Financial Statements and Supplementary Data.
−Removed: forth below are the audited financial statements for the Company for the years ended December 31, 2020, and December 31, 2019,
−Removed: and the report thereon of Pragermetis, P.A.
−Removed: BioEnergy Plus, Inc.
+Added: forth below are the audited financial statements for the Company for the years ended December 31, 2021, and December 31, 2020, and the
+Added: report thereon of Pragermetis, P.A.
+Added: Biofuels, Inc.
Ended December 31, 2021 and 2020
3 unchanged sentences
Consolidated Statements of Operations for the years ended December 31, 2021, and December 31, 2020.
−Removed: Consolidated Statements of Changes in Stockholder’s Equity for the years ended December 31, 2020, and December 31, 2019.
+Added: Consolidated Statements of Changes in Stockholder’s Equity for the years ended December 31, 2021, and December 31, 2020.
Consolidated Statements of Cash Flows for the years ended December 31, 2021, and December 31, 2020.
2 unchanged sentences
the Board of Directors and Stockholders of
−Removed: BioEnergy Plus, Inc.
+Added: Biofuels, Inc.
on the Consolidated Financial Statements
−Removed: have audited the accompanying consolidated balance sheets of Alliance BioEnergy Plus, Inc.
−Removed: (the Company) as of December 31, 2020
−Removed: and 2019, and the related consolidated statement of operations, stockholders’
−Removed: equity, and cash flows for the years then
−Removed: ended, and the related notes (collectively referred to as the consolidated financial statements).
−Removed: In our opinion, the consolidated
−Removed: financial statements present fairly, in all material respects, the consolidated financial position of the Company as of December
−Removed: 31, 2020 and 2019, and the results of its operations and its cash flows for the years then ended, in conformity with accounting
−Removed: principles generally accepted in the United States of America.
−Removed: accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted
−Removed: in the United States, which contemplate continuation of the Company as a going concern.
−Removed: As described in Note 2 to the consolidated
−Removed: financial statements, the Company has not generated any significant revenue since inception and has incurred losses since inception.
−Removed: As of December 31, 2020, the Company has a working capital deficiency of $766,555.
−Removed: As of December 31, 2020, the Company has incurred
−Removed: accumulated losses of $46,682,093.
+Added: We have audited the accompanying consolidated
+Added: balance sheets of Blue Biofuels, Inc.
+Added: (Formerly known as Alliance BioEnergy Plus, Inc.) (the Company) as of December 31, 2021 and 2020,
+Added: and the related consolidated statement of operations, stockholders’ equity, and cash flows for the years then ended, and the related
+Added: notes (collectively referred to as the consolidated financial statements).
+Added: In our opinion, the consolidated financial statements present
+Added: fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2021 and 2020, and the results
+Added: of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United
+Added: States of America.
+Added: Going Concern
+Added: The accompanying consolidated financial statements
+Added: have been prepared in conformity with accounting principles generally accepted in the United States, which contemplate continuation of
+Added: the Company as a going concern.
+Added: As described in Note 2 to the consolidated financial statements, the Company has not generated any significant
+Added: revenue since inception and has incurred losses since inception.
+Added: As of December 31, 2020, the Company has incurred accumulated losses
+Added: of $48,821,403.
On October 22, 2018, the Company filed for Chapter 11 bankruptcy.
−Removed: On September 18, 2019, the
−Removed: judge confirmed the Company’s Chapter 11 Plan, and on October 25, 2019, the bankruptcy case was closed.
−Removed: The Company expects
−Removed: to incur significant additional losses and liabilities in connection with its start-up and commercialization activities.
−Removed: factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern.
−Removed: Continuation as
−Removed: a going concern is dependent on the ability to raise additional capital and financing, though there is no assurance of success.
−Removed: Management’s plans in regard to these matters are also described in Note 2 to the accompanying consolidated financial statements.
−Removed: consolidated financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an
−Removed: opinion on the Company’s consolidated financial statements based on our audits.
−Removed: We are a public accounting firm registered
−Removed: with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to
−Removed: the Company in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and
−Removed: Exchange Commission and the PCAOB.
−Removed: conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit
−Removed: to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether
−Removed: due to error or fraud.
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over
−Removed: financial reporting.
−Removed: As part of our audits, we are required to obtain an understanding of internal control over financial reporting,
−Removed: but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: On September 18, 2019, the judge confirmed the Company’s
+Added: Chapter 11 Plan, and on October 25, 2019, the bankruptcy case was closed.
+Added: The Company expects to incur significant additional losses
+Added: and liabilities in connection with its start-up and commercialization activities.
+Added: These factors, among others, raise substantial doubt
+Added: about the ability of the Company to continue as a going concern.
+Added: Continuation as a going concern is dependent on the ability to raise
+Added: additional capital and financing, though there is no assurance of success.
+Added: Management’s plans in regard to these matters are also
+Added: described in Note 2 to the accompanying consolidated financial statements.
+Added: Basis for Opinion
+Added: These consolidated financial statements are the
+Added: responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial
+Added: statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
+Added: States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and
+Added: the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audits in accordance with the
+Added: standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
+Added: financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were
+Added: we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits, we are required to obtain an
+Added: understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of
+Added: the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether
−Removed: due to error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis,
−Removed: evidence regarding the amounts and disclosures in the consolidated financial statements.
−Removed: Our audits also included evaluating the
−Removed: accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the
+Added: Our audits included performing procedures to assess
+Added: the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures
+Added: that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
consolidated financial statements.
−Removed: We believe that our audits provide a reasonable basis for our opinion.
−Removed: critical audit matter communicated below is a matter arising from the current period audit of the financial statements that were
−Removed: communicated or required to be communicated to the audit committee and that:
−Removed: (1) relate to accounts or disclosures that are material
−Removed: to the financial statements and (2) involved our especially challenging, subjective or complex judgments.
−Removed: The communication of
−Removed: the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and
−Removed: we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matters or on
−Removed: the accounts or disclosures to which it relates.
−Removed: Audit Matter Description
−Removed: discussed in Note 4 to the financial statements, the Company has capitalized the legal and filing fees in applying for patents
−Removed: related to the technology it is developing.
−Removed: the Critical Audit Matter was addressed in Our Audit
−Removed: test the Company’s capitalization policy regarding the legal and filing fees for its patents, our audit procedures included,
−Removed: among other things, the verification that the patents were filed and the costs capitalized were valid costs to be capitalized
−Removed: and not part of research and development expenses.
−Removed: The Company provided us with and we performed audit procedures around an analysis
−Removed: of the future economic benefit to be obtained when the patents are acquired and the product to be developed will be put in place
−Removed: and generate revenue.
−Removed: Prager Metis CPA’s LLC
−Removed: have served as the Company’s auditor since 2020
−Removed: BioEnergy Plus, Inc.
+Added: Our audits also included evaluating the accounting principles used and significant estimates made
+Added: by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audits provide
+Added: a reasonable basis for our opinion.
+Added: Critical Audit Matter
+Added: The critical audit matter communicated below is
+Added: a matter arising from the current period audit of the financial statements that were communicated or required to be communicated to the
+Added: audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially
+Added: challenging, subjective or complex judgments.
+Added: The communication of the critical audit matter does not alter in any way our opinion on
+Added: the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing
+Added: separate opinions on the critical audit matters or on the accounts or disclosures to which it relates.
+Added: We determined that there are no critical audit
+Added: Prager Metis CPA’s LLC
+Added: We have served as the Company’s auditor
+Added: Our Auditor Firm ID is 273 .
+Added: Hackensack, New Jersey
+Added: February 18, 2022
+Added: Biofuels, Inc.
+Added: known as Alliance Bioenergy Plus, Inc.
BALANCE SHEETS
−Removed: December 31, 2020
−Removed: December 31, 2019
+Added: and cash equivalents
CURRENT ASSETS
−Removed: Cash and cash equivalents
−Removed: Prepaid expenses
−Removed: TOTAL CURRENT ASSETS
−Removed: Property and equipment, net of accumulated depreciation and amortization of $231,739 and $191,615, at December 31,2020, and December 31, 2019, respectively
−Removed: Security deposits
−Removed: Right of Use Assets, net of accumulated amortization
−Removed: TOTAL OTHER ASSETS
−Removed: LIABILITIES AND STOCKHOLDERS’
+Added: and equipment, net of accumulated depreciation and amortization of $ 273,852 and $ 231,739 at December 31, 2021 and December 31,2020,
+Added: of Use Assets, net of accumulated amortization
+Added: AND STOCKHOLDERS’ DEFICIT
+Added: payable - Related Party
+Added: wages and director’s fees - Related party
+Added: Liability - Current
+Added: 11 Settlement
+Added: Debentures — Related Party
+Added: Payable - Related Party
CURRENT LIABILITIES
−Removed: Accounts payable
−Removed: Accounts payable - Related Party
−Removed: Deferred wages and director’s fees - Related party
−Removed: Lease Liability - Current
−Removed: Convertible Debentures —
−Removed: Related Party
−Removed: Interest Payable - Related Party
−Removed: TOTAL CURRENT LIABILITIES
+Added: of Use Lease Liability, net of current portion
+Added: Protection Program SBA loan
+Added: 11 Settlement
+Added: Payable — Related Party
+Added: Payable — Other
+Added: debenture, payable from future profits — Related Party
LONG TERM LIABILITIES
−Removed: Right of Use Lease Liability, net of current portion
−Removed: Paycheck Protection Program SBA loan
−Removed: Convertible Debentures —
−Removed: Related Party
−Removed: Chapter 11 Settlement
−Removed: Notes Payable —
−Removed: Related Party
−Removed: Notes Payable —
−Removed: Convertible debenture, payable from future profits —
−Removed: Related Party
−Removed: TOTAL LONG TERM LIABILITIES
TOTAL LIABILITIES
−Removed: STOCKHOLDERS’
−Removed: Preferred stock;
+Added: STOCKHOLDERS’
+Added: EQUITY (DEFICIT)
$ 0.001 par value;
1 unchanged sentence
zero shares issued and outstanding
−Removed: Common stock;
$ 0.001 par value;
1,000,000,000 shares authorized;
−Removed: 241,721,947 shares issued and outstanding at December 31, 2020, and 219,513,233 shares issued and outstanding at December 31, 2019.
−Removed: Additional paid-in capital
−Removed: Accumulated deficit
+Added: 274,003,883 issued and outstanding at December 30, 2021, and 241,721,947
+Added: shares issued and outstanding at December 31, 2020.
+Added: paid-in capital
( 48,821,403 )
( 46,682,093 )
−Removed: Total stockholders’
+Added: stockholders’ equity (deficit)
$ ( 1,396,046 )
$ ( 3,336,764 )
−Removed: TOTAL EQUITY (DEFICIT)
+Added: EQUITY (DEFICIT)
$ ( 1,396,046 )
$ ( 3,336,764 )
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS’
+Added: LIABILITIES AND STOCKHOLDERS’ DEFICIT
accompanying notes are an integral part of these consolidated financial statements
−Removed: BioEnergy Plus, Inc
+Added: Biofuels, Inc
+Added: known as Alliance Bioenergy Plus, Inc.
STATEMENT OF OPERATIONS
−Removed: Operating expense:
−Removed: General and administrative
−Removed: Research & Development
−Removed: Total operating expenses
−Removed: Loss from operations:
+Added: and administrative
+Added: & Development
+Added: on disposal of assets
+Added: operating expenses
+Added: ( 2,171,868 )
+Added: ( 1,990,935 )
+Added: Other (income)
+Added: Loan Forgiveness
+Added: expense - related party
+Added: expense - other
other (income) expense
−Removed: Loss (Gain) on extinguishment of debt
−Removed: Loss (Gain) in change of fair value of derivative liability
−Removed: Interest expense - related party
−Removed: Interest expense - other
−Removed: Total other (income) expense
−Removed: Income (Loss) before provisions for income taxes
+Added: (Loss) before provisions for income taxes
$ ( 2,139,310 )
−Removed: Provisions for income taxes
−Removed: Net Income / (Loss):
$ ( 2,181,127 )
−Removed: Net income (loss) per share
−Removed: Weighted average common shares outstanding
−Removed: Basic and Diluted
+Added: for income taxes
+Added: Income / (Loss):
+Added: $ ( 2,139,310 )
+Added: $ ( 2,181,127 )
+Added: income (loss) per share
+Added: Weighted average common shares
accompanying notes are an integral part of these consolidated financial statements
−Removed: BioEnergy Plus, Inc.
−Removed: STATEMENTS OF STOCKHOLDERS’
−Removed: Preferred Stock
−Removed: Additional Paid-in
−Removed: Total Stockholder’s
−Removed: Balance as of December 31, 2018
+Added: Biofuels, Inc.
+Added: known as Alliance Bioenergy Plus, Inc.
