

Merger Agreement

On June 22, 2021, Parc Investments, Inc.,

Acquisition Sub and Biond Photonics entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”).

Pursuant to the terms of the Merger Agreement, on June 22, 2021 (the “Closing Date”), Biond Photonics merged with and

into Acquisition Sub, with Acquisition Sub continuing as the surviving corporation and our wholly-owned subsidiary.

As a result of the Merger, we acquired the business

of Biond Photonics, a California corporation, doing business as Aeluma.

At the time the certificates of merger reflecting the Merger were

filed with the Secretaries of State of California and Delaware (the “Effective Time”), each of Biond Photonics’ shares

of capital stock issued and outstanding immediately prior to the closing of the Merger was converted into the right to receive (a) 1.299135853

shares of our common stock (the “Common Share Conversion Ratio”), with the maximum number of shares of our common stock issuable

to the former holders of Biond Photonics’ capital stock equal to 4,100,000 after adjustments due to rounding for fractional shares.

Immediately prior to the Effective Time, an aggregate of 2,500,000 shares of our common stock owned by our stockholders prior to the Merger

were forfeited and cancelled (the “Stock Forfeiture”).

The issuance of shares of our common stock to

Biond Photonics’ former security holders are collectively referred to as the “Share Conversion.”

The Merger Agreement contained customary representations

and warranties and pre- and post-closing covenants of each party and customary closing conditions.

As a condition to the Merger, we entered into

an indemnity agreement with our former officer and directors (the “Pre-Merger Indemnity Agreement”), pursuant to which we

agreed to indemnify such former officer and directors for actions taken by them in their official capacities relating to the consideration,

approval and consummation of the Merger and certain related transactions.

The Merger was treated as a recapitalization and

reverse acquisition for financial reporting purposes.

Biond Photonics is considered the acquirer for accounting purposes, and our historical

financial statements before the Merger will be replaced with the historical financial statements of Biond Photonics before the Merger

in future filings with the SEC.

The Merger is intended to be treated as a tax-free reorganization under Section 368(a) of the Internal

Revenue Code of 1986, as amended.

Note 2 – Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited interim consolidated

financial statements have been presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”)

for interim financial information and the instructions to Article 8 of Regulation S-X.

Accordingly, the financial statements do not include

all of the information and notes required by GAAP for complete financial statements.

The consolidated financial statements as of March

31, 2023 and 2022, are unaudited;

however, in the opinion of management such interim condensed consolidated financial statements reflect

all adjustments, consisting solely of normal recurring adjustments, necessary for a fair presentation of the results for the periods presented.

The accompanying financial information should be read in conjunction with the financial statements and the notes thereto in the Company’s

most recent Annual Report on Form 10-K, as filed with the Securities and Exchange Commission (the “SEC”) on September 28,

The results of operations for the period presented are not necessarily indicative of the results that might be expected for future

interim periods or for the full year.

The summary of significant accounting policies

presented below is designed to assist in understanding the Company’s financial statements.

Such financial statements and accompanying

notes are the representations of the Company’s management, who is responsible for their integrity and objectivity.

Going Concern

The Company incurred a net loss of $ 3,451,699

and $ 4,071,391 for the year ended June 30, 2022 and the nine months ended March 31, 2023, respectively.

In addition, the Company is in

the research and development stage and has not generated revenue to date.

In order to support its operations, the Company will require

additional infusions of cash from the sale of equity instruments or the issuance of debt instruments, or the commencement of profitable

revenue generating activities.

If adequate funds are not available or are not available on acceptable terms, the Company’s ability

to fund its operations, develop or enhance its sensors in the future or respond to competitive pressures would be significantly limited.

Such limitations could require the Company to curtail, suspend or discontinue parts of its business plan.

conditions may raise substantial doubt about the Company’s ability to continue as a going concern.

The accompanying financial statements

have been prepared in conformity with GAAP, which contemplate continuation of the Company as a going concern.

The financial statements

do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification

of liabilities that could result from the outcome of this uncertainty.

The financial statements do not include any adjustments that might

be necessary should the Company be unable to continue as a going concern.

Net Income (Loss) Per Share

income (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of

common shares outstanding during the period.

The number of shares prior to the merger have been restated to consider the conversion into

the shares of the legal acquirer.

of Estimates and Assumptions

preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported

amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the

reporting period.

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.

The actual results experienced by the Company may differ materially and adversely from the Company’s

To the extent there are material differences between the estimates and the actual results, future results of operations will

Reclassification

of Prior Year Presentation

prior year amounts have been reclassified for consistency with the current year presentation.

Value of Financial Instruments

defined in Financial Accounting Standards Board (“FASB”) ASC Topic No.

820, “Fair Value Measurements and Disclosures”

(“ASC 820”), fair value is the price that would be received to sell an asset or paid to transfer the liability in an orderly

transaction between market participants at the measurement date.

These conditions may raise substantial doubt about

the Company’s ability to continue as a going concern.

The accompanying financial statements have been prepared in conformity with

GAAP, which contemplate continuation of the Company as a going concern.

