1 unchanged sentence
BOXSCORE BRANDS, INC.
−Removed: Condensed Consolidated Balance Sheets
+Added: Condensed Consolidated
+Added: Balance Sheets
Current assets
10 unchanged sentences
Promissory notes payable
−Removed: Convertible notes payable
+Added: Convertible notes payable, current
Current capital lease obligation
1 unchanged sentence
Noncurrent liabilities:
−Removed: Convertible notes payable
+Added: Convertible notes payable, non-current
Derivative liabilities
11 unchanged sentences
Total liabilities and stockholders’ deficit
−Removed: The accompanying notes are an integral part of
−Removed: the condensed consolidated unaudited financial statements.
+Added: The accompanying notes
+Added: are an integral part of the condensed consolidated unaudited financial statements.
BOXSCORE BRANDS, INC.
−Removed: Condensed Consolidated Statements of Operations
+Added: Condensed Consolidated
+Added: Statements of Operations
Three Months Ended
Three Months Ended
+Added: Six Months Ended
+Added: Six Months Ended
Operating Expenses
11 unchanged sentences
$ ( 537,946 )
+Added: $ ( 641,720 )
Net loss per share – basic
2 unchanged sentences
Weighted average common shares – diluted
−Removed: The accompanying notes are an integral part of
−Removed: the condensed consolidated unaudited financial statements.
+Added: The accompanying notes
+Added: are an integral part of the condensed consolidated unaudited financial statements.
BOXSCORE BRANDS, INC.
−Removed: Consolidated Statements of Changes in Stockholders’
−Removed: Three months ended March 31, 2022 and 2021
−Removed: Stockholders’ Deficit
+Added: Consolidated Statements
+Added: of Changes in Stockholders’ Deficit
+Added: Three and Six Months
+Added: Ended June 30, 2022 and 2021
+Added: Additional Paid in
+Added: Stockholders'
Balance as of December 31, 2020
1 unchanged sentence
$ ( 11,773,386 )
−Removed: Shares issued for conversion of convertible note and accrued interest
−Removed: Vesting of warrants
−Removed: Balance as of March 31, 2021
+Added: Shares issued for note conversion
+Added: Fair value of warrants
+Added: Balance as of June 30, 2021
$ ( 16,564,146 )
3 unchanged sentences
$ ( 9,042,671 )
−Removed: Shares issued for conversion of convertible note and accrued interest
−Removed: Vesting of warrants
+Added: Shares issued for note conversion
+Added: Fair value of warrants
+Added: Balance as of June 30, 2022
+Added: $ ( 17,009,709 )
+Added: $ ( 9,494,666 )
Balance as of March 31, 2021
1 unchanged sentence
$ ( 9,951,022 )
−Removed: The accompanying notes are an integral part of
−Removed: the condensed consolidated unaudited financial statements.
+Added: Shares issued for note conversion
+Added: Fair value of warrants
+Added: Balance as of June 30, 2021
+Added: $ ( 16,564,146 )
+Added: $ ( 9,693,485 )
+Added: Balance as of March 31, 2022
+Added: $ ( 16,471,763 )
+Added: $ ( 8,956,720 )
+Added: Balance as of June 30, 2022
+Added: $ ( 17,009,709 )
+Added: $ ( 9,494,666 )
+Added: The accompanying notes
+Added: are an integral part of the condensed consolidated unaudited financial statements.
BOXSCORE BRANDS, INC.
−Removed: Condensed Consolidated Statements of Cash Flows
−Removed: Three Months Ended
−Removed: Three Months Ended
+Added: Condensed Consolidated
+Added: Statements of Cash Flows
+Added: Six Months Ended
+Added: Six Months Ended
Cash Flows from Operating Activities
12 unchanged sentences
Cash Flows from Investing Activities:
+Added: Net cash provided by (used in) investing activities
Cash Flows from Financing Activities
1 unchanged sentence
Repayments of capital lease obligations
−Removed: Repayment of convertible notes
+Added: Repayment of convertible note
Repayments of promissory notes
5 unchanged sentences
Interest paid
−Removed: Income taxes paid
−Removed: Supplemental disclosures of non-cash investing and financing activities:
−Removed: Accounts payable and accrued payable exchanged for convertible note
−Removed: Fixed assets under lease exchanged in settlement of lease liability
+Added: Supplemental disclosures of non-cash items:
+Added: Accounts payable and accrued expenses exchanged for convertible note
Convertible notes converted to common stock
Accrued interest on convertible notes converted to common stock
−Removed: The accompanying notes are an integral part of
−Removed: the condensed consolidated unaudited financial statements.
−Removed: BOXSCORE BRANDS, INC.
−Removed: Notes to Condensed Consolidated Financial Statements
−Removed: For the Three months Ended March 31, 2022 and
−Removed: Note 1 – Nature of the Business
+Added: The accompanying notes
+Added: are an integral part of the condensed consolidated unaudited financial statements.
BOXSCORE BRANDS, INC.
−Removed: (formerly U-Vend Inc.) (the
−Removed: “Company”) is a US based renewable energy company focused on the extraction, refinement and distribution of technical minerals.
−Removed: The Company formerly developed, marketed and distributed
−Removed: various self-serve electronic kiosks and mall/airport co-branded islands throughout North America.
−Removed: Due to the nationwide shutdown
−Removed: related to the COVID-19 pandemic, the Company spent a portion of 2020 restructuring and retiring certain corporate debt and obligations.
+Added: Notes to Condensed
+Added: Consolidated Financial Statements
+Added: For the Six Months
+Added: Ended June 30, 2022 and 2021
+Added: 1 – Nature of the Business
+Added: (formerly U-Vend Inc.) (the “Company”) is a US based renewable energy company focused on the extraction, refinement
+Added: and distribution of technical minerals.
+Added: formerly developed, marketed and distributed various self-serve electronic kiosks and mall/airport co-branded islands throughout North
+Added: Due to the nationwide shutdown related to the COVID-19 pandemic, the Company spent a portion of 2020 restructuring and retiring
+Added: certain corporate debt and obligations.
The Company focused on implementing a new operational direction.
−Removed: Through the corporate reorganization and repositioning
−Removed: process, the Company found itself with the unique opportunity to expand its management team and acquire mining claims that historically
−Removed: reported high levels of Lithium and other tech minerals.
−Removed: The Company hired and affiliated itself with industry veterans that bring decades
−Removed: of experience, credibility and relationships.
−Removed: On November 5, 2021, the Company acquired the
−Removed: rights to 102 Federal Mining Claims located in theLisbon Valley of Utah.
−Removed: The acquisition was driven by historical mineral data from seven
−Removed: (7) existing wells with brine aquifer access.
−Removed: The independent third-party Technical Report indicated that further investment and development
−Removed: in the claims were warranted.
−Removed: The Company has been executing the necessary steps
−Removed: to prove the tech reports findings and has retained RESPEC Company LLC as its Geotech, Engineering and Resource Management partner to
−Removed: assist in the exploration of the Lisbon Valley brine extraction project.
−Removed: Leveraging their expertise, the company will focus on several
−Removed: initiatives, that include:
−Removed: ● Advancement
−Removed: of geotech, engineering, geology and fieldwork to complete Technical Reports on the Lisbon
−Removed: ● Understanding
−Removed: Lisbon Valley brines, on and around owned leases.
−Removed: a well plan to re-enter, sample, and test the “Superior Well”, that has a historical
−Removed: lithium concentration of 730 ppm (parts per million).
−Removed: other prospective plugged and abandoned wells, taking brine samples and performing hydrological
−Removed: testing at each identified high potential zone to evaluate the properties of the clastic
−Removed: information is advanced, prepare technical reports following the NI 43-101 Standards of Disclosure
−Removed: for Mineral Projects, initially a Preliminary Economic Assessment (PEA) and longer term,
−Removed: a Preliminary Feasibility Study (PFS).
−Removed: the collected brines for lithium, but also for previously identified high value elements
−Removed: such as cobalt, manganese, magnesium, and suites of metals in the alkaline earth metals,
−Removed: transition metals, and halogens group.
−Removed: on the results of the Superior well, develop area resource estimates .
−Removed: The Company has been moving forward with its strategy
−Removed: of employing advanced brine extractive technology methodologies and has been in talks with numerous extraction providers.
−Removed: Selective mineral
−Removed: extraction is clearly the most cost-effective and ESG friendly approach currently available.
−Removed: Technologies are being utilized that can
−Removed: extract the desired minerals and metals from the brine and then re-inject the brines back down into the aquafer.
−Removed: The prospective partners
−Removed: have been provided the analytical results from the technical reports, but will soon provide current results, analytical, Geotech modeling,
−Removed: aquifer modeling, recharge, flows, and depth.
−Removed: Valley of Utah also provides many added benefits:
−Removed: ● Historically
−Removed: rich industrial and natural resource extraction area.
−Removed: developed infrastructure including high voltage electrical, proximity to major roadways and
−Removed: and local agency support through the Utah Division of Oil, Gas and Mining and the Trust Land
−Removed: Administration (SITLA)
−Removed: Company will als o look to expand its holdings in the Lisbon Valley area with the acquisition of additional mineral claims and
−Removed: joint venture opportunities.
−Removed: Note 2 – Summary of Significant Accounting
−Removed: Basis of Presentation and Principles of Consolidation
−Removed: The accompanying unaudited consolidated financial
−Removed: statements have been prepared in accordance with U.S.
−Removed: generally accepted accounting principles (“GAAP”) for interim financial
−Removed: information and with the instructions to Form 10-Q.
−Removed: Accordingly, they do not include all the information and footnotes required by GAAP
−Removed: for complete financial statements.
−Removed: In the opinion of management, all adjustments consisting of normal recurring accruals considered necessary
−Removed: for a fair and non-misleading presentation of the financial statements have been included.
−Removed: Operating results for the three months ended
−Removed: March 31, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022.
−Removed: The balance sheet
−Removed: as of December 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all the
−Removed: information and footnotes required by GAAP for complete financial statements.
−Removed: These interim consolidated financial statements should be
−Removed: read in conjunction with the December 31, 2021 audited consolidated financial statements and the notes thereto contained in our Annual
+Added: the corporate reorganization and repositioning process, the Company found itself with the unique opportunity to expand its management
+Added: team and acquire mining claims that historically reported high levels of Lithium and other tech minerals.
+Added: The Company hired and affiliated
+Added: itself with industry veterans that bring decades of experience, credibility and relationships.
+Added: On November 5, 2021, the Company
+Added: acquired the rights to 102 Federal Mining Claims located in the Lisbon Valley of Utah for $ 100,000 .
+Added: The acquisition was driven by historical
+Added: mineral data from seven (7) existing wells with brine aquifer access.
+Added: The independent third-party Technical Report indicated that further
+Added: investment and development in the claims were warranted.
+Added: has been moving forward with its strategy of employing advanced brine extractive technology methodologies and has been in talks with numerous
+Added: extraction providers.
+Added: Selective mineral extraction is clearly the most cost-effective and ESG friendly approach currently available.
+Added: are being utilized that can extract the desired minerals and metals from the brine and then re-inject the brines back down into the aquafer.
+Added: The prospective partners have been provided the analytical results from the technical reports, but will soon provide current results,
+Added: analytical, Geotech modeling, aquifer modeling, recharge, flows, and depth.
+Added: will also look to expand its holdings in the Lisbon Valley area with the acquisition of additional mineral claims and joint venture opportunities.
+Added: 2 – Summary of Significant Accounting Policies
+Added: of Presentation and Principles of Consolidation
+Added: The accompanying unaudited consolidated
+Added: financial statements have been prepared in accordance with U.S.
+Added: generally accepted accounting principles (“GAAP”) for interim
+Added: financial information and with the instructions to Form 10-Q.
+Added: Accordingly, they do not include all the information and footnotes required
+Added: by GAAP for complete financial statements.
+Added: In the opinion of management, all adjustments consisting of normal recurring accruals considered
+Added: necessary for a fair and non-misleading presentation of the financial statements have been included.
+Added: Operating results for the six months
+Added: ended June 30, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022.
+Added: sheet as of December 31, 2021 has been derived from the audited consolidated financial statements at that date but does not include all
+Added: the information and footnotes required by GAAP for complete financial statements.
+Added: These interim consolidated financial statements should
+Added: be read in conjunction with the December 31, 2021 audited consolidated financial statements and the notes thereto contained in our Annual
Report on Form 10-K for the year ended December 31, 2021, as filed with the Securities and Exchange Commission on March 31, 2022.