+Added: STATEMENTS OF STOCKHOLDERS’ EQUITY
+Added: Stockholder’s
+Added: as of December 31, 2020
$ ( 46,682,093 )
$ ( 3,336,764 )
−Removed: Issuance of common stock for services
−Removed: Issuance of 2,425,000 warrants for services
−Removed: Issuance of common stock for cash
−Removed: Issuance of common stock and warrants for cash through PPM
−Removed: Issuance of common stock in exchange for debt
−Removed: Issuance of 8,900,000 options under the employee, director plan
−Removed: Issuance of 8,500,000 warrants as per Chapter 11 Settlement Agreements
−Removed: Net Income (Loss)
−Removed: Balance as of December 31, 2019
+Added: Issuance of common stock for
+Added: Issuance of 1,166,667 warrants
+Added: Warrants exercised
+Added: Issuance of common stock and
+Added: warrants for cash through PPM
+Added: Issuance of common stock in
+Added: exchange for debt
+Added: Vesting of 460,000 options
+Added: under the employee, director plan
+Added: Employee stock options exercised
+Added: Cashless exercise of stock options
+Added: Income (Loss)
( 2,139,310 )
$ ( 2,139,310 )
−Removed: Issuance of common stock for services
+Added: as of December 31, 2021
+Added: $ ( 48,821,403 )
+Added: $ ( 1,396,046 )
+Added: as of December 31, 2019
+Added: $ ( 44,500,966 )
+Added: $ ( 3,331,808 )
+Added: Issuance of common stock for
+Added: Issuance of common stock and
+Added: warrants for cash through PPM
+Added: Issuance of common stock in
+Added: exchange for debt
+Added: Issuance of 11,000,000 vested
+Added: options under the employee, director plan
Warrants exercised
−Removed: Issuance of common stock and warrants for cash through PPM
−Removed: Issuance of common stock in exchange for debt
−Removed: Issuance of 11,000,000 options under the employee, director plan
Cashless exercise of stock options
−Removed: Net Income (Loss)
+Added: Income (Loss)
( 2,181,127 )
−Removed: Balance as of December 31, 2020
$ ( 2,181,127 )
+Added: as of December 31, 2020
$ ( 46,682,093 )
+Added: $ ( 3,336,764 )
accompanying notes are an integral part of these consolidated financial statements
−Removed: BioEnergy Plus, Inc.
+Added: Biofuels, Inc.
+Added: known as Alliance Bioenergy Plus, Inc.
STATEMENTS OF CASH FLOWS
−Removed: For the Year Ended
−Removed: For The Year Ended
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Cash flows from operating activities
−Removed: Net Income (Loss)
+Added: the Year Ended
+Added: the Year Ended
+Added: from operating activities
+Added: Income (Loss)
$ ( 2,139,310 )
−Removed: Reconciliation of net loss to net cash used in operating activities
−Removed: Depreciation and amortization
−Removed: Extinguishment of debt
−Removed: Change in fair value of embedded derivative
−Removed: Stock based compensation for services
−Removed: Net issuance of options & warrants
−Removed: Changes in operating assets and liabilities
−Removed: Prepaid expenses
−Removed: Accrued interest - related party
−Removed: Accounts payable and accrued liabilities
−Removed: Unearned Income
−Removed: Right of use lease
−Removed: Net cash used in operating activities
−Removed: Cash flows from investing activities
−Removed: Purchase of property and equipment
−Removed: Security deposits
−Removed: Net cash from (used in) investing activities
−Removed: Cash flows from financing activities
−Removed: Proceeds from long-term note payable - other
−Removed: Proceeds from convertible debt - related party
−Removed: Proceeds from exercise of warrants
−Removed: Net proceeds from issuance of common stock
−Removed: Net cash provided by financing activities
−Removed: Net increase (decrease) in cash and cash equivalents
−Removed: Cash and cash equivalent at beginning of the period
−Removed: Cash and cash equivalent at end of the period
−Removed: Supplemental disclosure of cash flow information
−Removed: Cash paid during the period for
−Removed: Supplemental schedule of non-cash activities
−Removed: Cashless conversion of warrants/options
−Removed: Conversion of convertible debenture to common stock
+Added: $ ( 2,181,127 )
+Added: Reconciliation
+Added: of net loss to net cash used in operating activities
+Added: and amortization
+Added: based compensation for services
+Added: of options and warrants for services
+Added: Disposal of assets
+Added: in operating assets and liabilities
+Added: interest - related party
+Added: payable and accrued liabilities
+Added: cash used in operating activities
+Added: ( 2,465,250 )
+Added: from investing activities
+Added: of property and equipment
+Added: cash from (used in) investing activities
+Added: from financing activities
+Added: from PPP Loan
+Added: from exercise of warrants and options
+Added: proceeds from issuance of common stock
+Added: cash provided by financing activities
+Added: (decrease) in cash and cash equivalents
+Added: and cash equivalent at beginning of the period
+Added: and cash equivalent at end of the period
+Added: disclosure of cash flow information
+Added: during the period for
+Added: schedule of non-cash activities
+Added: Conversion of convertible
+Added: debenture to common stock
accompanying notes are an integral part of these consolidated financial statements
−Removed: BioEnergy Plus, Inc.
+Added: Biofuels, Inc.
TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Bioenergy Plus, Inc (the “Company”) is a technology company focused on emerging technologies in the renewable energy,
−Removed: biofuels, and new technologies sectors.
−Removed: In January 2018, the Company’s technology experts developed a new technology system
−Removed: it calls Cellulose-to-Sugar 2.0 or CTS 2.0, and a patent application was filed.
−Removed: The 100% owned CTS 2.0 is a mechanical/chemical
−Removed: dry process for converting cellulose material into sugar for use in the biofuels industry.
−Removed: CTS 2.0 can convert any cellulosic
−Removed: material –
−Removed: like grasses, wood, paper, farm waste, yard waste, forestry products, energy crops like hemp or King Grass, and
−Removed: the cellulosic portion of municipal solid waste –
−Removed: into sugars and lignin, and subsequently into biofuels and bioplastics.
+Added: 1 – ORGANIZATION
+Added: Biofuels, Inc (the “Company”) is a technology company focused on emerging technologies in the renewable energy, biofuels,
+Added: and bioplastics technologies sectors.
+Added: In early 2018, the Company’s CEO invented a new technology system it calls Cellulose-to-Sugar
+Added: 2.0 or CTS 2.0, and a patent application was filed and later obtained (U.S.
+Added: In addition to this patent, the Company
+Added: has filed provisional patent applications for six additional patents that are currently pending.
+Added: CTS 2.0 is a mechanical/chemical dry process for converting cellulose material into sugar for use in the biofuels industry.
+Added: convert any cellulosic material – like grasses, wood, paper, farm waste, yard waste, forestry products, energy crops like hemp
+Added: or King Grass, and the cellulosic portion of municipal solid waste – into sugars and lignin, and subsequently into biofuels and
The CTS 2.0 system produces sugar and chemically unmodified lignin among other by-products.
−Removed: The sugar can then be further converted
−Removed: into biofuels and the lignin into bioplastics.
−Removed: new technology made it worthwhile to financially restructure the Company through Chapter 11.
−Removed: The Company voluntarily filed for
−Removed: Chapter 11 on October 22, 2018, in the U.S.
−Removed: Bankruptcy Court in the Southern District of Florida.
−Removed: The Company exited Chapter 11
−Removed: on September 18, 2019, while keeping all classes, including shareholders, unimpaired.
−Removed: The bankruptcy case was closed on October
−Removed: Fresh Start accounting is not being applied because existing voting shares immediately before Plan Confirmation were
−Removed: not less than 50 percent of the voting shares of the emerging entity.
−Removed: Company’s focus is to commercialize its wholly owned CTS 2.0 technology.
−Removed: The Company is currently working with its 4 th
−Removed: generation prototype and anticipates having a 5 th generation semi-commercial scale system in 2021.
−Removed: Company is now doing the engineering work to commercialize its 100% owned CTS 2.0 technology.
+Added: The sugar can then be further
+Added: converted into biofuels and the lignin into bioplastics.
+Added: Company’s focus is to commercialize its CTS 2.0 technology.
+Added: The Company has recently finalized its 4 th generation testing
+Added: and has begun to develop its 5 th generation system which is expected to be semi-commercial in size.
+Added: Company is now doing the engineering work to commercialize its CTS 2.0 technology.
+Added: Company intends to raise additional capital and continue engineering work and scaling up towards a full-scale commercial size CTS 2.0
+Added: modular unit.
+Added: At that point, and to minimize dilution to shareholders, the Company will seek project-based financing to build (or acquire
+Added: and retrofit) or joint venture with existing ethanol producers to produce cellulosic ethanol and lignin/bioplastics from its patented
+Added: CTS 2.0 system.
+Added: Once the first plant is profitable, the Company intends to grow with additional plants both in the United States and
+Added: internationally.
Company has a strategy that includes the following:
−Removed: sugar or ethanol either direct or in combination with joint ventures, mergers, and/or acquisitions of existing businesses
−Removed: in the renewable energy space;
−Removed: low-cost high purity lignin, or using that lignin to produce biodegradable plastics, or making biodegradable bioplastics products
−Removed: and selling them under our own brand.
+Added: Selling sugar or ethanol
+Added: either direct or in combination with joint ventures, mergers, and/or acquisitions of existing businesses in the renewable energy
+Added: Selling low-cost high purity
+Added: lignin, or using that lignin to produce ion exchange resins, specialty chemicals, or biodegradable plastics, or making biodegradable
+Added: bioplastics products and selling them under our own brand.
2 – GOING CONCERN
−Removed: accompanying consolidated financial statements have been prepared in conformity with generally accepted accounting principles,
−Removed: which contemplate continuation of the Company as a going concern, which assumes the Company will realize its assets and discharge
−Removed: its liabilities in the normal course of business.
−Removed: The Company has not generated any significant revenue since inception and has
−Removed: incurred losses since inception.
−Removed: As of December 31, 2020, the Company has a working capital deficiency of $766,555.
−Removed: As of December
−Removed: 31, 2020, the Company has incurred accumulated losses of $46,682,093.
−Removed: On October 22, 2018, the Company filed for Chapter 11 bankruptcy.
−Removed: On September 18, 2019, the judge confirmed the Company’s Chapter 11 Plan, and on October 25, 2019, the bankruptcy case was
−Removed: The Company expects to incur significant additional losses and liabilities in connection with its start-up and commercialization
−Removed: The Company’s ability to continue as a going concern is dependent upon its ability to obtain the necessary financing
−Removed: to meet its obligations and repay its liabilities when they become due and to generate sufficient revenues from its operations
−Removed: to pay its operating expenses.
−Removed: These factors, among others, raise substantial doubt about the Company’s ability to continue
+Added: accompanying consolidated financial statements have been prepared in conformity with generally accepted accounting principles, which
+Added: contemplate continuation of the Company as a going concern, which assumes the Company will realize its assets and discharge its liabilities
+Added: in the normal course of business.
+Added: The Company has not generated any significant revenue since inception and has incurred losses since
+Added: As of December 31, 2021, the Company has incurred accumulated losses of $ 48,821,403 .
+Added: On October 22, 2018, the Company filed
+Added: for Chapter 11 bankruptcy.
+Added: On September 18, 2019, the judge confirmed the Company’s Chapter 11 Plan, and on October 25, 2019, the
+Added: bankruptcy case was closed.
+Added: The Company expects to incur significant additional losses and liabilities in connection with its start-up
+Added: and commercialization activities.
+Added: These factors, among others, raise substantial doubt as to the Company’s ability to continue
as a going concern.
−Removed: These financial statements do not include any adjustments related to the recoverability and classifications
−Removed: of recorded asset amounts, or amounts and classifications of liabilities that might result from this uncertainty.
−Removed: assurances that the Company will continue as a going concern.
−Removed: believes that the Company’s future success is dependent upon its ability to achieve profitable operations, generate cash
−Removed: from operating activities and obtain additional financing.
−Removed: There is no assurance that the Company will be able to generate sufficient
−Removed: cash from operations, sell additional shares of stock or borrow additional funds.
−Removed: The Company’s inability to obtain additional
−Removed: cash could have a material adverse effect on its financial position, results of operations, and its ability to continue in existence.
−Removed: These financial statements do not include any adjustments that might result from the outcome of this uncertainty
−Removed: Company intends to raise additional capital and continue engineering work and scaling up towards a full-scale commercial size
−Removed: CTS 2.0 modular unit.
−Removed: At that point, and to minimize dilution to shareholders, the Company will seek project-based financing to
−Removed: build (or acquire and retrofit) or joint venture with existing ethanol producers to produce cellulosic ethanol and lignin/bioplastics
−Removed: from its patented CTS 2.0 system.