The financial statements do not include any adjustments relating

to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that could result

from the outcome of this uncertainty.

The financial statements do not include any adjustments that might be necessary should the Company

be unable to continue as a going concern.

Basic Net Income (Loss) Per Share

Basic income (loss) per share is computed by dividing

net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period.

number of shares prior to the merger have been restated to consider the conversion into the shares of the legal acquirer.

Use of Estimates and Assumptions

The preparation of financial statements in conformity

with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date

of the financial statements and the reported amounts of revenues and expenses during the reporting period.

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.

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.

Reclassification of Prior Year Presentation

For the three and nine months ended March 31,

2022, research & development expenses of $ 165,956 and $ 350,195 , respectively, have been reclassified for consistency with the current

year presentation.

Fair Value of Financial Instruments

As defined in Financial Accounting Standards Board

(“FASB”) ASC Topic No.

820, “Fair Value Measurements and Disclosures” (“ASC 820”), fair value is the

price that would be received to sell an asset or paid to transfer the liability in an orderly transaction between market participants

at the measurement date.

In determining fair value, the Company uses the market or income approach.

Based on this approach, the Company utilizes certain assumptions about the risk inherent in the inputs to the valuation technique.

inputs can be readily observable, market-corroborated or generally unobservable inputs.

The Company utilizes valuation techniques that

maximize the use of observable inputs and minimize the use of unobservable inputs.

Based on the observability of the inputs used in the

valuation techniques, the Company is required to provide the following information according to the fair value hierarchy.

The fair value

hierarchy ranks the quality and the reliability of the information used to determine fair values.

As a basis for considering these assumptions,

ASC 820 defines a three-tier value hierarchy that prioritizes the inputs used in the valuation methodologies in measuring fair value.

1 – Unadjusted quoted prices in active, accessible market for identical assets or liabilities

2 – Other inputs that are directly or indirectly observable in the marketplace

3 – Unobservable inputs which are supported by little or no market activity

fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when

measuring fair value.

carrying values of the Company’s cash, accounts payable, and accrued expenses approximate their fair value due to the relatively

short maturity of these items.

Concentration

Company maintains its cash in bank deposit accounts which, at times, may exceed federally insured limits.

The Company has not experienced

any losses in such accounts.

and Equipment

equipment and leasehold improvements are reported at historical cost, net of accumulated depreciation and amortization.

is computed using the straight-line method over the estimated useful lives of the assets.

Equipment is depreciated over five years , and

leasehold improvements are amortized over the remaining lease term.

Repairs and maintenance to these assets are charged to expense as

major improvements enhancing the function and/or the asset’s useful life are capitalized.

When items are sold or retired,

the related cost and accumulated depreciation are removed from the accounts and any gains or losses arising from such transactions are

assets are associated with the Aeluma.com domain name and are amortized on a straight-line basis over five years .

and Cash Equivalents

Company considers cash in banks, deposits in transit, and highly liquid debt instruments purchased with original maturities of three

months or less to be cash and cash equivalents.

The Company’s accounts are insured by the FDIC but at times may exceed federally

insured limits.

Company is expected to have net operating loss carryforwards that it can use to offset a certain amount of taxable income in the future.

The Company is currently analyzing the amount of loss carryforwards that will be available to reduce future taxable income.

The resulting

deferred tax assets will be offset by a valuation allowance due to the uncertainty of its realization.

The primary difference between

income tax expense attributable to continuing operations and the amount of income tax expense that would result from applying domestic

federal statutory rates to income before income taxes relates to the recognition of a valuation allowance for deferred income tax assets.

Company has adopted FASB ASC 740-10, “ Income Taxes” which clarifies the accounting for uncertainty in income taxes

recognized in an enterprise’s financial statements and prescribes a recognition threshold of more likely than not as a measurement

process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.

this assessment, a Company must determine whether it is more likely than not that a tax position will be sustained upon examination,

based solely on the technical merits of the position and must assume that the tax position will be examined by taxing authorities.

Company’s policy is to include interest and penalties related to unrecognized tax benefits in income tax expense.

penalties totaled $ 0 for periods presented.

The Company’s net operating loss carryforwards are subject to IRS examination until

they are fully utilized, and such tax years are closed.

Company will file tax returns in the U.S.

Based on this approach, the Company

utilizes certain assumptions about the risk inherent in the inputs to the valuation technique.

These inputs can be readily observable,

market-corroborated or generally unobservable inputs.

The Company utilizes valuation techniques that maximize the use of observable inputs

and minimize the use of unobservable inputs.

Based on the observability of the inputs used in the valuation techniques, the Company is

required to provide the following information according to the fair value hierarchy.

The fair value hierarchy ranks the quality and the

reliability of the information used to determine fair values.

As a basis for considering these assumptions, ASC 820 defines a three-tier

value hierarchy that prioritizes the inputs used in the valuation methodologies in measuring fair value.

