2 unchanged sentences
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Condensed Consolidated Balance Sheets as of March 31, 2025 (Unaudited) and December 31, 2024
−Removed: Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2025 (Unaudited) and 2024 (Unaudited and Restated)
−Removed: Condensed Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2025 (Unaudited) and 2024 (Unaudited and Restated)
−Removed: Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2025 (Unaudited) and 2024 (Unaudited and Restated)
+Added: Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024
+Added: Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 (Unaudited) and 2024 (Unaudited and Restated)
+Added: Condensed Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2025 (Unaudited) and 2024 (Unaudited and Restated)
+Added: Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 (Unaudited) and 2024 (Unaudited and Restated)
Notes to Condensed Consolidated Financial Statements (Unaudited and Restated)
1 unchanged sentence
CONDENSED CONSOLIDATED BALANCE SHEETS
−Removed: AS OF MARCH 31, 2025 (UNAUDITED) AND DECEMBER
−Removed: March 31, 2025
+Added: AS OF JUNE 30, 2025 (UNAUDITED) AND DECEMBER 31,
+Added: June 30, 2025
December 31, 2024
21 unchanged sentences
Mezzanine equity
−Removed: Redeemable Series N Senior Convertible Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 948,907 and 921,636 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
+Added: Redeemable Series N Senior Convertible Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 977,297 and 921,636 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
Redeemable Series X Senior Convertible Preferred Stock - 5,000,000 shares authorized, $0.001 par value, stated value of $ 4.00 par value;
−Removed: 407,184 and 397,464 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
+Added: 417,255 and 397,464 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
Total Mezzanine Equity
Stockholders' equity
−Removed: Series B Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value of $ 4.00 , 1,267,467 and 1,279,867 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
−Removed: Series C Preferred Stock - 500 shares authorized, $0.001 par value, stated value of $ 4.00 , 74 shares issued and outstanding at March 31, 2025 and December 31, 2024
−Removed: Series E Preferred Stock - 1,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 175,375 shares issued and outstanding at March 31, 2025 and December 31, 2024
−Removed: Series F-1 Preferred Stock - 50,000 shares authorized, $0.001 par value, stated value $ 4.00 , 3,875 shares issued and outstanding at March 31, 2025 and December 31, 2024
−Removed: Series I Preferred Stock - 15,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 10,466,592 and 10,469,092 issued and outstanding at March 31, 2025 and December 31, 2024, respectively
−Removed: Series L Preferred Stock - 400,000 shares authorized, $0.001 par value, stated value $ 4.00 , 319,493 shares issued and outstanding at March 31, 2025 and December 31, 2024
−Removed: Series Y Senior Convertible Preferred Stock - 1,250,000 shares authorized, $0.001 par value, stated value of $ 4.00 , 990,900 and 979,125 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
+Added: Series B Preferred Stock - 3,000,000 shares authorized, $0.001 par value, stated value of $ 4.00 , 0 and 1,279,867 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
+Added: Series C Preferred Stock - 500 shares authorized, $0.001 par value, stated value of $ 4.00 , 0 and 74 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
+Added: Series E Preferred Stock - 1,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 0 and 175,375 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
+Added: Series F-1 Preferred Stock - 50,000 shares authorized, $0.001 par value, stated value $ 4.00 , 3,875 shares issued and outstanding at June 30, 2025 and December 31, 2024
+Added: Series I Preferred Stock - 15,000,000 shares authorized, $0.001 par value, stated value $ 4.00 , 10,075,092 and 10,469,092 issued and outstanding at June 30, 2025 and December 31, 2024, respectively
+Added: Series L Preferred Stock - 400,000 shares authorized, $0.001 par value, stated value $ 4.00 , 319,493 shares issued and outstanding at June 30, 2025 and December 31, 2024
+Added: Series Y Senior Convertible Preferred Stock - 1,250,000 shares authorized, $0.001 par value, stated value of $ 4.00 , 1,016,015 and 979,125 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
Common Stock:
300,000,000 shares authorized, $ 0.001 par value;
−Removed: 15,330,275 and 15,300,475 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively
+Added: 19,679,713 and 15,300,475 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
Additional paid-in capital
4 unchanged sentences
Total liabilities, mezzanine equity and stockholders’ equity
−Removed: The accompanying notes are an integral part of
−Removed: these condensed consolidated financial statements
+Added: The accompanying notes are an integral part of these
+Added: condensed consolidated financial statements
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
−Removed: Ended March 31,
+Added: FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025
+Added: Ended June 30,
+Added: Ended June 30,
COST OF SALES
5 unchanged sentences
Total operating expenses
−Removed: INCOME FROM OPERATIONS
−Removed: OTHER (EXPENSE) INCOME
−Removed: Other expense
+Added: INCOME (LOSS) FROM OPERATIONS
+Added: OTHER INCOME (EXPENSE)
+Added: Other income (expense)
+Added: Gain on debt refinance and forgiveness
Penalties and fees
Interest expense
+Added: ( 1,836,072 )
+Added: ( 2,829,186 )
Amortization of debt discounts
−Removed: Total other expense
+Added: Total other (expense) income
+Added: ( 1,836,072 )
+Added: ( 2,830,783 )
LOSS FROM CONTINUING OPERATIONS
+Added: ( 1,226,395 )
+Added: ( 1,677,172 )
LOSS FROM DISCONTINUED OPERATIONS
2 unchanged sentences
$ ( 131,585 )
+Added: $ ( 1,677,172 )
+Added: $ ( 414,689 )
PREFERRED STOCK DIVIDENDS
+Added: $ ( 254,008 )
+Added: $ ( 326,174 )
+Added: $ ( 499,453 )
+Added: $ ( 477,808 )
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS
1 unchanged sentence
$ ( 457,759 )
+Added: $ ( 2,176,625 )
+Added: $ ( 892,497 )
BASIC AND DILUTED LOSS PER SHARE
2 unchanged sentences
WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC AND DILUTED
−Removed: The accompanying notes are an integral part of
−Removed: these condensed consolidated financial statements
+Added: The accompanying notes are an integral part of these
+Added: condensed consolidated financial statements
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
−Removed: THREE MONTHS ENDED MARCH 31, 2025 AND 2024
+Added: THREE AND SIX MONTHS ENDED JUNE 30, 2025 AND 2024
+Added: Three and Six Months Ended June 30, 2025:
Preferred Stock Series
6 unchanged sentences
$ ( 72,949,085 )
−Removed: $ 7,114,440 –
−Removed: $ ( 72,949,085 )
Conversion of series B preferred stock
4 unchanged sentences
$ ( 73,645,307 )
+Added: Conversion of series B preferred stock
( 1,567,467 )
( 6,269,868 )
−Removed: Preferred Stock Series
−Removed: Preferred Stock Series
−Removed: E, F-1, J and L
−Removed: Preferred Stock
+Added: Conversion of series C preferred stock
+Added: Conversion of series E preferred stock
+Added: Issuance of series Y preferred stock
+Added: Issuance of B, C and E preferred stock in exchange for series I preferred stock
+Added: ( 1,566,000 )
+Added: Common stock issued for services
+Added: Common stock cancelled for legal settlement
+Added: Preferred stock dividends
+Added: ( 1,226,395 )
+Added: ( 1,226,395 )
+Added: Balance, June 30, 2025
+Added: $ ( 75,125,710 )
+Added: Three and Six Months Ended June 30, 2024:
+Added: B, E, F-1, J and L
Additional Paid-In
Stockholders’
−Removed: Balance, December 31, 2023 (Restated)
+Added: December 31, 2023 (Restated)
$ ( 7,581,212 )
$ ( 68,684,115 )
−Removed: Conversion of convertible notes payable
−Removed: Conversion of series B preferred stock
+Added: of convertible notes payable
+Added: of series B preferred stock
( 3,115,196 )
−Removed: Conversion of series C preferred stock
−Removed: Conversion of series I preferred stock
+Added: of series C preferred stock
+Added: of series I preferred stock
( 2,928,500 )
( 11,714,000 )
−Removed: Conversion of series J preferred stock
+Added: of series J preferred stock
( 1,542,225 )
( 6,168,900 )
−Removed: Issuance of series I preferred stock to officers
−Removed: Cancellation of series C preferred stock
−Removed: Common stock issued for services
−Removed: Common stock issued to board members
−Removed: Common stock issued in Red Rock settlement
−Removed: Preferred stock Dividends
−Removed: Balance, March 31, 2024
+Added: series I preferred stock to officers
+Added: of series C preferred stock
+Added: issued for services
+Added: issued to board members
+Added: issued in Red Rock settlement
+Added: stock dividends
+Added: March 31, 2024 (Restated)
$ ( 69,118,853 )
−Removed: The accompanying notes are an integral part
−Removed: of these condensed consolidated financial statements
+Added: of series B preferred stock
+Added: ( 1,522,000 )
+Added: of series C preferred stock
+Added: of series E preferred stock
+Added: of series F-1 preferred stock
+Added: of series I preferred stock
+Added: ( 1,794,000 )
+Added: of series J preferred stock
+Added: series Y preferred stock
+Added: stock dividends
+Added: June 30, 2024 (Restated)
+Added: $ ( 69,576,612 )
+Added: The accompanying notes are an integral part of these
+Added: condensed consolidated financial statements
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
−Removed: Three Months Ended March 31,
+Added: FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024
+Added: Six Months Ended June 30,
CASH FLOWS FROM OPERATING ACTIVITIES
6 unchanged sentences
Loss on disposal of assets
+Added: Interest included in line of credit
+Added: Gain on settlement or forgiveness of debt
Share issuance for compensation to directors and officers
8 unchanged sentences
Accounts payable and accrued expense
−Removed: Due to related party
Accrued officers’ compensation
6 unchanged sentences
FINANCING ACTIVITIES
+Added: Payments to director
Repayment of SBA loans
Net proceeds from line of credit
−Removed: Payment of note payable
+Added: Payment on convertible notes
+Added: Payment on note payable
Payment of dividends on preferred stock
8 unchanged sentences
Common stock issued upon conversion of preferred stock
−Removed: Interest expense included in the line of credit balance
+Added: Series Y preferred stock issued in exchange of convertible notes payable
+Added: Promissory note payable issued in settlement agreement
Dividends on preferred stock, including accrued dividends on preferred stock
−Removed: *For the three months ended March 31, 2025, a lease modification recorded
+Added: *For the six months ended June 30, 2025, a lease modification recorded
during the first quarter of 2025 increased right of use assets and right of use liabilities by $83,669.
−Removed: For the three months ended
−Removed: March 31, 2024, a lease modification recorded during the first quarter of 2024 increased right of use assets and right of use liabilities
−Removed: The accompanying notes are an integral part of
−Removed: these condensed consolidated financial statements
+Added: For the six months ended
+Added: June 30, 2024, a lease modification recorded during the first quarter of 2024 increased right of use assets and right of use liabilities
+Added: by $139,232 and a new lease recorded during the second quarter of 2024 increased right of use assets and right of use liabilities by $47,406.
+Added: The accompanying notes are an integral part of these
+Added: condensed consolidated financial statements
CARDIFF LEXINGTON CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: FOR THE THREE MONTHS ENDED MARCH 31, 2025 AND
+Added: FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
16 unchanged sentences
Principles of Consolidation
−Removed: The consolidated financial statements include
−Removed: the accounts of Cardiff and its wholly owned subsidiaries, Nova and Edge View (collectively, the “Company”).
−Removed: All significant
−Removed: intercompany accounts and transactions are eliminated in consolidation.
−Removed: The loss from discontinued operations presented in the condensed
−Removed: consolidated statement of operations is a part of the execution of a settlement during the three months ended March 31, 2024 that was
−Removed: previously reached in July 2022 with six previous owners of Red Rock Travel Group, LLC (“Red Rock”), an entity that was discontinued
−Removed: by the Company in May 2019.
−Removed: Net liabilities from discontinued operations on the condensed consolidated balance sheets as of March 31,
−Removed: 2025 and December 31, 2024 include the residual liabilities related to the sale of Platinum Tax Defenders (“Platinum Tax”),
−Removed: a business previously owned by the Company, which was sold in November 2023.
+Added: The consolidated financial statements include the
+Added: accounts of Cardiff and its wholly owned subsidiaries, Nova and Edge View (collectively, the “Company”).
+Added: All significant intercompany
+Added: accounts and transactions are eliminated in consolidation.
+Added: The loss from discontinued operations presented in the condensed consolidated
+Added: statement of operations for the six months ended June 30, 2024 is a part of the execution of a settlement that was previously reached
+Added: in July 2022 with six previous owners of Red Rock Travel Group, LLC (“Red Rock”), an entity that was discontinued by the Company
+Added: Net liabilities from discontinued operations on the condensed consolidated balance sheets as of June 30, 2025 and December
+Added: 31, 2024 include the residual liabilities related to the sale of Platinum Tax Defenders (“Platinum Tax”), a business previously
+Added: owned by the Company, which was sold in November 2023.
Please refer to Note 11.
−Removed: Discontinued Operations for
−Removed: further detail.
+Added: Discontinued Operations for further detail.
Reclassifications
9 unchanged sentences
of shares of common stock to be issued upon conversion.
−Removed: All share and per share data throughout these
−Removed: consolidated financial statements have been retroactively adjusted to reflect the reverse stock split.
−Removed: The total number of authorized
−Removed: shares of common stock did not change.
−Removed: As a result of the reverse stock split, an amount equal to the decreased value of the common stock
−Removed: was reclassified from “common stock” to “additional paid-in capital.”
+Added: All share and per share data throughout these consolidated
+Added: financial statements have been retroactively adjusted to reflect the reverse stock split.
+Added: The total number of authorized shares of common
+Added: stock did not change.
+Added: As a result of the reverse stock split, an amount equal to the decreased value of the common stock was reclassified
+Added: from “common stock” to “additional paid-in capital.”
Use of Estimates
6 unchanged sentences
Accounts Receivable
−Removed: In the normal course of business, the Company
−Removed: is in the lien based medical industry providing orthopedic healthcare servicing an uninsured market insulated by a letter of protection
−Removed: which insulates the Company and insures payment in full from insurance settlements.
+Added: In the normal course of business, the Company is in
+Added: the lien based medical industry providing orthopedic healthcare servicing an uninsured market insulated by a letter of protection which
+Added: insulates the Company and insures payment in full from insurance settlements.
Accounts receivable consists of amounts due from attorneys
18 unchanged sentences
with the Company’s credit loss accounting under ASC 326.
−Removed: The Company does not have a significant
−Removed: exposure to credit losses as it has historically had a less than 1.0% loss rate where the Company received no settlement amount for
−Removed: its outstanding accounts receivable.
−Removed: Although possible, claims resulting in zero collection upon settlement are rare based on the
−Removed: Company’s historical experience and has historically been less than 1.0% of its outstanding accounts receivable, thereby
−Removed: resulting in a collection rate of 99%.
+Added: The Company does not have a significant exposure to
+Added: credit losses as it has historically had a less than 1.0% loss rate where the Company received no settlement amount for its outstanding
+Added: accounts receivable.
+Added: Although possible, claims resulting in zero collection upon settlement are rare based on the Company’s historical
+Added: experience and has historically been less than 1.0% of its outstanding accounts receivable, thereby resulting in a collection rate of
The Company uses the loss rate method to record its allowance for credit losses.
−Removed: applies the loss rate method by reviewing its zero collection history on a quarterly basis and updating its estimates of credit
−Removed: losses to adjust for changes in loss data.
−Removed: The Company typically collects on its accounts receivable between eighteen and
−Removed: twenty-four months after recording.
−Removed: The Company does not record an allowance for credit losses based on an aging of its accounts
−Removed: receivable as the aging of the Company’s receivables do not influence the credit loss rate due to the nature of its business
−Removed: and the letter of protection.
−Removed: The Company does not adjust its receivables for the effects of a significant financing component at
−Removed: contract inception as the timing of variable consideration is determined by the settlement, which is outside of the Company’s
−Removed: As of March 31, 2025 and December 31, 2024, the Company’s allowance for credit losses was $ 249,799
−Removed: and $ 255,215 ,
−Removed: respectively.
−Removed: As of March 31, 2024 and December 31, 2023, the Company’s allowance for credit losses was $ 122,190
+Added: The Company applies the loss rate method by reviewing
+Added: its zero collection history on a quarterly basis and updating its estimates of credit losses to adjust for changes in loss data.
+Added: typically collects on its accounts receivable between eighteen and twenty-four months after recording.
+Added: The Company does not record an
+Added: allowance for credit losses based on an aging of its accounts receivable as the aging of the Company’s receivables do not influence
+Added: the credit loss rate due to the nature of its business and the letter of protection.
+Added: The Company does not adjust its receivables for the
+Added: effects of a significant financing component at contract inception as the timing of variable consideration is determined by the settlement,
+Added: which is outside of the Company’s control.