−Removed: Once the first plant is profitable, the Company intends to grow with additional plants both
−Removed: in the United States and internationally.
−Removed: the US government gives a D3 RIN to incentivize the production of renewable fuels from cellulosic materials.
−Removed: The value of the
−Removed: D3 RIN fluctuates, but as of this filing, it is around $2.60 per gallon of ethanol on top of the market price of ethanol.
−Removed: Company believes that its CTS 2.0 process can produce ethanol profitably at the market price, and with the D3 RIN should generate
−Removed: substantial profits and cash flow in amounts sufficient to cover the Company’s operating expenses and debt service.
−Removed: business, results of operations, and financial condition may be adversely impacted by the COVID-19 pandemic .
+Added: The Company’s ability to continue as a going concern is dependent upon its ability to obtain the necessary
+Added: financing to meet its obligations and repay its liabilities when they become due and to generate sufficient revenues from its operations
+Added: to pay its operating expenses.
+Added: These factors, among others, raise substantial doubt about the Company’s ability to continue as
+Added: a going concern.
+Added: These financial statements do not include any adjustments related to the recoverability and classifications of recorded
+Added: asset amounts, or amounts and classifications of liabilities that might result from this uncertainty.
+Added: There are no assurances that the
+Added: Company will continue as a going concern.
+Added: believes that the Company’s future success is dependent upon its ability to achieve profitable operations, generate cash from operating
+Added: activities and obtain additional financing.
+Added: There is no assurance that the Company will be able to generate sufficient cash from operations,
+Added: or sell additional shares of stock or borrow additional funds.
+Added: The Company’s inability to obtain additional cash could have a material
+Added: adverse effect on its financial position, results of operations, and its ability to continue in existence.
+Added: These financial statements
+Added: do not include any adjustments that might result from the outcome of this uncertainty
COVID-19 pandemic has negatively affected the U.S.
−Removed: and global economies, disrupted global supply chains, resulted in significant
−Removed: travel and transport restrictions, including mandated closures and orders to “shelter-in-place,”
−Removed: and created significant
−Removed: disruption of the financial markets.
−Removed: We are closely monitoring the impact of the COVID-19 pandemic on all aspects of our business,
−Removed: including how it will impact our customers, employees and supply chain.
−Removed: Given the critical nature of the products that we provide,
+Added: and global economies, disrupted global supply chains, resulted in significant travel
+Added: and transport restrictions, including mandated closures and orders to “shelter-in-place,” and created significant disruption
+Added: of the financial markets.
+Added: We are closely monitoring the impact of the COVID-19 pandemic on all aspects of our business, including how
+Added: it will impact our supply chain, employees, and potential future customers.
Our office and lab have remained open during the pandemic.
−Removed: The extent to which our operations may be impacted by the COVID-19
−Removed: pandemic will depend largely on future developments, which are highly uncertain and cannot be accurately predicted.
−Removed: We may experience
−Removed: additional operating costs due to increased challenges with our workforce (including as a result of illness, absenteeism or government
−Removed: orders), access to supplies, capital, and fundamental support services (such as shipping and transportation).
−Removed: Even after the COVID-19
−Removed: pandemic has subsided, we may experience materially adverse impacts to our business due to any resulting economic recession or
−Removed: Furthermore, the impacts of a potential worsening of global economic conditions and the continued disruptions to and
−Removed: volatility in the financial markets remain unknown.
+Added: Nevertheless, the pandemic slowed our ability to commercialize our process in two ways:
+Added: by adversely affecting our ability to raise capital,
+Added: and by adversely affecting the supply chain of laboratory equipment and various parts of upgrades to our CTS 2.0 system, which slowed
+Added: the development of our prototypes.
+Added: The extent to which our operations may be further impacted by the COVID-19 pandemic will depend largely
+Added: on future developments, which are highly uncertain and cannot be accurately predicted.
+Added: We may experience additional operating costs due
+Added: to increased challenges with our workforce (including as a result of illness, absenteeism or government orders), access to supplies,
+Added: capital, and fundamental support services (such as shipping and transportation).
+Added: Even after the COVID-19 pandemic has subsided, we may
+Added: experience materially adverse impacts to our business due to any resulting economic recession or depression.
+Added: Furthermore, the effects
+Added: of a potential worsening of global economic conditions and the continued disruptions to and volatility in the financial markets remain
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
1 unchanged sentence
accompanying consolidated financial statements of the Company were prepared in accordance with generally accepted accounting principles
−Removed: GAAP”) and include the assets, liabilities, revenues and expenses of the Company’s majority-owned
−Removed: subsidiaries over which the Company exercises control.
of Consolidation
−Removed: accompanying consolidated financial statements include the accounts of the Company and its subsidiaries, after elimination of
−Removed: intercompany accounts and transactions.
−Removed: Investments in business entities in which the Company lacks control but has the ability
−Removed: to exercise significant influence over operating and financial policies are accounted for using the equity method.
−Removed: intercompany transactions and balances were eliminated in consolidation.
−Removed: preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
−Removed: management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
−Removed: assets and liabilities as of the dates presented and reported amounts of revenues and expenses during the reporting periods presented.
−Removed: Significant estimates inherent in the preparation of the accompanying Consolidated Financial Statements include estimates of impairment
−Removed: assessment of identifiable intangible assets and valuation allowance for deferred tax assets.
−Removed: Estimates are based on past experience
−Removed: and other considerations reasonable under the circumstances.
+Added: accompanying consolidated financial statements include the accounts of the Company and its subsidiaries, after elimination of intercompany
+Added: accounts and transactions.
+Added: Investments in business entities in which the Company lacks control but has the ability to exercise significant
+Added: influence over operating and financial policies are accounted for using the equity method.
+Added: All material intercompany transactions and
+Added: balances were eliminated in consolidation.
+Added: preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management
+Added: to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
+Added: liabilities as of the dates presented and reported amounts of revenues and expenses during the reporting periods presented.
+Added: estimates inherent in the preparation of the accompanying Consolidated Financial Statements include estimates of impairment assessment
+Added: of intangible assets and valuation allowance for deferred tax assets.
+Added: Estimates are based on past experience and other considerations
+Added: reasonable under the circumstances.
Actual results may differ from these estimates.
2 unchanged sentences
Company recognizes the cost of all share-based payments under the relevant authoritative accounting guidance.
−Removed: Share-based payments
−Removed: include any remuneration paid by the Company in shares of the Company’s common stock or financial instruments that grant
−Removed: the recipient the right to acquire shares of the Company’s common stock.
−Removed: For share-based payments to employees, which consist
−Removed: only of awards made under the stock option plan described below, the Company accounts for the payments in accordance with the
−Removed: provisions of ASC Topic 718, “Stock Compensation”
−Removed: (formerly referred to as SFAS No.
−Removed: Share-based payments
−Removed: to consultants, service providers and other non-employees are accounted for in accordance with ASC Topic 718, ASC Topic 505, “Equity
−Removed: Payments to Non-Employees”
−Removed: or other applicable authoritative guidance.
+Added: Share-based payments include
+Added: any remuneration paid by the Company in shares of the Company’s common stock or financial instruments that grant the recipient
+Added: the right to acquire shares of the Company’s common stock.
+Added: For share-based payments to employees, which consist only of awards
+Added: made under the stock option plan described below, the Company accounts for the payments in accordance with the provisions of ASC Topic
+Added: 718, “Stock Compensation”.
+Added: Share-based payments to consultants, service providers and other non-employees are accounted for
+Added: in accordance with ASC Topic 718, ASC Topic 505, “Equity Payments to Non-Employees” or other applicable authoritative guidance.
Compensation Valuation Methodology
−Removed: compensation resulting from the issuance of common stock is calculated by reference to the valuation of the stock on the date
−Removed: of issuance, the expense being recognized as the compensation is earned.
−Removed: Stock-based compensation expenses related to employee
−Removed: options and warrants granted to non-employees are recognized as the stock options and warrants are earned.
−Removed: The fair value of the
−Removed: stock options or warrants granted is estimated at the grant date, using the Black-Scholes option-pricing model, and the expense
−Removed: is recognized on a straight-line basis over the shorter of the period over which services are to be received or the life of the
−Removed: option or warrant.
−Removed: The grant date fair value of employee share options and similar instruments is estimated using the Black-Scholes
−Removed: option-pricing model on the basis of the fair value of the underlying common stock on the measurement date, adjusted for the unique
−Removed: characteristics of those equity instruments, using the assumptions noted in the table below.
−Removed: The fair value of the common stock
−Removed: is determined by the then-prevailing closing market price.
−Removed: Expected volatility was based on the historical volatility of the Company’s
−Removed: closing day market price per share.
−Removed: The expected term of options and warrants was based upon the life of the option, and the risk-free
−Removed: rate used was based on the U.S.
−Removed: Treasury Daily Yield Curve Rate.
−Removed: stock compensation issued for services during the years ended December 31, 2020, and December 31, 2019, were valued on the date
−Removed: The following assumptions were used in calculations of the Black-Scholes option pricing models for warrant-based
−Removed: stock compensation issued in the years ended December 31, 2020, and December 31, 2019:
−Removed: Risk-free interest rate
−Removed: Expected life
−Removed: Expected dividends
−Removed: Expected volatility
−Removed: ALLM common stock fair value
−Removed: Risk-free interest rate
−Removed: Expected life
−Removed: Expected dividends
−Removed: Expected volatility
−Removed: ALLM common stock fair value
+Added: compensation resulting from the issuance of common stock is calculated by reference to the valuation of the stock on the date of issuance,
+Added: the expense being recognized as the compensation is earned.
+Added: Stock-based compensation expenses related to employee options and warrants
+Added: granted to non-employees are recognized as the stock options and warrants are earned.
+Added: The fair value of the stock options or warrants
+Added: granted is estimated at the grant date, using the Black-Scholes option-pricing model, and the expense is recognized on a straight-line
+Added: basis over the shorter of the period over which services are to be received or the life of the option or warrant.
+Added: The grant date fair
+Added: value of employee share options and similar instruments is estimated using the Black-Scholes option-pricing model on the basis of the
+Added: fair value of the underlying common stock on the measurement date, adjusted for the unique characteristics of those equity instruments,
+Added: using the assumptions noted in the table below.
+Added: The fair value of the common stock is determined by the then-prevailing closing market
+Added: Expected volatility was based on the historical volatility of the Company’s closing day market price per share.
+Added: term of options and warrants was based upon the life of the option, and the risk-free rate used was based on the U.S.
+Added: Treasury Daily
+Added: Yield Curve Rate.
+Added: stock compensation issued for services during the years ended December 31, 2021, and December 31, 2020, were valued on the date of issuance.
+Added: The following assumptions were used in calculations of the Black-Scholes option pricing models for warrant-based stock compensation issued
+Added: in the years ended December 31, 2021, and December 31, 2020:
+Added: OF BLACK-SCHOLES OPTION PRICING MODELS FOR WARRANT-BASED STOCK COMPENSATION
+Added: interest rate
+Added: stock fair value
+Added: interest rate
+Added: stock fair value
and Equipment
and equipment are stated at cost less accumulated depreciation.
−Removed: Depreciation is provided for on a straight-line basis over the
−Removed: useful lives of the assets, generally 5 to 10 years.
+Added: Depreciation is provided for on a straight-line basis over the useful
+Added: lives of the assets, generally 5 to 10 years.
Expenditures for additions and improvements are capitalized;
−Removed: maintenance are expensed as incurred.
+Added: repairs and maintenance are
+Added: expensed as incurred.
Capitalization
−Removed: a product is currently under research and development and is not currently approved for market, costs incurred in connection with
−Removed: patent applications should generally be expensed in the income statement because there is uncertainty as to the future economic
−Removed: benefit of the asset.
−Removed: Conversely, if a product is approved for market (as is the case of the end product ethanol), or if future
−Removed: economic benefit is probable, or if an alternative future use is available to the Company, then such patent costs can be capitalized
−Removed: and amortized over the expected life of the patent(s).
−Removed: Since the Company’s primary end product is sugar converting to ethanol,
−Removed: which are in wide use, the Company has determined that it is reasonable to capitalize the patent costs associated with its CTS
+Added: a product is currently under research and development and is not currently approved for market, costs incurred in connection with patent
+Added: applications should generally be expensed in the income statement because there is uncertainty as to the future economic benefit of the
+Added: Conversely, if a product is approved for market (as is the case of the end product ethanol), or if future economic benefit is
+Added: probable, or if an alternative future use is available to the Company, then such patent costs can be capitalized and amortized over the
+Added: expected life of the patent(s).
+Added: Since the Company’s primary end product is sugar converting to ethanol, which are in wide use,
+Added: the Company has determined that it is reasonable to capitalize the patent costs associated with its CTS process.
and Development
Company expenses all research and development costs as incurred.