Level 1 – Unadjusted

quoted prices in active, accessible market for identical assets or liabilities

Level 2 – Other inputs

that are directly or indirectly observable in the marketplace

Level 3 – Unobservable

inputs which are supported by little or no market activity

The fair value hierarchy also requires an entity

to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

The carrying values of the Company’s cash,

accounts payable, and accrued expenses approximate their fair value due to the relatively short maturity of these items.

Concentration of Risk

The Company maintains its cash in bank deposit

accounts which, at times, may exceed federally insured limits.

The Company has not experienced any losses in such accounts.

Property and Equipment

Property, equipment and leasehold improvements

are reported at historical cost, net of accumulated depreciation and amortization.

Depreciation is computed using the straight-line method

over the estimated useful lives of the assets.

Equipment is depreciated over five years , and leasehold improvements are amortized over

the remaining lease term.

Repairs and maintenance to these assets are charged to expense as incurred;

major improvements enhancing the

function and/or the asset’s useful life are capitalized.

When items are sold or retired, the related cost and accumulated depreciation

are removed from the accounts and any gains or losses arising from such transactions are recognized.

Intangible Assets

Intangible assets are associated with the Aeluma.com

domain name and are amortized on a straight-line basis over five years .

Cash and Cash Equivalents

The Company considers cash in banks, deposits

in transit, and highly liquid debt instruments purchased with original maturities of three months or less to be cash and cash equivalents.

The Company’s accounts are insured by the FDIC but at times may exceed federally insured limits.

The Company is expected to have net operating

loss carryforwards that it can use to offset a certain amount of taxable income in the future.

The Company is currently analyzing the

amount of loss carryforwards that will be available to reduce future taxable income.

The resulting deferred tax assets will be offset

by a valuation allowance due to the uncertainty of its realization.

The primary difference between income tax expense attributable to

continuing operations and the amount of income tax expense that would result from applying domestic federal statutory rates to income

before income taxes relates to the recognition of a valuation allowance for deferred income tax assets.

The Company has adopted FASB ASC 740-10, “ Income

Taxes” which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements

and prescribes a recognition threshold of more likely than not as a measurement process for financial statement recognition and measurement

of a tax position taken or expected to be taken in a tax return.

In making this assessment, a Company must determine whether it is more

likely than not that a tax position will be sustained upon examination, based solely on the technical merits of the position and must

assume that the tax position will be examined by taxing authorities.

The Company’s policy is to include interest and penalties related

to unrecognized tax benefits in income tax expense.

Interest and penalties totaled $ 0 for periods presented.

The Company’s net operating

loss carryforwards are subject to IRS examination until they are fully utilized, and such tax years are closed.

The Company will file tax returns in the U.S.

federal jurisdiction and the state of California.

The Company’s federal and state return

form are subject to review by the taxing authorities.

The Company is not currently under examination by any taxing authority, nor has

it been notified of an impending examination.

Company accounts for stock-based compensation arrangements in accordance with guidance issued by the FASB, which requires the measurement

and recognition of compensation expense for all share-based payment awards made to employees, consultants, and directors based on estimated

Company estimates the fair value of stock-based compensation awards on the date of grant using an option-pricing model.

the portion of the award that is ultimately expected to vest is recognized as an expense over the requisite service periods in the Company’s

statements of operations.

The Company estimates the fair value of stock-based compensation awards using the Black-Scholes model.

model requires the Company to estimate the expected volatility and value of its common stock and the expected term of the stock options,

all of which are highly complex and subjective variables.

For employees and directors, the expected life was calculated based on the

simplified method as described by the SEC Staff Accounting Bulletin No.

The Company’s federal and state return form are subject to review by the taxing

The Company is not currently under examination by any taxing authority, nor has it been notified of an impending examination.

Stock-Based Compensation

The Company accounts for stock-based compensation

arrangements in accordance with guidance issued by the FASB, which requires the measurement and recognition of compensation expense for

all share-based payment awards made to employees, consultants, and directors based on estimated fair values.

The Company estimates the fair value of stock-based

compensation awards on the date of grant using an option-pricing model.

The value of the portion of the award that is ultimately expected

to vest is recognized as an expense over the requisite service periods in the Company’s statements of operations.

The Company estimates

the fair value of stock-based compensation awards using the Black-Scholes model.

This model requires the Company to estimate the expected

volatility and value of its common stock and the expected term of the stock options, all of which are highly complex and subjective variables.

For employees and directors, the expected life was calculated based on the simplified method as described by the SEC Staff Accounting

110, Share-Based Payment.

For other service providers, the expected

life was calculated using the contractual term of the award.

The Company’s estimate of expected volatility was based on the volatility

The Company has selected a risk-free rate based on the implied yield available on U.S.

Treasury securities with a maturity

equivalent to the expected term of the options.

For other service providers, the expected life was calculated using the contractual term of the

The Company’s estimate of expected volatility was based on the volatility of peers.

The Company has selected a risk-free

rate based on the implied yield available on U.S.

Treasury securities with a maturity equivalent to the expected term of the options.

We account for forfeitures upon occurrence.

3 – Stockholders’ Equity

Company’s Articles of Incorporation authorize the issuance of two classes of shares of stock.