+Added: As of June 30, 2025 and December 31, 2024, the Company’s allowance for credit losses
+Added: was $ 249,799 and $ 255,215 , respectively.
+Added: As of June 30, 2024 and December 31, 2023, the Company’s allowance for credit losses was
$ 122,190 for each period, respectively.
−Removed: The Company recognized $ 112,727
−Removed: of credit loss expense during the three months ended March 31, 2025 and 2024, respectively, which is included in selling, general
−Removed: and administrative expenses in the condensed consolidated statement of operations.
−Removed: The balance of accounts receivable, net as of
−Removed: January 1, 2024 was $ 13,305,254 .
−Removed: The following table shows the allowance for credit
−Removed: losses activity:
+Added: The Company recognized $ 0 and $ 112,727 of credit loss expense during the three and six months
+Added: ended June 30, 2025, respectively, and $ 0 during the three and six months ended June 30, 2024, which is included in selling, general and
+Added: administrative expenses in the condensed consolidated statement of operations.
+Added: The balance of accounts receivable, net as of January 1,
+Added: 2024 was $ 13,305,254 .
+Added: The following table shows the allowance for
+Added: credit losses activity:
Schedule of allowance for credit
5 unchanged sentences
Write off charged against the allowance
−Removed: Balance at March 31
+Added: Balance at June 30
$ ( 249,799 )
12 unchanged sentences
10 years or lease term, if shorter
−Removed: Goodwill is not amortized but is evaluated for
−Removed: impairment annually or when indicators of a potential impairment are present.
−Removed: The Company reviews goodwill for impairment on a reporting
−Removed: unit basis annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
−Removed: is tested first for impairment based on qualitative factors on an annual basis or in between if an event occurs or circumstances change
−Removed: that indicate the fair value may be below its carrying amount, otherwise known as a ‘triggering event’.
−Removed: An assessment is made
−Removed: of these qualitative factors as such to determine whether it is more likely than not the fair value is less than the carry amount, including
−Removed: The annual evaluation is based on valuation models that incorporate assumptions and internal projections of expected future
−Removed: cash flows and operating plans.
−Removed: The Company believes such assumptions are also comparable to those that would be used by other marketplace
−Removed: participants.
−Removed: During the three months ended March 31, 2025 and 2024, the Company did no t recognize any goodwill impairment and noted there
−Removed: were no such triggering events.
+Added: Goodwill is not amortized but is evaluated for impairment
+Added: annually or when indicators of a potential impairment are present.
+Added: The Company reviews goodwill for impairment on a reporting unit basis
+Added: annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
+Added: Goodwill is tested
+Added: first for impairment based on qualitative factors on an annual basis or in between if an event occurs or circumstances change that indicate
+Added: the fair value may be below its carrying amount, otherwise known as a ‘triggering event’.
+Added: An assessment is made of these qualitative
+Added: factors as such to determine whether it is more likely than not the fair value is less than the carry amount, including goodwill.
+Added: annual evaluation is based on valuation models that incorporate assumptions and internal projections of expected future cash flows and
+Added: operating plans.
+Added: The Company believes such assumptions are also comparable to those that would be used by other marketplace participants.
+Added: During the six months ended June 30, 2025 and 2024, the Company did no t recognize any goodwill impairment and noted there were no such
+Added: triggering events.
Valuation of Long-lived Assets
−Removed: In accordance with the provisions of Accounting
−Removed: Standards Codification (“ASC”) Topic 360-10-5, “Impairment or Disposal of Long-Lived Assets”, all long-lived assets
−Removed: such as plant and equipment and construction in progress held and used by the Company are reviewed for impairment whenever events or changes
+Added: In accordance with the provisions of Accounting Standards
+Added: Codification (“ASC”) Topic 360-10-5, “Impairment or Disposal of Long-Lived Assets”, all long-lived assets such
+Added: as plant and equipment and construction in progress held and used by the Company are reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be recoverable.
5 unchanged sentences
Revenue Recognition
−Removed: The Company’s primary source of revenue
−Removed: is its healthcare subsidiary, which records revenues from providing licensed and/or certified orthopedic procedures.
−Removed: Revenue is recognized
−Removed: at a point in time in accordance with ASC 606 and at an estimated net settlement realization rate based on gross billed charges.
+Added: The Company’s primary source of revenue is its
+Added: healthcare subsidiary, which records revenues from providing licensed and/or certified orthopedic procedures.
+Added: Revenue is recognized at
+Added: a point in time in accordance with ASC 606 and at an estimated net settlement realization rate based on gross billed charges.
The Company’s
9 unchanged sentences
obligation and assesses whether each promised service is distinct.
−Removed: The Company’s contracts contain a single
−Removed: performance obligation (providing orthopedic services), as the promise to transfer the individual services is not separately identifiable
−Removed: from other promises in the contracts and, therefore, not distinct, as a result, the entire transaction price is allocated to this single
−Removed: performance obligation.
−Removed: Accordingly, the Company recognizes net revenue
−Removed: when the patient receives orthopedic care services.
−Removed: The Company’s patient service contracts generally have performance obligations
−Removed: which are satisfied at a point in time.
+Added: The Company’s contracts contain a single performance
+Added: obligation (providing orthopedic services), as the promise to transfer the individual services is not separately identifiable from other
+Added: promises in the contracts and, therefore, not distinct, as a result, the entire transaction price is allocated to this single performance
+Added: Accordingly, the Company recognizes net revenue when
+Added: the patient receives orthopedic care services.
+Added: The Company’s patient service contracts generally have performance obligations which
+Added: are satisfied at a point in time.
The performance obligation is for onsite or off-site care provided.
−Removed: Patient service contracts
−Removed: are generally fixed-price, and the transaction price is in the contract.
+Added: Patient service contracts are generally
+Added: fixed-price, and the transaction price is in the contract.
In determining net revenue to record under ASC 606,
32 unchanged sentences
amounts are presented to the Company’s third-party medical billing company vendor.
−Removed: Settlement rates of 49% or higher based on gross
−Removed: billed amounts are typically accepted without further negotiation.
−Removed: Proposed settlement rates below 49% are negotiated when possible and
−Removed: longer negotiations typically result in higher settlement rates.
−Removed: If the Company accepts a lower settlement realization rate in order to
−Removed: receive payments more quickly, the Company considers that a price concession and estimates these concessions at contract inception.
−Removed: various forms of variable consideration described above included in the transaction price may be constrained and are included in net revenue
−Removed: only to the extent that it is probable that a significant reversal in the amount of the cumulative revenue recognized will not occur in
−Removed: a future period.
+Added: Settlement rates of 49% or higher based on gross billed
+Added: amounts are typically accepted without further negotiation.
+Added: Proposed settlement rates below 49% are negotiated when possible and longer
+Added: negotiations typically result in higher settlement rates.
+Added: If the Company accepts a lower settlement realization rate in order to receive
+Added: payments more quickly, the Company considers that a price concession and estimates these concessions at contract inception.
+Added: forms of variable consideration described above included in the transaction price may be constrained and are included in net revenue only
+Added: to the extent that it is probable that a significant reversal in the amount of the cumulative revenue recognized will not occur in a future
The Company has not constrained any of its estimates of variable consideration for any of the periods presented.
−Removed: Service Fees – Net (PIP)
+Added: Fees – Net (PIP)
The Company generates services fees from performing
16 unchanged sentences
facility and anesthesia services are considered part of one integrated performance obligation.
−Removed: The Company satisfies performance obligations
−Removed: as services are performed and then billed to the patient.
−Removed: Payment in most cases is made by an attorney for such services to our patients
−Removed: which are due upon final settlement of patients claims.
−Removed: During the claims process, legal counsel warranties such claim through the letter
−Removed: of protection, which is sent to the Company, as a medical provider, on behalf of the client patient.
−Removed: This letter states that the attorney
−Removed: is responsible for paying the client’s medical bills when the case is fully developed and settles.
−Removed: The medical professional agrees
−Removed: to provide treatment to the injured person and refrain from attempting to collect payment as it is developing and until the case is resolved.
−Removed: Once the personal injury case is finalized with the insurance company, the attorney pays the outstanding medical bills from the settlement.
−Removed: Settlement Rates
+Added: The Company satisfies performance obligations as
+Added: services are performed and then billed to the patient.
+Added: Payment in most cases is made by an attorney for such services to our
+Added: patients which are due upon final settlement of patients’ claims.
+Added: During the claims process, legal counsel warranties such
+Added: claim through the letter of protection, which is sent to the Company, as a medical provider, on behalf of the client patient.
+Added: letter states that the attorney is responsible for paying the client’s medical bills when the case is fully developed and
+Added: The medical professional agrees to provide treatment to the injured person and refrain from attempting to collect payment
+Added: as it is developing and until the case is resolved.
+Added: Once the personal injury case is finalized with the insurance company, the
+Added: attorney pays the outstanding medical bills from the settlement.
Prior to fiscal year 2024, the Company historically
2 unchanged sentences
revenue as 49% of gross billed amounts.
−Removed: During the three months ended March 31, 2024, the Company underwent efforts to accelerate cash
−Removed: settlement of its accounts receivable to generate cash flow for operations.
−Removed: The Company did this by shortening its settlement negotiations
−Removed: with insurance companies and accepting lower settlement amounts.
−Removed: Additionally, during 2024, the Company completed a thorough review of
−Removed: its third-party billing data, including reviewing historical reports and new reporting methods as a part of its updated analysis.
−Removed: upon this review, it was determined that a 24-month lookback period should be used in the analysis of the Company’s historical settlement
−Removed: realization rates.
−Removed: As a result of the new efforts to accelerate cash settlement during the three months ended March 31, 2024, the Company
−Removed: realized a 42.9% average settlement rate of its gross billed charges during this time frame, which were historically recorded in accounts
−Removed: receivable and revenue at 49% of gross billings.
−Removed: Accordingly, the Company recorded reductions to net revenue of $ 339,834 for the three
−Removed: months ended March 31, 2024.
−Removed: The Company will continue to evaluate its estimate of its settlement realization rates in the future, which
−Removed: will include a monthly review of the Company’s trailing 24-month historical settlement realization rate, along with estimates of
−Removed: current and pending settlements through ongoing discussions with attorneys, doctors and the Company’s third-party medical billing
+Added: During the six months ended June 30, 2024, the Company underwent efforts to accelerate cash settlement
+Added: of its accounts receivable to generate cash flow for operations.
+Added: The Company did this by shortening its settlement negotiations with insurance
+Added: companies and accepting lower settlement amounts.
+Added: Additionally, during 2024, the Company completed a thorough review of its third-party
+Added: billing data, including reviewing historical reports and new reporting methods as a part of its updated analysis.
+Added: Based upon this review,
+Added: it was determined that a 24-month lookback period should be used in the analysis of the Company’s historical settlement realization
+Added: As a result of the new efforts to accelerate cash settlement during the six months ended June 30, 2024, the Company realized a
+Added: 42.3% average settlement rate of its gross billed charges during this time frame, which were historically recorded in accounts receivable
+Added: and revenue at 49% of gross billings.
+Added: Accordingly, the Company recorded reductions to net revenue of $ 859,321 and $ 1,199,155 for the three
+Added: and six months ended June 30, 2024.
+Added: The Company will continue to evaluate its estimate of its settlement realization rates in the future,
+Added: which will include a monthly review of the Company’s trailing 24-month historical settlement realization rate, along with estimates
+Added: of current and pending settlements through ongoing discussions with attorneys, doctors and the Company’s third-party medical billing
company in order to determine its variable consideration under ASC 606 and the net transaction price.
1 unchanged sentence
realization rate estimate used in determining its accounts receivable and revenue each quarter based on this review.
−Removed: Contract Fees (Non-PIP)
−Removed: The Company has contract fees for amounts earned
−Removed: from its Non PIP related procedures, typically car accidents, and are settled on a contingency basis.
−Removed: Prior to April 2023, these cases
−Removed: were sold to a factor who bears the risk of economic benefit or loss.
−Removed: Generally, the sale of these cases to a third-party factor resulted
−Removed: in an approximate 54% reduction from the accounts receivables amounts.
−Removed: After selling patient cases to the factor, any additional funds
−Removed: settled by the Company were remitted to the factor.
−Removed: The Company evaluated the factored adjustments considering the actual factored amounts
−Removed: per patient on a quarterly interval, and the reductions from accounts receivable that were factored were recorded in finance charges as
−Removed: other expenses on the consolidated statement of operations.
−Removed: As a result of the Company’s eighteen to twenty-four month settlement
−Removed: realization timeframe, the Company has an accrued liability resulting from the settlement of receivables sold to the third-party factors
−Removed: which fluctuates as settlements are made and remitted to those third-party factors.
−Removed: These accounts receivables sold to these third-party
−Removed: factors are not included in the Company’s financial statements accounts receivable balance once sold and therefore are not part
−Removed: of the assessment of the net realizable value of accounts receivable.
−Removed: The Company ceased factoring of accounts receivable in the first
−Removed: quarter of 2023.
+Added: As of June 30, 2025,
+Added: the settlement realization rate at which the Company’s accounts receivable and revenue is recorded is 43.18%.
+Added: Fees (Non-PIP)
+Added: The Company has contract fees for amounts earned from
+Added: its Non PIP related procedures, typically car accidents, and are settled on a contingency basis.
+Added: Prior to April 2023, these cases were
+Added: sold to a factor who bears the risk of economic benefit or loss.
+Added: Generally, the sale of these cases to a third-party factor resulted in
+Added: an approximate 54% reduction from the accounts receivables amounts.
+Added: After selling patient cases to the factor, any additional funds settled
+Added: by the Company were remitted to the factor.
+Added: The Company evaluated the factored adjustments considering the actual factored amounts per
+Added: patient on a quarterly interval, and the reductions from accounts receivable that were factored were recorded in finance charges as other
+Added: expenses on the consolidated statement of operations.
+Added: As a result of the Company’s eighteen to twenty-four month settlement realization
+Added: time frame, the Company has an accrued liability resulting from the settlement of receivables sold to the third-party factors which fluctuates
+Added: as settlements are made and remitted to those third-party factors.
+Added: These accounts receivables sold to these third-party factors are not
+Added: included in the Company’s financial statements accounts receivable balance once sold and therefore are not part of the assessment
+Added: of the net realizable value of accounts receivable.
+Added: The Company ceased factoring of accounts receivable in the first quarter of 2023.
Advertising Costs
1 unchanged sentence
costs are included as a component of cost of sales in the consolidated statements of operations and changes in stockholders’ equity.
−Removed: The Company recognized advertising and marketing expense of $ 90,169 and $ 82,051 for the for the three months ended March 31, 2025 and
−Removed: 2024, respectively.
+Added: The Company recognized advertising and marketing expense of $ 113,169 and $ 96,899 for the three months ended June 30, 2025 and 2024, respectively.
+Added: The Company recognized advertising and marketing expense of $ 203,338 and $ 171,950 for the six months ended June 30, 2025 and 2024, respectively.
Fair Value Measurements
−Removed: Fair value is defined as the price that would
−Removed: be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
−Removed: Assets and liabilities recorded at fair value in the consolidated balance sheets are categorized based upon the level of judgment
−Removed: associated with the inputs used to measure their fair value.
−Removed: The fair value hierarchy distinguishes between (1) market participant assumptions
−Removed: developed based on market data obtained from independent sources (observable inputs), and (2) an entity’s own assumptions about
−Removed: market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).
−Removed: value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical
−Removed: assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).
−Removed: The three levels of the fair value hierarchy
−Removed: are described below:
+Added: Fair value is defined as the price that would be received
+Added: to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
+Added: and liabilities recorded at fair value in the consolidated balance sheets are categorized based upon the level of judgment associated
+Added: with the inputs used to measure their fair value.
+Added: The fair value hierarchy distinguishes between (1) market participant assumptions developed
+Added: based on market data obtained from independent sources (observable inputs), and (2) an entity’s own assumptions about market participant
+Added: assumptions developed based on the best information available in the circumstances (unobservable inputs).
+Added: The fair value hierarchy consists
+Added: of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities
+Added: (Level 1) and the lowest priority to unobservable inputs (Level 3).
+Added: The three levels of the fair value hierarchy are described below:
Inputs are unadjusted, quoted prices for identical assets or liabilities in active markets at the measurement date.
3 unchanged sentences
The Company accounts for its series N senior convertible
−Removed: preferred stock, series R convertible preferred stock, and series X senior convertible preferred stock subject to possible redemption
−Removed: in accordance with ASC 480, “Distinguishing Liabilities from Equity”.
−Removed: Conditionally redeemable preferred shares are classified
−Removed: as temporary equity within the Company’s consolidated balance sheet.