−Removed: For the years ended December 31, 2020, and December 31, 2019,
−Removed: the amounts charged to research and development expenses were $763,159 and $797,862, respectively.
−Removed: Company follows FASB ASC 605 “Revenue Recognition”
−Removed: and recognizes revenue when it is realized or realizable and earned.
−Removed: The Company’s revenues will be derived principally from joint ventures, royalties and eventually corporate owned plants.
+Added: For the years ended December 31, 2021, and December 31, 2020, the amounts
+Added: charged to research and development expenses were $ 1,103,436 and $ 763,159 , respectively.
+Added: January 1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers.
+Added: Under ASC 606, the Company recognizes revenue
+Added: from the commercial sales of products by:
+Added: (1) identify the contract (if any) with a customer;
+Added: (2) identify the performance obligations
+Added: in the contract (if any);
+Added: (3) determine the transaction price;
+Added: (4) allocate the transaction price to each performance obligation in the
+Added: contract (if any);
+Added: and (5) recognize revenue when each performance obligation is satisfied.
+Added: Under ASC 606, revenue is recognized when
+Added: the following criteria are met:
+Added: persuasive evidence of
+Added: an arrangement exists;
+Added: product has been delivered
+Added: or the services have been rendered to the customer;
+Added: the sales price is fixed
+Added: or determinable;
+Added: collectability of the fee
+Added: or sales price is reasonably assured.
+Added: Company currently has no customers.
+Added: The Company’s revenues are expected to be derived principally from products sold through joint
+Added: ventures and corporate owned plants.
However, no sales have occurred through those revenue streams to date.
−Removed: The Company considers revenue realized or realizable and
−Removed: earned when all of the following criteria are met:
−Removed: evidence of an arrangement exists;
−Removed: product has been shipped or the services have been rendered to the customer;
−Removed: sales price is fixed or determinable;
−Removed: collectability
−Removed: is reasonably assured.
−Removed: Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives
−Removed: and Hedging Activities”.
+Added: The company will recognize
+Added: revenue when title, ownership, and risk of loss pass to the customer, all of which occurs upon shipment or delivery of the product and
+Added: is based on the applicable shipping terms.
+Added: Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives
+Added: and Hedging Activities”.
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria.
−Removed: The criteria include circumstances in which (a) the economic characteristics
−Removed: and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks
−Removed: of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is
−Removed: not re-measured at fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate
−Removed: instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.
−Removed: Company accounts for convertible instruments (when we have determined that the embedded conversion options should not be bifurcated
−Removed: from their host instruments) as follows:
−Removed: The Company records when necessary, discounts to convertible notes for the intrinsic
−Removed: value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common
−Removed: stock at the commitment date of the note transaction and the effective conversion price embedded in the note.
−Removed: Debt discounts under
−Removed: these arrangements are amortized over the term of the related debt to their stated date of redemption.
+Added: The criteria include circumstances in which (a) the economic characteristics and
+Added: risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
+Added: contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
+Added: fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
+Added: terms as the embedded derivative instrument would be considered a derivative instrument.
+Added: Company accounts for convertible instruments (when we have determined that the embedded conversion options should not be bifurcated from
+Added: their host instruments) as follows:
+Added: The Company records when necessary, discounts to convertible notes for the intrinsic value of conversion
+Added: options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment
+Added: date of the note transaction and the effective conversion price embedded in the note.
+Added: Debt discounts under these arrangements are amortized
+Added: over the term of the related debt to their stated date of redemption.
+Added: As of December 31, 2021, the Company has no convertible instruments.
for Derivative Instruments
Company issues debentures where the number of shares into which a debenture can be converted is not fixed.
−Removed: For example, when a
−Removed: debenture converts at a discount to market based on the stock price on the date of conversion.
−Removed: In such instances, the embedded
−Removed: conversion option of the convertible debentures is bifurcated from the host contract and recorded at their fair value.
−Removed: In accounting
−Removed: for derivatives, the Company records a liability representing the estimated present value of the conversion feature considering
−Removed: the historic volatility of the Company’s stock, and a discount representing the imputed interest associated with the beneficial
−Removed: conversion feature.
−Removed: The discount is then amortized over the life of the debenture and the derivative liability is adjusted periodically
−Removed: according to stock price fluctuations.
−Removed: At the time of conversion, any remaining derivative liability is charged to additional
−Removed: paid-in capital.
−Removed: For purposes of determining derivative liability, the Company uses Black-Scholes modeling for computing historic
+Added: For example, when a debenture
+Added: converts at a discount to market based on the stock price on the date of conversion.
+Added: In such instances, the embedded conversion option
+Added: of the convertible debentures is bifurcated from the host contract and recorded at their fair value.
+Added: In accounting for derivatives, the
+Added: Company records a liability representing the estimated present value of the conversion feature considering the historic volatility of
+Added: the Company’s stock, and a discount representing the imputed interest associated with the beneficial conversion feature.
+Added: is then amortized over the life of the debenture and the derivative liability is adjusted periodically according to stock price fluctuations.
+Added: At the time of conversion, any remaining derivative liability is charged to additional paid-in capital.
+Added: For purposes of determining derivative
+Added: liability, the Company uses Black-Scholes modeling for computing historic volatility.
+Added: As of December 31, 2021, the Company has no derivative
Stock Purchase Warrants and Other Derivative Financial Instruments
−Removed: Company classifies as equity any contracts that require physical settlement or net-share settlement or provide it with a choice
−Removed: of net-cash settlement or settlement in the Company’s own shares (physical settlement or net-share settlement) provided
−Removed: that such contracts are indexed to its own stock as defined in ASC 815-40 (“Contracts in Entity’s Own Equity”).
−Removed: The Company classifies as assets or liabilities any contracts that require net-cash settlement (including a requirement to net
−Removed: cash settle the contract if an event occurs and if that event is outside the Company’s control) or give the counterparty
−Removed: a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement).
−Removed: The Company assesses the
−Removed: classification of its common stock purchase warrants and other free-standing derivatives at each reporting date to determine whether
−Removed: a change in classification between assets and liabilities is required.
−Removed: Non-controlling
−Removed: interest in consolidated subsidiaries
−Removed: accompanying consolidated financial statements include the accounts of Alliance BioEnergy Plus, Inc.
−Removed: and those subsidiaries that
−Removed: the Company has the ability to control either through voting rights or means other than voting rights.
−Removed: For these subsidiaries,
−Removed: the Company records 100% of the revenues, expenses, cash flows, assets and liabilities in its consolidated financial statements.
−Removed: For subsidiaries that the Company controls but hold less than 100% ownership, a non-controlling interest is recorded in the consolidated
−Removed: income statement to reflect the non-controlling interest’s share of the net income (loss), and a non-controlling interest
−Removed: is recorded in the consolidated balance sheet to reflect the non-controlling interest’s share of the net assets of the subsidiary.
−Removed: As of the date of this filing, the Company has no subsidiaries.
+Added: Company classifies as equity any contracts that require physical settlement or net-share settlement or provide it with a choice of net-cash
+Added: settlement or settlement in the Company’s own shares (physical settlement or net-share settlement) provided that such contracts
+Added: are indexed to its own stock as defined in ASC 815-40 (“Contracts in Entity’s Own Equity”).
+Added: The Company classifies
+Added: as assets or liabilities any contracts that require net-cash settlement (including a requirement to net cash settle the contract if an
+Added: event occurs and if that event is outside the Company’s control) or give the counterparty a choice of net-cash settlement or settlement
+Added: in shares (physical settlement or net-share settlement).
+Added: The Company assesses the classification of its common stock purchase warrants
+Added: and other free-standing derivatives at each reporting date to determine whether a change in classification between assets and liabilities
in non-consolidated affiliates
−Removed: in non-consolidated affiliates are accounted for using the equity method or cost basis depending upon the level of ownership and/or
−Removed: the Company’s ability to exercise significant influence over the operating and financial policies of the investee.
−Removed: the equity method is used, investments are recorded at original cost and adjusted periodically to recognize the Company’s
−Removed: proportionate share of the investees’
−Removed: net income or losses after the date of investment.
−Removed: When net losses from an investment
−Removed: are accounted for under the equity method exceed its carrying amount, the investment balance is reduced to zero and additional
−Removed: losses are not provided for.
−Removed: The Company resumes accounting for the investment under the equity method if the entity subsequently
−Removed: reports net income and the Company’s share of that net income exceeds the share of net losses not recognized during the
−Removed: period the equity method was suspended.
−Removed: Investments are written down only when there is clear evidence that a decline in value
−Removed: that is other than temporary has occurred.
−Removed: The Company monitors its investment for impairment at least annually and makes appropriate
−Removed: reductions in the carrying value if it determines that an impairment charge is required based on qualitative and quantitative
−Removed: As of the date of this filing, the Company has no investments in non-consolidated affiliates.
+Added: in non-consolidated affiliates are accounted for using the equity method or cost basis depending upon the level of ownership and/or the
+Added: Company’s ability to exercise significant influence over the operating and financial policies of the investee.
+Added: When the equity
+Added: method is used, investments are recorded at original cost and adjusted periodically to recognize the Company’s proportionate share
+Added: of the investees’ net income or losses after the date of investment.
+Added: When net losses from an investment are accounted for under
+Added: the equity method exceed its carrying amount, the investment balance is reduced to zero and additional losses are not provided for.
+Added: Company resumes accounting for the investment under the equity method if the entity subsequently reports net income and the Company’s
+Added: share of that net income exceeds the share of net losses not recognized during the period the equity method was suspended.
+Added: are written down only when there is clear evidence that a decline in value that is other than temporary has occurred.
+Added: The Company monitors
+Added: its investment for impairment at least annually and makes appropriate reductions in the carrying value if it determines that an impairment
+Added: charge is required based on qualitative and quantitative information.
+Added: As of December 31, 2021, the Company has no investments in non-consolidated
of Long-Lived Assets
−Removed: assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group
−Removed: may not be recoverable.
+Added: assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may
+Added: not be recoverable.
If events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable,
1 unchanged sentence
to be generated by the asset group and their ultimate disposition.
−Removed: If the sum of the undiscounted cash flows is less than the
−Removed: carrying value, the impairment to be recognized is measured by the amount by which the carrying amount of the asset group exceeds
−Removed: the fair value of the asset group.
−Removed: Assets to be disposed of are reported at the lower of the carrying amount or fair value, less
−Removed: costs to sell.
−Removed: Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.”
+Added: If the sum of the undiscounted cash flows is less than the carrying
+Added: value, the impairment to be recognized is measured by the amount by which the carrying amount of the asset group exceeds the fair value
+Added: of the asset group.
+Added: Assets to be disposed of are reported at the lower of the carrying amount or fair value, less costs to sell.
+Added: Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.”
Under this method, income tax expense is recognized for the amount of:
−Removed: (i) taxes payable or refundable for the current year and
−Removed: (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s
−Removed: financial statements or tax returns.
−Removed: Deferred tax assets and liabilities are measured using enacted tax rates expected to apply
−Removed: to taxable income in the years in which those temporary differences are expected to be recovered or settled.
−Removed: The effect on deferred
−Removed: tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the
−Removed: enactment date.
−Removed: A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available
−Removed: positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.
−Removed: Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements
−Removed: and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a
−Removed: tax position taken or expected to be taken in a tax return.
−Removed: ASC Topic 740.10.40 provides guidance on derecognition, classification,
−Removed: interest and penalties, accounting in interim periods, disclosure, and transition.
−Removed: The Company has no material uncertain tax positions
−Removed: for any of the reporting periods presented.
+Added: (i) taxes payable or refundable for the current year and (ii)
+Added: deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements
+Added: or tax returns.
+Added: Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years
+Added: in which those temporary differences are expected to be recovered or settled.
+Added: The effect on deferred tax assets and liabilities of a
+Added: change in tax rates is recognized in the results of operations in the period that includes the enactment date.
+Added: A valuation allowance
+Added: is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is
+Added: more likely than not some portion or all of the deferred tax assets will not be realized.
+Added: Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and
+Added: prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position
+Added: taken or expected to be taken in a tax return.
+Added: ASC Topic 740.10.40 provides guidance on derecognition, classification, interest and penalties,
+Added: accounting in interim periods, disclosure, and transition.
+Added: The Company has no material uncertain tax positions for any of the reporting
+Added: periods presented.
(Loss) per Common Share :
−Removed: profit (loss) per share amounts have been calculated using the weighted-average number of common shares outstanding during each
−Removed: reporting period.
−Removed: Diluted loss per share has been calculated using the weighted-average number of common shares plus the potentially
−Removed: dilutive effect of securities such as outstanding options and warrants.
−Removed: The computation of potential common shares has been performed
−Removed: using the treasury stock method.