The total number of shares which

this corporation is authorized to issue is 50,000,000 shares of $ 0.0001 par value common stock and 10,000,000 of $ 0.0001 par value preferred

No preferred shares were issued as of December 31, 2022.

Stock Offering

following the Merger, we sold 3,482,500 shares of our common stock pursuant to an initial closing of a private placement offering at

a purchase price of $ 2.00 per share.

We held a second closing on June 28, 2021 for an additional 402,500 shares of our common stock and

a third and final close on July 1, 2021 for an additional 115,000 .

Note 3 – Stockholders’ Equity

Authorized Shares

The Company’s Articles of Incorporation

authorize the issuance of two classes of shares of stock.

The total number of shares which this corporation is authorized to issue is

50,000,000 shares of $ 0.0001 par value common stock and 10,000,000 of $ 0.0001 par value preferred stock.

No preferred shares were issued

as of March 31, 2023.

Common Stock Offering

Immediately following the Merger, on June 22,

2021, we sold 3,482,500 shares of our common stock pursuant to an initial closing of a private placement offering at a purchase price

of $ 2.00 per share, with gross proceed of $ 6,965,000 (before deducting placement agent fees and expenses of $ 949,736 ).

We held a second

closing on June 28, 2021 for an additional 402,500 shares of our common stock, with gross proceed of $ 805,000 (before deducting placement

agent fees and expenses of $ 109,769 ) and a third and final close on July 1, 2021 for an additional 115,000 , with gross proceed of $ 230,000

(before deducting placement agent fees and expenses of $ 23,070 ).

Accordingly, we sold a total of 4,000,000 shares of our common stock

The private placement offering is referred to herein as the “Offering.”

aggregate gross proceeds from the Offering during the six months ended December 31, 2021 were $ 230,000 (before deducting placement

agent fees and expenses of the offering of $ 23,070 ).

We also paid additional offering costs totaling $ 45,000 during the six months

ended December 31, 2021.

December 2022, we sold an aggregate of 517,000 shares of common stock in a private placement offering at a price of $ 3.00 per share,

with gross proceed of $ 1,551,000 (before deducting placement agent fees and expenses of the offering of $ 124,385 ).

Offering was exempt from registration under Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated

by the SEC thereunder.

The common stock in the Offering was sold to “accredited investors,” as defined in Regulation D, and

was conducted on a “reasonable best efforts” basis.

and Vested Shares to Officers

On October 27 th , 2020, the

Company issued 1,623,920 shares of common stock to Director and CEO Jonathan Klamkin and 1,623,920 shares of common stock to

Director, interim CFO and COO, Lee McCarthy for an aggregate sum of $10,000 each.

Initially 20% or 324,784 shares vested on October

27, 2020, and the remaining 1,299,136 shares vest in equal amounts, monthly over the subsequent 4 years.

The stock purchase

agreement contains a repurchase option whereby unvested shares may be repurchased by the Company, at the Company’s option,

within 90 days after employee termination.

At December 31, 2022, Jonathan Klamkin had 1,028,483 vested shares and 595,437 unvested

shares, and Lee McCarthy had 974,350 vested shares and 649,570 unvested shares.

Lee McCarthy left the Company in November 2022 and

the Company intends to exercise its option to repurchase 649,750 unvested shares for a total consideration of $ 4,001.35 , the initial

purchase price of these shares.

Rights Agreement

Company entered into a registration rights agreement that provides for certain liquidated damages upon the occurrence of a “Registration

Event,” which is defined as the occurrence of any of the following events:

(a) the Company fails to file with the Commission the

Registration Statement on or before the Registration Filing Date;

(b) the Registration Statement is not declared effective by the Commission

on or before the Registration Effectiveness Date;

to remain effective or the Holders of Registrable Securities covered thereby are otherwise not permitted to utilize the prospectus therein

to resell the Registrable Securities covered thereby, except for Blackout Periods permitted herein;

or (d) following the listing or inclusion

for quotation on an Approved Market, the Registrable Securities, if issued and outstanding, are not listed or included for quotation

on an Approved Market, or trading of the Common Stock is suspended or halted on the Approved Market, which at the time constitutes the

principal markets for the Common Stock, for more than three (3) full, consecutive Trading Days (other than as a result of (A) actions

or inactions of parties other than the Company or its affiliates or of the Approved Market not reasonably in the control of the Company,

or (B) suspension or halt of substantially all trading in equity securities (including the Common Stock) on the Approved Market).

maximum amount of liquidated damages that may be paid by the Company shall be an amount equal to eight percent (8%) of the shares covered

by the registration rights agreement.

This filing covered 11,010,002 shares.

The Company currently expects to satisfy all of its obligations

under the Registration Agreement and does not expect to pay any damages pursuant to this agreement;

therefore, no liability has been

4 – Stock-Based Compensation

six months ended June 30, 2021, the Company sold 723,008 shares of common stock to certain individuals in exchange for future

management advisory services, for discounted prices price ranging from $.

0195 per share.