+Added: preferred stock and series X senior convertible preferred stock subject to possible redemption in accordance with ASC 480, “Distinguishing
+Added: Liabilities from Equity”.
+Added: Conditionally redeemable preferred shares are classified as temporary equity within the Company’s
+Added: consolidated balance sheet.
Stock-Based Compensation
5 unchanged sentences
issued, whichever is more reliably measurable.
−Removed: The measurement date used to determine the fair
−Removed: value of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable
−Removed: that performance will occur.
−Removed: Generally, all forms of share-based payments,
−Removed: including stock option grants, warrants and restricted stock grants and stock appreciation rights are measured at their fair value on
−Removed: the awards’ grant date, based on estimated number of awards that are ultimately expected to vest.
−Removed: The expense resulting from share-based payments
−Removed: is recorded in general and administrative expense in the consolidated statements of operations.
−Removed: Income taxes are determined in accordance with
−Removed: ASC Topic 740, “Income Taxes”.
+Added: The measurement date used to determine the fair value
+Added: of the equity instrument issued is the earlier of the date on which the performance is complete or the date on which it is probable that
+Added: performance will occur.
+Added: Generally, all forms of share-based payments, including
+Added: stock option grants, warrants and restricted stock grants and stock appreciation rights are measured at their fair value on the awards’
+Added: grant date, based on estimated number of awards that are ultimately expected to vest.
+Added: The expense resulting from share-based payments is
+Added: recorded in general and administrative expense in the consolidated statements of operations.
+Added: Income taxes are determined in accordance with ASC
+Added: Topic 740, “Income Taxes”.
Under this method, deferred tax assets and liabilities are recognized for the future tax consequences
4 unchanged sentences
in tax rates is recognized in income in the period that includes the enactment date.
−Removed: ASC 740 prescribes a comprehensive model for how
−Removed: companies should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to
−Removed: be taken on a tax return.
−Removed: Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely
−Removed: than not the position will be sustained upon examination by the tax authorities.
−Removed: Such tax positions must initially and subsequently be
−Removed: measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the
−Removed: tax authority assuming full knowledge of the position and relevant facts.
−Removed: As of March 31, 2025 and 2024, the Company did
−Removed: no t have any interest and penalties associated with tax positions and did not have any significant unrecognized uncertain tax positions.
+Added: ASC 740 prescribes a comprehensive model for how companies
+Added: should recognize, measure, present, and disclose in their financial statements uncertain tax positions taken or expected to be taken on
+Added: a tax return.
+Added: Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the
+Added: position will be sustained upon examination by the tax authorities.
+Added: Such tax positions must initially and subsequently be measured as
+Added: the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority
+Added: assuming full knowledge of the position and relevant facts.
+Added: A deferred tax asset is recognized only if the underlying tax position meets
+Added: the ASC 740 recognition threshold and is therefore not an uncertain tax position.
+Added: Even if it meets the recognition threshold, a valuation
+Added: allowance may be necessary if the future benefits are not likely to materialize (e.g., insufficient future taxable income).
+Added: As of June 30, 2025 and 2024, the Company did no t
+Added: have any interest and penalties associated with tax positions and did not have any significant unrecognized uncertain tax positions.
Income (Loss) per Share
21 unchanged sentences
The Company had sustained recurring operating losses since its inception
−Removed: and has an accumulated deficit of $ 73,645,307 as of March 31, 2025.
−Removed: These factors raise a substantial doubt about the Company’s
−Removed: ability to continue as a going concern.
−Removed: The accompanying consolidated financial statements do not reflect any adjustments relating to
−Removed: the recoverability and classification of recorded asset amounts or the amounts and classifications of liabilities that might result if
−Removed: the Company is unable to continue as a going concern.
+Added: and has an accumulated deficit of $ 75,125,710 as of June 30, 2025.
+Added: These factors raise a substantial doubt about the Company’s ability
+Added: to continue as a going concern.
+Added: The accompanying consolidated financial statements do not reflect any adjustments relating to the recoverability
+Added: and classification of recorded asset amounts or the amounts and classifications of liabilities that might result if the Company is unable
+Added: to continue as a going concern.
The ability of the Company to continue as a going
35 unchanged sentences
RESTATEMENT OF FINANCIAL STATEMENTS
−Removed: The Company restated its financial statements
−Removed: for the three months ended March 31, 2024 as a result of a change in classification of credit loss expense to net revenue.
−Removed: to the preparation of the financial statements for the three months ended March 31, 2024, the Company identified and corrected its accounting
−Removed: for its credit loss expense of $ 339,834 , which was reclassified to net revenue as variable consideration accounted for under ASC 606.
−Removed: The following table summarizes the impact of
−Removed: the correction on the Company’s condensed consolidated statement of operations for the three months ended March 31, 2024.
−Removed: adjustment had no effect on the Company’s condensed consolidated balance sheet, reported loss from operations, net loss, or cash
−Removed: used in operating activities for the period adjusted.
+Added: During the three months ended June 30, 2025, as
+Added: part of the Company’s ongoing enhancements to internal controls over financial reporting, a detailed review of its interest expense-related
+Added: cash flow classification was performed.
+Added: As a result, the Company restated certain amounts within the condensed consolidated statement
+Added: of cash flows for the six months ended June 30, 2024.
+Added: This was reclassified to correct the presentation of $ 845,427 of non-cash interest
+Added: accrual adjustments related to the Company’s line of credit as of June 30, 2024.
+Added: These amounts, previously presented within net
+Added: proceeds from the line of credit in financing activities, are now presented within operating activities.
+Added: This change in presentation has
+Added: no impact on the Company’s condensed consolidated balance sheets, condensed consolidated statements of operations, or total cash
+Added: flows for any related period.
+Added: The following table summarizes the impact of the
+Added: correction on the Company’s condensed consolidated statement of cash flows for the period ending June 30, 2024.
Schedule of restated financial information
Impact of correction of error
+Added: Six months ended June 30, 2024 (Unaudited)
As previously reported
−Removed: For the three months ended March 31, 2024 (unaudited)
+Added: Net cash used in operating activities of continuing operations
$ ( 1,980,727 )
−Removed: Selling, general and administrative
$ ( 1,135,300 )
+Added: Net cash provided by financing activities of continuing operations
+Added: $ ( 845,427 )
+Added: The Company previously restated its financial statements
+Added: for the three and six months ended June 30, 2024 via Form 10-Q/A, filed October 17, 2024, as a result of a change in classification of
+Added: credit loss expense to net revenue.
+Added: During the original preparation of the financial statements for the three and six months ended June
+Added: 30, 2024, the Company identified and corrected its accounting for its credit loss expense of $ 859,321 and $ 1,199,155 , respectively, which
+Added: was reclassified to net revenue as variable consideration accounted for under ASC 606.
+Added: The following table summarizes the impact of the correction
+Added: on the Company’s condensed consolidated statement of operations for the three and six months ended June 30, 2024.
+Added: This adjustment
+Added: had no effect on the Company’s condensed consolidated balance sheet, reported loss from operations, net loss, or cash used in operating
+Added: activities for the periods adjusted.
+Added: There have been no further corrections from the amended Form 10-Q/A as filed on October 17, 2024.
+Added: Balance sheet
+Added: Impact of correction of error
+Added: June 30, 2024 (Unaudited)
+Added: As previously reported
+Added: As restated in Form 10-Q/A
+Added: Total stockholders’ equity
+Added: Statement of operations
+Added: Impact of correction of error
+Added: Three months ended June 30, 2024 (Unaudited)
+Added: As previously reported
+Added: As restated in Form 10-Q/A
+Added: $ ( 859,321 )
+Added: Cost of sales
+Added: Operating expense
+Added: Loss from operations
+Added: $ ( 202,345 )
+Added: $ ( 159,483 )
+Added: Other income, net
+Added: Net loss for the period
+Added: $ ( 174,447 )
+Added: $ ( 131,585 )
+Added: Preferred stock dividends
+Added: $ ( 326,174 )
+Added: $ ( 326,174 )
+Added: Net loss attributable to common shareholders
+Added: $ ( 500,621 )
+Added: $ ( 457,759 )
+Added: Impact of correction of error
+Added: Six months ended June 30, 2024 (Unaudited)
+Added: As previously reported
+Added: As restated in Form 10-Q/A
+Added: $ ( 1,199,155 )
+Added: Cost of sales
+Added: ( 1,199,155 )
+Added: Operating expense
+Added: ( 1,242,017 )
+Added: Loss from operations
+Added: Other income, net
+Added: Net loss before discontinued operations
+Added: Loss from discontinued operations
+Added: Net loss for the period
+Added: $ ( 457,551 )
+Added: $ ( 414,689 )
+Added: Preferred stock dividends
+Added: $ ( 477,808 )
+Added: $ ( 477,808 )
+Added: Net loss attributable to common shareholders
+Added: $ ( 935,359 )
+Added: $ ( 892,497 )
ACCOUNTS PAYABLE AND ACCRUED EXPENSES
Schedule of accounts payable and accrued expenses
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
9 unchanged sentences
Accrued expense – medical procedures
−Removed: PLANT AND EQUIPMENT, NET
−Removed: Property and equipment as of March 31, 2025 and
−Removed: December 31, 2024 is as follows:
+Added: PROPERTY AND EQUIPMENT, NET
+Added: Property and equipment as of June 30, 2025 and December
+Added: 31, 2024 is as follows:
Schedule of property and equipment
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
5 unchanged sentences
Property and equipment, net
−Removed: For the three months ended March 31, 2025 and
−Removed: 2024, depreciation expense was $ 3,365 .
−Removed: At March 31, 2025, the Company identified assets that were no longer functional in its medical
+Added: For the three months ended June 30, 2025 and 2024,
+Added: depreciation expense was $ 763 and $ 3,366 , respectively.
+Added: For the six months ended June 30, 2025 and 2024, depreciation expense was $ 4,128
+Added: and $ 6,731 , respectively.
+Added: During the first quarter of 2025, the Company identified assets that were no longer functional in its medical
As such, the Company has recorded a reduction in medical equipment and the related depreciation which resulted in a loss from
−Removed: the disposal of $ 12,593 in the condensed consolidated statement of operations for the three months ended March 31, 2025.
−Removed: As of March 31, 2025 and December 31, 2024, the
−Removed: Company had 27 acres of land of approximately $ 540,000 .
−Removed: The land is currently vacant and is expected to be developed into a residential
+Added: the disposal of $ 12,593 in the condensed consolidated statement of operations for the six months ended June 30, 2025.
+Added: As of June 30, 2025 and December 31, 2024, the Company
+Added: had 27 acres of land of approximately $ 540,000 .
+Added: The land is currently vacant and is expected to be developed into a residential community.
RELATED PARTY TRANSACTIONS
−Removed: In connection with the acquisition of Edge View
−Removed: on July 16, 2014, the Company assumed amounts due from previous owners who are current managers of Edge View.
−Removed: These amounts are due on
−Removed: demand and do not bear interest.
−Removed: The balance of these amounts is $ 4,979 due from the previous owners as of March 31, 2025 and December
+Added: In connection with the acquisition of Edge View on
+Added: July 16, 2014, the Company assumed amounts due from previous owners who are current managers of Edge View.
+Added: These amounts are due on demand
+Added: and do not bear interest.
+Added: The balance of these amounts is $ 4,979 due from the previous owners as of June 30, 2025 and December 31, 2024.
+Added: The Company previously obtained $ 120,997 in short-term
+Added: advances from the Chairman of the Board that were non-interest bearing and due on demand.
+Added: During the six months ended June 30, 2024, the
+Added: Company fully repaid the $ 120,997 owed to the Chairman.
On August 25, 2023, the Company issued a twelve-month
6 unchanged sentences
NOTES AND LOANS PAYABLE
−Removed: Notes payable at March 31, 2025 and December 31,
+Added: Notes payable at June 30, 2025 and December 31, 2024
are summarized as follows:
Schedule of notes payable
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
10 unchanged sentences
agreement and release of claims with the holder of 165 shares of series R convertible preferred stock and certain convertible promissory
−Removed: Pursuant to the settlement agreement and release of claims, the holder agreed to cancel its shares of series R convertible preferred
−Removed: stock and convertible promissory notes in exchange for a new fixed amount settlement promissory note in the principal amount of $ 535,000 .
−Removed: The note does not bear interest and requires
−Removed: fixed payments as follows:
+Added: notes (see Notes 29-2, 37-1, 37-2, and 37-3 referenced in Note 8.
+Added: Convertible Notes Payable ).
+Added: Pursuant to the settlement agreement
+Added: and release of claims, the holder agreed to cancel its shares of series R convertible preferred stock and convertible promissory notes
+Added: in exchange for a new fixed amount settlement promissory note in the principal amount of $ 535,000 .
+Added: The note does not bear interest and requires fixed
+Added: payments as follows:
if the Company raises at least $5 million but less than $6 million in its planned underwritten public offering (the “Offering”),
21 unchanged sentences
This transaction was accounted
−Removed: for as a debt extinguishment and a gain on settlement of $ 78,834
−Removed: was recorded to the unaudited, consolidated statement of operations for quarter ended June 30, 2024, in accordance with FASB Topic
−Removed: 470 Borrower’s Accounting for Debt Modifications.
−Removed: During the three months ended March 31, 2025, the Company paid $ 75,000
−Removed: against the outstanding principal balance.
−Removed: At March 31, 2025 and December 31, 2024, the remaining principal balance was $ 335,000
−Removed: and $ 410,000 , respectively.
+Added: for as a debt extinguishment and a gain on settlement of $ 78,834 was recorded to the unaudited, consolidated statement of operations
+Added: for quarter ended June 30, 2024, in accordance with FASB Topic 470 Borrower’s Accounting for Debt Modifications.
+Added: the six months ended June 30, 2025, the Company paid $ 150,000 against the outstanding principal balance.
+Added: At June 30, 2025 and December
+Added: 31, 2024, the remaining principal balance was $ 260,000 and $ 410,000 , respectively.
Loans and Notes Payable – Unrelated Party
3 unchanged sentences
The balance of the
−Removed: debenture was $ 10,989 at March 31, 2025 and December 31, 2024.
−Removed: The accrued interest of the debenture was $ 9,195 and $ 8,869 at March 31,
+Added: debenture was $ 10,989 at June 30, 2025 and December 31, 2024.
+Added: The accrued interest of the debenture was $ 9,523 and $ 8,869 at June 30,
2025 and December 31, 2024, respectively.
5 unchanged sentences
The principal balance and accrued
−Removed: interest at March 31, 2025 was $ 146,045 and $ 0 , respectively, and principal and accrued interest at December 31, 2024 was $ 142,916 and
−Removed: $ 0 , respectively.
+Added: interest at June 30, 2025 was $ 145,215 and $ 0 , respectively, and principal balance and accrued interest at December 31, 2024 was $ 142,916
+Added: and $ 0 , respectively.
Line of Credit
−Removed: On September 29, 2023, the Company and Nova entered
−Removed: into a two-year revolving purchase and security agreement with DML HC Series, LLC (“DML”) to sell, with recourse, Nova’s
−Removed: accounts receivables for a revolving financing up to a maximum advance amount of $ 4.5 million.
−Removed: A review is performed on a quarterly basis
−Removed: to assess the adequacy of the maximum amount.
−Removed: If mutually agreed upon by the Company and DML, the maximum amount may be increased.
−Removed: April 24, 2024, the Company and Nova entered into amendment No.
−Removed: 1 with DML which increased the maximum advance amount to $ 8,000,000 and
−Removed: defined the discount fee equal to 2.25 % per purchase and claims balance forward on new purchases with a minimum fee to now be $ 10,000 .
+Added: On September 29, 2023, the Company
+Added: and Nova entered into a two-year revolving purchase and security agreement with DML HC Series, LLC (“DML”).
+Added: This revolving
+Added: and purchase security agreement is structured as a secured borrowing, under which accounts receivable are pledged as collateral to secure
+Added: advances under our line of credit.
+Added: The related accounts receivable remain recorded as assets on our balance sheet, and the amounts drawn
+Added: are recorded as a liability under ‘Line of Credit’ until repaid.
+Added: Under the terms of the facility, the Company may request
+Added: advances up to 70% of eligible receivables, with the remaining balance held as a reserve.
+Added: The Company is required to repurchase or replace
+Added: certain ineligible or uncollected receivables.
+Added: All collections on pledged receivables are remitted directly to the lender and applied
+Added: to the outstanding borrowing.
+Added: The lender has recourse to the Company for uncollected balances and maintains the right to enforce its security
+Added: interest upon default.
+Added: Initially, accounts receivables pledged for this revolving and purchase security agreement for up to a maximum
+Added: advance amount of $ 4.5 million.
+Added: A review is performed on a quarterly basis to assess the adequacy of the maximum amount.
+Added: If mutually agreed
+Added: upon by the Company and DML, the maximum amount may be increased.