−Removed: The accompanying consolidated financial statements
−Removed: include the accounts of BoxScore Brands, Inc.
−Removed: and the operations of its wholly owned subsidiaries, U-Vend America, Inc., U-Vend Canada,
+Added: The accompanying
+Added: consolidated financial statements include the accounts of BoxScore Brands, Inc.
+Added: and the operations of its wholly owned subsidiaries, U-Vend
+Added: America, Inc., U-Vend Canada, Inc.
U-Vend USA LLC.
All intercompany balances and transactions have been eliminated in consolidation.
−Removed: Use of Estimates
−Removed: The preparation of consolidated financial statements
−Removed: in conformity with GAAP requires management to make estimates and assumptions that affect amounts reported in the financial statements
−Removed: and accompanying notes.
−Removed: Actual results could differ from those estimates and be based on events different from those assumptions.
−Removed: events and their effects cannot be predicted with certainty;
−Removed: estimating, therefore, requires the exercise of judgment.
−Removed: Thus, accounting
−Removed: estimates change as new events occur, as more experience is acquired, or as additional information is obtained.
−Removed: Property and Equipment
−Removed: Property and equipment are stated at cost less
−Removed: depreciation.
−Removed: Depreciation is provided using the straight-line method over the estimated useful life of the assets.
−Removed: Equipment has estimated
−Removed: useful lives between three and seven years.
−Removed: Expenditures for repairs and maintenance are charged to expense as incurred.
−Removed: Impairment of Long-lived Assets
−Removed: Long-lived assets, such as property and equipment
−Removed: and intangible assets subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that the
−Removed: carrying amount of an asset group may not be recoverable.
−Removed: Recoverability of assets to be held and used is measured by comparing the carrying
−Removed: amount to the estimated future undiscounted cash flows expected to be generated by the asset group.
−Removed: If it is determined that an asset
−Removed: group is not recoverable, an impairment charge is recognized for the amount by which the carrying amount of the asset group exceeds its
−Removed: Mineral Rights and Properties
−Removed: The Company capitalizes acquisition costs until
−Removed: the Company determines the economic viability of the property.
−Removed: Since the Company does not have proven and probable reserves as defined
−Removed: by Securities and Exchange Commission (“SEC”) regulation S-K 1300, exploration expenditures are expensed as incurred.
+Added: The preparation
+Added: of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect amounts
+Added: reported in the financial statements and accompanying notes.
+Added: Actual results could differ from those estimates and be based on events different
+Added: from those assumptions.
+Added: Future events and their effects cannot be predicted with certainty;
+Added: estimating, therefore, requires the exercise
+Added: Thus, accounting estimates change as new events occur, as more experience is acquired, or as additional information is obtained.
+Added: and Equipment
+Added: and equipment are stated at cost less depreciation.
+Added: Depreciation is provided using the straight-line method over the estimated useful
+Added: life of the assets.
+Added: Equipment has estimated useful lives between three and seven years.
+Added: Expenditures for repairs and
+Added: maintenance are charged to expense as incurred.
+Added: of Long-lived Assets
+Added: assets, such as property and equipment and intangible assets subject to amortization are reviewed for impairment whenever events or changes
+Added: in circumstances indicate that the carrying amount of an asset group may not be recoverable.
+Added: Recoverability of assets to be held and used
+Added: is measured by comparing the carrying amount to the estimated future undiscounted cash flows expected to be generated by the asset group.
+Added: If it is determined that an asset group is not recoverable, an impairment charge is recognized for the amount by which the carrying amount
+Added: of the asset group exceeds its fair value.
+Added: Rights and Properties
+Added: capitalizes acquisition costs until the Company determines the economic viability of the property.
+Added: Since the Company does not have proven
+Added: and probable reserves as defined by Securities and Exchange Commission (“SEC”) regulation S-K 1300, exploration
+Added: expenditures are expensed as incurred.
The Company expenses mineral lease costs and repair and maintenance costs as incurred.
−Removed: The Company reviews the carrying value of our properties
−Removed: for impairment, including mineral rights, upon the occurrence of events or changes in circumstances that indicate the related carrying
−Removed: amounts may not be recoverable.
−Removed: Earnings Per Share
−Removed: The Company presents basic and diluted earnings
−Removed: per share in accordance with ASC 260, “Earnings per Share.” Basic earnings per share reflect the actual weighted average of
−Removed: shares issued and outstanding during the period.
−Removed: Diluted earnings per share are computed including the number of additional shares that
−Removed: would have been outstanding if dilutive potential shares had been issued.
−Removed: In a loss period, the calculation for basic and diluted earnings
−Removed: per share is considered to be the same, as the impact of potential common shares is anti-dilutive.
−Removed: As of March 31, 2022 and December 31, 2021, there
−Removed: were approximately 161 million and 164 million shares potentially issuable under convertible debt agreements, options,
−Removed: and warrants that could dilute basic earnings per share if converted that were included in the calculation of diluted earnings per share
−Removed: for the three months ended March 31, 2022.
−Removed: These if-converted shares were excluded from the other periods presented because their inclusion
−Removed: would have been anti-dilutive to the Company’s losses during those periods.
−Removed: Three Months Ended
+Added: reviews the carrying value of our properties for impairment, including mineral rights, upon the occurrence of events or changes in circumstances
+Added: that indicate the related carrying amounts may not be recoverable.
+Added: The Company currently owns the rights to 102 Federal Mining Claims
+Added: located in the Lisbon Valley of Utah that it purchased on November 5, 2021 for $ 100,000 .
+Added: No impairment or capitalizable costs related
+Added: to the mineral claims were noted during the six months ended June 30, 2022.
+Added: presents basic and diluted earnings per share in accordance with ASC 260, “Earnings per Share.” Basic earnings per share reflect
+Added: the actual weighted average of shares issued and outstanding during the period.
+Added: Diluted earnings per share are computed including the
+Added: number of additional shares that would have been outstanding if dilutive potential shares had been issued.
+Added: In a loss period, the calculation
+Added: for basic and diluted earnings per share is considered to be the same, as the impact of potential common shares is anti-dilutive.
+Added: 30, 2022 and December 31, 2021, there were approximately 173 million and 162 million shares potentially issuable under
+Added: convertible debt agreements, options, and warrants that could dilute basic earnings per share if converted that were included in the calculation
+Added: of diluted earnings per share for the six months ended June 30, 2021.
+Added: These if-converted shares were excluded from the other periods presented
+Added: because their inclusion would have been anti-dilutive to the Company’s losses during those periods.
+Added: Six Months Ended
+Added: June 30, 2021
Net income (loss)
−Removed: $ ( 103,774 )
−Removed: (Gain) loss on change in fair value of derivatives
+Added: Gain on change in fair value of derivatives
( 2,113,589 )
5 unchanged sentences
Net income (loss) per common share:
−Removed: Derivative Financial Instruments
−Removed: The Company evaluates its financial instruments
−Removed: to determine if such instruments are derivatives or contain features that qualify as embedded derivatives.
−Removed: Certain warrants issued by
−Removed: the Company contain terms that result in the warrants being classified as derivative liabilities for accounting purposes.
−Removed: For derivative
−Removed: financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair market value
−Removed: and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement of operations.
−Removed: does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
−Removed: Fair Value of Financial Instruments
−Removed: For certain of the Company’s financial instruments,
−Removed: including cash and equivalents, prepaid expenses and other assets, accounts payable, accrued liabilities and short-term debt, the carrying
−Removed: amounts approximate their fair values due to their short maturities.
−Removed: ASC 820, “Fair Value Measurements and Disclosures,” requires
−Removed: disclosure of the fair value of financial instruments held by the Company.
−Removed: ASC 825, “Financial Instruments,” defines fair
−Removed: value, and establishes a three-level valuation hierarchy for disclosures of fair value measurement that enhances disclosure requirements
−Removed: for fair value measures.
+Added: Financial Instruments
+Added: evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives.
+Added: Certain warrants issued by the Company contain terms that result in the warrants being classified as derivative liabilities for accounting
+Added: For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded
+Added: at its fair market value and then is revalued at each reporting date, with changes in fair value reported in the consolidated statement
+Added: of operations.
+Added: The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
+Added: Value of Financial Instruments
+Added: of the Company’s financial instruments, including cash and equivalents, prepaid expenses and other assets, accounts payable, accrued
+Added: liabilities and short-term debt, the carrying amounts approximate their fair values due to their short maturities.
+Added: ASC 820, “Fair
+Added: Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments held by the Company.
+Added: “Financial Instruments,” defines fair value, and establishes a three-level valuation hierarchy for disclosures of fair value
+Added: measurement that enhances disclosure requirements for fair value measures.
The three levels of valuation hierarchy are defined as follows:
8 unchanged sentences
The Company does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 1 or Level 2.
−Removed: Certain of the Company’s debt and equity
−Removed: instruments include embedded derivatives that require bifurcation from the host contract under the provisions of ASC 815-40, “Derivatives
−Removed: and Hedging.”
−Removed: The following table sets forth by level within
−Removed: the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on a recurring basis as of March 31,
−Removed: 2022 and December 31, 2021:
+Added: of the Company’s debt and equity instruments include embedded derivatives that require bifurcation from the host contract under
+Added: the provisions of ASC 815-40, “Derivatives and Hedging.”
+Added: The following
+Added: table sets forth by level within the fair value hierarchy our financial assets and liabilities that were accounted for at fair value on
+Added: a recurring basis as of June 30, 2022 and December 31, 2021:
Fair Value Measurement at
−Removed: March 31, 2022
+Added: June 30, 2022
Derivative liabilities
2 unchanged sentences
Derivative liabilities
−Removed: The debt and equity instruments each carry certain
−Removed: reset provisions that may compound derivative liabilities upon the issuance of new instruments.
−Removed: Current reset provision may result in
−Removed: conversions of these instruments to be reduced to as allow as $ 0.0038 per share, further expanding the derivative liability of the Company.
−Removed: Stock-Based Compensation
−Removed: The Company accounts for stock-based compensation
−Removed: in accordance with ASC 718, “Compensation – Stock Compensation,” which requires all stock-based awards granted to employees,
−Removed: directors, and non-employees to be measured at grant date fair value of the equity instrument issued, and recognized as expense.
−Removed: compensation expense is recognized on a straight-line basis over the requisite service period of the award, which is generally equivalent
−Removed: to the vesting period.
−Removed: The fair value of each stock option granted is estimated using the Black-Scholes option pricing model.
−Removed: The measurement
−Removed: date for the non-forfeitable awards to nonemployees that vest immediately is the date the award is issued.
−Removed: Gain on Liabilities Settlement
−Removed: During the three months ended March 31, 2021 creditors
−Removed: forgave aggregate amount of $ 15,252 associated with accrued expenses.
−Removed: In addition, the Company recorded a gain on capital lease settlement
−Removed: of $ 16,074 , resulting in total gain on settlement of liabilities of $ 31,326 .
−Removed: No gains or losses resulting from liability settlement were
−Removed: recognized during the three month ended March 31, 2022.
−Removed: Revenue Recognition
−Removed: We recognize revenue under ASC 606, “Revenue
−Removed: from Contracts with Customers,” the core principle of which is that an entity should recognize revenue to depict the transfer of
−Removed: control for promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled
−Removed: in exchange for those goods or services.
−Removed: In applying the revenue recognition principles, an entity is required to identify the contract(s)
−Removed: with a customer, identify the performance obligations, determine the transaction price, allocate the transaction price to the performance
−Removed: obligations and recognize revenue as the performance obligations are satisfied (i.e., either over time or at a point in time).
−Removed: further requires that companies disclose sufficient information to enable readers of financial statements to understand the nature, amount,
−Removed: timing and uncertainty of revenue and cash flows arising from contracts with customers.
−Removed: The Company recognized $ 0 revenue during
−Removed: the three months ended March 31, 2022 and 2021.
−Removed: Recent Accounting Pronouncements
−Removed: On August 5, 2020, the FASB issued ASU 2020-06, Debt—Debt
−Removed: with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
−Removed: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies the accounting
−Removed: for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an
−Removed: entity’s own equity.
−Removed: This ASU is effective for public business entities, excluding smaller reporting companies, for fiscal years
−Removed: beginning after December 15, 2021, and for all other entities for fiscal years beginning after December 15, 2023.