+Added: profit (loss) per share amounts have been calculated using the weighted-average number of common shares outstanding during each reporting
+Added: Diluted loss per share has been calculated using the weighted-average number of common shares plus the potentially dilutive effect
+Added: of securities such as outstanding options and warrants.
+Added: The computation of potential common shares has been performed using the treasury
+Added: stock method.
The warrants and options are antidilutive for all periods presented.
−Removed: When net loss is reported,
−Removed: diluted and basic net loss per share amounts are the same as the impact of potential common shares is antidilutive.
−Removed: Value Measurements
−Removed: Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”, which defines fair value
−Removed: as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair
+Added: When net loss is reported, diluted and basic net loss
+Added: per share amounts are the same as the impact of potential common shares is antidilutive.
Value Measurements
−Removed: estimated fair value of certain financial instruments, payables to related parties, and accounts payable and accrued expenses
−Removed: are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
−Removed: 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price)
−Removed: in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
−Removed: on the measurement date.
−Removed: ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable
−Removed: inputs and minimize the use of unobservable inputs when measuring fair value.
−Removed: ASC 820 describes three levels of inputs that may
−Removed: be used to measure fair value:
+Added: Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”, which defines fair value as used
+Added: in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.
+Added: estimated fair value of certain financial instruments, payables to related parties, and accounts payable and accrued expenses are carried
+Added: at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
+Added: 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the
+Added: principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement
+Added: ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize
+Added: the use of unobservable inputs when measuring fair value.
+Added: ASC 820 describes three levels of inputs that may be used to measure fair value:
1 — quoted prices in active markets for identical assets or liabilities
1 unchanged sentence
3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
−Removed: the years ended December 31, 2020, and December 31, 2019, the Company recognized a gain of $0 and a gain of $656,533, respectively,
−Removed: on the change in fair value of its derivative liabilities.
−Removed: At December 31, 2020, the Company did not identify any assets or liabilities
−Removed: that are required to be presented on the balance sheet at fair value in accordance with ASC 825-10.
+Added: December 31, 2021, the Company did not identify any assets or liabilities that are required to be presented on the balance sheet at fair
+Added: value in accordance with ASC 825-10.
Accounting Pronouncements
−Removed: time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies
−Removed: that may have an impact on the Company’s accounting and reporting.
−Removed: The Company believes that such recently issued accounting
−Removed: pronouncements and other authoritative guidance for which the effective date is in the future either will not have an impact on
−Removed: its accounting or reporting or that such impact will not be material to its financial position, results of operations, and cash
−Removed: flows when implemented.
−Removed: Company has applied for two patents on its technology, and has also applied for international patents.
−Removed: The Company has capitalized
−Removed: the legal and filing fees in the amount of $138,016.
−Removed: of each debt, including those that have been paid off or renegotiated during 2018 or 2019, are indicated below.
+Added: time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies that
+Added: may have an impact on the Company’s accounting and reporting.
+Added: The Company believes that such recently issued accounting pronouncements
+Added: and other authoritative guidance for which the effective date is in the future either will not have an impact on its accounting or reporting
+Added: or that such impact will not be material to its financial position, results of operations, and cash flows when implemented.
+Added: 4 – PROPERTY AND EQUIPMENT
+Added: OF PROPERTY AND EQUIPMENT
+Added: AND EQUIPMENT
+Added: Building and Improvements
+Added: Machinery and Equipment
+Added: Furniture and Fixtures
+Added: and Equipment, Gross
+Added: Accumulated Depreciation
+Added: $ ( 273,852 )
+Added: $ ( 231,739 )
+Added: and Equipment
+Added: depreciation expense was $ 52,692 and $ 40,124 for the years ended December 31, 2021, 2020, respectively.
+Added: Company has obtained one patent and has applied for six more patents on its technology, and has also applied for international patents.
+Added: The Company has capitalized the legal and filing fees in the amount of $ 154,758 .
+Added: of each debt, including those that have been paid off or renegotiated during 2021, are indicated below.
Debentures Related Party
March 12, 2019, the Company entered into a convertible promissory note with Edmund J Burke for a total of $25,000.
−Removed: due on March 12, 2021, and carries no interest.
+Added: The note was due on
+Added: March 12, 2021, and carried no interest.
To the extent unpaid five years after September 18, 2019, it is discharged.
−Removed: the option of the noteholder, the note is convertible into common stock at $0.025/share.
−Removed: On January 22, 2021, Edmund Burke elected
−Removed: to convert this Note into common stock.
+Added: At the option of
+Added: the noteholder, the note is convertible into common stock at $0.025/share.
+Added: On January 22, 2021, Edmund Burke elected to convert this
+Added: Note into common stock.
March 12, 2019, the Company entered into a convertible promissory note with Chris Jemapete for a total of $25,000.
−Removed: due on March 12, 2021, and carries no interest.
−Removed: To the extent unpaid five years after September 18, 2019, it is discharged.
−Removed: the option of the noteholder, the note is convertible into common stock at $0.025/share.
+Added: The note had a maturity
+Added: date of March 12, 2021, and carried no interest.
+Added: To the extent unpaid five years after September 18, 2019, it would be discharged.
+Added: the option of the noteholder, the note was convertible into common stock at $0.025 per share.
On August 5, 2020, Chris Jemapete elected
to convert the note into common stock.
+Added: Jemapete is a greater than 5% stockholder of the Company.
March 12, 2019, the Company entered into a convertible promissory note with AES Capital Partners, LP, for a total of $50,000.
−Removed: The note is due on March 12, 2021, and bears 15% interest.
+Added: was due on March 12, 2021, and bore 15% interest.
To the extent unpaid five years after September 18, 2019, it is discharged.
−Removed: At the option of the noteholder, the note is convertible into common stock at $0.025/share.
−Removed: Upon conversion, all interest shall
+Added: option of the noteholder, the note is convertible into common stock at $0.025/share.
+Added: Upon conversion, all interest shall be forgiven.
On January 22, 2021, AES Capital Partners, LP, elected to convert this Note into common stock.
Protection Program SBA Loan
−Removed: May 2020, the Company received a loan in the amount of $66,330 under the Payroll Protection Program (“PPP Loan”).
−Removed: The loan accrues interest at a rate of 1% and has an original maturity date of two years which can be extended to five years by
−Removed: mutual agreement of the Company and SBA.
−Removed: The PPP loan contains customary events of default relating to, among other things, payment
−Removed: defaults and breaches of representations and warranties.
−Removed: the terms of the loan, a portion or all of the loan is forgivable to the extent the loan proceeds are used to fund qualifying
−Removed: payroll, rent and utilities during a designated twenty-four week period.
−Removed: Payments are deferred until the SBA determines the amount
−Removed: to be forgiven.
−Removed: The Company has utilized the proceeds of the PPP loan in a manner which will enable qualification as a forgivable
−Removed: However, no assurance can be provided that all or any portion of the PPP loan will be forgiven.
−Removed: The balance on this PPP
−Removed: loan was $66,330 as of December 31, 2020 and has been classified as a long-term liability in notes payable.
−Removed: Payable —
−Removed: Chapter 11 Settlement
−Removed: July 18, 2018, the Company’s former Controller Dennis Lenaburg sued the Company for $2,694,577 dollars plus stock warrants
−Removed: in the Circuit Court of the 15 th Judicial Circuit in Palm Beach County, Florida.
−Removed: That lawsuit was moved to the Bankruptcy
−Removed: Court when the Company entered Chapter 11 on October 22, 2018.
−Removed: The Company filed a Complaint against Lenaburg on November 16,
−Removed: 2018, in the bankruptcy court in the Southern District of Florida.
−Removed: The bankruptcy judge ordered mediation, and a settlement was
−Removed: reached that paid Lenaburg $13,650 upon Plan Confirmation and a $50,000 claim payable out of post-confirmation net profits over
−Removed: 3 years, plus 1.5 million common stock warrants with a strike price of $0.30/share and a ten year expiration period.
−Removed: is due on September 18, 2022.
−Removed: Payable –
−Removed: Related Parties
−Removed: July 2016, the Company issued six (6) short-term notes payable to related parties in conjunction with the Company’s acquisition
−Removed: of the remaining 49% of AMG Energy Group.
−Removed: These notes had a value of $2,002,126 and accrued interest at a rate of six percent
−Removed: (6%) per annum.
+Added: May 2020, the Company received a loan in the amount of $66,330 under the Payroll Protection Program (“PPP Loan”).
+Added: accrues interest at a rate of 1% and has an original maturity date of two years which can be extended to five years by mutual agreement
+Added: of the Company and SBA.
+Added: The PPP loan contains customary events of default relating to, among other things, payment defaults and breaches
+Added: of representations and warranties.
+Added: the terms of the loan, a portion or all of the loan is forgivable to the extent the loan proceeds are used to fund qualifying payroll,
+Added: rent and utilities during a designated twenty-four week period.
+Added: Payments are deferred until the SBA determines the amount to be forgiven.
+Added: The Company has utilized the proceeds of the PPP loan in a manner which enabled qualification as a forgivable loan.
+Added: On April 21, 2021,
+Added: the Company received notice that the entire amount is forgiven.
+Added: Payable — Chapter 11 Settlement
+Added: July 18, 2018, the Company’s former Controller Dennis Lenaburg sued the Company for $2,694,577 dollars plus stock warrants in the
+Added: Circuit Court of the 15 th Judicial Circuit in Palm Beach County, Florida.
+Added: That lawsuit was moved to the Bankruptcy Court when
+Added: the Company entered Chapter 11 on October 22, 2018.
+Added: The Company filed a Complaint against Lenaburg on November 16, 2018, in the bankruptcy
+Added: court in the Southern District of Florida.
+Added: The bankruptcy judge ordered mediation, and a settlement was reached that paid Lenaburg $13,650
+Added: upon Plan Confirmation and a $50,000 claim payable out of post-confirmation net profits over 3 years, plus 1.5 million common stock warrants
+Added: with a strike price of $0.30/share and a ten year expiration period.
+Added: The $50,000 is due on September 18, 2022.
+Added: Payable – Related Parties
+Added: July 2016, the Company issued six (6) short-term notes payable to related parties in conjunction with the Company’s
+Added: acquisition of the remaining 49 %
+Added: of AMG Energy Group.
+Added: These notes had a value of $2,002,126 and
+Added: accrued interest at a rate of six percent (6 %)
As of December 31, 2018, and December 31, 2017, the total interest accrued on the notes was $278,795 and
1 unchanged sentence
All of the notes were due on August 4, 2017 and then were in default.
−Removed: However, the notes were held by related parties
−Removed: with the understanding that the notes were not to be paid until the Company begins generating profit.
−Removed: The Company renegotiated
−Removed: some of these notes during its Chapter 11 proceedings, whereas others failed to submit a claim and were discharged upon the Court’s
−Removed: Confirmation Order approving the Company’s Chapter 11 Plan on September 18, 2019.
−Removed: The renegotiated amounts, as per the Plan
−Removed: Confirmation are all to be paid from 50% of the future net profits and discharged to the extent unpaid five years after the Plan
−Removed: effective date of September 18, 2019.
−Removed: These amount are 1) Mark Koch $240,990 plus 6% interest on any portion not repaid within
−Removed: 12 months of the Company’s first reported quarterly net profit;
−Removed: 2) Animated Family Films $579,942 out of the Company’s
−Removed: net profits plus 6% interest;
−Removed: 3) Steven Dunkle, CTWC, & Wellington Asset Holdings $1.5 million plus 6% interest once there
−Removed: is positive quarterly EBITDA from the first plant of Company, or, at its option, may convert that into an equity investment in
−Removed: the first plant of the Company, measured by a percentage of the total cost to build, subject to a minimum equity interest of 1.25%
−Removed: in said plant.
−Removed: February 28, 2018, the Company entered into a short-term loan with Steven Sadaka, with a principal balance of $100,000 due and
−Removed: payable on May 1, 2018.
−Removed: The note does not accrue interest, however the Company provided 2,000,000 inducement shares to secure
−Removed: These inducement shares were valued at $84,000 and are being amortized over the life of the note.
−Removed: The note’s maturity
−Removed: date was extended to 7/1/2018.
−Removed: If the note is not repaid at maturity, then an additional 5,000,000 shares of common stock will
−Removed: The note was renegotiated during the Company’s Chapter 11 proceedings, and as per the Plan Confirmation, it is agreed
−Removed: that $100,000 is to be paid out of future gross revenues to satisfy this note in full, with no additional shares to be issued.
−Removed: May 15, 2018, the Company entered into a short term loan with Christopher Jemapete, with a principal balance of $50,000 due and
−Removed: payable on May 16, 2019.
−Removed: The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure
−Removed: the note as well as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration.
−Removed: These inducement shares were valued
−Removed: at $36,250 and are being amortized over the life of the note;
−Removed: the warrants had a value of $24,449.
−Removed: On August 25, 2018, this note
−Removed: was restructured to remove the warrants.