+Added: On April 24, 2024, the Company and Nova entered into amendment No.
+Added: with DML which increased the maximum advance amount to $ 8,000,000 and defined the discount fee equal to 2.25 % per purchase and claims
+Added: balance forward on new purchases with a minimum fee to now be $ 10,000 .
On June 11, 2024, the Company and Nova entered into amendment No.
2 with DML which further increased the maximum advance amount to $ 11,000,000 .
−Removed: On December 27, 2024, the Company and Nova entered into amendment No.
+Added: On December 27, 2024, the Company and Nova entered into
+Added: amendment No.
3 with DML which further increased the maximum advance amount to $ 15,000,000 .
−Removed: $ 15,000,000 .
−Removed: As of March 31, 2025, and December 31, 2024, the Company had $ 10,210,485 and $ 8,645,991 , respectively, outstanding balance
−Removed: against the revolving receivable line of credit.
−Removed: The unused line of credit balance as of March 31, 2025 and December 31, 2024 was $ 4,789,515
−Removed: and $ 6,354,009 , respectively.
−Removed: The accrued interest related to the line of credit was $ 411,300 and $ 315,031 as of March 31, 2025 and December
−Removed: 31, 2024, respectively.
−Removed: The revolving purchase and security agreement includes discounts recorded as interest expense on each funding
−Removed: and matures on September 29, 2025.
+Added: Under the terms of the facility,
+Added: collections from these receivables are used to repay advances outstanding, which are recognized as secured borrowings totaling $ 12,690,193
+Added: and $ 8,645,991 , as of June 30, 2025 and December 31, 2024, respectively.
+Added: The unused line of credit balance as of June 30, 2025 and December
+Added: 31, 2024 was $ 2,309,807 and $ 6,354,009 , respectively.
+Added: The accrued interest related to the line of credit was $ 441,174 and $ 315,031 as
+Added: of June 30, 2025 and December 31, 2024, respectively.
+Added: The revolving purchase and security agreement includes discounts recorded as interest
+Added: expense on each funding and matures on September 29, 2025.
+Added: The facility is subject to customary recourse and repurchase provisions, and
+Added: includes certain covenants and restrictions on further pledge or sale of receivables.
CONVERTIBLE NOTES PAYABLE
−Removed: As of March 31, 2025 and December 31, 2024,
−Removed: the Company had convertible debt outstanding net of amortized debt discount of $ 105,000 .
−Removed: During the three months ended March 31, 2025, the Company did not receive any proceeds from convertible notes and no interest was
−Removed: During the three months ended March 31, 2024, the Company did not receive any proceeds from convertible notes and repaid
−Removed: of accrued interest to convertible noteholder.
−Removed: There are no debt discounts associated with the convertible debt at March 31, 2025
−Removed: and December 31, 2024, respectively.
−Removed: For the three months ended March 31, 2025 and 2024, the Company recorded amortization of debt
−Removed: discounts of $ 0
−Removed: and $ 13,515 ,
−Removed: respectively.
−Removed: Convertible notes as of March 31, 2025 and December
+Added: As of June 30, 2025 and December 31, 2024, the Company
+Added: had convertible debt outstanding net of amortized debt discount of $ 105,000 .
+Added: During the six months ended June 30, 2025, the Company did
+Added: not receive any proceeds from convertible notes and no interest was repaid.
+Added: During the six months ended June 30, 2024, the Company made
+Added: $ 100,080 in principal payments to the holder of Notes 9 and 10-1 and paid the total outstanding accrued interest on these notes on the
+Added: amount of $ 22,279 .
+Added: The Company also paid $ 100,000 of accrued interest to convertible noteholder related to note 40-1.
+Added: On June 11, 2024,
+Added: the Company entered into a settlement agreement and release of claims with the holder of Notes 29-2, 37-1, 37-2 and 37-3 (see below and
+Added: Notes and Loans Payable for further details).
+Added: Pursuant to the settlement agreement and release of claims, the holder
+Added: agreed to cancel these notes in exchange for a new fixed amount settlement promissory note in the principal amount of $ 535,000 .
+Added: Additionally,
+Added: during the six months ended June 30, 2024, the Company exchanged Notes 40-1, 40-2, 40-3, 40-4, 40-5, 40-6, 40-7, 40-8, 40-9 and 40-10
+Added: for the issuance of 938,908 shares of series Y senior convertible preferred stock to the noteholder.
+Added: See also Note 9.
+Added: Capital Stock .
+Added: There are no unamortized debt discounts associated
+Added: with the convertible debt at June 30, 2025 and December 31, 2024.
+Added: For the three months ended June 30, 2025 and 2024, the Company recorded
+Added: amortization of debt discounts of $ 0 and $ 11,306 , respectively.
+Added: For the six months ended June 30, 2025 and 2024, the Company recorded
+Added: amortization of debt discounts of $ 0 and $ 24,821 , respectively.
+Added: During the six months ended June 30, 2024, the Company
+Added: converted $ 680 in accrued interest and $ 1,000 in conversion cost into 1,222 shares of common stock.
+Added: The Company recognized $ 1,679 of additional
+Added: paid-in capital to adjust fair value for the debt settlement during the six months ended June 30, 2024.
+Added: Convertible notes as of June 30, 2025 and December
31, 2024 are summarized as follows:
Schedule of convertible notes
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
4 unchanged sentences
Long-term portion
−Removed: The following is a schedule of convertible
−Removed: notes payable as of and for three months ended March 31, 2025.
+Added: The following is a schedule of convertible notes
+Added: payable as of and for six months ended June 30, 2025.
Schedule of convertible notes payable
7 unchanged sentences
Accrued Interest on Convertible Debt at 6/30/25
+Added: On September 12, 2016, the Company issued a convertible
+Added: promissory note in the principal of $80,000 for services rendered, which matured on September 12, 2017.
+Added: In May of 2024, the $ 58,846 total
+Added: outstanding principal and interest was paid in full.
Note 10, 10-1, 10-2 and 10-3
9 unchanged sentences
In May of 2024, the $ 63,513 total outstanding principal and interest on Note 10-1 was paid in full.
−Removed: Notes 10-2 and 10-3 are
−Removed: currently in default and accrue interest at a default interest rate of 20% per annum.
+Added: Notes 10-2 and 10-3 are currently in default and accrue
+Added: interest at a default interest rate of 20% per annum.
+Added: At the sole option of the holder, Notes 10-2 and 10-3 may convert the outstanding
+Added: principal amount, or any portion of the principal amount, and any accrued interest, in whole or in part, into shares of the Company’s
+Added: common stock.
+Added: The conversion price is $ 0.25 per share or 50% of the lowest closing price on the primary trading market on which the Company’s
+Added: common stock is quoted for the last ten trading days immediately prior to but not including the conversion date, whichever is lower.
+Added: Notes 29-2, 37-1, 37-2 and 37-3
+Added: On May 10, 2019, the Company issued a convertible
+Added: promissory note in the principal amount of $150,000.
+Added: On November 8, 2019, this note (Note 29) was purchased by and assigned to an unrelated
+Added: The amount assigned was the existing principal amount of $150,000 and accrued interest of $5,918, which was issued as Note 29-1,
+Added: plus a new convertible promissory note in the principal amount of $62,367, which was issued as Note 29-2.
+Added: On September 3, 2020, the Company issued a convertible
+Added: promissory note in the principal amount of $200,000, with an original issue discount of $50,000, which could be drawn in several tranches.
+Added: On September 3, 2020, the Company executed the first tranche in the principal amount of $67,000, less an original issue discount of $17,000,
+Added: which matured on June 30, 2021 (Note 37-1).
+Added: On November 2, 2020, the Company executed the second tranche in the principal amount of $66,500,
+Added: less an original issue discount of $16,500, which matured on August 31, 2021 (Note 37-2).
+Added: On December 29, 2020, the Company executed the
+Added: third tranche in the principal amount of $66,500, less an original issue discount of $16,500, which matured on September 30, 2021 (Note
+Added: On June 11, 2024, the Company entered into a settlement
+Added: agreement and release of claims with the holder of Notes 29-2, 37-1, 37-2 and 37-3.
+Added: Pursuant to the settlement agreement and release of
+Added: claims, the holder agreed to cancel these notes, along with the cancellation of their holding in the series R preferred stock, in exchange
+Added: for a new fixed amount settlement promissory note in the principal amount of $ 535,000 .
+Added: Notes and Loans Payable for
+Added: further details.
+Added: Notes 40-1, 40-2, 40-3, 40-4, 40-5, 40-6, 40-7, 40-8, 40-9 and 40-10
+Added: On September 22, 2022, the Company issued a convertible
+Added: promissory note in the principal amount of $2,600,000 in exchange for a total of $4,791,099 of defaulted promissory notes balances (Note
+Added: On November 4, 2022, the Company executed a second tranche under this note in the principal amount of $68,667, less an original
+Added: issue discount and fee of $18,667 (Note 40-2).
+Added: On November 28, 2022, the Company executed the third tranche under this note in the principal
+Added: amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-3).
+Added: On December 21, 2022, the Company executed a fourth
+Added: tranche under this note in the principal amount of $68,667, less an original issue discount and fee of $18,667 (Note 40-4).
+Added: 24, 2023, the Company executed a fifth tranche under this note in the principal amount of $90,166, less an original issue discount and
+Added: fee of $25,166 (Note 40-5).
+Added: On March 21, 2023, the Company executed a sixth tranche under this note in the principal amount of $136,666,
+Added: less an original issue discount and fee of $39,166 (Note 40-6).
+Added: On June 5, 2023, the Company executed a seventh tranche under this note
+Added: in the principal amount of $136,667, less original issue discount and fee of $39,167 (Note 40-7).
+Added: On June 13, 2023, the Company executed
+Added: an eighth tranche under this note in the principal amount of $21,167, less original issue discount and fee of $5,167 (Note 40-8).
+Added: 19, 2023, the Company executed a ninth tranche under this note in the principal amount of $35,500, less an original issue discount and
+Added: fee of $8,875 (Note 40-9).
+Added: On July 24, 2023, the Company executed a tenth tranche under this note in the principal amount of $14,000,
+Added: less an original issue discount and fee of $3,500 (Note 40-10).
+Added: On December 1, 2023, the Company executed an amendment on Notes series
+Added: 40 consolidated senior secured convertible promissory note to extend the expired tranche note 40-1 through 40-5’ due date to September
+Added: All of the Note 40 tranches matured in one year from the note issuance date and accrued interest at a rate of 10% per annum.
+Added: On April 11, 2024, the Company issued 938,908 shares
+Added: of series Y senior convertible preferred stock in exchange for the settlement of the principal and interest in full on Notes 40-1, 40-2,
+Added: 40-3, 40-4, 40-5, 4-6, 40-7, 40-8, 40-9 and 40-10.
+Added: See also Note 9.
Capital Stock .
−Removed: The Company is authorized to issue 350,000,000
−Removed: shares of capital stock, consisting of 300,000,000 shares of common stock, $ 0.001 par value, and 50,000,000 shares of preferred stock,
+Added: CAPITAL STOCK
+Added: The Company is authorized to issue 350,000,000 shares
+Added: of capital stock, consisting of 300,000,000 shares of common stock, $ 0.001 par value, and 50,000,000 shares of preferred stock, $ 0.001
par value per share.
Preferred Stock
−Removed: The Company has designated multiple series of
−Removed: preferred stock, including 2 shares of series A preferred stock, 3,000,000 shares of series B preferred stock, 500 shares of series C
−Removed: preferred stock, 1,000,000 shares of series E preferred stock, 50,000 shares of series F-1 preferred stock, 15,000,000 shares of series
−Removed: I preferred stock, 2,000,000 shares of series J preferred stock, 400,000 shares of series L preferred stock, 3,000,000 shares of series
−Removed: N senior convertible preferred stock, 5,000 shares of series R convertible preferred stock, 5,000,000 shares of series X senior convertible
−Removed: preferred stock and 1,250,000 shares of series Y senior convertible preferred stock.
−Removed: The following is a description of the rights and
−Removed: preferences of each series of preferred stock.
+Added: The Company has designated multiple series of preferred
+Added: stock, including 2 shares of series A preferred stock, 3,000,000 shares of series B preferred stock, 500 shares of series C preferred
+Added: stock, 1,000,000 shares of series E preferred stock, 50,000 shares of series F-1 preferred stock, 15,000,000 shares of series I preferred
+Added: stock, 2,000,000 shares of series J preferred stock, 400,000 shares of series L preferred stock, 3,000,000 shares of series N senior convertible
+Added: preferred stock, 5,000 shares of series R convertible preferred stock, 5,000,000 shares of series X senior convertible preferred stock
+Added: and 1,250,000 shares of series Y senior convertible preferred stock.
+Added: The following is a description of the rights and preferences
+Added: of each series of preferred stock.
Redeemable Preferred Stock
3 unchanged sentences
Series N Senior Convertible Preferred Stock
−Removed: The series N senior convertible
−Removed: preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common
−Removed: stock and each other class or series that is not expressly made senior to or on parity with the series N senior convertible preferred
−Removed: (ii) on parity with each class or series that is not expressly subordinated or made senior to the series N senior convertible
−Removed: preferred stock;
−Removed: and (iii) junior to all indebtedness and other liabilities with respect to assets available to satisfy claims against
−Removed: the Company and each class or series that is expressly made senior to the series N senior convertible preferred stock.
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 977,297 and 921,636 shares of series N senior convertible preferred stock issued and outstanding, respectively.
+Added: The series N senior convertible preferred
+Added: stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common stock
+Added: and each other class or series that is not expressly made senior to or on parity with the series N senior convertible preferred stock;
+Added: (ii) on parity with each class or series that is not expressly subordinated or made senior to the series N senior convertible preferred
+Added: and (iii) junior to all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company
+Added: and each class or series that is expressly made senior to the series N senior convertible preferred stock.
Dividend Rights .
11 unchanged sentences
dividend payment date.
−Removed: For the three months ended March 31, 2025, cumulative dividends earned on the series N senior convertible preferred
+Added: For the six months ended June 30, 2025, cumulative dividends earned on the series N senior convertible preferred
stock were $ 222,638 .
−Removed: The cumulative accrued dividends as of March 31, 2025 were paid by the Company via the issuance of 27,271 shares
−Removed: of series N senior convertible preferred stock.
+Added: The cumulative accrued dividends as of June 30, 2025 were paid by the Company via the issuance of 55,661 shares of
+Added: series N senior convertible preferred stock.
Liquidation Rights.
−Removed: Subject to the rights
−Removed: of creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation),
+Added: Subject to the rights of
+Added: creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation),
upon any liquidation of the Company or its subsidiaries, before any payment or distribution of the assets of the Company (whether capital
4 unchanged sentences
Voting Rights .
−Removed: Holders of series N senior
−Removed: convertible preferred stock do not have any voting rights;
−Removed: provided that, so long as any shares of series N senior convertible preferred
−Removed: stock are outstanding, the affirmative vote of holders of a majority of the series N senior convertible preferred stock, which majority
−Removed: must include SILAC Insurance Company so long as it holds any shares of series N senior convertible preferred stock, voting as a separate
−Removed: class, is necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate
−Removed: of designation or prior to the Company’s (or Nova’s) creation or issuance of any parity securities or new indebtedness (as
−Removed: defined in the certificate of designation);
−Removed: provided that the foregoing does not apply to any financing transaction the use of proceeds
−Removed: of which would be used to redeem the series N senior convertible preferred stock and the warrants issued in connection therewith.
−Removed: the affirmative vote of holders of 66% of the series N senior convertible preferred stock, voting as a separate class, is required prior
−Removed: to the Company’s (or Nova’s) creation or issuance of any senior securities.
+Added: Holders of series N senior convertible
+Added: preferred stock do not have any voting rights;
+Added: provided that, so long as any shares of series N senior convertible preferred stock are
+Added: outstanding, the affirmative vote of holders of a majority of the series N senior convertible preferred stock, which majority must include
+Added: SILAC Insurance Company so long as it holds any shares of series N senior convertible preferred stock, voting as a separate class, is
+Added: necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of designation
+Added: or prior to the Company’s (or Nova’s) creation or issuance of any parity securities or new indebtedness (as defined in the
+Added: certificate of designation);
+Added: provided that the foregoing does not apply to any financing transaction the use of proceeds of which would
+Added: be used to redeem the series N senior convertible preferred stock and the warrants issued in connection therewith.
+Added: In addition, the affirmative
+Added: vote of holders of 66% of the series N senior convertible preferred stock, voting as a separate class, is required prior to the Company’s
+Added: (or Nova’s) creation or issuance of any senior securities.
Conversion Rights .