−Removed: Early adoption is permitted
−Removed: for all entities no earlier than for fiscal years beginning after December 15, 2020.
−Removed: The Company is currently evaluating the effects this
−Removed: ASU will have on its financial statements.
−Removed: The Company has examined all other recent accounting
−Removed: pronouncements and determined that they will not have a material impact on its financial position, results of operations, or cash flows.
−Removed: Note 3 – Going Concern
−Removed: The accompanying consolidated financial statements
−Removed: have been prepared on a going concern basis.
−Removed: The Company had net loss of $ 103,774 during the three months ended March 31, 2022, has accumulated
−Removed: losses totaling $ 16,471,763 , and has a working capital deficit of $ 8,246,720 at March 31, 2022.
−Removed: These factors, among others, indicate
−Removed: that the Company may be unable to continue as a going concern.
−Removed: The consolidated financial statements do not include any adjustments that
−Removed: might result from the outcome of these uncertainties.
−Removed: Until the Company can generate significant cash
−Removed: from operations, its ability to continue as a going concern is dependent upon obtaining additional financing.
−Removed: The Company hopes to raise
−Removed: additional financing, potentially through the sale of debt or equity instruments, or a combination, to fund its operations for the next
−Removed: 12 months and allow the Company to continue the development of its business plans and satisfy its obligations on a timely basis.
−Removed: additional financing not be available, the Company will have to negotiate with its lenders to extend the repayment dates of its indebtedness.
−Removed: There can be no assurance that the Company will be able to successfully restructure its debt obligations in the event it fails to obtain
−Removed: additional financing.
−Removed: These conditions have raised substantial doubt as to the Company’s ability to continue as a going concern
−Removed: for one year from the issuance of the financial statements, which has not been alleviated.
−Removed: Note 4 – Debt
−Removed: Senior Convertible Notes
−Removed: During the year ended December 31, 2018, a Senior
−Removed: Convertible Note in the aggregate principal amount of $ 310,000 and a maturity date of December 31, 2018 payable to Cobrador Multi-Strategy
−Removed: Partners, LP (“Cobrador 1”), was extended until December 31, 2019.
−Removed: The Company also extended the expiration dates of Series
−Removed: A Warrants issued in connection with Cobrador 1 by one year.
−Removed: The fair value of the Series A Warrants did not materially change due to
−Removed: the extension.
−Removed: During the year ended December 31, 2020, principal and accrued interest in the amount of $ 55,788 were converted into 14,760,086 shares
−Removed: of common stock.
−Removed: The carrying value as of December 31, 2020 was $ 268,900 .
−Removed: During the year ended December 31, 2021, total principal of
−Removed: $ 218,900 and accrued interest in the amount of $ 153,686 were converted into 98,024,360 shares of common stock resulting
−Removed: in carrying value of $ 50,000 as of December 31, 2021.
−Removed: The carrying value as of March 31, 2022, was $ 50,000 .
−Removed: On December 31, 2016, the Company issued a Senior
−Removed: Convertible Note in the face amount of $ 108,804 to Cobrador (“Cobrador 2”) in settlement of previously accrued interest,
−Removed: additional interest, fees and penalties.
−Removed: The additional interest, fees and penalties was $ 72,734 and this amount was charged to operations
−Removed: as debt discount amortization during the year ended December 31, 2016.
−Removed: The Senior Convertible Note was extended during the year ended
−Removed: December 31, 2018 and was due on December 31, 2019.
−Removed: It is convertible into shares of common stock at a conversion price $ 0.05 per
−Removed: share and bears interest at 7 % per annum.
−Removed: The Company determined that Cobrador 2 had a beneficial conversion feature based on the
−Removed: difference between the conversion price and the market price on the date of issuance and allocated $ 87,043 as debt discount representing
−Removed: the beneficial conversion feature which was fully amortized at December 31, 2017.
−Removed: As of December 31, 2020 the carrying value was $ 108,804 .
+Added: accounts for stock-based compensation in accordance with ASC 718, “Compensation – Stock Compensation,” which requires
+Added: all stock-based awards granted to employees, directors, and non-employees to be measured at grant date fair value of the equity instrument
+Added: issued, and recognized as expense.
+Added: Stock-based compensation expense is recognized on a straight-line basis over the requisite service
+Added: period of the award, which is generally equivalent to the vesting period.
+Added: The fair value of each stock option granted is estimated using
+Added: the Black-Scholes option pricing model.
+Added: The measurement date for the non-forfeitable awards to nonemployees that vest immediately is the
+Added: date the award is issued.
+Added: on Liabilities Settlement
+Added: During the six months ended June
+Added: 30, 2021 creditors forgave aggregate amount of $ 15,252 associated with accrued expenses.
+Added: In addition, the Company recorded a gain on capital
+Added: lease settlement of $ 16,074 as detailed in Note 6, resulting in total gain on settlement of liabilities of $ 31,326 .
+Added: No gains or losses
+Added: resulting from liability settlement were recognized during the six months ended June 30, 2022.
+Added: revenue under ASC 606, “Revenue from Contracts with Customers,” the core principle of which is that an entity should recognize
+Added: revenue to depict the transfer of control for promised goods or services to customers in an amount that reflects the consideration to
+Added: which the entity expects to be entitled in exchange for those goods or services.
+Added: In applying the revenue recognition principles, an entity
+Added: is required to identify the contract(s) with a customer, identify the performance obligations, determine the transaction price, allocate
+Added: the transaction price to the performance obligations and recognize revenue as the performance obligations are satisfied (i.e., either
+Added: over time or at a point in time).
+Added: ASC 606 further requires that companies disclose sufficient information to enable readers of financial
+Added: statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.
+Added: recognized $ 0 revenue during the six months ended June 30, 2022 and 2021.
+Added: Accounting Pronouncements
+Added: 5, 2020, the FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
+Added: Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in an Entity’s
+Added: Own Equity, which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity,
+Added: including convertible instruments and contracts on an entity’s own equity.
+Added: This ASU is effective for public business entities, excluding
+Added: smaller reporting companies, for fiscal years beginning after December 15, 2021, and for all other entities for fiscal years beginning
+Added: after December 15, 2023.
+Added: Early adoption is permitted for all entities no earlier than for fiscal years beginning after December 15, 2020.
+Added: The Company is currently evaluating the effects this ASU will have on its financial statements.
+Added: has examined all other recent accounting pronouncements and determined that they will not have a material impact on its financial position,
+Added: results of operations, or cash flows.
+Added: 3 – Going Concern
+Added: The accompanying
+Added: consolidated financial statements have been prepared on a going concern basis.
+Added: The Company had net loss of $ 641,720 during the six
+Added: months ended June 30, 2022, has accumulated losses totaling $ 17,009,709 , and has a working capital deficit of $ 9,024,666 at June
+Added: These factors, among others, indicate that the Company may be unable to continue as a going concern.
+Added: The consolidated financial
+Added: statements do not include any adjustments that might result from the outcome of these uncertainties.
+Added: Company can generate significant cash from operations, its ability to continue as a going concern is dependent upon obtaining additional
+Added: The Company hopes to raise additional financing, potentially through the sale of debt or equity instruments, or a combination,
+Added: to fund its operations for the next 12 months and allow the Company to continue the development of its business plans and satisfy its
+Added: obligations on a timely basis.
+Added: Should additional financing not be available, the Company will have to negotiate with its lenders to extend
+Added: the repayment dates of its indebtedness.
+Added: There can be no assurance that the Company will be able to successfully restructure its debt
+Added: obligations in the event it fails to obtain additional financing.
+Added: These conditions have raised substantial doubt as to the Company’s
+Added: ability to continue as a going concern for one year from the issuance of the financial statements, which has not been alleviated.
+Added: Convertible Notes
+Added: year ended December 31, 2018, a Senior Convertible Note in the aggregate principal amount of $ 310,000 and a maturity date of December
+Added: 31, 2018 payable to Cobrador Multi-Strategy Partners, LP (“Cobrador 1”), was extended until December 31, 2019.
+Added: also extended the expiration dates of Series A Warrants issued in connection with Cobrador 1 by one year.
+Added: The fair value of the Series
+Added: A Warrants did not materially change due to the extension.
+Added: During the year ended December 31, 2020, principal and accrued interest in
+Added: the amount of $ 55,788 were converted into 14,760,086 shares of common stock.
+Added: The carrying value as of December 31, 2020
+Added: was $ 268,900 .
+Added: During the year ended December 31, 2021, total principal of $ 218,900 and accrued interest in the amount of $ 153,686 were
+Added: converted into 98,024,360 shares of common stock resulting in carrying value of $ 50,000 as of December 31, 2021.
+Added: value as of June 30, 2022, was $ 50,000 .
+Added: On December 31, 2016, the Company
+Added: issued a Senior Convertible Note in the face amount of $ 108,804 to Cobrador (“Cobrador 2”) in settlement of previously
+Added: accrued interest, additional interest, fees and penalties.
+Added: The additional interest, fees and penalties was $ 72,734 and this amount
+Added: was charged to operations as debt discount amortization during the year ended December 31, 2016.
+Added: The Senior Convertible Note was extended
+Added: during the year ended December 31, 2018 and was due on December 31, 2019.
+Added: It is convertible into shares of common stock at a conversion
+Added: price $ 0.05 per share and bears interest at 7 % per annum.
+Added: The Company determined that Cobrador 2 had a beneficial conversion
+Added: feature based on the difference between the conversion price and the market price on the date of issuance and allocated $ 87,043 as
+Added: debt discount representing the beneficial conversion feature which was fully amortized at December 31, 2017.
+Added: As of December 31, 2020 the
+Added: carrying value was $ 108,804 .
During the year ended December 31, 2021, total principal in the amount of $ 88,000 was converted into 23,157,894 shares
of common stock resulting in carrying value of $ 20,804 as of December 31, 2021.
−Removed: During the three months ended March 31, 2022, total
−Removed: principal and accrued interest in the amount of $ 100,727 were converted into 26,507,105 shares of common stock resulting in carrying value
−Removed: of $ 0 as of March 31, 2022.
−Removed: During December 2017, the Company issued a Senior
−Removed: Convertible Note in the amount of $ 25,000 to Cobrador.
−Removed: The note bears interest at 7 %, was due in December 2019, and is convertible
−Removed: into common shares at a conversion price of $ 0.05 per share.
−Removed: In addition, in conjunction with this note, the Company issued 500,000 warrants
−Removed: to purchase common shares at $ 0.05 with a contractual term of 5 years.
−Removed: The estimated value of the warrants was determined
−Removed: to be $ 1,421 and was recorded as interest expense during 2017 and a warrant liability due to the down round provision in the note
−Removed: The outstanding principal balance was $ 25,000 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022, all senior convertible notes
−Removed: were in default with an interest rate increased to 15 %.
−Removed: Promissory Notes Payable
−Removed: During 2014, the Company issued an unsecured promissory
−Removed: note to a former employee of U-Vend Canada.
−Removed: The original amount of this note was $ 10,512 has a term of 3 years and accrues
−Removed: interest at 17 % per annum.
−Removed: The total principal outstanding on this promissory note was $ 6,235 as of March 31, 2022 and December 31,
−Removed: Starting of 2015, the Company entered into a series
−Removed: of promissory notes from the same lender.
−Removed: All of the notes bear interest at a rate of 19 % per annum and are payable together with
−Removed: interest over a period of six (6) months from the date of borrowing.
−Removed: As of December 31, 2015, note balance was $ 11,083 .
−Removed: In 2016, the Company
−Removed: borrowed $ 76,500 and repaid $ 63,497 .
−Removed: The balance outstanding on these notes was $ 24,116 at December 31, 2016.
−Removed: In 2017, the Company
−Removed: borrowed $ 36,400 and repaid $ 44,449 .
−Removed: The balance outstanding on these notes was $ 16,067 at December 31, 2017.
−Removed: In 2018, the Company
−Removed: borrowed $ 143,908 and repaid $ 125,931 .
−Removed: The balance outstanding on these notes was $ 34,044 at December 31, 2018.
−Removed: During the year
−Removed: ended December 31, 2019, the Company borrowed additional $ 38,325 and recorded additional original discount in the amount of $ 3,325 associated
−Removed: with the new borrowing.
−Removed: During the year ended December 31, 2019, the Company repaid $ 46,584 in principal and fully amortized $ 3,325 of
−Removed: debt discount.