The shares are subject to

restrictions that allow for repurchase of the shares by the Company due to a termination of the service agreement or other certain provisions.

This repurchase right declines on a pro-rata basis over vesting periods (corresponding to the service period) ranging from 2 - 4 years.

Related to these issuances, the Company has recorded deferred stock-based compensation for the value of the shares in excess of

the purchase price paid by the advisors.

The stock-based compensation is expensed over the service period.

For the three months ended

December 31, 2022 and 2021, $ 166,977 and $ 168,793 , respectively, have been amortized in the statements of operations and, for the six

months ended December 31, 2022 and 2021, $ 333,954 and $ 333,955 , respectively, have been amortized in the statement of operations.

December 31, 2022, $ 339,544 included in the deferred compensation amount on the balance sheets is expected to be expensed in the next

March 2022, the Company signed an agreement to issue 150,000 shares of common stock valued at $ 300,000 to a consultant for providing

consulting services to the Company for eighteen months.

For the three and six months ended December 31, 2022, $ 50,000 and $ 158,000 , respectively,

has been expensed in the statements of operations.

At December 31, 2022, $ 142,000 included in the deferred compensation amount on the

balance sheets is expected to be expensed in the next nine months.

The 150,000 shares of common stock are issued during three and six

months ended December 31, 2022.

following is a schedule summarizing restricted stock awards for the periods indicated:

December 31, 2022

with a total gross proceeds of $ 8,000,000 (before deducting total placement agent fees and expenses of $ 1,082,577 ).

The private placement

offering is referred to herein as the “Offering.”

On December 12, 2022, we sold an aggregate of

517,000 shares of common stock in a private placement offering at a price of $ 3.00 per share, with gross proceeds of $ 1,551,000 (before

deducting placement agent fees and expenses of $ 124,385 ).

On January 10, 2023, we sold an aggregate of 214,667 shares of common stock,

with gross proceeds of $ 644,000 (before deducting placement agent fees and expenses of $ 28,640 ), pursuant to that same private placement.

On March 31, 2023, we sold an aggregate of 715,665 shares of common stock, with gross proceeds of $ 2,147,000 (before deducting placement

agent fees and expenses of $ 117,830 ), pursuant to the same private placement.

Accordingly, as of March 31, 2023, we sold a total of 1,447,332

shares of our common stock with a total gross proceeds of $ 4,342,000 (before deducting total placement agent fees and expenses of $ 270,855 )

in this private placement.

The Offering was exempt from registration under

Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated by the SEC thereunder.

The common stock in the

Offering was sold to “accredited investors,” as defined in Regulation D, and was conducted on a “reasonable best efforts”

Issued and Vested Shares to Officers

On October 27, 2020, the Company issued 1,623,920

shares of common stock to Director and CEO Jonathan Klamkin and 1,623,920 shares of common stock to Director, interim CFO and COO, Lee

McCarthy for an aggregate sum of $10,000 each.

Initially 20% or 324,784 shares vested on October 27, 2020, and the remaining 1,299,136

shares vest in equal amounts, monthly over the subsequent 4 years.

The stock purchase agreement contains a repurchase option whereby unvested

shares may be repurchased by the Company, at the Company’s option, within 90 days after employee termination.

At March 31, 2023,

Jonathan Klamkin had 1,109,679 vested shares and 514,241 unvested shares, and Lee McCarthy had 974,350 vested shares and 649,570 unvested

Lee McCarthy left the Company in November 2022.

Registration Rights Agreement

The Company entered into a registration rights

agreement that provides for certain liquidated damages upon the occurrence of a “Registration Event,” which is defined as

the occurrence of any of the following events:

(a) the Company fails to file with the Commission the Registration Statement on or before

the Registration Filing Date;

(b) the Registration Statement is not declared effective by the Commission on or before the Registration

Effectiveness Date;

of Registrable Securities covered thereby are otherwise not permitted to utilize the prospectus therein to resell the Registrable Securities

covered thereby, except for Blackout Periods permitted herein;

or (d) following the listing or inclusion for quotation on an Approved

Market, the Registrable Securities, if issued and outstanding, are not listed or included for quotation on an Approved Market, or trading

of the Common Stock is suspended or halted on the Approved Market, which at the time constitutes the principal markets for the Common

Stock, for more than three (3) full, consecutive Trading Days (other than as a result of (A) actions or inactions of parties other than

the Company or its affiliates or of the Approved Market not reasonably in the control of the Company, or (B) suspension or halt of substantially

all trading in equity securities (including the Common Stock) on the Approved Market).

The maximum amount of liquidated damages that may

be paid by the Company shall be an amount equal to eight percent ( 8 %) of the shares covered by the registration rights agreement.

filing covered 11,010,002 shares.

The Company currently expects to satisfy all of its obligations under the Registration Agreement and

does not expect to pay any damages pursuant to this agreement;

therefore, no liability has been recorded.

Note 4 – Stock-Based Compensation

Restricted Stock Awards

During six months ended June 30, 2021, the Company

sold 723,008 shares of common stock to certain individuals in exchange for future management advisory services, for discounted

prices price ranging from $ .0104 to $ .0195 per share.