−Removed: Each share of series
−Removed: N senior convertible preferred stock, plus all accrued and unpaid dividends thereon, are convertible, at the option of the holder thereof,
−Removed: at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the
−Removed: stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price of $900 per share
−Removed: (subject to standard adjustments in the event of any stock splits, stock combinations, stock reclassifications, dividends paid in common
−Removed: stock, sales of substantially all assets, mergers, consolidations or similar transactions);
−Removed: provided that in no event shall the holder
−Removed: of any series N senior convertible preferred stock be entitled to convert any number of shares that upon conversion the sum of (i) the
−Removed: number of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number of shares of common stock issuable
−Removed: upon the conversion of the series N senior convertible preferred stock with respect to which the determination of this proviso is being
−Removed: made, would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding common stock.
−Removed: limitation can be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’
−Removed: prior notice to the Company.
+Added: Each share of series N senior
+Added: convertible preferred stock, plus all accrued and unpaid dividends thereon, are convertible, at the option of the holder thereof, at any
+Added: time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the stated
+Added: value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price of $900 per share (subject
+Added: to standard adjustments in the event of any stock splits, stock combinations, stock reclassifications, dividends paid in common stock,
+Added: sales of substantially all assets, mergers, consolidations or similar transactions);
+Added: provided that in no event shall the holder of any
+Added: series N senior convertible preferred stock be entitled to convert any number of shares that upon conversion the sum of (i) the number
+Added: of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number of shares of common stock issuable upon
+Added: the conversion of the series N senior convertible preferred stock with respect to which the determination of this proviso is being made,
+Added: would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding common stock.
+Added: This limitation
+Added: can be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one (61) days’ prior
+Added: notice to the Company.
Redemption Rights .
−Removed: The Company may redeem
−Removed: the series N senior convertible preferred stock at any time by paying in cash therefore a sum equal to 115% of the stated value of $4.00
−Removed: per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate of designation.
+Added: The Company may redeem the
+Added: series N senior convertible preferred stock at any time by paying in cash therefore a sum equal to 115% of the stated value of $4.00 per
+Added: share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate of designation.
In addition, any holder may require the Company to redeem some or all of its shares of series N senior convertible preferred stock on
3 unchanged sentences
Series R Convertible Preferred Stock
−Removed: The series R convertible preferred stock was cancelled
−Removed: as part of the June 2024 promissory note and settlement agreement.
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: no shares of series R convertible preferred issued and outstanding.
+Added: The series R convertible preferred stock was cancelled as part of
+Added: the June 2024 promissory note and settlement agreement.
See also Note 7.
−Removed: Notes and Loans Payable .
+Added: Notes and Loans Payable and Note 8.
+Added: Convertible Notes
The series R convertible preferred
9 unchanged sentences
Dividend Rights .
−Removed: The holders of series
−Removed: R convertible preferred stock were entitled to receive cumulative dividends in the amount of twelve percent (12%) per annum, payable quarterly.
−Removed: In addition, holders of series R convertible preferred stock were entitled to receive dividends equal (on an as converted to common stock
−Removed: basis) to and in the same form as dividends actually paid on shares of common stock when, as and if such dividends are paid on shares
−Removed: of common stock.
−Removed: Any dividends that were not paid when due were to continue to accrue and entailed a late fee, which must be paid in cash,
−Removed: at the rate of 18% per annum or the lesser rate permitted by applicable law which was to accrue and compound daily from the missed payment
−Removed: date through and including the date of actual payment in full.
+Added: The holders of series R convertible
+Added: preferred stock were entitled to receive cumulative dividends in the amount of twelve percent (12%) per annum, payable quarterly.
+Added: holders of series R convertible preferred stock were entitled to receive dividends equal (on an as converted to common stock basis) to
+Added: and in the same form as dividends actually paid on shares of common stock when, as and if such dividends are paid on shares of common
+Added: Any dividends that were not paid when due were to continue to accrue and entailed a late fee, which must be paid in cash, at the
+Added: rate of 18% per annum or the lesser rate permitted by applicable law which was to accrue and compound daily from the missed payment date
+Added: through and including the date of actual payment in full.
There were no cumulative dividends at December 31, 2024.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series R convertible preferred stock were entitled
−Removed: to receive out of the assets, whether capital or surplus, of the Company an amount equal to the stated value ($1,200), plus any accrued
−Removed: and unpaid dividends thereon and any other fees or liquidated damages then due and owing, for each share of series R convertible preferred
−Removed: stock before any distribution or payment shall be made to the holders of any junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series R convertible preferred stock were entitled to receive
+Added: out of the assets, whether capital or surplus, of the Company an amount equal to the stated value ($1,200), plus any accrued and unpaid
+Added: dividends thereon and any other fees or liquidated damages then due and owing, for each share of series R convertible preferred stock
+Added: before any distribution or payment shall be made to the holders of any junior securities.
Voting Rights .
−Removed: The holders of series R
−Removed: convertible preferred stock voted together with the common stock on an as-converted basis.
−Removed: However, as long as any shares of series R
−Removed: convertible preferred stock were outstanding, the Company shall not, without the affirmative vote of the holders of a majority of the
−Removed: then outstanding shares of the series R convertible preferred stock, directly and/or indirectly (i) alter or change adversely the powers,
−Removed: preferences or rights given to the series R convertible preferred stock or alter or amend the certificate of designation, (ii) authorize
−Removed: or create any class of stock ranking as to redemption or distribution of assets upon a liquidation senior to, or otherwise pari passu
−Removed: with, the series R convertible preferred stock, or authorize or create any class of stock ranking as to dividends senior to, or otherwise
−Removed: pari passu with, the series R convertible preferred stock, (iii) amend its articles of incorporation or other charter documents
−Removed: in any manner that adversely affects any rights of the holders of the series R convertible preferred stock, (iv) increase the number of
−Removed: authorized shares of series R convertible preferred stock, or (v) enter into any agreement with respect to any of the foregoing.
+Added: The holders of series R convertible
+Added: preferred stock voted together with the common stock on an as-converted basis.
+Added: However, as long as any shares of series R convertible
+Added: preferred stock were outstanding, the Company shall not, without the affirmative vote of the holders of a majority of the then outstanding
+Added: shares of the series R convertible preferred stock, directly and/or indirectly (i) alter or change adversely the powers, preferences or
+Added: rights given to the series R convertible preferred stock or alter or amend the certificate of designation, (ii) authorize or create any
+Added: class of stock ranking as to redemption or distribution of assets upon a liquidation senior to, or otherwise pari passu with, the
+Added: series R convertible preferred stock, or authorize or create any class of stock ranking as to dividends senior to, or otherwise pari
+Added: passu with, the series R convertible preferred stock, (iii) amend its articles of incorporation or other charter documents in any
+Added: manner that adversely affects any rights of the holders of the series R convertible preferred stock, (iv) increase the number of authorized
+Added: shares of series R convertible preferred stock, or (v) enter into any agreement with respect to any of the foregoing.
Conversion Rights .
−Removed: Each share of series
−Removed: R convertible preferred stock was convertible, at the option of the holder thereof, at any time and from time to time, into such number
−Removed: of fully paid and nonassessable shares of common stock determined by dividing the stated value ($1,200 per share) by a conversion price
−Removed: equal to the lower of (i) $75.0 and (ii) the lowest daily VWAP during the twenty (20) trading days immediately prior to the applicable
−Removed: conversion date.
−Removed: Notwithstanding the foregoing, the Company shall not effect any conversion of the series R convertible preferred stock,
−Removed: and a holder shall not have the right to convert any portion of the series R convertible preferred stock, to the extent that, after giving
−Removed: effect to the conversion, such holder (together with such holder’s affiliates, and any persons acting as a group together with such
−Removed: holder or any of such holder’s affiliates) would beneficially own in excess of 4.99% of the then outstanding common stock.
+Added: Each share of series R convertible
+Added: preferred stock was convertible, at the option of the holder thereof, at any time and from time to time, into such number of fully paid
+Added: and nonassessable shares of common stock determined by dividing the stated value ($1,200 per share) by a conversion price equal to the
+Added: lower of (i) $75.0 and (ii) the lowest daily VWAP during the twenty (20) trading days immediately prior to the applicable conversion date.
+Added: Notwithstanding the foregoing, the Company shall not effect any conversion of the series R convertible preferred stock, and a holder shall
+Added: not have the right to convert any portion of the series R convertible preferred stock, to the extent that, after giving effect to the
+Added: conversion, such holder (together with such holder’s affiliates, and any persons acting as a group together with such holder or
+Added: any of such holder’s affiliates) would beneficially own in excess of 4.99% of the then outstanding common stock.
The conversion
6 unchanged sentences
Participation Rights .
−Removed: Subject to certain
−Removed: exceptions, upon a Subsequent Financing, a holder of at least 100 shares of series R convertible preferred stock were to have the right
−Removed: to participate in up to an amount of the Subsequent Financing equal to 100% of the Subsequent Financing on the same terms, conditions
−Removed: and price provided for in the Subsequent Financing.
+Added: Subject to certain exceptions,
+Added: upon a Subsequent Financing, a holder of at least 100 shares of series R convertible preferred stock were to have the right to participate
+Added: in up to an amount of the Subsequent Financing equal to 100% of the Subsequent Financing on the same terms, conditions and price provided
+Added: for in the Subsequent Financing.
Company Redemption Rights .
−Removed: had the right to redeem all (but not less than all), shares of the series R convertible preferred stock issued and outstanding at any
−Removed: time upon three (3) business days’ notice, at a redemption price per share equal to the product of (i) the Premium Rate multiplied
−Removed: by (ii) the sum of (x) the stated value ($1,200), (y) all accrued but unpaid dividends, and (z) all other amounts due to the holder.
+Added: The Company had
+Added: the right to redeem all (but not less than all), shares of the series R convertible preferred stock issued and outstanding at any time
+Added: upon three (3) business days’ notice, at a redemption price per share equal to the product of (i) the Premium Rate multiplied by
+Added: (ii) the sum of (x) the stated value ($1,200), (y) all accrued but unpaid dividends, and (z) all other amounts due to the holder.
Rate” means (a) 1.1 if all of the series R convertible preferred stock is redeemed within ninety (90) calendar days from the issuance
6 unchanged sentences
Redemption Upon Triggering Events .
−Removed: the occurrence of a Triggering Event (as defined below), each holder of series R convertible preferred stock had (in addition to all other
+Added: occurrence of a Triggering Event (as defined below), each holder of series R convertible preferred stock had (in addition to all other
rights it may have) the right, exercisable at the sole option of such holder, to require the Company to (A) redeem all of the series R
25 unchanged sentences
Series X Senior Convertible Preferred Stock
−Removed: The series X senior convertible
−Removed: preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common
−Removed: stock and each other class or series that is not expressly made senior to or on parity with the series X senior convertible preferred
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 417,255 and 397,464 shares of series X senior convertible preferred stock issued and outstanding, respectively.
+Added: The series X senior convertible preferred
+Added: stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common stock
+Added: and each other class or series that is not expressly made senior to or on parity with the series X senior convertible preferred stock;
(ii) on parity with each class or series that is not expressly subordinated or made senior to the series X senior convertible preferred
11 unchanged sentences
quarterly in arrears on each dividend payment date.
−Removed: For the three months ended March 31, 2025, cumulative dividends earned on the series
+Added: For the six months ended June 30, 2025, cumulative dividends earned on the series
X senior convertible preferred stock were $79,161.
−Removed: The cumulative accrued dividends as of March 31, 2025 were paid by the Company via
−Removed: the issuance of 9,720 shares of series X senior convertible preferred stock.
+Added: The cumulative accrued dividends as of June 30, 2025 were paid by the Company via the
+Added: issuance of 19,791 shares of series X senior convertible preferred stock.
Liquidation Rights.
−Removed: Subject to the rights
−Removed: of creditors and the holders of any senior securities, including the series N senior convertible preferred stock, or parity securities
−Removed: (in each case, as defined in the certificate of designation), upon any liquidation of the Company or its subsidiaries, before any payment
+Added: Subject to the rights of
+Added: creditors and the holders of any senior securities, including the series N senior convertible preferred stock, or parity securities (in
+Added: each case, as defined in the certificate of designation), upon any liquidation of the Company or its subsidiaries, before any payment
or distribution of the assets of the Company (whether capital or surplus) are to be made to or set apart for the holders of junior securities
3 unchanged sentences
Voting Rights .
−Removed: Holders of series X senior
−Removed: convertible preferred stock do not have any voting rights;
−Removed: provided that, so long as any shares of series X senior convertible preferred
−Removed: stock are outstanding, the affirmative vote of holders of a majority of the series X senior convertible preferred stock, which majority
−Removed: must include Leonite Capital LLC so long as it holds any shares of series X senior convertible preferred stock, voting as a separate class,
−Removed: is necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of
−Removed: designation or prior to the creation or issuance of any parity securities or new indebtedness (as defined in the certificate of designation);
−Removed: provided that the foregoing does not apply to any financing transaction the use of proceeds of which were to be used to redeem the series
−Removed: X senior convertible preferred stock and the warrants issued in connection therewith.
−Removed: In addition, the affirmative vote of holders of
−Removed: 66% of the series X senior convertible preferred stock, voting as a separate class, is required prior to the creation or issuance of any
−Removed: senior securities.
+Added: Holders of series X senior convertible
+Added: preferred stock do not have any voting rights;
+Added: provided that, so long as any shares of series X senior convertible preferred stock are
+Added: outstanding, the affirmative vote of holders of a majority of the series X senior convertible preferred stock, which majority must include
+Added: Leonite Capital LLC so long as it holds any shares of series X senior convertible preferred stock, voting as a separate class, is necessary
+Added: for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of designation
+Added: or prior to the creation or issuance of any parity securities or new indebtedness (as defined in the certificate of designation);
+Added: that the foregoing does not apply to any financing transaction the use of proceeds of which were to be used to redeem the series X senior
+Added: convertible preferred stock and the warrants issued in connection therewith.
+Added: In addition, the affirmative vote of holders of 66% of the
+Added: series X senior convertible preferred stock, voting as a separate class, is required prior to the creation or issuance of any senior securities.
Conversion Rights .
−Removed: Each share of series
−Removed: X senior convertible preferred stock, plus all accrued and unpaid dividends thereon, are convertible, at the option of the holder thereof,
−Removed: at any time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the
−Removed: stated value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price equal to the lower
−Removed: of (i) the lowest VWAP during the five (5) trading days immediately prior to the applicable conversion date and (ii) the price per share
−Removed: paid in any subsequent financing (the “Fixed Price”).
−Removed: The Fixed Price is subject to standard adjustments in the event of any
−Removed: stock splits, stock combinations, stock reclassifications, dividends paid in common stock, sales of substantially all assets, mergers,
−Removed: consolidations or similar transactions, as well as a price based antidilution adjustment, pursuant to which, subject to certain exceptions,
−Removed: if the Company issues common stock at a price lower than the Fixed Price, the Fixed Price shall decrease to such lower price.
−Removed: Notwithstanding
−Removed: the foregoing, in no event shall the holder of any series X senior convertible preferred stock be entitled to convert any number of shares
−Removed: that upon conversion the sum of (i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii)
−Removed: the number of shares of common stock issuable upon the conversion of the series X senior convertible preferred stock with respect to which
−Removed: the determination of this proviso is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99%
−Removed: of the then outstanding common stock.
−Removed: This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion,
−Removed: upon not less than sixty-one (61) days’ prior notice to the Company.
+Added: Each share of series X senior
+Added: convertible preferred stock, plus all accrued and unpaid dividends thereon, are convertible, at the option of the holder thereof, at any
+Added: time and from time to time, into such number of fully paid and nonassessable shares of common stock determined by dividing the stated
+Added: value ($4.00 per share), plus the value of the accrued, but unpaid, dividends thereon, by a conversion price equal to the lower of (i)
+Added: the lowest VWAP during the five (5) trading days immediately prior to the applicable conversion date and (ii) the price per share paid
+Added: in any subsequent financing (the “Fixed Price”).
+Added: The Fixed Price is subject to standard adjustments in the event of any stock
+Added: splits, stock combinations, stock reclassifications, dividends paid in common stock, sales of substantially all assets, mergers, consolidations
+Added: or similar transactions, as well as a price based antidilution adjustment, pursuant to which, subject to certain exceptions, if the Company
+Added: issues common stock at a price lower than the Fixed Price, the Fixed Price shall decrease to such lower price.
+Added: Notwithstanding the foregoing,
+Added: in no event shall the holder of any series X senior convertible preferred stock be entitled to convert any number of shares that upon
+Added: conversion the sum of (i) the number of shares of common stock beneficially owned by the holder and its affiliates and (ii) the number
+Added: of shares of common stock issuable upon the conversion of the series X senior convertible preferred stock with respect to which the determination
+Added: of this proviso is being made, would result in beneficial ownership by the holder and its affiliates of more than 4.99% of the then outstanding
+Added: common stock.