−Removed: As of March 31, 2022 and December 31, 2021, the balance outstanding on these notes was $ 25,784 .
−Removed: During the year ended December 31, 2016, the Company
−Removed: issued two unsecured promissory notes and borrowed an aggregate amount of $ 80,000 .
−Removed: The promissory notes bear interest at 10 % per
−Removed: annum, with a provision for an increase in the interest rate upon an event of default as defined therein and were due at various due dates
−Removed: in May and September 2017.
+Added: During the six months ended June 30, 2022, total
+Added: principal and accrued interest in the amount of $ 20,804 of principal and $ 79,923 of interest were converted into 26,507,105 shares
+Added: of common stock resulting in carrying value of $ 0 as of June 30, 2022.
+Added: During December
+Added: 2017, the Company issued a Senior Convertible Note in the amount of $ 25,000 to Cobrador.
+Added: The note bears interest at 7 %, was
+Added: due in December 2019, and is convertible into common shares at a conversion price of $ 0.05 per share.
+Added: In addition, in conjunction
+Added: with this note, the Company issued 500,000 warrants to purchase common shares at $ 0.05 with a contractual term of 5 years.
+Added: The estimated value of the warrants was determined to be $ 1,421 and was recorded as interest expense during 2017 and a warrant liability
+Added: due to the down round provision in the note agreement.
+Added: The outstanding principal balance was $ 25,000 as of June 30, 2022 and December
+Added: 30, 2022, all senior convertible notes were in default with an interest rate increased to 15 %.
+Added: Notes Payable
+Added: the Company issued an unsecured promissory note to a former employee of U-Vend Canada.
+Added: The original amount of this note was $ 10,512 has
+Added: a term of 3 years and accrues interest at 17 % per annum.
+Added: The total principal outstanding on this promissory note was $ 6,235 as
+Added: of June 30, 2022 and December 31, 2021.
+Added: of 2015, the Company entered into a series of promissory notes from the same lender.
+Added: All of the notes bear interest at a rate of 19 %
+Added: per annum and are payable together with interest over a period of six (6) months from the date of borrowing.
+Added: As of December 31, 2015,
+Added: note balance was $ 11,083 .
+Added: In 2016, the Company borrowed $ 76,500 and repaid $ 63,497 .
+Added: The balance outstanding on these notes was $ 24,116 at
+Added: December 31, 2016.
+Added: In 2017, the Company borrowed $ 36,400 and repaid $ 44,449 .
+Added: The balance outstanding on these notes was $ 16,067 at
+Added: December 31, 2017.
+Added: In 2018, the Company borrowed $ 143,908 and repaid $ 125,931 .
+Added: The balance outstanding on these notes was $ 34,044 at
+Added: December 31, 2018.
+Added: During the year ended December 31, 2019, the Company borrowed additional $ 38,325 and recorded additional original
+Added: discount in the amount of $ 3,325 associated with the new borrowing.
+Added: During the year ended December 31, 2019, the Company repaid $ 46,584 in
+Added: principal and fully amortized $ 3,325 of debt discount.
+Added: As of June 30, 2022 and December 31, 2021, the balance outstanding on these
+Added: notes was $ 25,784 .
+Added: year ended December 31, 2016, the Company issued two unsecured promissory notes and borrowed an aggregate amount of $ 80,000 .
+Added: The promissory
+Added: notes bear interest at 10 % per annum, with a provision for an increase in the interest rate upon an event of default as defined therein
+Added: and were due at various due dates in May and September 2017.
The due dates of both notes were extended to December 31, 2019.
−Removed: As of March 31, 2022 and December 31, 2021,
−Removed: the balance outstanding on these notes was $ 80,000 .
−Removed: In December 2017, the Company issued promissory
−Removed: notes in the aggregate principal balance of $ 28,000 to Cobrador.
−Removed: The notes accrue interest at 7 % and have a two-year term.
−Removed: of March 31, 2022 and December 31, 2021, the balance outstanding on these notes was $ 28,000 .
−Removed: On April 13, 2018, the Company issued a promissory
−Removed: note in the principal amount of $ 115,000 .
−Removed: This note bears interest at the rate of 7 % per annum, due on December 31, 2019.
−Removed: the Company borrowed an additional $ 25,000 and repaid $ 60,000 .
−Removed: The balance outstanding on this note as of March 31, 2022 and December
−Removed: 31, 2021, was $ 80,000 .
−Removed: On November 19, 2018, the Company issued a promissory
−Removed: note in the principal amount of $ 124,000 with net proceeds of $ 112,840 .
−Removed: This note matures in 64 weeks.
−Removed: The Company recorded $ 11,160 to
−Removed: debt discount.
−Removed: During the year ended December 31, 2018, the Company repaid $ 9,784 in principal and amortized $ 872 of debt discount
−Removed: resulting in an unamortized debt discount of $ 10,288 and carrying value of $ 103,928 at December 31, 2018.
−Removed: During the year ended
−Removed: December 31, 2019, the Company repaid $ 48,154 in principal and amortized $ 9,744 of debt discount resulting in an unamortized
−Removed: debt discount of $ 544 and carrying value of $ 65,518 at December 31, 2019.
−Removed: During the year ended December 31, 2020, the Company
−Removed: repaid $ 15,000 in principal and fully amortized $ 544 of debt discount.
−Removed: As of December 31, 2020, the balance outstanding on this
−Removed: note was $ 51,062 .
−Removed: During the year ended December 31, 2021, the Company fully repaid $ 25,000 in principal, remaining balance of the
−Removed: amount owed was released and recorded as a settlement of liability.
−Removed: As of March 31, 2022 and December 31, 2021, the balance outstanding
−Removed: on this note was $ 0 .
−Removed: During the year ended December 31, 2019, the Company
−Removed: issued two promissory notes in the aggregate principal amount of $ 135,000 , bearing interest of 7 % and mature on August 31, 2019.
−Removed: As of March 31, 2022 and December 31, 2021, the balance outstanding on these notes was $ 135,000 .
−Removed: As of March 31, 2022, promissory notes were in
−Removed: default with an interest rate increased by 2 % over the original interest rate.
−Removed: On March 5, 2019, the Company issued a non-equity
−Removed: linked promissory note for $ 100,000 to an investor with an annual 10 % rate of interest and a one (1) year maturity.
−Removed: This investor also received a warrant for 500,000 shares at a strike price of $ 0.07 per share with a five (5) year maturity.
+Added: 30, 2022 and December 31, 2021, the balance outstanding on these notes was $ 80,000 .
+Added: 2017, the Company issued promissory notes in the aggregate principal balance of $ 28,000 to Cobrador.
+Added: The notes accrue interest at 7 %
+Added: and have a two-year term.
+Added: As of June 30, 2022 and December 31, 2021, the balance outstanding on these notes was $ 28,000 .
+Added: 13, 2018, the Company issued a promissory note in the principal amount of $ 115,000 .
+Added: This note bears interest at the rate of 7 % per
+Added: annum, due on December 31, 2019.
+Added: In 2019, the Company borrowed an additional $ 25,000 and repaid $ 60,000 .
+Added: The balance outstanding
+Added: on this note as of June 30, 2022 and December 31, 2021, was $ 80,000 .
+Added: 19, 2018, the Company issued a promissory note in the principal amount of $ 124,000 with net proceeds of $ 112,840 .
+Added: This note matures
+Added: The Company recorded $ 11,160 to debt discount.
+Added: During the year ended December 31, 2018, the Company repaid $ 9,784 in
+Added: principal and amortized $ 872 of debt discount resulting in an unamortized debt discount of $ 10,288 and carrying value of $ 103,928 at
+Added: December 31, 2018.
+Added: During the year ended December 31, 2019, the Company repaid $ 48,154 in principal and amortized $ 9,744 of
+Added: debt discount resulting in an unamortized debt discount of $ 544 and carrying value of $ 65,518 at December 31, 2019.
+Added: year ended December 31, 2020, the Company repaid $ 15,000 in principal and fully amortized $ 544 of debt discount.
+Added: As of December
+Added: 31, 2020, the balance outstanding on this note was $ 51,062 .
+Added: During the year ended December 31, 2021, the Company fully repaid $ 25,000 in
+Added: principal, remaining balance of the amount owed was released and recorded as a settlement of liability.
+Added: As of June 30, 2022 and December
+Added: 31, 2021, the balance outstanding on this note was $ 0 .
+Added: year ended December 31, 2019, the Company issued two promissory notes in the aggregate principal amount of $ 135,000 , bearing interest
+Added: of 7 % and mature on August 31, 2019 .
+Added: As of June 30, 2022 and December 31, 2021, the balance outstanding on these notes was $ 135,000 .
+Added: June 30, 2022, the above promissory notes were in default with an interest rate increased by 2 % over the original interest
+Added: 5, 2019, the Company issued a non-equity linked promissory note for $ 100,000 to an investor with an annual 10 % rate of interest
+Added: and a one (1) year maturity.
+Added: This investor also received a warrant for 500,000 shares at a strike price
+Added: of $ 0.07 per share with a five (5) year maturity.
The fair value of warrant was not material.
−Removed: As of December 31, 2019, the outstanding balance was $ 100,000 .
−Removed: On December 23, 2020, total
−Removed: principal and accrued interest in the amount of $ 118,250 were converted into a new promissory note in the principal amount of $ 118,250 with
−Removed: an annual 10 % rate of interest and mature on January 15, 2022.
−Removed: As of March 31, 2022 and December 31, 2021, the outstanding balance
−Removed: was $ 118,250 .
−Removed: Convertible Notes Payable
+Added: As of December
+Added: 31, 2019, the outstanding balance was $ 100,000 .
+Added: On December 23, 2020, total principal and accrued interest in the amount of $ 118,250
+Added: were converted into a new promissory note in the principal amount of $ 118,250 with an annual 10 % rate of interest and mature
+Added: on January 15, 2022.
+Added: As of June 30, 2022 and December 31, 2021, the notes were in default and the outstanding balance was $ 118,250 .
+Added: Notes Payable
Stock Purchase Agreement
−Removed: In 2014 and 2015 the Company entered into the
−Removed: 2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued eight (8) convertible notes in the
−Removed: aggregate face amount of $ 146,000 due at various dates between August 2015 and March 2016.
−Removed: The principal on these notes is due at
−Removed: the holder’s option in cash or common shares at a conversion rate of $ 0.30 per share.
−Removed: In connection with these borrowings the
−Removed: Company granted a total of 360,002 warrants with an exercise price of $ 0.35 per share and a 5 year contractual
−Removed: The warrants issued have a down round provision and as a result are classified as a liability in the accompanying consolidated balance
+Added: and 2015 the Company entered into the 2014 Securities Purchase Agreement (the “2014 SPA”) pursuant to which it issued eight (8)
+Added: convertible notes in the aggregate face amount of $ 146,000 due at various dates between August 2015 and March 2016.
+Added: The principal
+Added: on these notes is due at the holder’s option in cash or common shares at a conversion rate of $ 0.30 per share.
+Added: In connection
+Added: with these borrowings the Company granted a total of 360,002 warrants with an exercise price of $ 0.35 per share and a 5 year
+Added: contractual term.
+Added: The warrants issued have a down round provision and as a result are classified as a liability in the accompanying consolidated
+Added: balance sheets.
Pursuant to the down round provision, the exercise price of the warrants was reduced to $ 0.22 at December 31, 2016.
−Removed: 2017 the Company repaid one of the notes in the amount of $ 50,000 .
−Removed: On May 1, 2018, the Company granted 1,000,000 warrants with
−Removed: an exercise price of $ 0.15 per share and a 5 year contractual term, valued at $ 2,841 , which was recorded as debt discount.
+Added: During 2017 the Company repaid one of the notes in the amount of $ 50,000 .
+Added: On May 1, 2018, the Company granted 1,000,000 warrants
+Added: with an exercise price of $ 0.15 per share and a 5 year contractual term, valued at $ 2,841 , which was recorded as debt discount.
As of December 31, 2020, outstanding balance of these notes was $ 121,000 .
1 unchanged sentence
the principal amount of $25,000 and accrued interest in the amount of $30,387 were converted into 14,575,645 shares
−Removed: of common stock resulting in carrying value of $ 96,000 as of March 31, 2022 and December 31, 2021.
−Removed: The Company and Cobrador held three of
−Removed: the convertible notes in the aggregate face amount of $ 45,000 and agreed to extend the repayment date to November 17, 2020 .