−Removed: As of June 30, 2018 accrued interest on this note is $315.
+Added: However, the notes were held by related parties with the
+Added: understanding that the notes were not to be paid until the Company begins generating profit.
+Added: The Company renegotiated some of these
+Added: notes during its Chapter 11 proceedings, whereas others failed to submit a claim and were discharged upon the Court’s
+Added: Confirmation Order approving the Company’s Chapter 11 Plan on September 18, 2019.
+Added: renegotiated amounts, as per the Plan Confirmation are all to be paid from 50% of the future net profits and discharged to the
+Added: extent unpaid five years after the Plan effective date of September 18, 2019.
+Added: amount are 1) Mark Koch $240,990 plus 6% interest on any portion not repaid within 12 months of the Company’s first reported
+Added: quarterly net profit;
+Added: 2) Animated Family Films $579,942 out of the Company’s net profits plus 6% interest;
+Added: 3) Steven Dunkle,
+Added: CTWC, & Wellington Asset Holdings $1.5 million plus 6% interest once there is positive quarterly EBITDA from the first plant of
+Added: Company, or, at its option, may convert that into an equity investment in the first plant of the Company, measured by a percentage
+Added: of the total cost to build, subject to a minimum equity interest of 1.25% in said plant.
+Added: February 28, 2018, the Company entered into a short-term loan with Steven Sadaka, with a principal balance of $100,000 due and payable
+Added: on May 1, 2018.
+Added: The note does not accrue interest, however the Company provided 2,000,000 inducement shares to secure the note.
+Added: inducement shares were valued at $84,000 and are being amortized over the life of the note.
+Added: The note’s maturity date was extended
+Added: If the note is not repaid at maturity, then an additional 5,000,000 shares of common stock will be due.
The note was renegotiated
−Removed: during the Company’s Chapter 11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315.07 is to be paid
−Removed: out of future gross revenues.
−Removed: May 15, 2018, the Company entered into a short term loan with Pamela Jemapete, with a principal balance of $50,000 due and payable
+Added: during the Company’s Chapter 11 proceedings, and as per the Plan Confirmation, it is agreed that $100,000 is to be paid out of
+Added: future gross revenues to satisfy this note in full, with no additional shares to be issued.
+Added: May 15, 2018, the Company entered into a short term loan with Christopher Jemapete, with a principal balance of $50,000 due and payable
on May 16, 2019.
−Removed: The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure the note
−Removed: as well as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration.
−Removed: These inducement shares were valued at $36,250
−Removed: and are being amortized over the life of the note;
+Added: The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure the note as well
+Added: as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration.
+Added: These inducement shares were valued at $36,250 and are
+Added: being amortized over the life of the note;
the warrants had a value of $24,449.
−Removed: On August 25, 2018, this note was restructured
−Removed: to remove the warrants.
+Added: On August 25, 2018, this note was restructured to remove
+Added: the warrants.
As of June 30, 2018 accrued interest on this note is $315.
−Removed: The note was renegotiated during the Company’s
−Removed: Chapter 11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315.07 is to be paid out of future gross revenues.
−Removed: Payable –
−Removed: July 2016, the Company issued a short-term note payable to a third party in conjunction with the Company’s acquisition of
−Removed: the remaining 49% of AMG Energy Group.
−Removed: The note had a principal balance of $96,570 and accrued interest at a rate of six percent
−Removed: (6%) per annum.
−Removed: As of December 31, 2018, and December 31, 2017, the total interest accrued on the note was $14,382.2 and $8,588
−Removed: respectively.
−Removed: The note was due on August 4, 2017 and was then in default.
−Removed: The Company renegotiated this note during its Chapter
−Removed: 11 proceedings, and as per the Plan Confirmation, now the $96,570 is to be paid with no interest out of the same 50% of the future
−Removed: net profits of the Company as the notes mentioned above, if any, or discharged to the extent unpaid five years after September
−Removed: November 2017, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $143,000 due and
−Removed: payable on May 30, 2018.
−Removed: The note carries an 8% one-time interest charge, a $43,000 original issue discount and a 35% conversion
−Removed: discount to the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of
−Removed: In addition, the Company provided 500,000 inducement shares to secure the note, and may have to provide additional
−Removed: shares on the note’s 6-month anniversary if the Company’s share price declines.
−Removed: These inducement shares were valued
−Removed: at $39,500 and were amortized over the life of the note.
−Removed: The note can be repaid, without prepayment penalties, within the first
−Removed: Thereafter, the note will incur a 120% prepayment penalty of the then outstanding principal and interest due.
−Removed: 2018, the company made two principal payments totaling $40,000.
−Removed: The note went into default on June 1, 2018 and incurred a 40%
−Removed: penalty of the outstanding balance immediately prior to the default event.
−Removed: On August 30, 2018, Hoppel sued the Company in Superior
−Removed: Court of the State of California County of San Diego Central District.
−Removed: That case was staid on October 22, 2018 when the Company
−Removed: filed for Chapter 11 protection in the US Bankruptcy Court in the Southern District of Florida.
−Removed: Negotiations took place and a
−Removed: settlement was reached on this note and a subsequent note, and confirmed as part of the Plan Confirmation Order, that Hoppel would
−Removed: be paid a total of $100,000 out of 5% of the future gross revenue of the Company.
−Removed: February 2018, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $165,000 due and
−Removed: payable on September 21, 2018.
−Removed: The note carries an 8% one-time interest charge, a $15,000 original issue discount and a 40% conversion
−Removed: discount to the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of
−Removed: In addition, the Company provided 500,000 inducement shares to secure the note.
−Removed: These inducement shares were valued
−Removed: at $14,500, and were amortized over the life of the note.
−Removed: The note can be repaid, without prepayment penalties, within the first
−Removed: Thereafter, the note will incur a 120% prepayment penalty of the then outstanding principal and interest due.
−Removed: went into default on June 1, 2018, through a cross default provision with another Note to Hoppel, and incurred a 40% penalty of
−Removed: the outstanding balance immediately prior to the default event.
−Removed: On August 30, 2018, Hoppel sued the Company in Superior Court
−Removed: of the State of California County of San Diego Central District.
−Removed: That case was staid on October 22, 2018 when the Company filed
−Removed: for Chapter 11 protection in the US Bankruptcy Court in the Southern District of Florida.
−Removed: Negotiations took place and a settlement
−Removed: was reached on this note and a prior note, and confirmed as part of the Plan Confirmation Order, that Hoppel would be paid a total
−Removed: of $100,000 out of 5% of the future gross revenue of the Company to settle both notes.
−Removed: March 27, 2019, the Company entered into an agreement with Partiz and Company, P.A.
−Removed: such that its debt will be reduced from $32,000
−Removed: to $20,000 payable out of future gross revenues, upon the bankruptcy court’s acceptance of the Company’s plan of reorganization.
−Removed: The Plan was confirmed by the Court on September 18, 2019.
−Removed: Debentures –
−Removed: Related Parties
+Added: The note was renegotiated during the Company’s Chapter
+Added: 11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315 is to be paid out of future gross revenues.
+Added: May 15, 2018, the Company entered into a short term loan with Pamela Jemapete, with a principal balance of $50,000 due and payable on
+Added: May 16, 2019.
+Added: The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure the note as well
+Added: as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration.
+Added: These inducement shares were valued at $36,250 and are
+Added: being amortized over the life of the note;
+Added: the warrants had a value of $24,449.
+Added: On August 25, 2018, this note was restructured to remove
+Added: the warrants.
+Added: As of June 30, 2018 accrued interest on this note is $315.
+Added: The note was renegotiated during the Company’s Chapter
+Added: 11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315 is to be paid out of future gross revenues.
+Added: Payable – Other
+Added: July 2016, the Company issued a short-term note payable to a third party in conjunction with the Company’s acquisition of the remaining
+Added: 49% of AMG Energy Group.
+Added: The note had a principal balance of $96,570 and accrued interest at a rate of six percent (6%) per annum.
+Added: of December 31, 2018, and December 31, 2017, the total interest accrued on the note was $14,382 and $8,588 respectively.
+Added: due on August 4, 2017 and was then in default.
+Added: The Company renegotiated this note during its Chapter 11 proceedings, and as per the Plan
+Added: Confirmation, now the $96,570 is to be paid with no interest out of the same 50% of the future net profits of the Company as the notes
+Added: mentioned above, if any, or discharged to the extent unpaid five years after September 18, 2019.
+Added: November 2017, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $143,000 due and payable
+Added: on May 30, 2018.
+Added: The note carries an 8% one-time interest charge, a $43,000 original issue discount and a 35% conversion discount to
+Added: the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of the holder.
+Added: the Company provided 500,000 inducement shares to secure the note, and may have to provide additional shares on the note’s 6-month
+Added: anniversary if the Company’s share price declines.
+Added: These inducement shares were valued at $39,500 and were amortized over the life
+Added: The note can be repaid, without prepayment penalties, within the first 90 days.
+Added: Thereafter, the note will incur a 120% prepayment
+Added: penalty of the then outstanding principal and interest due.
+Added: In May 2018, the company made two principal payments totaling $40,000.
+Added: note went into default on June 1, 2018 and incurred a 40% penalty of the outstanding balance immediately prior to the default event.
+Added: On August 30, 2018, Hoppel sued the Company in Superior Court of the State of California County of San Diego Central District.
+Added: was staid on October 22, 2018 when the Company filed for Chapter 11 protection in the US Bankruptcy Court in the Southern District of
+Added: Negotiations took place and a settlement was reached on this note and a subsequent note, and confirmed as part of the Plan Confirmation
+Added: Order, that Hoppel would be paid a total of $100,000 out of 5% of the future gross revenue of the Company.
+Added: February 2018, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $165,000 due and payable
+Added: on September 21, 2018.
+Added: The note carries an 8% one-time interest charge, a $15,000 original issue discount and a 40% conversion discount
+Added: to the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of the holder.
+Added: addition, the Company provided 500,000 inducement shares to secure the note.
+Added: These inducement shares were valued at $14,500, and were
+Added: amortized over the life of the note.
+Added: The note can be repaid, without prepayment penalties, within the first 90 days.
+Added: Thereafter, the
+Added: note will incur a 120% prepayment penalty of the then outstanding principal and interest due.
+Added: The Note went into default on June 1, 2018,
+Added: through a cross default provision with another Note to Hoppel, and incurred a 40% penalty of the outstanding balance immediately prior
+Added: to the default event.
+Added: On August 30, 2018, Hoppel sued the Company in Superior Court of the State of California County of San Diego Central
+Added: That case was staid on October 22, 2018 when the Company filed for Chapter 11 protection in the US Bankruptcy Court in the
+Added: Southern District of Florida.
+Added: Negotiations took place and a settlement was reached on this note and a prior note, and confirmed as part
+Added: of the Plan Confirmation Order, that Hoppel would be paid a total of $100,000 out of 5% of the future gross revenue of the Company to
+Added: settle both notes.
+Added: March 27, 2019, the Company entered into an agreement with another creditor, such that its debt will be reduced from $32,000 to $20,000
+Added: payable out of future gross revenues, upon the bankruptcy court’s acceptance of the Company’s plan of reorganization.
+Added: Plan was confirmed by the Court on September 18, 2019.
+Added: Debentures – Related Parties
November 8, 2018, the Company entered into a convertible promissory note with Edmund J Burke for a total of $175,000.
−Removed: no interest, and it is payable out of 20% of the net profits of Company.
+Added: There is no interest,
+Added: and it is payable out of 20% of the net profits of Company.
The note is convertible into common stock at $0.05/share.
−Removed: Upon conversion, Burke shall receive an additional 4,450,148 warrants at a strike price of $0.005/share that expire on November
−Removed: In addition, 4,450,148 shares of Burke’s common stock was cancelled.
−Removed: On January 22, 2021, Edmund Burke elected
−Removed: to convert this Note into common stock.
+Added: Upon conversion,
+Added: Burke shall receive an additional 4,450,148 warrants at a strike price of $0.005/share that expire on November 8, 2023.
+Added: 4,450,148 shares of Burke’s common stock were cancelled.
+Added: On January 22, 2021, Edmund Burke elected to convert this Note into common
November 8, 2018, the Company entered into a convertible promissory note with Steven Sadaka for a total of $24,000.
−Removed: interest, and it is payable out of 2.5% of the net profits of Company.
+Added: There is no interest,
+Added: and it is payable out of 2.5% of the net profits of Company.
The note is convertible into common stock at $0.05/share.
−Removed: Upon conversion, Sadaka shall receive an additional 1,000,000 warrants at a strike price of $0.005/share that expire on November
−Removed: In addition, 1,000,000 shares of Sadaka’s common stock was cancelled.
−Removed: On January 15, 2021, Steven Sadaka elected
−Removed: to convert this Note into common stock.