+Added: This limitation may be waived (up to a maximum of 9.99%) by the holder and in its sole discretion, upon not less than sixty-one
+Added: (61) days’ prior notice to the Company.
Redemption Rights Commencing on September 22,
−Removed: 22, 2023, any holder may require the Company to redeem its shares by the payment in cash therefore of a sum equal to 100% of the stated
−Removed: value of $4.00 per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate
+Added: 2023, any holder may require the Company to redeem its shares by the payment in cash therefore of a sum equal to 100% of the stated value
+Added: of $4.00 per share, plus the amount of accrued and unpaid dividends and any other amounts due pursuant to the terms of the certificate
of designation;
5 unchanged sentences
Series A Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 2 shares of series A preferred stock issued and outstanding.
The series A preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The series A preferred
−Removed: stock is not entitled to participate in any distributions or payments to the holders of common stock or any other class of stock and shall
−Removed: have no economic interest in the Company.
+Added: The series A preferred stock
+Added: is not entitled to participate in any distributions or payments to the holders of common stock or any other class of stock and shall have
+Added: no economic interest in the Company.
Liquidation Rights .
−Removed: In the event of any
−Removed: liquidation, dissolution or winding up of the Company, either voluntarily or involuntarily, a merger or consolidation of the Company wherein
−Removed: the Company is not the surviving entity, or a sale of all or substantially all of the assets of the Company, the holders of each share
−Removed: of series A preferred stock shall be entitled to receive from any distribution of any of the assets or surplus funds of the Company, before
−Removed: and in preference of any holder of shares of common stock, an amount equal to the stated value of $250.
+Added: In the event of any liquidation,
+Added: dissolution or winding up of the Company, either voluntarily or involuntarily, a merger or consolidation of the Company wherein the Company
+Added: is not the surviving entity, or a sale of all or substantially all of the assets of the Company, the holders of each share of series A
+Added: preferred stock shall be entitled to receive from any distribution of any of the assets or surplus funds of the Company, before and in
+Added: preference of any holder of shares of common stock, an amount equal to the stated value of $250.
Once the holders receive the foregoing
11 unchanged sentences
of incorporation or a certificate of designation of such other series of preferred stock.
−Removed: Upon transfer of any share of
−Removed: series A preferred stock, except for a transfer by the holder to an affiliate, whether such transfer is voluntary or involuntary, such
−Removed: share of series A preferred stock shall automatically, and without any action being required by the Company or the holder, be converted
−Removed: into one (1) share of common stock.
+Added: Upon transfer of any share of series
+Added: A preferred stock, except for a transfer by the holder to an affiliate, whether such transfer is voluntary or involuntary, such share
+Added: of series A preferred stock shall automatically, and without any action being required by the Company or the holder, be converted into
+Added: one (1) share of common stock.
Other Rights .
2 unchanged sentences
Series B Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 0 and 1,279,867 shares of series B preferred stock issued and outstanding, respectively.
+Added: During the six months ended June 30, 2025, all
+Added: outstanding shares of series B preferred stock were converted into common stock.
The series B preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: B preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series B preferred stock.
+Added: The holders of series B preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series B preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series B preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series B preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: B preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series B preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series B preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series B preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series B preferred stock shall be entitled to cast one (1) vote per
−Removed: share of series B preferred stock held.
−Removed: Except as provided by law, the holders of series B preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series B preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series B preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series B preferred stock or alter or amend the certificate of designation for the series
−Removed: B preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series B preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series B preferred stock shall be entitled to cast one (1) vote per share of series
+Added: B preferred stock held.
+Added: Except as provided by law, the holders of series B preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series B preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series B preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series B preferred stock or alter or amend the certificate of designation for the series B preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series B preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: B preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series B preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: B preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series B preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common stock
+Added: is then traded or quoted is less than $4.00 per share, then each share of series B preferred stock shall be convertible into a number
+Added: of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the date
+Added: of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series B preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series B preferred stock, voting
−Removed: together as a single class, each share of series B preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series B preferred stock, voting together
+Added: as a single class, each share of series B preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
Redemption Rights .
−Removed: Holders of series B
−Removed: preferred stock do not have any redemption rights.
+Added: Holders of series B preferred
+Added: stock do not have any redemption rights.
Series C Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 0 and 74 shares of series C preferred stock issued and outstanding, respectively.
+Added: During the six months ended June 30, 2025, all outstanding
+Added: shares of series C preferred stock were converted into common stock.
The series C preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: C preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series C preferred stock.
+Added: The holders of series C preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series C preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series C preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series C preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: C preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series C preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series C preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series C preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series C preferred stock shall be entitled to cast one (1) vote per
−Removed: share of series C preferred stock held.
−Removed: Except as provided by law, the holders of series C preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series C preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series C preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series C preferred stock or alter or amend the certificate of designation for the series
−Removed: C preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series C preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series C preferred stock shall be entitled to cast one (1) vote per share of series
+Added: C preferred stock held.
+Added: Except as provided by law, the holders of series C preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series C preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series C preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series C preferred stock or alter or amend the certificate of designation for the series C preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series C preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: C preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004.
−Removed: In addition, on the date
−Removed: on which the shares of common stock are listed on a national stock exchange, including without limitation the New York Stock Exchange,
−Removed: NYSE American or the Nasdaq Stock Market (any tier) (a “Listing Event”), all outstanding shares of series C preferred stock
−Removed: shall be automatically converted into such number of shares of common stock as is determined by dividing $50,000 by the highest traded
−Removed: or closing price on such date, which such shares of common stock shall be issued pro rata among the holders of the outstanding series
−Removed: C preferred stock.
−Removed: Finally, upon the earlier to occur of:
−Removed: (a) the closing of the sale of shares of common stock to the public at a price
−Removed: of at least $3.00 per share (subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar
−Removed: recapitalization with respect to the common stock) in a public offering pursuant to an effective registration statement or offering statement
−Removed: under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company or (b) the date and time, or the occurrence
−Removed: of an event, specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series C preferred
−Removed: stock, voting together as a single class, each share of series C preferred stock shall be automatically converted into such number of
−Removed: shares of common stock as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004.
−Removed: Such conversion
−Removed: price is subject to standard adjustments in the event of any stock splits, stock combinations, stock dividends, stock reclassifications
−Removed: and similar events.
+Added: Each share of series C preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004.
+Added: In addition, on the date on which the
+Added: shares of common stock are listed on a national stock exchange, including without limitation the New York Stock Exchange, NYSE American
+Added: or the Nasdaq Stock Market (any tier) (a “Listing Event”), all outstanding shares of series C preferred stock shall be automatically
+Added: converted into such number of shares of common stock as is determined by dividing $50,000 by the highest traded or closing price on such
+Added: date, which such shares of common stock shall be issued pro rata among the holders of the outstanding series C preferred stock.
+Added: upon the earlier to occur of:
+Added: (a) the closing of the sale of shares of common stock to the public at a price of at least $3.00 per share
+Added: (subject to appropriate adjustment in the event of any stock dividend, stock split, combination or other similar recapitalization with
+Added: respect to the common stock) in a public offering pursuant to an effective registration statement or offering statement under the Securities
+Added: Act resulting in at least $3,000,000 of gross proceeds to the Company or (b) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series C preferred stock, voting together
+Added: as a single class, each share of series C preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined by dividing the stated value ($4.00 per share) by a conversion price of $0.00004.
+Added: Such conversion price is subject to
+Added: standard adjustments in the event of any stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
Redemption Rights .
−Removed: If there is a Listing
−Removed: Event, the Company shall have the right (but not the obligation) to redeem shares of series C preferred stock at a price per share of
+Added: If there is a Listing Event,
+Added: the Company shall have the right (but not the obligation) to redeem shares of series C preferred stock at a price per share of $50,000.
Series E Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 0 and 175,375 shares of series E preferred stock issued and outstanding, respectively.
+Added: During the six months ended June 30, 2025, all
+Added: outstanding shares of series E preferred stock were converted into common stock.
The series E preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: E preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series E preferred stock.
+Added: The holders of series E preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series E preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series E preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series E preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: E preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series E preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series E preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series E preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series E preferred stock shall be entitled to cast one (1) vote per
−Removed: share of series E preferred stock held.
−Removed: Except as provided by law, the holders of series E preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series E preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series E preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series E preferred stock or alter or amend the certificate of designation for the series
−Removed: E preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series E preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series E preferred stock shall be entitled to cast one (1) vote per share of series
+Added: E preferred stock held.
+Added: Except as provided by law, the holders of series E preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series E preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series E preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series E preferred stock or alter or amend the certificate of designation for the series E preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series E preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: E preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series E preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: E preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series E preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common stock
+Added: is then traded or quoted is less than $4.00 per share, then each share of series E preferred stock shall be convertible into a number
+Added: of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the date
+Added: of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series E preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series E preferred stock, voting
−Removed: together as a single class, each share of series E preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series E preferred stock, voting together
+Added: as a single class, each share of series E preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
Series F-1 Preferred Stock
−Removed: The series F-1 preferred stock
−Removed: ranks, with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each
−Removed: other class or series that is not expressly made senior to or on parity with the series F-1 preferred stock;
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 3,875 shares of series F-1 preferred stock issued and outstanding.
+Added: The series F-1 preferred stock ranks,
+Added: with respect to the distribution of assets upon liquidation, (i) senior to all common stock, series A preferred stock and to each other
+Added: class or series that is not expressly made senior to or on parity with the series F-1 preferred stock;
(ii) on parity with the series
6 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: F-1 preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
+Added: The holders of series F-1
+Added: preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
2 unchanged sentences
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series F-1 preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series F-1 preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: F-1 preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series F-1 preferred stock shall be entitled to receive
+Added: out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series F-1 preferred stock
+Added: were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series F-1 preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: Except as provided by law,
−Removed: the holders of series F-1 preferred stock shall have no voting rights.
−Removed: However, as long as any shares of series F-1 preferred stock are
−Removed: outstanding, the Company shall not, without the affirmative vote of the holders of a majority of outstanding series F-1 preferred stock,
−Removed: (a) alter or change adversely the powers, preferences or rights given to the series F-1 preferred stock or alter or amend the certificate
−Removed: of designation for the series F-1 preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or
−Removed: other charter documents in any manner that adversely affects any rights of the holders of series F-1 preferred stock.
+Added: Except as provided by law, the
+Added: holders of series F-1 preferred stock shall have no voting rights.
+Added: However, as long as any shares of series F-1 preferred stock are outstanding,
+Added: the Company shall not, without the affirmative vote of the holders of a majority of outstanding series F-1 preferred stock, (a) alter
+Added: or change adversely the powers, preferences or rights given to the series F-1 preferred stock or alter or amend the certificate of designation
+Added: for the series F-1 preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents
+Added: in any manner that adversely affects any rights of the holders of series F-1 preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: F-1 preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares
−Removed: of common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series F-1 preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: F-1 preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series F-1
+Added: preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common
+Added: stock as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common
+Added: stock is then traded or quoted is less than $4.00 per share, then each share of series F-1 preferred stock shall be convertible into a
+Added: number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the
+Added: date of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series F-1 preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series F-1 preferred stock, voting
−Removed: together as a single class, each share of series F-1 preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series F-1 preferred stock, voting together
+Added: as a single class, each share of series F-1 preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
Redemption Rights .
−Removed: Holders of series F-1
−Removed: preferred stock do not have any redemption rights.
+Added: Holders of series F-1 preferred
+Added: stock do not have any redemption rights.
Series I Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 10,075,092 and 10,469,092 shares of series I preferred stock issued and outstanding, respectively.
The series I preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: I preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series I preferred stock.
+Added: The holders of series I preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series I preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series I preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series I preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: I preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series I preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series I preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series I preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series I preferred stock shall be entitled to cast five (5) votes per
−Removed: share of series I preferred stock held.
−Removed: Except as provided by law, the holders of series I preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series I preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series I preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series I preferred stock or alter or amend the certificate of designation for the series
−Removed: I preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series I preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series I preferred stock shall be entitled to cast five (5) votes per share of series
+Added: I preferred stock held.
+Added: Except as provided by law, the holders of series I preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series I preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series I preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series I preferred stock or alter or amend the certificate of designation for the series I preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series I preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: I preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series I preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: I preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series I preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common stock
+Added: is then traded or quoted is less than $4.00 per share, then each share of series I preferred stock shall be convertible into a number
+Added: of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the date
+Added: of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series I preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $10,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series I preferred stock, voting
−Removed: together as a single class, each share of series I preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $10,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series I preferred stock, voting together
+Added: as a single class, each share of series I preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock splits, stock combinations, stock dividends, stock reclassifications and similar events.
Redemption Rights .
−Removed: Holders of series I
−Removed: preferred stock do not have any redemption rights.
+Added: Holders of series I preferred
+Added: stock do not have any redemption rights.
Series J Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: no shares of series J preferred stock issued and outstanding.
+Added: During the six months ended June 30, 2024, all outstanding shares of series
+Added: J preferred stock were converted into common stock.
The series J preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: J preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series J preferred stock.
+Added: The holders of series J preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series J preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series J preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series J preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: J preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series J preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series J preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series J preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series J preferred stock shall be entitled to cast one (1) vote per
−Removed: share of series J preferred stock held.
−Removed: Except as provided by law, the holders of series J preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series J preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series J preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series
−Removed: J preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series J preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series J preferred stock shall be entitled to cast one (1) vote per share of series
+Added: J preferred stock held.
+Added: Except as provided by law, the holders of series J preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series J preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series J preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series J preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series J preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: J preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series J preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: J preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series J preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common stock
+Added: is then traded or quoted is less than $4.00 per share, then each share of series J preferred stock shall be convertible into a number
+Added: of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the date
+Added: of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series J preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series J preferred stock, voting
−Removed: together as a single class, each share of series J preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series J preferred stock, voting together
+Added: as a single class, each share of series J preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
Redemption Rights .
−Removed: Holders of series J
−Removed: preferred stock do not have any redemption rights.
+Added: Holders of series J preferred
+Added: stock do not have any redemption rights.
Series L Preferred Stock
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 319,493 shares of series L preferred stock issued and outstanding.
The series L preferred stock ranks,
9 unchanged sentences
Dividend Rights.
−Removed: The holders of series
−Removed: L preferred stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends
−Removed: actually paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
−Removed: No other dividends shall be
−Removed: paid on shares of series L preferred stock.
+Added: The holders of series L preferred
+Added: stock are entitled to receive dividends equal (on an as converted to common stock basis) to and in the same form as dividends actually
+Added: paid on shares of common stock when, as and if such dividends are paid on shares of common stock.
+Added: No other dividends shall be paid on
+Added: shares of series L preferred stock.
Liquidation Rights .
−Removed: Upon any liquidation,
−Removed: dissolution or winding-up of the Company, whether voluntary or involuntary, the holders of series L preferred stock shall be entitled
−Removed: to receive out of the assets of the Company the same amount that a holder of common stock would receive if the shares of series L preferred
−Removed: stock were fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series
−Removed: L preferred stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
+Added: Upon any liquidation, dissolution
+Added: or winding-up of the Company, whether voluntary or involuntary, the holders of series L preferred stock shall be entitled to receive out
+Added: of the assets of the Company the same amount that a holder of common stock would receive if the shares of series L preferred stock were
+Added: fully converted to common stock immediately prior to such liquidation, which amount shall be paid to the holders of series L preferred
+Added: stock pari passu with all holders of parity securities and in preference to the holders of junior securities.
Voting Rights .
−Removed: On any matter presented
−Removed: to stockholders for their action or consideration, each holder of series L preferred stock shall be entitled to cast one (1) vote per
−Removed: share of series L preferred stock held.
−Removed: Except as provided by law, the holders of series L preferred stock shall vote together with the
−Removed: holders of shares of common stock as a single class.
−Removed: However, as long as any shares of series L preferred stock are outstanding, the Company
−Removed: shall not, without the affirmative vote of the holders of a majority of outstanding series L preferred stock, (a) alter or change adversely
−Removed: the powers, preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series
−Removed: L preferred stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner
−Removed: that adversely affects any rights of the holders of series L preferred stock.
+Added: On any matter presented to stockholders
+Added: for their action or consideration, each holder of series L preferred stock shall be entitled to cast one (1) vote per share of series
+Added: L preferred stock held.
+Added: Except as provided by law, the holders of series L preferred stock shall vote together with the holders of shares
+Added: of common stock as a single class.