−Removed: The Company agreed to a revised conversion price of $ 0.05 per share and a revised warrant exercise price of $ 0.07 per share.
−Removed: As of March 31, 2022 and December 31, 2021, outstanding balance of these notes was $ 45,000 .
−Removed: As of March 31, 2022, these notes were in default
−Removed: with an interest rate increased to 15 %.
+Added: of common stock resulting in carrying value of $96,000 as of June 30, 2022 and December 31, 2021.
+Added: and Cobrador held three of the convertible notes in the aggregate face amount of $ 45,000 and agreed to extend the repayment
+Added: date to November 17, 2020.
+Added: The Company agreed to a revised conversion price of $ 0.05 per share and a revised warrant exercise
+Added: price of $ 0.07 per share.
+Added: As of June 30, 2022 and December 31, 2021, outstanding balance of these notes was $ 45,000 .
+Added: 30, 2022, these 2014 notes were in default with an interest rate increased to 15 %.
Stock Purchase Agreement
−Removed: During the year ended December 31, 2015, the Company
−Removed: issued eleven subordinated convertible notes bearing interest at 9.5 % per annum with an aggregate principal balance of
−Removed: $ 441,000 pursuant to the 2015 Stock Purchase Agreement (the “2015 SPA”).
−Removed: The notes were due in December 2017 and are
−Removed: payable at the noteholder’s option in cash or common shares at a conversion rate of $ 0.30 per share.
−Removed: The conversion rate was
−Removed: later revised to $ 0.05 due to down round provisions contained in the 2015 SPA, and the due date was extended to November 17, 2020.
−Removed: In connection with these borrowings, the Company issued a warrant to purchase 735,002 shares of the Company’s common stock
−Removed: at an exercise price of $ 0.40 per share and a 5 year contractual term.
−Removed: The exercise price was later revised to $ 0.22 per
−Removed: share pursuant to the down round provisions in the 2015 SPA.
−Removed: The Company allocated $ 8,113 of proceeds received to debt discount based
−Removed: on the computed fair value of the convertible notes and warrants issued.
−Removed: During the year ended December 31, 2016, the noteholder converted
−Removed: one note in the face amount of $ 35,000 into 700,000 shares of common stock.
−Removed: During the year ended December 31, 2021, principal
−Removed: in the amount of $ 100,000 and accrued interest in the amount of $ 138,245 were converted into 62,696,053 shares of
−Removed: common stock resulting in carrying value of $ 306,000 as of March 31, 2022 and December 31, 2021.
+Added: year ended December 31, 2015, the Company issued eleven subordinated convertible notes bearing interest at 9.5 % per annum
+Added: with an aggregate principal balance of $ 441,000 pursuant to the 2015 Stock Purchase Agreement (the “2015 SPA”).
+Added: were due in December 2017 and are payable at the noteholder’s option in cash or common shares at a conversion rate of $ 0.30 per
+Added: The conversion rate was later revised to $ 0.05 due to down round provisions contained in the 2015 SPA, and the due date was
+Added: extended to November 17, 2020.
+Added: In connection with these borrowings, the Company issued a warrant to purchase 735,002 shares
+Added: of the Company’s common stock at an exercise price of $ 0.40 per share and a 5 year contractual term.
+Added: price was later revised to $ 0.22 per share pursuant to the down round provisions in the 2015 SPA.
+Added: The Company allocated $ 8,113 of
+Added: proceeds received to debt discount based on the computed fair value of the convertible notes and warrants issued.
+Added: During the year ended
+Added: December 31, 2016, the noteholder converted one note in the face amount of $ 35,000 into 700,000 shares of common stock.
+Added: During the year ended December 31, 2021, principal in the amount of $100,000 and accrued interest in the amount of $138,245 were
+Added: converted into 62,696,053 shares of common stock resulting in carrying value of $306,000 as of June 30, 2022 and December
Stock Purchase Agreement
−Removed: On June 30, 2016, the Company entered into the
−Removed: 2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five convertible notes in the aggregate
−Removed: principal amount of $ 761,597 .
+Added: 30, 2016, the Company entered into the 2016 Stock Purchase Agreement (the “2016 SPA”) pursuant to which it issued five convertible
+Added: notes in the aggregate principal amount of $ 761,597 .
The 2016 SPA notes were due in November 2020 and bear interest at 9.5 % per annum.
−Removed: The notes are convertible
−Removed: into shares of common stock at a conversion price of $ 0.17 per share.
−Removed: With these notes, the Company satisfied its obligations for:
−Removed: previously issued promissory notes of $ 549,000 , accrued interest of $ 38,615 , lease principal installments of $ 47,466 , previously accrued
−Removed: registration rights penalties of $ 22,156 , due to a former officer of $ 81,250 , and additional interest, expenses, fine and penalties of
−Removed: The Company charged additional interest, expenses, fines and penalties $ 23,110 to operations as amortization of debt discount
−Removed: and deferred financing costs during the year ended December 31, 2016.
−Removed: In connection with the 2016 SPA, the Company granted
−Removed: a total of 2,239,900 warrants with an exercise price of $ 0.30 per share which was later revised to $ 0.05 per share
−Removed: due to down round provisions, with a 5 year contractual life.
−Removed: The Company allocated $ 19,242 to debt discount based on the
−Removed: computed fair value of the convertible notes and warrants issued and classified the debt discount is as a warrant liability due to the
−Removed: down round provision in the warrants.
−Removed: On July 11, 2019, $ 85,000 in principal were
−Removed: converted into 1,700,000 shares of common stock.
−Removed: As of March 31, 2022 and December 31, 2021, the
−Removed: 2016 SPA had a carrying value of $ 676,597 .
−Removed: As of March 31, 2022, these notes were in default with an interest rate increased to 18 %.
−Removed: During the year ended December 31, 2016, the Company
−Removed: issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate principal amount of $ 115,000 .
−Removed: The Cobrador 2016
−Removed: Notes have a 2 year term, bear interest at 9.5 % per annum, and are convertible into shares of common stock at a conversion
−Removed: price of $ 0.17 per share.
−Removed: The conversion price was subsequently revised to $ 0.05 per the down round provisions and the maturity
−Removed: date was extended to September 26, 2021.
−Removed: In connection with the Cobrador 2016 Notes, the Company granted a total of 338,235 warrants
−Removed: with an exercise price of $ 0.30 per share which was subsequently revised to $ 0.05 per share due to down round provisions with
−Removed: a 5 year contractual term.
−Removed: The Company allocated $ 1,994 to debt discount based on the computed fair value of the convertible
−Removed: notes and warrants issued and classified the debt discount as a warrant liability due to the down round provision in the warrants.
−Removed: the year ended December 31, 2019, $ 20,000 was converted into 400,000 shares.
−Removed: As of March 31, 2022 and December 31, 2021, the Cobrador
−Removed: 2016 Notes had a carrying value of $ 95,000 .
−Removed: During the fourth quarter of 2016, the Company
−Removed: issued three additional convertible notes in the aggregate principal amount of $ 250,000 .
−Removed: The notes have a 2 year term, bear
−Removed: interest at 9.5 % per annum and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
+Added: The notes are convertible into shares of common stock at a conversion price of $ 0.17 per share.
+Added: With these notes, the Company satisfied
+Added: its obligations for:
+Added: previously issued promissory notes of $ 549,000 , accrued interest of $ 38,615 , lease principal installments of $ 47,466 ,
+Added: previously accrued registration rights penalties of $ 22,156 , due to a former officer of $ 81,250 , and additional interest, expenses, fine
+Added: and penalties of $ 23,110 .
+Added: The Company charged additional interest, expenses, fines and penalties $ 23,110 to operations as amortization
+Added: of debt discount and deferred financing costs during the year ended December 31, 2016.
In connection
−Removed: with these borrowings, the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise price of $ 0.07 per
−Removed: The Company allocated $ 27,585 to debt discount based on the computed fair value of the convertible notes and warrants issued,
−Removed: and the debt discount is classified as a warrant liability due to the down round provision in the warrants.
−Removed: As of December 31, 2020, the
−Removed: carrying value of the notes was $ 250,000 .
−Removed: During the year ended December 31, 2021, principal in the amount of $ 47,000 was converted
−Removed: into 12,368,421 shares of common stock resulting in carrying value of $ 203,000 as of December 31, 2021.
−Removed: During the three
−Removed: months ended March 31, 2022, total principal and accrued interest in the amount of $ 88,473 were converted into 23,282,260 shares of common
−Removed: stock resulting in carrying value of $ 175,000 as of March 31, 2021.
−Removed: As of March 31, 2022, these notes were in default with an interest
−Removed: rate increased to 18 %.
−Removed: 2017 Financings
−Removed: During the year ended December 31, 2017, the Company
−Removed: entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)” in the aggregate principal amount of
−Removed: The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5 %, and are convertible into shares of
−Removed: common stock at a conversion price of $ 0.05 per share.
−Removed: In connection with the 2017 Convertible Notes, the Company issued a total
−Removed: of 16,537,926 warrants with an exercise price of $ 0.07 per share with a 5 year term.
+Added: with the 2016 SPA, the Company granted a total of 2,239,900 warrants with an exercise price of $ 0.30 per share which was
+Added: later revised to $ 0.05 per share due to down round provisions, with a 5 year contractual life.
The Company allocated $ 19,242 to
−Removed: a debt discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a warrant
+Added: debt discount based on the computed fair value of the convertible notes and warrants issued and classified the debt discount is as a warrant
liability due to the down round provision in the warrants.
−Removed: During the year ended December 31, 2018, the Company amortized $ 31,940 of
−Removed: debt discount resulting in unamortized debt discount of $ 13,278 and carrying value of $ 910,608 at December 31, 2018.
−Removed: the year ended December 31, 2019, the Company fully amortized remaining $ 13,278 of debt discount.
−Removed: As of March 31, 2022 and December
−Removed: 31, 2021, the carrying value of the notes was $ 924,282 .
−Removed: As of March 31, 2022, these notes were in default with an interest rate increased
−Removed: 2018 Financings
−Removed: During the year ended December 31, 2018, the Company
−Removed: entered into seventeen separate convertible notes agreements (the “2018 Convertible Notes)” in the aggregate principal amount
−Removed: of $ 537,500 .
−Removed: The 2018 Convertible Notes each have a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid
−Removed: in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: In connection with the
−Removed: 2018 Convertible Notes, the Company issued a total of 10,750,000 warrants with an exercise price of $ 0.07 per share with
−Removed: a 5 year term.
−Removed: The Company allocated $ 33,384 to a debt discount based on the computed fair value of the convertible notes
−Removed: and warrants issued and classified the debt discount as a warrant liability due to the down round provision in the warrants.
−Removed: year ended December 31, 2018, the Company amortized $ 12,803 of debt discount resulting in an unamortized debt discount of $ 20,581 and
−Removed: carrying value of $ 516,919 at December 31, 2018.
−Removed: During the year ended December 31, 2019, the Company amortized $ 16,692 of debt
−Removed: discount resulting in an unamortized debt discount of $ 3,889 and carrying value of $ 533,611 as of December 31, 2019.
−Removed: the year ended December 31, 2020, the Company fully amortized $ 3,889 of debt discount resulting in carrying value of $ 537,500 as
−Removed: of December 31, 2020.
−Removed: During the year ended December 31, 2021, principal in the amount of $ 25,000 was converted into 6,578,947 shares
−Removed: of common stock resulting in carrying value of $ 512,500 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022, convertible
−Removed: notes were in default.
−Removed: On November 20, 2018, two officers converted $ 436,500 accrued
−Removed: compensation into two convertible note agreements in the principal amount of $ 436,500 in exchange.
+Added: 11, 2019, $ 85,000 in principal were converted into 1,700,000 shares of common stock.
+Added: 30, 2022 and December 31, 2021, the 2016 SPA had a carrying value of $ 676,597 .
+Added: As of June 30, 2022, these notes were in default with an
+Added: interest rate increased to 18 %.
+Added: year ended December 31, 2016, the Company issued four convertible notes (the “Cobrador 2016 Notes”) in the aggregate principal
+Added: amount of $ 115,000 .
+Added: The Cobrador 2016 Notes have a 2 year term, bear interest at 9.5 % per annum, and are convertible into
+Added: shares of common stock at a conversion price of $ 0.17 per share.