The shares are subject to restrictions that allow for repurchase of the

shares by the Company due to a termination of the service agreement or other certain provisions.

This repurchase right declines on a pro-rata

basis over vesting periods (corresponding to the service period) ranging from 2 - 4 years.

Related to these issuances, the Company

has recorded deferred stock-based compensation for the value of the shares in excess of the purchase price paid by the advisors.

The stock-based compensation is expensed over

the service period.

For the three months ended March 31, 2023 and 2022, $ 163,347 and $ 163,348 , respectively, have been amortized in the

statements of operations and, for the nine months ended March 31, 2023 and 2022, $ 497,302 and $ 497,303 , respectively, have been amortized

in the statement of operations.

At March 31, 2023, $ 176,196 included in the deferred compensation amount on the balance sheets is expected

to be expensed in the next four months.

In March 2022, the Company signed an

agreement to issue 150,000 shares of common stock valued at $ 300,000 to a consultant for providing consulting services to the

Company for eighteen months.

For the three and nine months ended March 31, 2023, $ 50,000 and $ 208,000 , respectively, has been

expensed in general and administrative in the statements of operations.

At March 31, 2023, $ 92,000 included in the deferred

compensation amount on the balance sheets is expected to be expensed in the next six months.

The 150,000 shares of common stock were

issued during nine months ended March 31, 2023.

The following is a schedule summarizing restricted

stock awards for the periods indicated:

March 31, 2023

Three Months Ended

Six Months Ended

Nine Months Ended

Beginning balance

Ending balance

December 31, 2021

March 31, 2022

Three Months Ended

Six Months Ended

Nine Months Ended

Beginning balance

Ending balance

July of 2021, the Company issued an option to purchase 10,000 shares of common stock to a director at a price of $2.00 per share, expiring

in 10 years, and an option to purchase 10,000 shares of common stock to an advisor at a price of $2.00 per share expiring in 5 years.

These options vested over periods ranging from one month to three months.

December of 2021, the Company issued options to purchase common stock to two directors in increments of 125,000 each.

The options have

an exercise price of $2.00, expire in 10 years, vest 12,500 options per quarter in the first year and 9,375 per quarter for the following

In February of 2022, the company granted 16,750 in options to one director and 15,500 to another director at a price of $2.00

per share, for committee service.

These options are subject to quarterly vesting over four quarters and expire in 10 years.

February 1, 2022, the Company entered into a consulting advisory agreement which grants 2,500 options with every patent filing.

On February 4, 2022, the advisor was granted 2,500 options with an exercise price of $2.00 and an expiration date of ten years.

April of 2022, the Company issued 513,000 options to purchase common stock to employees.

The options have an exercise price of $2.00

and expire in 10 years with 25% vesting after one year and the remainder scheduled to vest each quarter for three

years, subject to the continued status as an employee to the Company through each vesting date.

December of 2022, the Company issued 161,000 options to purchase common stock to employees.

The options have an exercise price of $2.00

or $2.10 and expire in 10 years with various vesting schedules from six months to 48 months, subject to the continued status as an employee

to the Company through each vesting date.

Company estimates the fair value of each option award using the Black-Scholes option-pricing model.

The Company used the following assumptions

for to estimate the fair value of stock options for directors issued for the six months ended December 31, 2022 and 2021:

Six Months Ended

Stock Options

In July 2021, the Company issued an option to

purchase 10,000 shares of common stock to a director at a price of $ 2.00 per share, expiring in 10 years, and an option to purchase 10,000

shares of common stock to an advisor at a price of $ 2.00 per share expiring in 5 years.

These options vested over periods ranging from

one month to three months.

In December 2021, the Company issued options

to purchase common stock to two directors in increments of 125,000 each.

The options have an exercise price of $2.00, expire in 10 years,

vest 12,500 options per quarter in the first year and 9,375 per quarter for the following two years.

In February of 2022, the company

granted 16,750 in options to one director and 15,500 to another director at a price of $2.00 per share, for committee service.

options are subject to quarterly vesting over four quarters and expire in 10 years.

On February 1, 2022, the Company entered

into a consulting advisory agreement which grants 2,500 options with every patent filing.

On February 4, 2022, the advisor was granted

2,500 options with an exercise price of $ 2.00 and an expiration date of ten years .

In April of 2022, the Company issued 513,000 options

to purchase common stock to employees.

The options have an exercise price of $ 2.00 and expire in 10 years with 25 % vesting after one

year and the remainder scheduled to vest each quarter for three years, subject to the continued status as an employee to the

Company through each vesting date.

In December of 2022, the Company issued 161,000

options to purchase common stock to employees.

The options have an exercise price of $2.00 or $2.10 and expire in 10 years with various

vesting schedules from six months to 48 months, subject to the continued status as an employee to the Company through each vesting date.

During the three months ended March 31, 2023,

the Company issued 109,750 options to purchase common stock to employees and directors.