+Added: However, as long as any shares of series L preferred stock are outstanding, the Company shall not,
+Added: without the affirmative vote of the holders of a majority of outstanding series L preferred stock, (a) alter or change adversely the powers,
+Added: preferences or rights given to the series J preferred stock or alter or amend the certificate of designation for the series L preferred
+Added: stock, or (b) amend the Company’s amended and restated articles of incorporation or other charter documents in any manner that adversely
+Added: affects any rights of the holders of series L preferred stock.
Conversion Rights .
−Removed: Each share of series
−Removed: L preferred stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of
−Removed: common stock as is determined as follows:
−Removed: (i) if the closing market price of the common stock on the principal trading market on which
−Removed: the common stock is then traded or quoted is less than $4.00 per share, then each share of series L preferred stock shall be convertible
−Removed: into a number of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price
−Removed: on the date of conversion;
−Removed: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series
−Removed: L preferred stock shall be convertible into two (2) shares of common stock.
+Added: Each share of series L preferred
+Added: stock is convertible, at any time and from time to time at the option of the holder thereof, into such number of shares of common stock
+Added: as is determined as follows:
+Added: (i) if the closing market price of the common stock on the principal trading market on which the common stock
+Added: is then traded or quoted is less than $4.00 per share, then each share of series L preferred stock shall be convertible into a number
+Added: of shares of common stock equal to two (2) times the stated value ($4.00 per share), divided by such closing market price on the date
+Added: of conversion;
+Added: or (ii) if such closing market price is equal to or greater than $4.00 per share, then each share of series L preferred
+Added: stock shall be convertible into two (2) shares of common stock.
In addition, upon the earlier to occur of:
−Removed: (a) the closing
−Removed: of the sale of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective
−Removed: registration statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company,
−Removed: (b) the date on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation
−Removed: the New York Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event,
−Removed: specified by vote or written consent of the holders of at least 67% of the then outstanding shares of series L preferred stock, voting
−Removed: together as a single class, each share of series L preferred stock shall be automatically converted into such number of shares of common
−Removed: stock as is determined in accordance with the provisions above.
−Removed: Such conversion price is subject to standard adjustments in the event
−Removed: of any stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
+Added: (a) the closing of the sale
+Added: of shares of common stock to the public at a price of at least $3.00 per share in a public offering pursuant to an effective registration
+Added: statement or offering statement under the Securities Act resulting in at least $3,000,000 of gross proceeds to the Company, (b) the date
+Added: on which the shares of common stock of the Company are listed on a national stock exchange, including without limitation the New York
+Added: Stock Exchange, NYSE American or the Nasdaq Stock Market (any tier), or (c) the date and time, or the occurrence of an event, specified
+Added: by vote or written consent of the holders of at least 67% of the then outstanding shares of series L preferred stock, voting together
+Added: as a single class, each share of series L preferred stock shall be automatically converted into such number of shares of common stock
+Added: as is determined in accordance with the provisions above.
+Added: Such conversion price is subject to standard adjustments in the event of any
+Added: stock dividends, stock reclassifications and similar events (but not for reverse stock splits).
Redemption Rights .
−Removed: Holders of series L
−Removed: preferred stock do not have any redemption rights.
+Added: Holders of series L preferred
+Added: stock do not have any redemption rights.
Series Y Senior Preferred Stock
−Removed: On May 15, 2024, in conjunction with the exchange
−Removed: of certain senior secured convertible promissory notes, 938,908 shares of series Y preferred senior convertible preferred stock were issued
−Removed: with an aggregate value of $ 3,755,632 .
−Removed: The series Y senior convertible
−Removed: preferred stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common
−Removed: stock and each series of preferred stock, and to each other class or series that is not expressly made senior to or on parity with the
−Removed: series Y senior convertible preferred stock;
−Removed: (ii) on parity with each class or series that is not expressly subordinated or made senior
−Removed: to the series Y senior convertible preferred stock;
−Removed: and (iii) junior to each class or series that is expressly made senior to the series
+Added: As of June 30, 2025 and December 31, 2024, there were
+Added: 1,016,015 and 979,125 shares of series Y senior convertible preferred stock issued and outstanding, respectively.
+Added: The series Y senior convertible preferred
+Added: stock ranks, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common stock
+Added: and each series of preferred stock, and to each other class or series that is not expressly made senior to or on parity with the series
Y senior convertible preferred stock;
+Added: (ii) on parity with each class or series that is not expressly subordinated or made senior to the
+Added: series Y senior convertible preferred stock;
+Added: and (iii) junior to each class or series that is expressly made senior to the series Y senior
+Added: convertible preferred stock.
Dividend Rights .
13 unchanged sentences
to the applicable payment date.
−Removed: For the three months ended March 31, 2025, cumulative dividends earned on the series Y senior convertible
+Added: For the six months ended June 30, 2025, cumulative dividends earned on the series Y senior convertible
preferred stock were $ 197,657 .
−Removed: The cumulative accrued dividends as of March 31, 2025, were paid by the Company via the issuance of 11,775
+Added: The cumulative accrued dividends as of June 30, 2025 were paid by the Company via the issuance of 36,890
shares of series Y senior convertible preferred stock and $ 50,000 in cash.
−Removed: At March 31, 2025, the total dividends payable was $ 32,578 .
+Added: At June 30, 2025, the total dividends payable was $ 32,290 .
Liquidation Rights.
−Removed: Subject to the rights
−Removed: of creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation),
+Added: Subject to the rights of
+Added: creditors and the holders of any senior securities or parity securities (in each case, as defined in the certificate of designation),
upon any liquidation event (as defined in the certificate of designation), before any payment or distribution of the assets of the Company
6 unchanged sentences
Voting Rights .
−Removed: Holders of series Y senior
−Removed: convertible preferred stock do not have any voting rights;
−Removed: provided that, so long as any shares of series Y senior convertible preferred
−Removed: stock are outstanding, the affirmative vote of holders of a majority of the series Y senior convertible preferred stock, which majority
−Removed: must include Leonite Capital LLC so long as it holds any shares of series Y senior convertible preferred stock, voting as a separate class,
−Removed: shall be necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate
−Removed: of designation, prior to the Company’s issuance of additional shares of series Y senior convertible preferred stock or prior to
−Removed: the creation or issuance of any securities that are not subordinate to the series Y senior convertible preferred stock or new indebtedness
−Removed: (as defined in the certificate of designation);
−Removed: provided that the foregoing shall not apply to any financing transaction the use of proceeds
−Removed: of which will be used to redeem the series Y senior convertible preferred stock in full.
+Added: Holders of series Y senior convertible
+Added: preferred stock do not have any voting rights;
+Added: provided that, so long as any shares of series Y senior convertible preferred stock are
+Added: outstanding, the affirmative vote of holders of a majority of the series Y senior convertible preferred stock, which majority must include
+Added: Leonite Capital LLC so long as it holds any shares of series Y senior convertible preferred stock, voting as a separate class, shall be
+Added: necessary for approving, effecting or validating any amendment, alteration or repeal of any of the provisions of the certificate of designation,
+Added: prior to the Company’s issuance of additional shares of series Y senior convertible preferred stock or prior to the creation or
+Added: issuance of any securities that are not subordinate to the series Y senior convertible preferred stock or new indebtedness (as defined
+Added: in the certificate of designation);
+Added: provided that the foregoing shall not apply to any financing transaction the use of proceeds of which
+Added: will be used to redeem the series Y senior convertible preferred stock in full.
Conversion Rights .
16 unchanged sentences
Preferred Stock Transactions
−Removed: During the three months ended March 31, 2025,
−Removed: the Company executed the following transactions:
+Added: During the six months ended June 30, 2025, the Company
+Added: executed the following transactions:
+Added: An aggregate of 300,000 shares of series B preferred stock, 6 shares of series C preferred stock and 54,000 shares of series E preferred stock were issued in exchange for the cancellation of an aggregate of 391,500 shares of series I preferred stock.
An aggregate of 1,579,867 shares of series B preferred stock were converted into an aggregate of 3,159,736 shares of common stock.
+Added: An aggregate of 80 shares of series C preferred stock were converted into an aggregate of 800,000 shares of common stock.
+Added: An aggregate of 229,375 shares of series E preferred stock were converted into an aggregate of 458,750 shares of common stock.
An aggregate of 2,500 shares of series I preferred stock were converted into an aggregate of 5,000 shares of common stock.
2 unchanged sentences
An aggregate of 19,791 shares of series X senior convertible preferred stock were issued with an aggregate value of $ 79,161 .
−Removed: During the three months ended March 31, 2024,
−Removed: the Company executed the following transactions:
+Added: During the six months ended June 30, 2024, the Company
+Added: executed the following transactions:
On January 19, 2024, the Company issued 62,500 shares of series I preferred stock to each of Daniel R.
1 unchanged sentence
On January 31, 2024, the Company issued 5,000 shares of series I preferred stock to Matthew Shafer, the Company’s Chief Financial Officer, for $ 20,000 , at the fair value of $4.48 per share.
−Removed: On January 31, 2024, the Company issued 2,500 shares of series I preferred stock to Zia Choe, the Company’s Chief Accounting Officer, for $ 10,000 , at the fair value of $4.48 per share.
+Added: On January 31, 2024, the Company issued 2,500 shares of series I preferred stock to Zia Choe, the Company’s former Chief Accounting Officer, for $ 10,000 , at the fair value of $4.48 per share.
An aggregate of 1,159,299 shares of series B preferred stock were converted into an aggregate of 2,318,598 shares of common stock.
An aggregate of 61 shares of series C preferred stock were converted into an aggregate of 610,000 shares of common stock.
+Added: An aggregate of 80,375 shares of series E preferred stock were converted into an aggregate of 160,750 shares of common stock.
+Added: An aggregate of 10,002 shares of series F-1 preferred stock were converted into an aggregate of 20,004 shares of common stock.
An aggregate of 3,377,000 shares of series I preferred stock were converted into an aggregate of 6,754,000 shares of common stock.
1 unchanged sentence
2 shares of series C preferred stock were cancelled, which were issued erroneously.
+Added: 165 shares of series R preferred stock were cancelled as part of the settlement agreement described in Note 7.
+Added: Notes and Loans Payable
+Added: On May 15, 2024, in conjunction with the exchange of certain senior secured convertible promissory notes, 938,908 shares of series Y senior convertible preferred stock were issued with an aggregate value of $ 3,755,632 .
In connection with the aforementioned share issuances
1 unchanged sentence
for the series I preferred stock resulting in those indicated fair values.
−Removed: During the three months ended March 31, 2025,
−Removed: there were no additional issuances of common stock except from the conversions of preferred stock noted above.
−Removed: During the three months ended March 31, 2024, in addition to the conversions
+Added: During the six months ended June 30, 2025, in addition
+Added: to the conversions of preferred stock noted above, the Company issued common stock as part of the following transactions:
+Added: In June 2025, as part of a legal settlement, the Company retired 59,248 shares of common stock.
+Added: On June 30, 2025, the Company issued 15,000 shares of common stock to an investor relation service provider.
+Added: The Company recognized the fair value for the issuance of the 15,000 shares at $ 6.50 per share on the closing market price of June 30, 2025 and recorded selling, general and administrative expense of $ 97,500 in the consolidated statement of operations.
+Added: During the six months ended June 30, 2024, in addition to the conversions
of preferred stock noted above, the Company issued common stock as part of the following transactions:
−Removed: Company issued 1,222 shares of common stock upon conversion of certain convertible notes.
−Removed: February 2024, as part of the Red Rock settlement executed in July 2022, the Company issued an aggregate of 37,104 shares of
−Removed: common stock to six previous owners.
−Removed: The Company recognized the fair value for the issuance of 37,104 shares at $ 3 per share on
−Removed: the closing market price of February 4 through February 6, 2024, and recorded share loss from discontinued operations of $ 111,312 in
−Removed: the consolidated statement of operations.
−Removed: March 5, 2024, the Company issued 7,500 shares of common stock to an investor relation service provider.
−Removed: The Company recognized the fair
−Removed: value for the issuance of the 7,500 shares at $ 1.55 per share on the closing market price of March 5, 2024 and recorded selling, general
−Removed: and administrative expense of $ 11,617 in the consolidated statement of operations.
−Removed: March 26, 2024, the Company issued an aggregate of 30,000 shares of common stock to three board members.
−Removed: The Company recognized the fair
−Removed: value for the issuance of 30,000 shares at $ 6.50 per share on the closing market price of March 26, 2024 and recorded share-based compensation
−Removed: expense of $ 195,000 in the consolidated statement of operations.
+Added: The Company issued an aggregate of 234,909 shares of common stock in payment of various accrued dividends on the series N, series X and series Y preferred stock.
+Added: The Company issued 1,222 shares of common stock upon conversion of certain convertible notes.
+Added: In February 2024, as part of the Red Rock settlement executed in July 2022, the Company issued an aggregate of 37,104 shares of common stock to six previous owners.
+Added: The Company recognized the fair value for the issuance of 37,104 shares at $ 3 per share on the closing market price of February 4 through February 6, 2024, and recorded share loss from discontinued operations of $ 111,312 in the consolidated statement of operations.
+Added: On March 5, 2024, the Company issued 7,500 shares of common stock to an investor relation service provider.
+Added: The Company recognized the fair value for the issuance of the 7,500 shares at $ 1.55 per share on the closing market price of March 5, 2024 and recorded selling, general and administrative expense of $ 11,617 in the consolidated statement of operations.
+Added: On March 26, 2024, the Company issued an aggregate of 30,000 shares of common stock to three board members.
+Added: The Company recognized the fair value for the issuance of 30,000 shares at $ 6.50 per share on the closing market price of March 26, 2024 and recorded share-based compensation expense of $ 195,000 in the consolidated statement of operations.
The table below sets forth warrant activity during
−Removed: the three months ended March 31, 2025 and 2024:
+Added: the six months ended June 30, 2025 and 2024:
Schedule of warrant activity
Balance at January 1, 2025
−Removed: Balance at March 31, 2025
−Removed: Warrants Exercisable at March 31, 2025
+Added: Balance at June 30, 2025
+Added: Warrants Exercisable at June 30, 2025
Balance at January 1, 2024
−Removed: Balance at March 31, 2024
−Removed: Warrants Exercisable at March 31, 2024
+Added: Balance at June 30, 2024
+Added: Warrants Exercisable at June 30, 2024
DISCONTINUED OPERATIONS
−Removed: Net liabilities from discontinued operations
−Removed: on the condensed consolidated balance sheets as of March 31, 2025 and December 31, 2024 include residual liabilities related to the
−Removed: sale of Platinum Tax which was sold in November 2023.
−Removed: The loss from discontinued operations presented in the condensed consolidated
−Removed: statement of operations for the three months ended March 31, 2024 is a part of the execution of a settlement reached in July 2022
−Removed: with six previous owners of Red Rock, an entity that was discontinued by the Company in May 2019.
−Removed: As a result, the Company
−Removed: recognized the fair value for the issuance of 37,104
+Added: Net liabilities from discontinued operations on the
+Added: condensed consolidated balance sheets as of June 30, 2025 and December 31, 2024 include residual liabilities related to the sale of Platinum
+Added: Tax which was sold in November 2023.
+Added: The $ 111,312
+Added: loss from discontinued operations presented in the condensed consolidated statement of operations for the six months ended June 30, 2024
+Added: is a part of the execution of a settlement reached in July 2022 with six previous owners of Red Rock, an entity that was discontinued
+Added: by the Company in May 2019.
+Added: As a result, the Company recognized the fair value for the issuance of 37,104
shares at $ 3
−Removed: per share on the closing market price of February 4 through February 6, 2024, and recorded share loss from discontinued operations
+Added: per share on the closing market price of February 4 through February 6, 2024, and recorded share loss from discontinued operations of
in the consolidated statement of operations.
1 unchanged sentence
Net liabilities of discontinued operations
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
−Removed: Accounts receivable
Accounts payable and accrued expenses
2 unchanged sentences
$ ( 238,285 )
−Removed: Three Months Ended March 31,
+Added: Six Months Ended June 30,
Gain (Loss) from discontinued operations
−Removed: Cost of sales
−Removed: Selling, general and administrative expenses
−Removed: Interest expense
Loss on settlement
+Added: $ ( 111,312 )
Loss from discontinued operations
$ ( 111,312 )
−Removed: The Company reviews goodwill for impairment on
−Removed: a reporting unit basis annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
−Removed: During the three months ended March 31, 2025 and 2024, the Company determined there to be no impairment.
+Added: The Company reviews goodwill for impairment on a reporting
+Added: unit basis annually and whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
+Added: the six months ended June 30, 2025 and 2024, the Company determined there to be no impairment.