+Added: The conversion price was subsequently revised to $ 0.05 per
+Added: the down round provisions and the maturity date was extended to September 26, 2021.
+Added: In connection with the Cobrador 2016 Notes, the Company
+Added: granted a total of 338,235 warrants with an exercise price of $ 0.30 per share which was subsequently revised to $ 0.05 per
+Added: share due to down round provisions with a 5 year contractual term.
+Added: The Company allocated $ 1,994 to debt discount based
+Added: on the computed fair value of the convertible notes and warrants issued and classified the debt discount as a warrant liability due to
+Added: the down round provision in the warrants.
+Added: During the year ended December 31, 2019, $20,000 was converted into 400,000 shares.
+Added: As of June 30, 2022 and December 31, 2021, the Cobrador 2016 Notes had a carrying value of $ 95,000 .
+Added: During the fourth quarter of
+Added: 2016, the Company issued three additional convertible notes in the aggregate principal amount of $ 250,000 .
The notes have a 2 year
−Removed: term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at
−Removed: a conversion price of $ 0.05 per share.
−Removed: As of March 31, 2022 and December 31, 2021, the carrying value of the notes was $ 436,500 .
−Removed: As of March 31, 2022, convertible notes were in default.
+Added: term, bear interest at 9.5 % per annum and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
+Added: In connection with these borrowings, the Company granted warrants to purchase 5,000,000 shares of common stock with an exercise
+Added: price of $ 0.07 per share.
+Added: The Company allocated $ 27,585 to debt discount based on the computed fair value of the convertible
+Added: notes and warrants issued, and the debt discount is classified as a warrant liability due to the down round provision in the warrants.
+Added: As of December 31, 2020, the carrying value of the notes was $ 250,000 .
+Added: During the year ended December 31, 2021, principal in the amount
+Added: of $ 47,000 was converted into 12,368,421 shares of common stock resulting in carrying value of $ 203,000 as of December
+Added: During the six months ended June 30, 2022, total principal and accrued interest in the amount of $ 28,000 of principal and $ 60,473
+Added: of interest were converted into 23,282,260 shares of common stock
+Added: resulting in carrying value of $ 175,000 as of June 30, 2021.
+Added: As of June 30, 2022, these notes were in default with an interest rate
+Added: increased to 18 %.
+Added: year ended December 31, 2017, the Company entered into 19 separate convertible notes agreements (the “2017 Convertible Notes)”
+Added: in the aggregate principal amount of $ 923,882 .
+Added: The 2017 Convertible Notes each have a 2 year term, bear interest at 9.5 %,
+Added: and are convertible into shares of common stock at a conversion price of $ 0.05 per share.
+Added: In connection with the 2017 Convertible
+Added: Notes, the Company issued a total of 16,537,926 warrants with an exercise price of $ 0.07 per share with a 5 year
+Added: The Company allocated $ 59,403 to a debt discount based on the computed fair value of the convertible notes and warrants issued
+Added: and classified the debt discount as a warrant liability due to the down round provision in the warrants.
During the year ended December
−Removed: the Company entered into three convertible notes agreements in the aggregate principal amount of $ 240,500 with a net proceed
−Removed: of $ 214,000 .
−Removed: These notes had a 1 -year term, and bear interest at 8 %- 12 %.
−Removed: The notes are convertible into common stock at 60 %
−Removed: to 61 % multiplied by the lowest one to two trading price(s) during fifteen to twenty-five trading day period prior to the Conversion
−Removed: The embedded conversion features were valued at $ 59,027 , which were recorded as debt discount.
−Removed: In addition, the Company also recorded
−Removed: $ 26,500 as original debt discount.
−Removed: These notes were in default due to failure to comply with the reporting requirements of the Exchange
−Removed: Act, as the result, the Company recorded additional $ 120,250 penalty in principal as of December 31, 2018.
−Removed: During the year ended
−Removed: December 31, 2018, the Company amortized $ 21,382 of debt discount resulting in unamortized debt discount of $ 64,145 and carrying
−Removed: value of $ 296,605 at December 31, 2018.
−Removed: During the year ended December 31, 2019, the Company repaid $ 64,300 in principal and
−Removed: amortized $ 21,381 of debt discount, recorded $ 42,764 in accretion of debt discount, resulting in unamortized debt discount of
−Removed: $ 0 and carrying value of $ 296,450 at December 31, 2019.
−Removed: During the year ended December 31, 2020, total principal and accrued
−Removed: interest in the amount of $ 37,712 were converted into 9,924,132 shares of common stock resulting in carrying value of $ 281,250 as
+Added: 31, 2018, the Company amortized $ 31,940 of debt discount resulting in unamortized debt discount of $ 13,278 and carrying value
+Added: of $ 910,608 at December 31, 2018.
+Added: During the year ended December 31, 2019, the Company fully amortized remaining $ 13,278 of
+Added: debt discount.
+Added: As of June 30, 2022 and December 31, 2021, the carrying value of the notes was $ 924,282 .
+Added: As of June 30, 2022, these notes
+Added: were in default with an interest rate increased to 18 %.
+Added: year ended December 31, 2018, the Company entered into seventeen separate convertible notes agreements (the “2018 Convertible Notes)”
+Added: in the aggregate principal amount of $ 537,500 .
+Added: The 2018 Convertible Notes each have a 2 year term, bear interest at 9.5 %
+Added: if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per
+Added: In connection with the 2018 Convertible Notes, the Company issued a total of 10,750,000 warrants with an exercise price
+Added: of $ 0.07 per share with a 5 year term.
+Added: The Company allocated $ 33,384 to a debt discount based on the computed fair
+Added: value of the convertible notes and warrants issued and classified the debt discount as a warrant liability due to the down round provision
+Added: in the warrants.
+Added: During the year ended December 31, 2018, the Company amortized $ 12,803 of debt discount resulting in an unamortized
+Added: debt discount of $ 20,581 and carrying value of $ 516,919 at December 31, 2018.
+Added: During the year ended December 31, 2019, the Company
+Added: amortized $ 16,692 of debt discount resulting in an unamortized debt discount of $ 3,889 and carrying value of $ 533,611 as
of December 31, 2019.
−Removed: During the year ended December 31, 2021, the Company repaid $ 206,250 in principal, $ 38,750 in accrued
−Removed: Accrued interest in the amount of $ 31,860 was converted into 7,737,705 shares of common stock resulting in carrying
−Removed: value of $ 75,000 as of December 31, 2021.
−Removed: During the three months ended March 31, 2022, the Company repaid $ 75,000 in principal resulting
−Removed: in carrying value of $ 0 as of March 31, 2022.
−Removed: 2019 Financings
−Removed: On March 18, 2019, the Company issued a convertible
−Removed: promissory note for $85,250 with net proceed of $75,000 to an investor with an 8.0% rate of interest and a one (1) year maturity.
−Removed: Company has the option to pre-pay the note (principal and accrued interest) in cash within the 1st 90 days from issuance at a 25% premium,
−Removed: and 40% premium 91-180 days from the issuance date.
−Removed: Subsequent to 181 days, the Company shall have no right of prepayment and the holder
−Removed: may convert at a 40% discount to the prevailing market price.
−Removed: The note matured on December 11, 2019.
−Removed: The note is convertible into shares
−Removed: of common stock at the lesser of 1) lowest trading price of twenty-five days prior to March 18, 2019 or 2) 60% of lowest trading price
−Removed: of twenty-five days prior to the Conversion Day.
−Removed: The embedded conversion features were valued at $0 due to default.
−Removed: the Company also recorded $ 10,250 as original debt discount.
−Removed: These notes were in default due to failure to comply with the reporting
−Removed: requirements of the Exchange Act, as the result, the Company recorded additional $ 42,625 penalty in principal as of December 31,
−Removed: During the year ended December 31, 2019, the Company fully amortized $ 23,384 of debt discount.
−Removed: During the year ended December
−Removed: 31, 2020, accrued interest in the amount of $ 24,508 was converted into 13,426,091 shares of common stock resulting in carrying
+Added: During the year ended December 31, 2020, the Company fully amortized $ 3,889 of debt discount resulting in carrying
value of $ 537,500 as of December 31, 2020.
−Removed: During the year ended December 31, 2021, total principal of $ 85,250 and accrued interest
−Removed: in the amount of $ 18,623 were converted into 34,811,689 shares of common stock resulting in carrying value of $ 0 as
−Removed: of March 31, 2022 and December 31, 2021.
−Removed: On March 14, 2019, the Company converted accounts
−Removed: payable of approximately $ 105,000 payables into a convertible note agreement in the principal amount of $ 60,000 , remaining balance
−Removed: of the amount owed was released and recorded as a settlement of liability.
−Removed: The note has a 2 year term, bears interest at 9.5 %
−Removed: if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.05 per
−Removed: The outstanding principal balance was $ 60,000 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022, convertible
−Removed: note was in default with an interest rate increased to 24 %.
−Removed: On April 1, 2019, The Company converted an aggregate
−Removed: amount of principal and accrued interest of Perkins promissory note in the amount of $ 321,824 and accounts payable of $ 10,000 into two convertible
−Removed: Both Notes have a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are
+Added: During the year ended December 31, 2021, principal in the amount of $ 25,000 was converted
+Added: into 6,578,947 shares of common stock resulting in carrying value of $ 512,500 as of June 30, 2022 and December 31, 2021.
+Added: As of June 30, 2022, convertible notes were in default.
+Added: 20, 2018, two officers converted $ 436,500 accrued compensation into two convertible note agreements in the principal amount of $ 436,500 in
+Added: The notes have a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are
convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: The outstanding principal balance was $ 331,824 as
−Removed: of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022, convertible notes were in default with an interest rate increased to 18 %.
−Removed: On April 15, 2019, The Company converted an accrued
−Removed: payable of $ 108,572 , which was used to purchase vending machine, into a convertible note.
−Removed: The note has a 2 year term, bear interest
−Removed: at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price
−Removed: of $ 0.07 per share.
−Removed: The outstanding principal balance was $ 108,572 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31,
−Removed: 2022, convertible note was in default.
−Removed: On May 30, 2019, the Company issued a series of
−Removed: convertible notes under a $ 250,000 revolving Senior Secured credit facility to an investor, for working capital purposes.
−Removed: carry an interest rate of 9.5 % and a two-year term.
−Removed: The notes are convertible into common stock at $ 0.07 per share and are redeemable
−Removed: after one-year at the company’s option.
−Removed: The notes also contain a 4.99 % limitation of ownership on conversion.
−Removed: had consented to higher draws on the facility in excess of the limit per the initial agreement.
−Removed: On April 15, 2020, the Company issued
−Removed: a convertible note in the amount of $ 206,231 .
−Removed: The note has a 2 year term, bears interest of 9.5 % if paid in cash, 15 %
−Removed: if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: On December 24,
−Removed: 2020, the Company issued a convertible promissory note in the amount of $ 147,000 .
−Removed: The note has a 2 year term, bears interest
−Removed: of 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of
−Removed: $ 0.03 per share and is redeemable at the principal amount plus accrued unpaid interest after one year, at the Company’s option.
−Removed: As of March 31, 2022 and December 31, 2021, $ 603,231 was drawn under these agreements.
+Added: As of June 30, 2022 and December 31, 2021, the
+Added: carrying value of the notes was $ 436,500 .
+Added: As of June 30, 2022, convertible notes were in default.
+Added: year ended December 31, 2018, the Company entered into three convertible notes agreements in the aggregate principal amount
+Added: of $ 240,500 with a net proceed of $ 214,000 .
+Added: These notes had a 1 -year term, and bear interest at 8 %- 12 %.
+Added: The notes are convertible
+Added: into common stock at 60 % to 61 % multiplied by the lowest one to two trading price(s) during fifteen to twenty-five trading day
+Added: period prior to the Conversion Date.
+Added: The embedded conversion features were valued at $ 59,027 , which were recorded as debt discount.
+Added: addition, the Company also recorded $ 26,500 as original debt discount.
+Added: These notes were in default due to failure to comply with
+Added: the reporting requirements of the Exchange Act, as the result, the Company recorded additional $ 120,250 penalty in principal as of
+Added: December 31, 2018.
+Added: During the year ended December 31, 2018, the Company amortized $ 21,382 of debt discount resulting in unamortized
+Added: debt discount of $ 64,145 and carrying value of $ 296,605 at December 31, 2018.
During the year ended December 31, 2019, the Company
−Removed: entered into several convertible notes agreements in the amount of $ 68,000 .
