Item 1. Financial Statements
Item 1. Financial Statements
Clean Energy Technologies, Inc.
Consolidated Financial Statements
(Expressed in US dollars)
March 31, 2025 (unaudited)
Financial Statement Index
Consolidated
Balance Sheets March 31, 2025 (unaudited) (Restated) and December 31, 2024 (Restated)
4
Consolidated
Statements of Operations (unaudited) (Restated)
5
Consolidated
Statements of Stockholders Deficit (unaudited) (Restated)
6
Consolidated
Statements of Cash Flows (unaudited) (Restated)
7
Notes to the Consolidated Financial Statements (unaudited)
8
3
Clean Energy Technologies, Inc.
Consolidated Balance Sheets
March 31,
2025
December 31,
2024
(Unaudited) Restated
Restated
Assets
Current Assets:
Cash
$ 42,311
$ 62,101
Accounts receivable, net
7,290
8,389
Accounts receivable – related party
2,123,236
1,947,131
Accounts receivable
2,123,236
1,947,131
Advance to Supplier
219,035
195,575
Deferred Offering Costs
127,494
127,494
Due from related party
112,000
112,000
Loan Receivables
233,402
230,464
Inventory, net
537,567
497,003
Total Current Assets
3,402,335
3,180,157
Property and Equipment - Net
2,555
2,913
Goodwill
747,976
747,976
LWL Intangibles
1,468,709
1,468,709
Investment Heze Hongyuan Natural Gas co.
746,031
741,700
Investment to Shuya
570,481
485,889
Investment to Guangyuan Shuxin New Energy Co.
230,402
229,064
Investments
230,402
229,064
Contract assets
633,829
619,779
Advance to Supplier - prepayment
548,000
548,000
License
354,322
354,322
Patents
79,941
82,910
Right of use asset - long term
125,188
166,727
Other Assets
55,922
56,125
Total Non Current assets
5,563,356
5,504,114
Total Assets
$ 8,965,691
$ 8,684,271
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable
$ 1,557,057
$ 1,509,782
Accounts payable – related party
-
-
Accrued Expenses
375,607
465,199
Customer Deposits
270,134
172,061
Warranty Liability
100,000
100,000
Warrant Liability
95,986
78,148
Deferred Revenue
33,000
33,000
Facility Lease Liability - current
92,671
130,483
Line of Credit
621,870
662,804
Convertible Notes Payable (net of discount of $ 530,949 and $ 117,917
respectively)
3,680,507
3,094,577
Notes payables
399,749
403,943
Related Party Notes Payable
22,450
8,250
Notes Payable
22,450
8,250
Total Current Liabilities
7,249,031
6,658,247
Long-Term Debt:
Facility Lease Liability - long term
32,779
38,125
Accrued Dividend
48,039
90,754
Total Long-Term Debt
80,818
128,879
Total Liabilities
$ 7,329,849
$ 6,787,126
Stockholders’ Equity
Common stock, $ .001
par value; 133,333,333
shares authorized; 3,165,229
and 3,022,103
shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively (retroactively adjusted to reflect the
1-for-15 reverse stock split effective October 6, 2025 — see Note 1)
3,166
3,022
15% Series E Convertible preferred stock, $ .001 par value; 3,500,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025 and 756,139 outstanding as of December 31, 2024
-
756
Preferred stock, value
-
756
Additional paid-in capital
31,028,993
30,631,493
Accumulated Other Comprehensible Income
( 245,155 )
( 257,396 )
Accumulated deficit
( 29,151,162 )
( 28,480,730 )
Stockholders’ Equity
1,635,842
1,897,145
TOTAL STOCKHOLDERS’ EQUITY
1,635,842
1,897,145
Total Liabilities and Stockholders’ Equity
$ 8,965,691
$ 8,684,271
The accompanying footnotes are an integral part of
these unaudited consolidated financial statements
4
Clean Energy Technologies, Inc.
Consolidated Statements of Operations
for the three months ended March 31,
2025
2024
(Unaudited) Restated
(Unaudited) Restated
Sales
$ 265,835
$ 1,315,037
Sales - related party
176,105
197,989
Total revenue
441,940
1,513,026
Cost of Goods Sold
30,062
1,260,021
Gross Profit
411,878
253,005
General and Administrative
General and Administrative expense
222,557
218,658
Salaries
433,799
511,111
Travel
32,377
29,652
Professional Fees legal & accounting
66,213
199,053
Facility lease and Maintenance
66,741
71,275
Consulting engineering
-
41,208
Depreciation and Amortization
2,969
2,969
Total Expenses
824,656
1,073,926
Net Loss from Operations
( 412,778 )
( 820,921 )
Other Income
23,104
-
Investment income from Shuya
81,638
-
Change in FV of warrant liability
( 17,837 )
-
Loss from deconsolidation of Shuya
-
( 303,286 )
Interest Income
14,050
12,845
Interest and Financing fees
( 348,186 )
( 295,193 )
Net Loss before income taxes
( 660,009 )
( 1,406,555 )
Income Tax Expense
-
-
Net loss before non-controlling interest from continuing operations
( 660,009 )
( 1,406,555 )
Net income before non-controlling interest from discontinued operation
-
-
Net loss before non-controlling interest from continuing operations
( 660,009 )
( 1,406,555 )
Income Tax Expense
( 49 )
Net Loss
( 660,058 )
( 1,406,555 )
Net income attributable to non-controlling interest
-
-
Net loss attributable to Clean Energy Technologies, Inc.