COMMITMENTS AND CONTINGENCIES
−Removed: ASC 842, “Leases”, requires that a
−Removed: lessee recognize the assets and liabilities that arise from operating leases.
−Removed: A lessee should recognize in the statement of financial
−Removed: position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying
−Removed: asset for the lease term.
−Removed: For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by
−Removed: class of underlying asset not to recognize lease assets and lease liabilities.
−Removed: The Company adopted ASC 842, January 1, 2020, using the
−Removed: effective date method and elected certain practical expedients allowing the Company not to reassess:
+Added: ASC 842, “Leases”, requires that a lessee
+Added: recognize the assets and liabilities that arise from operating leases.
+Added: A lessee should recognize in the statement of financial position
+Added: a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for
+Added: the lease term.
+Added: For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying
+Added: asset not to recognize lease assets and lease liabilities.
+Added: The Company adopted ASC 842, January 1, 2020, using the effective date method
+Added: and elected certain practical expedients allowing the Company not to reassess:
whether expired or existing contracts contain leases under the new definition of a lease;
3 unchanged sentences
not to recognize lease assets and liabilities for leases with a term of 12 months or less.
−Removed: The Company leases twelve medical facilities and
−Removed: one vehicle as operating leases as of March 31, 2025.
−Removed: The Company recorded operating lease expenses of $ 119,071 and $ 100,362 for the three
−Removed: months ended March 31, 2025 and 2024, respectively.
+Added: The Company leases twelve medical facilities and one
+Added: vehicle as operating leases as of June 30, 2025.
+Added: The Company recorded operating lease expenses of $ 115,447 and $ 99,815 for the three months
+Added: ended June 30, 2025 and 2024, respectively, and $ 234,518 and $ 200,177 for the six months ended June 30, 2025 and 2024, respectively.
The Company has operating leases with future commitments
Schedule of operating leases with future commitments
−Removed: April 2025 – March 2026
−Removed: April 2026 – March 2027
−Removed: April 2027 – March 2028
+Added: July 2025 – June 2026
+Added: July 2026 – June 2027
Total Future Undiscounted Lease Payments
3 unchanged sentences
about the Company’s leases:
−Removed: Schedule of supplemental information about the Company’s leases
+Added: Schedule of supplemental information
Weighted-average remaining lease term
Weighted-average discount rate
−Removed: Effective January 1, 2025, the Company entered
−Removed: into an employment agreement with Alex Cunningham, the Company’s President and Chief Executive Officer.
−Removed: Pursuant to the employment
−Removed: agreement, Mr.
+Added: Effective January 1, 2025, the Company entered into
+Added: an employment agreement with Alex Cunningham, the Company’s President and Chief Executive Officer.
+Added: Pursuant to the employment agreement,
Cunningham is entitled to an initial base salary of $ 885,000 per year and is eligible for an annual bonus.
−Removed: The base salary
−Removed: shall be increased by a minimum of 10% per year beginning on January 1, 2026.
−Removed: Cunningham’s base salary shall be automatically
−Removed: and permanently increased by $100,000 upon the successful acquisition of certain companies in 2025.
−Removed: His base salary will also be automatically
−Removed: and permanently increased by $100,000 following the Company’s successful listing on Nasdaq and a corresponding $4 million dollar
−Removed: capital raise beginning the month after the uplisting and commensurate close of the equity raise.
−Removed: Cunningham is entitled to a one-time
−Removed: performance bonus of $100,000 following the Company’s successful listing on Nasdaq with a corresponding $4 million dollar capital
−Removed: Cunningham shall also earn a one-time performance bonus of $100,000 following each future successful acquisition.
−Removed: that the Company is unable to pay his base salary or bonus in dollars, a portion of, or all compensation due to Mr.
−Removed: Cunningham, may be
−Removed: converted to a promissory note bearing an annual interest rate of 5.00% with interest to be paid quarterly.
−Removed: In addition, effective as
−Removed: of January 1, 2025, all past due amounts owed to Mr.
+Added: The base salary shall be
+Added: increased by a minimum of 10% per year beginning on January 1, 2026.
+Added: Cunningham’s base salary shall be automatically and permanently
+Added: increased by $100,000 upon the successful acquisition of certain companies in 2025.
+Added: His base salary will also be automatically and permanently
+Added: increased by $100,000 following the Company’s successful listing on Nasdaq and a corresponding $4 million dollar capital raise beginning
+Added: the month after the uplisting and commensurate close of the equity raise.
+Added: Cunningham is entitled to a one-time performance bonus of
+Added: $100,000 following the Company’s successful listing on Nasdaq with a corresponding $4 million dollar capital raise.
+Added: shall also earn a one-time performance bonus of $100,000 following each future successful acquisition.
+Added: In the event that the Company is
+Added: unable to pay his base salary or bonus in dollars, a portion of, or all compensation due to Mr.
+Added: Cunningham, may be converted to a promissory
+Added: note bearing an annual interest rate of 5.00% with interest to be paid quarterly.
+Added: In addition, effective as of January 1, 2025, all past
+Added: due amounts owed to Mr.
Cunningham shall earn interest at a rate of 5% with interest paid quarterly.
−Removed: the year ended December 31, 2024, the Company agreed to pay $360,000 per year and $250,000 of targeted annual incentives to Mr.
−Removed: based on his prior employment agreement and its related amendments since July 1, 2020, of which 75% was being paid in cash and 25% was
−Removed: accrued as of December 31, 2024.
−Removed: The total outstanding accrued compensation as of March 31, 2025 and December 31, 2024 was $ 2,215,500 .
−Removed: The total interest accrued for the three months ended March 31, 2025 was $ 27,314 .
+Added: For the year ended December 31, 2024,
+Added: the Company agreed to pay $360,000 per year and $250,000 of targeted annual incentives to Mr.
+Added: Cunningham based on his prior employment
+Added: agreement and its related amendments since July 1, 2020, of which 75% was being paid in cash and 25% was accrued as of December 31, 2024.
+Added: The total outstanding accrued compensation as of June 30, 2025 and December 31, 2024 was $ 2,215,500 which is included in, accrued expenses
+Added: – related parties, in the condensed consolidated balance sheets as of June 30, 2025 and December 31, 2024.
+Added: The total interest accrued
+Added: for the three and six months ended June 30, 2025 was $ 27,618 and $ 54,932 , respectively.
Effective July 15, 2020, the Company entered into
21 unchanged sentences
The total outstanding
−Removed: accrued compensation as of March 31, 2025 and December 31, 2024 was $ 2,320,500 .
−Removed: The total interest paid for the three months ended March
−Removed: 31, 2025 was $ 28,609 .
−Removed: On January 2, 2024, the Company entered into an
−Removed: employment agreement with Matthew T.
+Added: accrued compensation as of June 30, 2025 and December 31, 2024 was $ 2,320,500 which is included in, accrued expenses – related parties,
+Added: in the condensed consolidated balance sheets as of June 30, 2025 and December 31, 2024.
+Added: The total interest accrued for the three and six
+Added: months ended June 30, 2025 was $ 28,927 and $ 57,536 , respectively.
+Added: On January 2, 2024, the Company entered into an employment
+Added: agreement with Matthew T.
Shafer, the Company’s Chief Financial Officer.
Pursuant to the employment agreement, Mr.
−Removed: is entitled to an annual base salary of $ 228,000 , which may be increased from time to time;
−Removed: provided that the base salary shall increase
−Removed: by a minimum of 10% after each of the first two years of service.
+Added: Shafer is entitled
+Added: to an annual base salary of $ 228,000 , which may be increased from time to time, provided that the base salary shall increase by a minimum
+Added: of 10% after each of the first two years of service.
Accordingly, Mr.
−Removed: Shafer’s base salary was increased to $250,800
−Removed: effective as of January 1, 2025.
−Removed: He is also eligible for consideration for a one-time achievement bonus equal to 35% of base salary within
−Removed: sixty (60) days upon our company uplisting to a national securities exchange.
−Removed: In addition, he is also eligible for an annual target bonus
−Removed: equal to 25% of base salary based on the achievement of certain performance goals and annual stock option grants.
−Removed: There was no outstanding
−Removed: accrued compensation as of March 31, 2025 and December 31, 2024.
−Removed: The Company entered into a management agreement
−Removed: effective May 31, 2021 for compensation to the principals of Nova in the form of an annual base salaries of $ 372,000 to one of the three
−Removed: doctors, $ 450,000 to the second, and $ 372,000 to the third doctor.
−Removed: Collectively, as a group, such principals will receive an annual cash
−Removed: bonus and stock equity set forth below, which will be conditioned upon the Company achieving 100% of the annual objectives of financial
−Removed: performance goals as set forth below.
−Removed: The Company did not record an accrual for the bonus for the three months ended March 31, 2025 and
−Removed: the year ended December 31, 2024, as the financial performance objectives were not expected to be met.
+Added: Shafer’s base salary was increased to $250,800 effective as
+Added: of January 1, 2025.
+Added: He is also eligible for consideration for a one-time achievement bonus equal to 35% of base salary within sixty (60)
+Added: days upon our company uplisting to a national securities exchange.
+Added: In addition, he is also eligible for an annual target bonus equal to
+Added: 25% of base salary based on the achievement of certain performance goals and annual stock option grants.
+Added: There was no outstanding accrued
+Added: compensation as of June 30, 2025 and December 31, 2024.
+Added: The Company entered into a management agreement effective
+Added: May 31, 2021 for compensation to the principals of Nova in the form of an annual base salaries of $ 372,000 to one of the three doctors,
+Added: $ 450,000 to the second, and $ 372,000 to the third doctor.
+Added: Collectively, as a group, such principals will receive an annual cash bonus
+Added: and stock equity set forth below, which will be conditioned upon the Company achieving 100% of the annual objectives of financial performance
+Added: goals as set forth below.
+Added: The Company did not record an accrual for the bonus for the six months ended June 30, 2025 and the year ended
+Added: December 31, 2024, as the financial performance objectives were not expected to be met.
Schedule of annual objectives of financial performance goals
15 unchanged sentences
business, financial condition, or operating results.
−Removed: At March 31, 2025, the Company had federal and
−Removed: state net operating loss carry forwards of approximately $ 21.2 million that expire in various years through the year 2040.
−Removed: Due to current
−Removed: period losses and carryforwards of past net operating losses, there is no provision for current federal or state income taxes for the
−Removed: three months ended March 31, 2025 and 2024.
+Added: At June 30, 2025, the Company had federal and state
+Added: net operating loss carry forwards of approximately $ 21.2 million that expire in various years through the year 2040.
+Added: Due to current period
+Added: losses and carryforwards of past net operating losses, there is no provision for current federal or state income taxes for the three and
+Added: six months ended June 30, 2025 and 2024.
Deferred income taxes reflect the net tax effects
6 unchanged sentences
SEGMENT REPORTING
−Removed: As of March 31, 2025, the Company had two reportable
+Added: As of June 30, 2025, the Company had two reportable
operating segments as determined by management using the “management approach” as defined by the authoritative guidance on
2 unchanged sentences
Real Estate (Edge View)
−Removed: These segments are a result of differences in
−Removed: the nature of the products and services sold.
+Added: These segments are a result of differences in the
+Added: nature of the products and services sold.
Their operating results are regularly reviewed by the Company’s chief operating decision
3 unchanged sentences
to the two operating segments.
−Removed: The healthcare segment provides a full range of
−Removed: diagnostic and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments,
−Removed: The real estate segment consists of Edge View,
−Removed: a real estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned
−Removed: high-density residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres
−Removed: zoned in Lemhi County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common
−Removed: area for landowners to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond.
−Removed: The accounting policies of the segments are the
−Removed: same as those described in Note 1.
+Added: The healthcare segment provides a full range of diagnostic
+Added: and surgical services for injuries and disorders of the skeletal system and associated bones, joints, tendons, muscles, ligaments, and
+Added: The real estate segment consists of Edge View, a real
+Added: estate company that owns five (5) acres zoned medium density residential (MDR) with 12 lots already platted, six (6) acres zoned high-density
+Added: residential (HDR) that can be platted in various configurations to meet current housing needs, and twelve (12) acres zoned in Lemhi
+Added: County as Agriculture that is available for further annexation into the City of Salmon for development, as well as a common area for landowners
+Added: to view wildlife, provide access to the Salmon River and fishing in a two (2) acre pond.
+Added: The accounting policies of the segments are the same
+Added: as those described in Note 1.
Summary of Significant Accounting Policies.
−Removed: Management uses revenues, cost of sales, operating
−Removed: expenses, income (loss) from subsidiaries and income (loss) before taxes to evaluate and measure its subsidiaries’ success.
−Removed: the segments achieve optimal operating performance, management retains the prior owners of the subsidiaries and allows them to do what
−Removed: they do best, which is run the business.
−Removed: Additionally, management monitors key metrics primarily revenues and income from operations in
−Removed: order to allocate resources accordingly.
+Added: Management uses revenues, cost of sales, operating expenses,
+Added: income (loss) from subsidiaries and income (loss) before taxes to evaluate and measure its subsidiaries’ success.
+Added: To help the segments
+Added: achieve optimal operating performance, management retains the prior owners of the subsidiaries and allows them to do what they do best,
+Added: which is run the business.
+Added: Additionally, management monitors key metrics primarily revenues and income from operations in order to allocate
+Added: resources accordingly.
Schedule of revenues and net income from operations
−Removed: March 31, 2025
+Added: June 30, 2025
December 31, 2024
1 unchanged sentence
Consolidated assets
−Removed: Three Months Ended March 31,
+Added: Three Months Ended June 30,
Consolidated revenues
3 unchanged sentences
Depreciation expense
+Added: Selling, general and administrative
+Added: Total Healthcare
+Added: Corporate, administration and other expenses (a)
+Added: Consolidated operating expenses
+Added: Income (loss) from operations from subsidiaries:
+Added: Income from operations from subsidiaries
+Added: Loss from operations from Cardiff Lexington
+Added: Total income (loss) from operations
+Added: $ ( 159,483 )
+Added: Income (loss) before taxes
+Added: Corporate, administration and other non-operating expenses (b)
+Added: ( 2,685,088 )
+Added: Consolidated loss from continuing operations
+Added: $ ( 1,226,395 )
+Added: $ ( 131,585 )
+Added: Six Months Ended June 30,
+Added: Consolidated revenues
+Added: Cost of sales:
+Added: Consolidated cost of sales
+Added: Operating Expenses:
+Added: Depreciation expense
Loss on disposal of fixed assets
6 unchanged sentences
Loss from operations from Cardiff Lexington
+Added: ( 1,748,653 )
+Added: ( 1,536,557 )
Total income from operations
3 unchanged sentences
( 1,899,443 )
−Removed: Consolidated loss before taxes
+Added: Consolidated loss from continuing operations
$ ( 1,677,172 )
$ ( 303,377 )
−Removed: (a) Corporate, administration and other operating expenses includes
−Removed: payroll, management fees, stock compensation, legal fees, accounting fees and public company/investor relations fees.
−Removed: (b) Corporate, administration and other non-operating expenses includes
−Removed: corporate selling, general and administrative expenses such as noted above as well as interest, amortization of notes payable discount
−Removed: and gain on settlement of debt.
−Removed: SUBSEQUENT EVENTS
−Removed: The Company has evaluated its operations subsequent
−Removed: to March 31, 2025 to the date these consolidated financial statements were available to be issued and determined the following subsequent
−Removed: events and transactions required disclosure in these consolidated financial statements.
−Removed: Subsequent to March 31, 2025, an aggregate of
−Removed: 391,500 shares of series I preferred stock were exchanged for an aggregate of 300,000 shares of series B preferred stock, 6 shares of
−Removed: series C preferred stock and 54,000 shares of series E preferred stock.
−Removed: Subsequent to March 31, 2025, an aggregate of
−Removed: 1,567,467 shares of series B preferred stock were converted into an aggregate of 3,134,936 shares of common stock.
−Removed: Following such conversions,
−Removed: no shares of series B preferred stock remain outstanding.
−Removed: Subsequent to March 31, 2025, an aggregate of
−Removed: 80 shares of series C preferred stock were converted into an aggregate of 800,000 shares of common stock.
−Removed: Following such conversions,
−Removed: no shares of series C preferred stock remain outstanding.
−Removed: Subsequent to March 31, 2025, an aggregate of
−Removed: 229,375 shares of series E preferred stock were converted into an aggregate of 458,750 shares of common stock.
−Removed: Following such conversions,
−Removed: no shares of series E preferred stock remain outstanding.
+Added: Corporate, administration and other operating expenses includes payroll, management fees, stock compensation, legal fees, accounting fees and public company/investor relations fees.
+Added: Corporate, administration and other non-operating expenses includes corporate selling, general and administrative expenses such as noted above as well as interest, amortization of notes payable discount and gain on settlement of debt.
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.