−Removed: The Notes have a 2 year term, bear interest at 9.5 %
+Added: repaid $ 64,300 in principal and amortized $ 21,381 of debt discount, recorded $ 42,764 in accretion of debt discount, resulting
+Added: in unamortized debt discount of $ 0 and carrying value of $ 296,450 at December 31, 2019.
+Added: During the year ended December 31, 2020,
+Added: total principal and accrued interest in the amount of $ 37,712 were converted into 9,924,132 shares of common stock resulting
+Added: in carrying value of $ 281,250 as of December 31, 2020.
+Added: During the year ended December 31, 2021, the Company repaid $ 206,250 in
+Added: principal, $ 38,750 in accrued interest.
+Added: Accrued interest in the amount of $ 31,860 was converted into 7,737,705 shares
+Added: of common stock resulting in carrying value of $ 75,000 as of December 31, 2021.
+Added: During the six months ended June 30, 2022, the Company
+Added: repaid $ 75,000 in principal resulting in carrying value of $ 0 as of June 30, 2022.
+Added: 18, 2019, the Company issued a convertible promissory note for $85,250 with net proceed of $75,000 to an investor with an 8.0% rate
+Added: of interest and a one (1) year maturity.
+Added: The Company has the option to pre-pay the note (principal and accrued interest) in cash within
+Added: the 1st 90 days from issuance at a 25% premium, and 40% premium 91-180 days from the issuance date.
+Added: Subsequent to 181 days, the Company
+Added: shall have no right of prepayment and the holder may convert at a 40% discount to the prevailing market price.
+Added: The note matured on December
+Added: The note is convertible into shares of common stock at the lesser of 1) lowest trading price of twenty-five days prior to March
+Added: 18, 2019 or 2) 60% of lowest trading price of twenty-five days prior to the Conversion Day.
+Added: The embedded conversion features were
+Added: valued at $ 0 due to default.
+Added: In addition, the Company also recorded $ 10,250 as original debt discount.
+Added: These notes were in default
+Added: due to failure to comply with the reporting requirements of the Exchange Act, as the result, the Company recorded additional $ 42,625 penalty
+Added: in principal as of December 31, 2019.
+Added: During the year ended December 31, 2019, the Company fully amortized $ 23,384 of debt discount.
+Added: During the year ended December 31, 2020, accrued interest in the amount of $ 24,508 was converted into 13,426,091 shares
+Added: of common stock resulting in carrying value of $ 127,875 as of December 31, 2020.
+Added: During the year ended December 31, 2021, total principal
+Added: of $ 85,250 and accrued interest in the amount of $ 18,623 were converted into 34,811,689 shares of common stock resulting
+Added: in carrying value of $ 0 as of June 30, 2022 and December 31, 2021.
+Added: 14, 2019, the Company converted accounts payable of approximately $ 105,000 payables into a convertible note agreement in the principal
+Added: amount of $ 60,000 , remaining balance of the amount owed was released and recorded as a settlement of liability.
+Added: The note has a 2 year
+Added: term, bears interest at 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at
+Added: a conversion price of $ 0.05 per share.
+Added: The outstanding principal balance was $ 60,000 as of June 30, 2022 and December 31, 2021.
+Added: As of June 30, 2022, convertible note was in default with an interest rate increased to 24 %.
+Added: 1, 2019, The Company converted an aggregate amount of principal and accrued interest of Perkins promissory note in the amount of $ 321,824 and
+Added: accounts payable of $ 10,000 into two convertible notes.
+Added: Both Notes have a 2 year term, bear interest at 9.5 %
if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per
−Removed: The outstanding principal balance was of $ 68,000 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022, convertible
+Added: The outstanding principal balance was $ 331,824 as of June 30, 2022 and December 31, 2021.
+Added: As of June 30, 2022, convertible
notes were in default with an interest rate increased to 18 %.
−Removed: During the year ended December 31, 2019, the Company
−Removed: entered into a convertible notes agreement in the amount of $ 50,000 .
−Removed: The Note has a 6 month term, bears interest at 9.5 %
+Added: 15, 2019, The Company converted an accrued payable of $ 108,572 , which was used to purchase vending machine, into a convertible note.
+Added: note has a 2 year term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into
+Added: shares of common stock at a conversion price of $ 0.07 per share.
+Added: The outstanding principal balance was $ 108,572 as of June 30,
+Added: 2022 and December 31, 2021.
+Added: As of June 30, 2022, convertible note was in default.
+Added: 2019, the Company issued a series of convertible notes under a $ 250,000 revolving Senior Secured credit facility to an investor,
+Added: for working capital purposes.
+Added: The notes carry an interest rate of 9.5 % and a two-year term.
+Added: The notes are convertible into common
+Added: stock at $ 0.07 per share and are redeemable after one-year at the company’s option.
+Added: The notes also contain a 4.99 % limitation
+Added: of ownership on conversion.
+Added: The investor had consented to higher draws on the facility in excess of the limit per the initial agreement.
+Added: On April 15, 2020, the Company issued a convertible note in the amount of $ 206,231 .
+Added: The note has a 2 year term, bears interest
+Added: of 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of
+Added: $ 0.05 per share.
+Added: On December 24, 2020, the Company issued a convertible promissory note in the amount of $ 147,000 .
+Added: The note has a 2 year
+Added: term, bears interest of 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at
+Added: a conversion price of $ 0.03 per share and is redeemable at the principal amount plus accrued unpaid interest after one year, at the
+Added: Company’s option.
+Added: As of June 30, 2022 and December 31, 2021, $ 603,231 was drawn under these agreements.
+Added: As of June 30, 2022,
+Added: 2 convertible notes were in default with an interest rate increased to 18 %.
+Added: year ended December 31, 2019, the Company entered into several convertible notes agreements in the amount of $ 68,000 .
+Added: The Notes have a 2 year
+Added: term, bear interest at 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at
+Added: a conversion price of $ 0.07 per share.
+Added: The outstanding principal balance was of $ 68,000 as of June 30, 2022 and December 31,
+Added: As of June 30, 2022, convertible notes were in default with an interest rate increased to 18 %.
+Added: year ended December 31, 2019, the Company entered into a convertible notes agreement in the amount of $ 50,000 .
+Added: The Note has a 6 month
+Added: term, bears interest at 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at
+Added: a conversion price of $ 0.01 per share.
+Added: In connection with the Note, the Company issued 10,000,000 warrants with an exercise
+Added: price of $ 0.02 per share with a 5 year term.
+Added: The outstanding balance was of $ 50,000 as of June 30, 2022 and December
+Added: As of June 30, 2022, convertible note was in default with an interest rate increased to 18 %.
+Added: year ended December 31, 2020, the Company entered into several convertible notes agreements in the amount of $ 73,118 .
+Added: The notes have a 2 year
+Added: term, bear interest of 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at
+Added: a conversion price of $ 0.05 per share.
+Added: The outstanding principal balance was $ 73,118 as of June 30, 2022 and December 31, 2021.
+Added: As of June 30, 2022, two convertible notes for the total amount $ 26,399 were in default with an interest rate increased to 18 %.
+Added: six months ended June 30, 2021, the Company entered into several convertible notes agreements in the amount of $ 365,000 .
+Added: The notes have
+Added: a 2 year term, bear interest of 9.5 % if paid in cash, 15 % if paid in common stock, and are convertible into shares
+Added: of common stock at a conversion price of $ 0.05 per share.
+Added: The outstanding principal balance was $ 365,000 as of June 30, 2022
+Added: and December 31, 2021.
+Added: 13, 2021, the Company issued a convertible note in the amount of $ 150,000 .
+Added: The note has a 3 year term, bears interest of 9.5 %
if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.05 per
−Removed: In connection with the Note, the Company issued 10,000,000 warrants with an exercise price of $ 0.02 per share with
−Removed: a 5 year term.
−Removed: The outstanding balance was of $ 50,000 as of March 31, 2022 and December 31, 2021.
−Removed: As of March 31, 2022,
−Removed: convertible note was in default with an interest rate increased to 18 %.
−Removed: 2020 Financings
−Removed: During the year ended December 31, 2020, the Company
−Removed: entered into several convertible notes agreements in the amount of $ 73,118 .
−Removed: The notes have a 2 year term, bear interest of 9.5 %
−Removed: if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per
−Removed: The outstanding principal balance was $ 73,118 as of March 31, 2022 and December 31, 2021.
−Removed: 2021 Financings
−Removed: During the year ended December 31, 2021, the Company
−Removed: entered into several convertible notes agreements in the amount of $ 365,000 .
−Removed: The notes have a 2 year term, bear interest of 9.5 %
−Removed: if paid in cash, 15 % if paid in common stock, and are convertible into shares of common stock at a conversion price of $ 0.05 per
−Removed: The outstanding principal balance was $ 365,000 as of March 31, 2022 and December 31, 2021.
−Removed: On July 13, 2021, the Company issued a convertible
−Removed: note in the amount of $ 150,000 .
−Removed: The note has a 3 year term, bears interest of 9.5 % if paid in cash, 15 % if paid in
−Removed: common stock, and is convertible into shares of common stock at a conversion price of $ 0.05 per share.
−Removed: The outstanding principal
−Removed: balance was $ 150,000 as of March 31, 2022 and December 31, 2021.
−Removed: On September 21, 2021, the Company issued a convertible
−Removed: note in the amount of $ 100,000 .
−Removed: The note has a 2 year term, bears interest of 9.5 % if paid in cash, 15 % if paid in
−Removed: common stock, and is convertible into shares of common stock at a conversion price of $ 0.03 per share.
−Removed: The outstanding principal
−Removed: balance was $ 100,000 as of March 31, 2022 and December 31, 2021.
−Removed: On March 1, 2021, the Company issued a convertible
−Removed: note for deferred compensation in the principal amount of $ 94,600 .
−Removed: The note bears interest at the rate of 9.5 % per annum and
−Removed: is due and payable in two years .
−Removed: The note is convertible into shares of the Company’s common stock at $ 0.05 per share
−Removed: and is redeemable at the principal amount plus accrued unpaid interest after one year , at the Company’s option.
−Removed: the year ended December 31, 2021, the Company fully repaid $ 94,600 in principal resulting in carrying value of $ 0 as of December
−Removed: During the year ended December 31, 2021, the Company recorded additional principal of $ 30,000 for deferred compensation
−Removed: under the same terms.
−Removed: During the three months ended March 31, 2022, the Company recorded additional principal of $ 7,500 resulting in carrying
−Removed: value of $ 37,500 as of March 31, 2022.
−Removed: On October 14, 2021, the Company issued a convertible
−Removed: note in the amount of $ 20,000 .
−Removed: The note has a 2 year term, bears interest of 9.5 % if paid in cash, 15 % if paid in
−Removed: common stock, and is convertible into shares of common stock at a conversion price of $ 0.03 per share.
−Removed: The outstanding principal
−Removed: balance was $ 20,000 as of March 31, 2022 and December 31, 2021.
−Removed: On November 2, 2021, the Company issued 2 convertible
−Removed: notes - $150,000, $100,000 - to fund an asset acquisition, continue funding operations and reconciling a debt.
−Removed: The notes bear interest
−Removed: at the rate of 9.5% per annum and are due and payable in two years.
−Removed: The notes are convertible into shares of the Company’s common
−Removed: stock at $0.03 per share and are redeemable at the principal amount plus accrued unpaid interest after one year, at the Company’s
−Removed: The notes also contain a 4.99% limitation on the investor’s beneficial ownership of the Company’s outstanding common
−Removed: stock upon conversion.
−Removed: The outstanding principal balance was $ 250,000 as of March 31, 2022 and December 31, 2021.
−Removed: 2022 Financings
−Removed: During the three months ended March 31, 2022,
−Removed: the Company issued 3 convertible notes - $ 50,000 , $ 150,000 and $ 100,000 .
+Added: The outstanding principal balance was $ 150,000 as of June 30, 2022 and December 31, 2021.
+Added: 21, 2021, the Company issued a convertible note in the amount of $ 100,000 .
The note has a 2 year term, bears interest of 9.5 %
if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.03 per
−Removed: The $ 150,000 and $ 100,000 notes have a 1 -year term, bear interest of 15 %, and are convertible into shares of common stock
−Removed: at a conversion price of $ 0.01 per share.
−Removed: The outstanding principal balance was $ 300,000 as of March 31, 2022.