+Added: Upon conversion,
+Added: Sadaka shall receive an additional 1,000,000 warrants at a strike price of $0.005/share that expire on November 8, 2023.
+Added: 1,000,000 shares of Sadaka’s common stock were cancelled.
+Added: On January 15, 2021, Steven Sadaka elected to convert this Note into
+Added: common stock.
November 8, 2018, the Company entered into a convertible promissory note with Annie Bindler for a total of $2,500.
−Removed: interest, and it is payable out of 0.5% of the net profits of Company.
+Added: There is no interest,
+Added: and it is payable out of 0.5% of the net profits of Company.
The note is convertible into common stock at $0.05/share.
−Removed: Upon conversion, Annie Bindler shall receive an additional 100,000 warrants at a strike price of $0.005/share that expire on November
−Removed: In addition, 100,000 shares of Annie Bindler’s common stock was cancelled.
−Removed: On January 13, 2021, Annie Bindler elected
−Removed: to convert this Note into common stock.
+Added: Upon conversion,
+Added: Annie Bindler shall receive an additional 100,000 warrants at a strike price of $0.005/share that expire on November 8, 2023.
+Added: 100,000 shares of Annie Bindler’s common stock were cancelled.
+Added: On January 13, 2021, Annie Bindler elected to convert this Note
+Added: into common stock.
November 8, 2018, the Company entered into a convertible promissory note with Zac Bindler for a total of $2,500.
4 unchanged sentences
Zac Bindler shall receive an additional 100,000 warrants at a strike price of $0.005/share that expire on November 8, 2023.
−Removed: addition, 100,000 shares of Zac Bindler’s common stock was cancelled.
−Removed: On January 13, 2021, Zac Bindler elected to convert
−Removed: this Note into common stock.
−Removed: summary of all debts indicated in the Notes above is as follows:
−Removed: Notes Payable
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Short Term Notes Payable - Related Party
−Removed: Short Term Convertible Debentures Related Party
−Removed: Long Term Chapter 11 Settlement
−Removed: Long Term Paycheck Protection Program SBA loan
−Removed: Long Term Notes Payable from future revenue —
−Removed: Related Party
−Removed: Long Term Notes Payable from future revenue —
−Removed: Long Term Note Payable from future profits —
−Removed: Related Party
−Removed: Long Term Note Payable from future profits —
−Removed: Long Term Convertible Debentures —
−Removed: Related Party
−Removed: of the amount listed under Long Term Convertible Debentures in the summary chart for 2019 were short term as of the end of 2020.
−Removed: the $3,133,462 due as of December 31, 2020, $1,820,630 is due out of future revenue and $917,502 is due out of future profits,
−Removed: totaling $2,738,132.
−Removed: $2,417,502 of that debt will be discharged if not paid by September 18, 2024, which is 5 years after the
−Removed: Company exited Chapter 11.
−Removed: $66,330 may be forgiven by the SBA.
−Removed: The remaining debt that would not be discharged or forgiven, and
−Removed: which has not converted as of the date of this filing, is $170,000, consisting of $120,000 due out of future revenue to other,
−Removed: and a $50,000 Chapter 11 settlement.
−Removed: STOCKHOLDERS’
+Added: 100,000 shares of Zac Bindler’s common stock were cancelled.
+Added: On January 13, 2021, Zac Bindler elected to convert this Note into
+Added: common stock.
+Added: summary of all debts that remain of those indicated in the Notes above is as follows:
+Added: OF NOTES PAYABLE
+Added: Term Chapter 11 Settlement
+Added: Term Convertible Debentures Related Party
+Added: Chapter 11 Settlement
+Added: Paycheck Protection Program SBA loan
+Added: Notes Payable from future revenue — Related Party
+Added: Notes Payable from future revenue — Other
+Added: Note Payable from future profits — Related Party
+Added: Note Payable from future profits — Other
+Added: Term Convertible Debentures — Related Party
+Added: the $2,788,132 due as of September 30, 2021, $2,738,132 is due out of future revenue or future profits.
+Added: $2,417,502 of the $2,788,132
+Added: will be discharged if not paid by September 18, 2024, which is 5 years after the Company exited Chapter 11.
+Added: The remaining debt that would
+Added: not be discharged is $370,630, consisting of $200,630 due to related parties, $120,000 due to other, and a $50,000 Chapter 11 settlement.
+Added: 7 – STOCKHOLDERS’ EQUITY
total number of shares of capital stock, which the Company has authority to issue, is 1,010 million, 1000 million of which are designated
−Removed: as common stock at $0.001 par value (the “Common Stock”) and 10 million of which are designated as preferred stock
−Removed: par value $0.001 (the “Preferred Stock”).
−Removed: As of December 31, 2020, the Company had 241,721,947 shares of Common Stock
−Removed: issued and outstanding and no shares of Preferred Stock were issued.
−Removed: Holders of shares of Common stock shall be entitled to cast
−Removed: one vote for each share held at all stockholders’
−Removed: meetings for all purposes, including the election of directors.
−Removed: Stock does not have cumulative voting rights.
−Removed: No holder of shares of stock of any class shall be entitled as a matter of right
−Removed: to subscribe for or purchase or receive any part of any new or additional issue of shares of stock of any class, or of securities
−Removed: convertible into shares of stock of any class, whether now hereafter authorized or whether issued for money, for consideration
−Removed: other than money, or by way of dividend.
−Removed: The Company has yet to designate any rights, preferences and privileges for any of its
−Removed: authorized Preferred Stock.
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 1,936,450 shares of its common stock for services valued
+Added: as common stock at $ 0.001 par value (the “Common Stock”) and 10 million of which are designated as preferred stock par value
+Added: $ 0.001 (the “Preferred Stock”).
+Added: As of December 31, 2021, the Company had 274,003,883 shares of Common Stock issued and outstanding
+Added: and no shares of Preferred Stock were issued.
+Added: Holders of shares of Common stock shall be entitled to cast one vote for each share held
+Added: at all stockholders’ meetings for all purposes, including the election of directors.
+Added: The Common Stock does not have cumulative
+Added: voting rights.
+Added: No holder of shares of stock of any class shall be entitled as a matter of right to subscribe for or purchase or receive
+Added: any part of any new or additional issue of shares of stock of any class, or of securities convertible into shares of stock of any class,
+Added: whether now hereafter authorized or whether issued for money, for consideration other than money, or by way of dividend.
+Added: has yet to designate any rights, preferences and privileges for any of its authorized Preferred Stock.
+Added: the year ended December 31, 2021, the company issued an aggregate of 515,700 shares of its common stock for services, valued at $ 120,152 .
the year ended December 31, 2021, the Company issued an aggregate of 1,166,667 warrants for services.
Using a Black-Scholes asset pricing
−Removed: model, these warrants were valued at $120,084.
−Removed: These warrant agreements have terms of five years with exercise prices of $0.05
−Removed: the year ended December 31, 2019, 500,000 warrants expired.
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 57,800,000 shares of common stock to management and directors.
−Removed: These were valued at $289,000.
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 19,436,385 shares of common stock for cash through private
−Removed: placements for $934,819.
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 100,000 shares of common stock for debt.
−Removed: These were valued
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 8,900,000 options under the employee stock option plan.
−Removed: were valued at $220,299.
−Removed: The Company also rescinded 49,275,157 options issued under the employee stock option plan.
−Removed: the year ended December 31, 2019, the Company issued an aggregate of 8,500,000 warrants as per Chapter 11 Settlement Agreements.
−Removed: Using a Black-Scholes asset-pricing model, these totaled to $212,853.
+Added: model, these were valued at $ 72,090 .
+Added: the year ended December 31, 2021, 13,455,008 warrants were exercised at an average price of 9.7 cents for total proceeds of $ 1,302,817 .
+Added: the year ended December 31, 2021, 350,000 employee stock options were exercised for proceeds of $ 12,900 .
+Added: the year ended December 31, 2021, 400,000 employee stock options were exercised using the cashless exercise provision to obtain 337,896
+Added: the year ended December 31, 2021, the Company issued 10,543,332 common shares for cash through private placements of $ 2,260,750 .
+Added: the year ended December 31, 2021, $ 279,000 of convertible notes issued during Chapter 11 to various parties converted into 7,080,000
+Added: shares of common stock.
+Added: the year ended December 31, 2021, the Company issued options under its Employee & Directors Stock Option Plan to purchase an aggregate
+Added: of 27,030,000 shares of common stock for a period of five to ten years at an exercise price ranging from $ 0.15 to $ 0.30 .
+Added: Using a Black-Scholes
+Added: asset-pricing model, these agreements were valued at $ 3,670,193 .
+Added: Only 10,000 of those vested in 2021, along with an additional 450,000
+Added: The vested options were valued at $ 32,319 .
the year ended December 31, 2020, the company issued an aggregate of 733,130 shares of its common stock for services, valued at $ 37,500 .
−Removed: the year ended December 31, 2020, the Company did not issue any warrants for services.
the year ended December 31, 2020, 6,639,344 warrants were exercised at an average price of 5.3 cents for total proceeds of $ 350,000 .
−Removed: the year ended December 31, 2020, 9,155,656 warrants and options expired.
the year ended December 31, 2020, 500,000 employee stock options were exercised using the cashless exercise provision to obtain 277,778
−Removed: 277,778 shares.
the year ended December 31, 2020, the Company issued 13,558,462 common shares for cash of $ 887,380 .
−Removed: the year ended December 31, 2020, $25,000 of convertible notes issued during Chapter 11 to a related party converted into 1,000,000
−Removed: shares of common stock.
−Removed: the year ended December 31, 2020, the Company issued options under its Employee & Directors Stock Option Plan to purchase
−Removed: an aggregate of 11,000,000 shares of common stock for a period of five to ten years at an exercise price ranging from $0.042 to
−Removed: Using a Black-Scholes asset-pricing model, these agreements were valued at $876,291.
−Removed: An additional 10,550,000 unvested
−Removed: options were issued.
+Added: the year ended December 31, 2020, $ 25,000 of convertible notes issued during Chapter 11 to a related party converted into 1,000,000 shares
+Added: of common stock.
+Added: the year ended December 31, 2020, the Company issued options under its Employee & Directors Stock Option Plan to purchase an aggregate
+Added: of 11,000,000 shares of common stock for a period of five to ten years at an exercise price ranging from $ 0.042 to $ 0.10 .
+Added: Using a Black-Scholes
+Added: asset-pricing model, these agreements were valued at $ 876,291 .
+Added: An additional 10,550,000 unvested options were issued.
option activity under the 2021 ESOP for the year ending December 31, 2021, is as follows:
−Removed: Option Shares Outstanding
−Removed: Weighted Average Exercise Price
−Removed: Weighted Average Remaining Contractual Term (years)
−Removed: Aggregate Intrinsic Value ($0’s)
−Removed: Outstanding as of December 31, 2019
−Removed: Outstanding as of December 31, 2020
−Removed: Vested as of December 31, 2020
+Added: OF STOCK OPTION ACTIVITY
+Added: Shares Outstanding
+Added: as of December 31, 2020
+Added: as of December 31, 2021
+Added: as of December 31, 2021
+Added: as of December 31, 2019
+Added: as of December 31, 2020
+Added: as of December 31, 2020
activity for the year ending December 31, 2021, is as follows:
−Removed: Warrants Outstanding
−Removed: Weighted Average Exercise Price
−Removed: Weighted Average Remaining Contractual Term (years)
−Removed: Aggregate Intrinsic Value ($0’s)
−Removed: Outstanding as of December 31, 2019
−Removed: Outstanding as of December 31, 2020
+Added: of Warrant Activity
+Added: Average Remaining Contractual Term (years)
+Added: Intrinsic Value ($0’s)
+Added: Outstanding as
+Added: of December 31, 2020
+Added: or received from note conversions
+Added: as of December 31, 2021
Vested as of December 31,
+Added: as of December 31, 2019
+Added: as of December 31, 2020
+Added: as of December 31, 2020
+Added: 8 – INCOME TAXES
reconciliation of income tax benefit at the U.S.