The options have an exercise price of $ 3.00 and

expire in 10 years with various vesting schedules from 12 months to 48 months.

Stock options granted to employees are subject to the

continued status as an employee to the Company through each vesting date.

During the three months ended March 31, 2023, the Company also

issued 37,500 conditional options to purchase common stock to non-employee advisors.

The options have an exercise price of $ 3.00 and expire

in 10 years, vesting on the date when certain vesting conditions are met.

The Company estimates the fair value of each option

award using the Black-Scholes option-pricing model.

The Company used the following assumptions for to estimate the fair value of stock

options for directors issued for the nine months ended March 31, 2023 and 2022:

Nine Months Ended

Weighted-average fair value

4 unchanged sentences

Risk-free interest rate

the three months ended December 31, 2022, stock-based compensation expenses for options granted were $ 107,361 compared to none for

the same period of 2021.

For the six months ended December 31, 2022 and 2021, stock-based compensation expenses for options granted

were $ 177,451 and $ 29,668 , respectively.

Unrecognized stock-based compensation expense was $ 1,067,915 and average expected recognition

period was 3.0 years as of December 31, 2022.

following is a schedule summarizing employee and non-employee stock option activity for the period presented:

1.15 % - 2.41 %

For the three months ended March 31, 2023

and 2022, stock-based compensation expenses for options granted were $ 127,102 and $ 41,114 , respectively.

For the nine months ended March

31, 2023 and 2022, stock-based compensation expenses for options granted were $ 304,553 and $ 70,783 , respectively.

Unrecognized stock-based

compensation expense was $ 1,292,801 and average expected recognition period was 2.8 years as of March 31, 2023.

The following is a schedule summarizing employee

and non-employee stock option activity for the period presented:

Number of Options

Weighted Average

Exercise Price

Aggregate Intrinsic

Outstanding at October 1, 2022

Outstanding at January 1, 2023

Expired/cancelled

Outstanding at December 31, 2022

Exercisable at December 31, 2022

(1) Represents the excess of the fair value of $ 3.00 on the last day of period over the exercise price, multiplied by the number of options.

Outstanding at March 31, 2023

Exercisable at March 31, 2023

(1) Represents the excess of the fair value on the last day of period (which was $ 3.00 and $ 3.60 as of December 31, 2022 and March 31, 2023, respectively) over the exercise price, multiplied by the number of options.

Number of Options

2 unchanged sentences

Aggregate Intrinsic

Outstanding at October 1, 2021

Outstanding at January 1, 2022

Expired/cancelled

Outstanding at December 31, 2021

Exercisable at December 31, 2021

Outstanding at March 31, 2022

Exercisable at March 31, 2022

Number of Options

4 unchanged sentences

Expired/cancelled

Outstanding at December 31, 2022

Exercisable at December 31, 2022

(1) Represents the excess of the fair value of $ 3.00 on the last day of the period over the exercise price, multiplied by the number of options.

Outstanding at March 31, 2023

Exercisable at March 31, 2023

(1) Represents the excess of the fair

value on the last day of the period (which was $ 3.60 as of March 31, 2023) over the exercise price, multiplied by the number of options.

Number of Options

3 unchanged sentences

Expired/cancelled

Outstanding at December 31, 2021

Exercisable at December 31, 2021

aggregate intrinsic value represents the difference between the exercise price of the options and the estimated fair value of the Company’s

common stock for each of the respective periods.

5 – Facility Operating Lease

April 1, 2021, the Company commenced a 5-year operating lease for a facility in Santa Barbara, California with total lease payments of

The Company determined the lease constitutes a Right of Use (ROU) asset and has recorded the present value of the lease

payments as an asset and liability per ASC 842.

The value of the asset will be amortized on a straight-line basis over the 60-month period

and amortization began at the start of the lease.

Additionally, the lease agreement waived the first three months of rent with payments

commencing July 2021.

At the commencement of the lease, the net present value of the lease payments was 767,553 In addition to these

lease payments, the Company is also responsible for its shares of common area operating expenses and electricity.

Such expenses are considered

variable costs and are not included in the measurement of the lease liability.

The lease agreement also provides for the option to extend

the lease for two additional sixty-month periods.

The lease payments for these additional periods are not included in the lease liability

amount presented on the balance sheet.

following table presents maturities of operating lease liabilities on an undiscounted basis as of December 31, 2022:

Outstanding at March 31, 2022

Exercisable at March 31, 2022

Note 5 – Facility Operating Lease

On April 1, 2021, the Company commenced a 5-year

operating lease for a facility in Santa Barbara, California with total lease payments of $781,813.

The Company determined the lease

constitutes a Right of Use (ROU) asset and has recorded the present value of the lease payments as an asset and liability per ASC 842.

The value of the asset will be amortized on a straight-line basis over the 60-month period and amortization began at the start of the

Additionally, the lease agreement waived the first three months of rent with payments commencing July 2021.

At the commencement

of the lease, the net present value of the lease payments was 767,553 .

In addition to these lease payments, the Company is also responsible

for its shares of common area operating expenses and electricity.