−Removed: Scheduled maturities of debt remaining as of March
−Removed: 31, 2022 for each respective fiscal year end are as follows:
+Added: The outstanding principal balance was $ 100,000 as of June 30, 2022 and December 31, 2021.
+Added: On March 1, 2021, the Company
+Added: issued a convertible note for deferred compensation in the principal amount of $ 94,600 .
+Added: The note bears interest at the rate of 9.5 %
+Added: per annum and is due and payable in two years .
+Added: The note was convertible into shares of the Company’s common stock at $ 0.05 per
+Added: share and was redeemable at the principal amount plus accrued unpaid interest after one year , at the Company’s option.
+Added: the year ended December 31, 2021, the Company fully repaid $ 94,600 in principal and recorded additional principal of $ 30,000 for
+Added: deferred compensation under the same terms, resulting in carrying value of $ 30,000 at December 31, 2021.
+Added: During the six months ended June
+Added: 30, 2022, the Company recorded additional principal of $ 15,000 resulting in carrying value of $ 45,000 as of June 30, 2022.
+Added: 14, 2021, the Company issued a convertible note in the amount of $ 20,000 .
+Added: The note has a 2 year term, bears interest of 9.5 %
+Added: if paid in cash, 15 % if paid in common stock, and is convertible into shares of common stock at a conversion price of $ 0.03 per
+Added: The outstanding principal balance was $ 20,000 as of June 30, 2022 and December 31, 2021.
+Added: 2, 2021, the Company issued 2 convertible notes - $150,000, $100,000 - to fund an asset acquisition, continue funding operations
+Added: and reconciling a debt.
+Added: The notes bear interest at the rate of 9.5% per annum and are due and payable in two years.
+Added: The notes are convertible
+Added: into shares of the Company’s common stock at $0.03 per share and are redeemable at the principal amount plus accrued unpaid interest
+Added: after one year, at the Company’s option.
+Added: The notes also contain a 4.99% limitation on the investor’s beneficial ownership
+Added: of the Company’s outstanding common stock upon conversion.
+Added: The outstanding principal balance was $ 250,000 as of June 30,
+Added: 2022 and December 31, 2021.
+Added: six months ended June 30, 2022, the Company entered into several convertible note agreements in the aggregate amount of $ 590,000 .
+Added: $ 50,000 note has a 2 -year term, bears interest of 9.5 % if paid in cash, 15 % if paid in common stock, and is convertible
+Added: into shares of common stock at a conversion price of $ 0.03 per share.
+Added: Other notes have a 1 -year term, bear interest of 15 %,
+Added: and are convertible into shares of common stock at a conversion price of $ 0.01 per share.
+Added: The outstanding principal balance was $ 590,000 as
+Added: of June 30, 2022.
+Added: maturities of debt remaining as of June 30, 2022 for each respective fiscal year end are as follows:
unamortized debt discount
−Removed: The following table reconciles, for the three
−Removed: months ended March 31, 2022 and 2021, the beginning and ending balances for financial instruments related to the embedded conversion features
−Removed: that are recognized at fair value in the consolidated financial statements.
+Added: The following
+Added: table reconciles, for the six months ended June 30, 2022 and 2021, the beginning and ending balances for financial instruments related
+Added: to the embedded conversion features that are recognized at fair value in the consolidated financial statements.
Balance of embedded derivative at the beginning of the period
2 unchanged sentences
Balance of embedded derivatives at the end of the period
−Removed: Note 6 – Capital Lease Obligations
−Removed: The Company acquired capital assets under capital
−Removed: lease obligations.
−Removed: Pursuant to the agreement with the lessor, the Company makes quarterly lease payments and will make a guaranteed residual
−Removed: payment at the end of the lease as summarized below.
−Removed: At the end of the lease, the Company will own the equipment.
−Removed: During the year ended December 31, 2018 the Company
−Removed: entered into various capital lease agreements.
−Removed: The leases expire at various points through the year ended December 31, 2023 .
−Removed: The following schedule provides minimum future
−Removed: rental payments required as of March 31, 2022, under the current portion of capital leases.
+Added: 6 – Capital Lease Obligations
+Added: acquired capital assets under capital lease obligations.
+Added: Pursuant to the agreement with the lessor, the Company makes quarterly lease
+Added: payments and will make a guaranteed residual payment at the end of the lease as summarized below.
+Added: At the end of the lease, the Company
+Added: will own the equipment.
+Added: year ended December 31, 2018 the Company entered into various capital lease agreements.
+Added: The leases expire at various points through the
+Added: year ended December 31, 2023 .
+Added: The following
+Added: schedule provides minimum future rental payments required as of June 30, 2022, under the current portion of capital leases.
Total minimum lease payments
1 unchanged sentence
Present value of minimum lease payments and guaranteed residual value
−Removed: Note 7 – Capital Stock
−Removed: Preferred Stock
−Removed: The Company has authorization for “blank
−Removed: check” preferred stock, which could be issued with voting, liquidation, dividend and other rights superior to common stock.
−Removed: March 31, 2022 and December 31, 2021, there are 10,000,000 shares of preferred stock authorized, and no shares issued or outstanding.
−Removed: The Company has authorized 600,000,000 shares
−Removed: of common stock, with 385,568,143 and 335,778,778 shares issued and outstanding at March 31, 2022 and December 31, 2021, respectively.
−Removed: During the three months ended March 31, 2022,
−Removed: the Company issued 49,789,365 shares of its common stock, in conversion of $ 189,200 of convertible notes and accrued interest.
−Removed: During the three months ended March 31, 2021,
−Removed: the Company issued 54,398,684 shares of its common stock, in conversion of $ 206,715 of convertible notes and accrued interest.
−Removed: Note 8 – Stock Options and Warrants
−Removed: At March 31, 2022 the Company had the following
−Removed: warrant securities outstanding:
−Removed: 2016 Warrants – financing
−Removed: May-June 2022
+Added: 7 – Capital Stock
+Added: has authorization for “blank check” preferred stock, which could be issued with voting, liquidation, dividend and other rights
+Added: superior to common stock.
+Added: As of June 30, 2022 and December 31, 2021, there are 10,000,000 shares of preferred stock authorized,
+Added: and no shares issued or outstanding.
+Added: has authorized 600,000,000 shares of common stock, with 385,568,143 and 335,778,778 shares issued and outstanding
+Added: at June 30, 2022 and December 31, 2021, respectively.
+Added: six months ended June 30, 2022, the Company issued 49,789,365 shares of its common stock, in conversion of $ 189,200 of
+Added: convertible notes and accrued interest.
+Added: six months ended June 30, 2021, the Company issued 135,606,238 shares of its common stock, in conversion of $ 510,444 of convertible notes
+Added: and accrued interest.
+Added: 8 – Stock Options and Warrants
+Added: 30, 2022 the Company had the following warrant securities outstanding:
2017 Warrants – financing
−Removed: June - December 2022
+Added: July - December 2022
2018 Warrants – financing
8 unchanged sentences
February 2025
−Removed: During the year ended December 31, 2020, the
−Removed: Company issued warrants exercisable into 3,000,000 shares of common stock to its officer.
−Removed: The fair value of warrants was estimated
−Removed: using the Black-Scholes-Merton option-pricing model with the following assumptions:
−Removed: expected volatility of 339 %, risk-free interest
−Removed: rate 1.35 %, expected dividend yield of 0 %.
−Removed: During the three months ended March 31, 2022 and 2021, the Company recorded $ 1,574 and
−Removed: $ 525 , respectively, in warrant expense related to vesting of these warrants.
−Removed: A summary of all warrants activity for the three
−Removed: months ended March 31, 2022 is as follows:
+Added: During the year ended December
+Added: 31, 2020, the Company issued warrants exercisable into 3,000,000 shares of common stock to its officer.
+Added: The fair value of warrants
+Added: was estimated using the Black-Scholes-Merton option-pricing model with the following assumptions:
+Added: expected volatility of 339 %, risk-free
+Added: interest rate 1.35 %, expected dividend yield of 0 %.
+Added: During the six months ended June 30, 2022 and 2021, the Company recorded
+Added: $ 525 and $ 3,148 , respectively, in warrant expense related to vesting of these warrants.
+Added: of all warrants activity for the six months ended June 30, 2022 is as follows:
Balance outstanding at December 31, 2021
( 8,471,428 )
−Removed: Balance outstanding at March 31, 2022
−Removed: Exercisable at March 31, 2022
−Removed: Equity Incentive Plan
−Removed: On July 22, 2011, the Board of Directors of the
−Removed: Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”) and on July 26, 2011, stockholders holding a
−Removed: majority of shares of the Company approved, by written consent, the Plan and the issuance under the Plan of 5,000,000 shares.
−Removed: On November 16, 2017, the Board of Directors approved an increase of 10,000,000 shares to be made available for issuance under
−Removed: Accordingly, the total number of shares of common stock available for issuance under the Plan is 15,000,000 shares.
−Removed: Awards may be granted to employees, officers, directors, consultants, agents, advisors and independent contractors of the Company and
−Removed: its related companies.
−Removed: Such options may be designated at the time of grant as either incentive stock options or nonqualified stock options.
+Added: Balance outstanding at June 30, 2022
+Added: Exercisable at June 30, 2022
+Added: Incentive Plan
+Added: 22, 2011, the Board of Directors of the Company approved the Company’s 2011 Equity Incentive Plan (the “Plan”) and on
+Added: July 26, 2011, stockholders holding a majority of shares of the Company approved, by written consent, the Plan and the issuance under
+Added: the Plan of 5,000,000 shares.
+Added: On November 16, 2017, the Board of Directors approved an increase of 10,000,000 shares
+Added: to be made available for issuance under the Plan.
+Added: Accordingly, the total number of shares of common stock available for issuance under
+Added: the Plan is 15,000,000 shares.
+Added: Awards may be granted to employees, officers, directors, consultants, agents, advisors and independent
+Added: contractors of the Company and its related companies.
+Added: Such options may be designated at the time of grant as either incentive stock options
+Added: or nonqualified stock options.
Stock-based compensation includes expense charges related to all stock-based awards.
−Removed: Such awards include options, warrants and stock grants.
−Removed: the Company issues stock options that vest over three years and expire in 5 to 10 years.
−Removed: A summary of all stock option activity for the
−Removed: three months ended March 31, 2022 is as follows:
+Added: Such awards include
+Added: options, warrants and stock grants.
+Added: Generally, the Company issues stock options that vest over three years and expire in 5 to 10 years.
+Added: of all stock option activity for the six months ended June 30, 2022 is as follows:
Number of Options
3 unchanged sentences
Cancelled or expired
−Removed: Balance outstanding at March 31, 2022
−Removed: Exercisable at March 31, 2022
−Removed: Note 10 – Subsequent Events
−Removed: The Company has evaluated events occurring subsequent
−Removed: to March 31, 2022 through the date these financial statements were issued and determined the following significant events require disclosure:
−Removed: Subsequent to March 31, 2022, the Company issued
−Removed: secured convertible promissory notes in the aggregate principal amount of $ 265,000 to unaffiliated investors.
−Removed: The notes bear interest
−Removed: at the rate of 15 % per annum and are due and payable in one years .
−Removed: The notes are convertible into shares of the Company’s common
−Removed: stock at $ 0.01 per share and are redeemable at the principal amount plus accrued unpaid interest after one year , at the Company’s
+Added: Balance outstanding at June 30, 2022
+Added: Exercisable at June 30, 2022
+Added: 10 – Subsequent Events
+Added: has evaluated events occurring subsequent to June 30, 2022 through the date these financial statements were issued and determined the
+Added: following significant events require disclosure:
+Added: On July 21, 2022, the Board of
+Added: Directors for the Company (the “Board”) received the Resignation of Mr.
+Added: Andrew Boutsikakis from his positions as Chief Executive
+Added: Officer and Director for the Company.
+Added: There are no disputes or disagreements between Mr.
+Added: Boutsikakis and the Company.
+Added: to the Resignation of Mr.
+Added: Boutsikakis, on July 26, 2022, the Board unanimously approved and appointed Mr.
+Added: Sebastian Lux to the position
+Added: of Interim Chief Executive Officer.
+Added: On the same date, the Board unanimously voted to increase the number of Directors on the Board to
+Added: five (5), and subsequently approved and appointed Dr.
+Added: Adam Lipson as a Director and Mr.
+Added: David Graber as a Director for the Company.
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.