−Removed: statutory rate of 21% for years ending December 31, 2020, and 2019, to the Company’s
+Added: statutory rate of 21 % for years ending December 31, 2021, and 2020, to the Company’s
effective tax rate, is as follows:
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Statutory federal income tax rate
−Removed: State income tax, net of federal benefits
−Removed: Valuation Allowance
−Removed: Income tax provision (benefit)
+Added: of Reconciliation Between Statutory Tax Rate and Effective Tax Rate
+Added: Statutory federal
+Added: income tax rate
+Added: State income tax, net of federal
+Added: tax provision (benefit)
provisional (benefit) for income tax is summarized as follows:
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Change in valuation allowance
−Removed: Income tax provision (benefit)
−Removed: tax effects of temporary differences that give rise to the Company’s net deferred tax liability as of December 31, 2020
−Removed: and 2019 are as follows:
−Removed: December 31, 2020
−Removed: December 31, 2019
+Added: of Income Tax Provision
+Added: $ ( 449,255 )
+Added: $ ( 458,037 )
+Added: in valuation allowance
+Added: tax provision (benefit)
+Added: tax effects of temporary differences that give rise to the Company’s net deferred tax liability as of December 31, 2021 and 2020
+Added: are as follows:
+Added: of Tax Effects of Principal Temporary Differences That Give Rise to Deferred Tax Assets
Deferred tax asset
−Removed: Net operating loss carryovers
+Added: operating loss carryovers
Total deferred tax assets
−Removed: Valuation Allowance
( 11,176,912 )
( 10,632,244 )
−Removed: Deferred tax asset, net of allowance
−Removed: of December 31, 2020, and 2019, the Company had approximately $41,878,363, and $39,697,236 of Federal net operating loss carryovers
−Removed: (“NOLs”) to offset taxable income, if any, in future years which begin to expire in 2033.
−Removed: Utilization of the NOLs
−Removed: may be subject to limitation under the Internal Revenue Code Section 382 should there be a greater than 50% ownership change as
−Removed: determined under regulations.
−Removed: assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or
−Removed: all of the deferred tax assets will be realized.
−Removed: The ultimate realization of deferred tax assets is dependent upon the generation
−Removed: of future taxable income during the periods in which those temporary differences become deductible.
−Removed: Management considers the scheduled
−Removed: reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
−Removed: on the assessment, management has established a full valuation allowance against the entire deferred tax asset relating to NOLs
−Removed: for every period because it is more likely than not that all of the deferred tax asset will not be realized.
−Removed: December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Tax Act”) was signed into law making significant changes
−Removed: to the Internal Revenue Code.
−Removed: Changes include, but are not limited to, a federal corporate tax rate decrease from 35% to 21% for
−Removed: tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial
−Removed: system, and a one-time transition tax on the mandatory deemed repatriation of foreign earnings.
−Removed: The Company has estimated its
−Removed: provision for income taxes in accordance with the Tax Act and guidance available.
+Added: tax asset, net of allowance
+Added: of December 31, 2021, and 2020, the Company had approximately $ 43,899,890 and $ 41,760,580 , of Federal net operating loss carryovers (“NOLs”)
+Added: to offset taxable income, if any, in future years which begin to expire in 2033 .
+Added: Utilization of the NOLs may be subject to limitation
+Added: under the Internal Revenue Code Section 382 should there be a greater than 50% ownership change as determined under regulations .
+Added: assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of
+Added: the deferred tax assets will be realized.
+Added: The ultimate realization of deferred tax assets is dependent upon the generation of future
+Added: taxable income during the periods in which those temporary differences become deductible.
+Added: Management considers the scheduled reversal
+Added: of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
+Added: Based on the assessment,
+Added: management has established a full valuation allowance against the entire deferred tax asset relating to NOLs for every period because
+Added: it is more likely than not that all of the deferred tax asset will not be realized.
+Added: December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Tax Act”) was signed into law making significant changes to the
+Added: Internal Revenue Code.
+Added: Changes include, but are not limited to, a federal corporate tax rate decrease from 35 % to 21 % for tax years beginning
+Added: after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time
+Added: transition tax on the mandatory deemed repatriation of foreign earnings.
+Added: The Company has estimated its provision for income taxes in
+Added: accordance with the Tax Act and guidance available.
Company files U.S.
−Removed: Federal and Florida tax returns that are subject to audit by tax authorities beginning with the year ended
−Removed: December 31, 2012.
−Removed: The Company’s policy is to classify assessments, if any, for tax and related interest and penalties as
+Added: Federal and Florida tax returns that are subject to audit by tax authorities beginning with the year ended December
+Added: The Company’s policy is to classify assessments, if any, for tax and related interest and penalties as tax expense.
9 - COMMITMENTS AND CONTINGENCIES
Company is subject, from time to time, to litigation, claims and suits arising in the ordinary course of business.
−Removed: June 21, 2018, Power Up Lending Group Ltd., sued both the Company and four of its managers, ex-managers, and directors of the
−Removed: Company in the United States District Court for the Eastern District of New York.
−Removed: The case was dropped against the Company when
−Removed: Power Up failed to submit a claim in the Company’s Chapter 11 case by the Court Ordered deadline.
−Removed: The claim was discharged
+Added: June 21, 2018, Power Up Lending Group Ltd., sued both the Company and four of its managers, ex-managers, and directors of the Company
+Added: in the United States District Court for the Eastern District of New York.
+Added: The case was dropped against the Company and the claim discharged
by the bankruptcy court upon Plan Confirmation on September 18, 2019.
Power Up has continued a tort case against the individuals.
−Removed: The D&O insurance has agreed to cover the CEO Ben Slager, CFO Anthony Santelli, as well as ex-Controller Dennis Lenaburg,
−Removed: in this case.
−Removed: Management believes the Complaint is frivolous and has filed a motion to dismiss which is pending before the Court
−Removed: as of the date of this filing.
−Removed: Company consolidated its premises into one location on November 1, 2019, and currently leases office and laboratory space in Palm
−Removed: Beach Gardens, FL, that is classified as operating lease right-of-use (“ROU”) assets and operating lease liabilities
−Removed: in the Company’s consolidated balance sheet.
−Removed: ROU assets and lease liabilities are recognized based on the present value
−Removed: of the future minimum lease payments over the lease term at the commencement date for leases exceeding 12 months.
−Removed: The lease period
−Removed: is for twenty-four (24) months from November 1, 2019, to October 31, 2021.
+Added: director and officer insurance has agreed to cover our chief executive officer Benjamin Slager, chief financial officer Anthony Santelli,
+Added: as well as ex-controller Dennis Lenaburg, in this case.
+Added: Management believes the Complaint is frivolous.
+Added: The defendants have filed amended
+Added: answers and counterclaims as of the date of this filing, and the case has gone into the discovery phase.
+Added: Company consolidated its premises into one location on November 1, 2019, and currently leases office and laboratory space in Palm Beach
+Added: Gardens, FL, that is classified as operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company’s
+Added: consolidated balance sheet.
+Added: ROU assets and lease liabilities are recognized based on the present value of the future minimum lease payments
+Added: over the lease term at the commencement date for leases exceeding 12 months.
+Added: The lease period is for twenty-four (24) months from November
+Added: 1, 2019, to October 31, 2021 .
This had been extended for one year until October 31, 2022 .
−Removed: Annual rent commences at $84,100 per annum and increases 3% per year.
−Removed: Tenant is also required to cover operating costs
−Removed: that are estimated at $3,084 per month.
−Removed: Operating lease expense is recognized on a straight-line basis over the lease term and
−Removed: is included in General & Administrative expenses.
+Added: Annual rent commences at $ 84,100 per annum
+Added: and increases 3 % per year.
+Added: Tenant is also required to cover operating costs that are estimated at $ 3,084 per month.
+Added: Operating lease expense
+Added: is recognized on a straight-line basis over the lease term and is included in General & Administrative expenses.
842 was effective for us beginning January 1, 2019.
−Removed: The adoption had a material impact on our consolidated balance sheets, but
−Removed: did not have a material impact on our consolidated income statements.
−Removed: The most significant impact was the recognition of ROU assets
−Removed: and lease liabilities for operating leases.
−Removed: expense for the years ending December 31, 2020, and 2019, were $78,825 and $62,239, respectively.
+Added: The adoption had a material impact on our consolidated balance sheets, but did not
+Added: have a material impact on our consolidated income statements.
+Added: The most significant impact was the recognition of ROU assets and lease
+Added: liabilities for operating leases.
+Added: lease expense for the years ending December 31, 2021, and 2020, were $ 71,915 and $ 78,825 , respectively.
Company recognized the following related to leases in its Consolidated Balance Sheet:
−Removed: December 31, 2020
−Removed: December 31, 2019
+Added: of Lease Consolidated Balance Sheet
Right of Use Lease Liabilities
−Removed: Current portion
−Removed: Long-term portion
of December 31, 2021, the total future minimum lease payments in respect of leased premises are as follows:
+Added: of Future Minimum Lease Payments
10 – RELATED PARTY TRANSACTIONS
−Removed: Company follows FASB ASC subtopic 850-10, Related Party Disclosures, for the identification of related parties and disclosure
−Removed: of related party transactions.
+Added: Company follows FASB ASC subtopic 850-10, Related Party Disclosures, for the identification of related parties and disclosure of related
+Added: party transactions.
Pursuant to ASC 850-10-20, related parties include:
a) affiliates of the Company;
−Removed: b) entities for
−Removed: which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value
−Removed: Option Subsection of Section 825–10–15, to be accounted for by the equity method by the investing entity;
−Removed: for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management;
+Added: b) entities for which investments
+Added: in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of
+Added: Section 825–10–15, to be accounted for by the equity method by the investing entity;
+Added: c) trusts for the benefit of employees,
+Added: such as pension and profit-sharing trusts that are managed by or under the trusteeship of management;
d) principal owners of the Company;
e) management of the Company;
−Removed: f) other parties with which the Company may deal if one party
−Removed: controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
−Removed: parties might be prevented from fully pursuing its own separate interests;
−Removed: and g) other parties that can significantly influence
−Removed: the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties
−Removed: and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully
−Removed: pursuing its own separate interests.
+Added: f) other parties with which the Company may deal if one party controls or can significantly influence the
+Added: management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing
+Added: its own separate interests;
+Added: and g) other parties that can significantly influence the management or operating policies of the transacting
+Added: parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that
+Added: one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
notes payable, convertible notes, and contingent liabilities issued to related parties are described in NOTE 5.
−Removed: board resolution was passed on February 13, 2020, that pledged the pending patents to secure the back pay claims of Ben Slager,
−Removed: CEO, Anthony Santelli, CFO, and Charles Sills, Director.
−Removed: This was done to ensure the continued involvement of management to
−Removed: build the Company while they continue to receive less than full salaries.
−Removed: officers and directors for the Company are involved in other business activities and may, in the future, become involved in other
−Removed: business opportunities.
−Removed: If a specific business opportunity becomes available, such persons may face a conflict in selecting between
−Removed: the Company and their other business interest.
+Added: board resolution was passed on February 13, 2020, that pledged the pending patents to secure the back pay claims of Ben Slager, CEO,
+Added: Anthony Santelli, CFO, and Charles Sills, Director.
+Added: This was done to ensure the continued involvement of management to build the
+Added: Company while they continue to be owed back pay.
+Added: officers and directors for the Company are involved in other business activities and may, in the future, become involved in other business
+Added: opportunities.
+Added: If a specific business opportunity becomes available, such persons may face a conflict in selecting between the Company
+Added: and their other business interest.
The Company has not formulated a policy for the resolution of such conflicts.
3 unchanged sentences
the Company has identified the following subsequent events:
−Removed: to December 31, 2020, the Company issued 123,000 shares of common stock for services valued at $21,930, and 100,000 shares of
−Removed: common stock for future services valued at $25,000.
−Removed: to December 31, 2020, the Company issued 1,166,667 warrants for services to acquire stock at 15 cents per share.
−Removed: Using a Black-Scholes
−Removed: pricing model, these were valued at $72,090.
−Removed: to December 31, 2020, the Company raised $1,935,750 through its private offerings and issued 9,243,332 shares.
−Removed: to December 31, 2020, 13,455,009 warrants were executed at an average price of $0.10 per share for total proceeds of $1,302,817.
to December 31, 2021, 250,000 warrants expired.
−Removed: to December 31, 2020, 200,000 employee stock options were exercised using the cashless exercise provision to obtain 177,778 shares.
−Removed: to December 31, 2020, 350,000 employee stock options were exercised.
−Removed: to December 31, 2020, no employee stock options expired.
−Removed: to December 31, 2020, the Company issued 20,530,000 employee stock options, of which 10,000 are vested.
−Removed: No additional options
+Added: to December 31, 2021, 150,000 employee stock options were exercised for proceeds of $ 7,500 .
+Added: to December 31, 2021, 2,500,000 employee stock options expired.
to December 31, 2021, 10,560,000 employee stock options vested.
−Removed: to December 31, 2020, $274,000 of convertible notes issued during Chapter 11 to related parties and $5,000 of convertible notes
−Removed: issued during Chapter 11 to unrelated parties, converted into 6,980,000 and 100,000 shares of common stock, respectively.
– CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
−Removed: Company incorporates by reference its Current Report on Form 8-K filed on February 17, 2021, which detailed a change in the Company’s
−Removed: independent registered accounting firm.
−Removed: There were no disagreements between the Company and its independent registered accounting
+Added: were no changes in the Company’s independent registered accounting firm, nor any disagreements between the Company and its independent
+Added: registered accounting firm.
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.