Such expenses are considered variable costs and are not included in

the measurement of the lease liability.

The lease agreement also provides for the option to extend the lease for two additional sixty-month

The lease payments for these additional periods are not included in the lease liability amount presented on the balance sheet.

The following table presents maturities of operating

lease liabilities on an undiscounted basis as of March 31, 2023:

Less imputed interest

2 unchanged sentences

Lease liability, long term

lease term and the discount rate for the lease at December 31, 2022 is 3.3 years and 0.75 %, respectively.

The total lease payments were

$ 32,359 and $ 46,490 for the three months ended December 31, 2022 and 2021, respectively and $ 64,719 and $ 78,083 for the six months ended

December 31, 2022 and 2021, respectively.

The variable costs for common area operating expenses and electricity were $ 70,016 and $ 61,169

for the three months ended December 31, 2022 and 2021, respectively, and $ 173,811 , and $ 117,972 for the six months ended December 31,

2022 and 2021, respectively.

April 1, 2021, the Company began subleasing a portion of their facility.

The sub-lease provides for base monthly rent of $13,013

through May 31, 2021 and $8,400 starting June 1, 2021 plus common area operating and utility costs.

The sublease was amended

again on May 17, 2022 to sublease a smaller portion of the property at a base rental rate of $5,200 per month effective June 1, 2022.

Of rental income, including reimbursement of common area operating and utility costs, the Company recognized $ 74,165 and $ 81,548 for

the three months ended December 31, 2022 and 2021, respectively, and $ 110,516 and $ 171,900 for the six months ended December 31, 2022

and 2021, respectively.

6 – Warrants to Purchase Common Stock

connection with the Offering in June 2021, the Company issued 360,000 warrants to purchase common stock to the Placement Agents.

warrants carry a term of 5 years and an exercise price of $2.00.

connection with the Offering in December 2022 and January 2023, the Company issued warrants of 29,067 and 4,933, respectively, to purchase

common stock to the Placement Agents.

The lease term and the discount rate for the lease

at March 31, 2023 is 3.0 years and 0.75 %, respectively.

The total lease payments were $ 24,360 and $ 39,041 for the three months ended March

31, 2023 and 2022, respectively and $ 97,078 and $ 117,124 for the nine months ended March 31, 2023 and 2022, respectively.

costs for common area operating expenses and electricity were $ 54,643 and $ 55,516 for the three months ended March 31, 2023 and 2022,

respectively, and $ 228,454 , and $ 173,488 for the nine months ended March 31, 2023 and 2022, respectively.

Beginning April 1, 2021, the Company began

subleasing a portion of their facility.

The sub-lease provides for base monthly rent of $13,013 through May 31, 2021 and $8,400 starting

June 1, 2021 plus common area operating and utility costs.

The sublease was amended again on May 17, 2022 to sublease a smaller portion

of the property at a base rental rate of $5,200 per month effective June 1, 2022.

Of rental income, including reimbursement of common

area operating and utility costs, the Company recognized $ 23,405 and $ 55,689 for the three months ended March 31, 2023 and 2022, respectively,

and $ 128,921 and $ 227,589 for the nine months ended March 31, 2023 and 2022, respectively.

Note 6 – Warrants to Purchase Common

In connection with the Offering on December 22,

2022, the Company issued warrants of 29,067 to purchase common stock to the Placement Agents.

The warrants carry a term of 5 years and

an exercise price of $ 3.00 .

In connection with the Offering on January 10 and March 31, 2023, the Company issued warrants of 4,933 and

6,720 , respectively, to purchase common stock to the Placement Agents.

The warrants carry a term of 5 years and an exercise price of $ 3.00 .

7 – Subsequent Events

January 10, 2023, we sold 214,667 shares of common stock in a private placement offering at a price of $ 3.00 per share, with gross proceed

of $ 644,000 (before deducting placement agent fees and expenses of the offering of $ 28,640 ), and issued 4,933 warrants to purchase common

stock, which carry a term of 5 years and an exercise price of $ 3.00 .

The following

warrants to purchase common stock were outstanding as of March 31, 2023:

Number of Shares

Exercise Price

Expiration Date

June 28, 2026

December 22, 2027

January 10, 2028

March 31, 2028

Note 7 – Subsequent Events

One May 10, 2023, the Company held the final

closing of the Offering, pursuant to which they issued an aggregate of 570,166 shares of its common stock for aggregate gross proceeds

of $ 1,710,500 .

Pursuant to the final closing, the Company paid a cash placement agent fee in the amount of $ 136,840 and will issue placement

agent warrants to purchase up to 44,933 shares of common stock at an exercise price of $ 3.00 per share.

The Company has evaluated subsequent events and transactions that occurred after March 31, 2023 up through the date the Company issued

these unaudited consolidated financial statements on May 15, 2023.

All subsequent events requiring recognition as of March 31, 2023 have

been incorporated into these unaudited consolidated financial statements and there are no other subsequent events that require disclosure

in accordance with FASB ASC Topic 855, “Subsequent Events.”

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-Q

Item 1. Financial Statements