( 660,058 )
( 1,406,555 )
Accumulative other comprehensive income
Foreign Currency Translation (Loss)
12,241
( 44,050 )
Total Comprehensible Loss
$ ( 647,817 )
$ ( 1,450,605 )
Per Share Information:
Basic and diluted weighted average number of common shares outstanding
3,107,559
2,676,260
Net Loss per common share basic and diluted
$ ( 0.21 )
$ ( 0.54 )
Reflected the 1-for-15 reverse split effective on October 06, 2025. See Note 01.
The accompanying footnotes are an integral part of
these unaudited consolidated financial statements
5
Clean Energy Technologies, Inc.
Consolidated Statements of Stockholders Equity
March 31, 2025 (Restated) and 2024
(Restated)
Description
Shares
Amount
Shares
Amount
Amount
Capital
Income
Deficit
interest
Totals
Common Stock
.001 Par
Preferred
Stock
Common Stock to be issued
Additional Paid in
Accumulated Other Comprehensive
Accumulated
Non - Controlling
Stock holders’ Equity
Description
Shares
Amount
Shares
Amount
Amount
Capital
Loss
Deficit
Interest
Totals
December 31, 2023
2,610,164
$ 2,610
2,199,387
$ 2,199
$ -
$ 28,288,163
$ ( 196,827 )
$ ( 23,887,685 )
$ 757,216
$ 4,965,676
Shares issued for stock compensation
1,000
1
-
-
-
9,449
-
-
-
9,450
Shares issued for debt inducement
333
3
-
-
-
45,494
-
-
-
45,497
Shares issued for subscription
133,333
133
-
-
-
899,867
-
-
-
900,000
Shares issued for series E preferred conversion
88,899
89
( 565,178 )
( 565 )
-
476
-
-
-
-
Accumulated Comprehensive
-
-
-
-
-
-
( 44,050 )
-
-
( 44,050 )
Deconsolidation of Shuya
-
-
-
-
-
-
-
-
( 757,216 )
( 757,216 )
Accrued Series E preferred dividend
-
-
-
-
-
-
-
( 70,024 )
-
( 70,024 )
Subscription receivable
-
-
-
-
-
( 118,470 )
-
-
-
( 118,470 )
Net Loss
-
-
-
-
-
-
-
( 1,406,555 )
-
( 1,406,555 )
March 31, 2024
2,833,729
$ 2,836
1,634,209
$ 1,634
$ -
$ 29,124,979
$ ( 240,877 )
$ ( 25,364,264 )
$ -
$ 3,524,308
Common
Stock
.001
Par
Preferred
Stock
Common Stock to be issued
Additional Paid in
Accumulated Other
Comprehensive
Accumulated
Non -
Controlling
Stock
holders’
Equity
Description
Shares
Amount
Shares
Amount
Amount
Capital
Loss
Deficit
Interest
Totals
December 31, 2024
3,022,103
$ 3,022
756,139
$ 756
$ -
$ 30,631,493
$ ( 257,396 )
$ ( 28,480,730 )
$ -
$ 1,897,145
Balance
3,022,103
$ 3,022
756,139
$ 756
$ -
$ 30,631,493
$ ( 257,396 )
$ ( 28,480,730 )
$ -
$ 1,897,145
Shares issued for stock compensation
1,667
2
-
-
-
11,998
-
-
-
12,000
Shares issued for debt inducement
3,740
4
-
-
-
28,047
-
-
-
28,051
Shares issued for series E preferred conversion
137,720
138
( 756,139 )
( 756 )
-
618
-
-
-
-
Value of the warrants issued for Mast Hill
-
-
-
-
-
303,747
-
-
-
303,747
Accumulated Comprehensive
-
-
-
-
-
-
12,241
-
-
12,241
Accrued Series E preferred dividend
-
-
-
-
-
53,090
-
( 10,374 )
-
42,716
Net Loss
-
-
-
-
-
-
-
( 660,058 )
-
( 660,058 )
March 31, 2025
3,165,230
$ 3,166
-
$ -
$ -
$ 31,028,993
$ ( 245,155 )
$ ( 29,151,162 )
$ -
$ 1,635,842
Balance
3,165,230
$ 3,166
-
$ -
$ -
$ 31,028,993
$ ( 245,155 )
$ ( 29,151,162 )
$ -
$ 1,635,842
Reflected the 1-for-15 reverse split effective on October 06, 2025. See Note 01
The accompanying footnotes are an integral part of
these unaudited consolidated financial statements
6
Clean Energy Technologies, Inc.
Consolidated Statements of Cash Flows
for the three months ended March 31,
2025
2024
(Unaudited) Restated
(Unaudited) Restated
Cash
Flows from Operating Activities:
Net Income / (Loss)
( 660,058 )
( 1,406,555 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Depreciation
and amortization
3,344
3,222
Stock
compensation expense
12,000
9,450
Stock
issued for stock inducement
-
45,497
Loss on deconsolidation of Shuya
-
303,286
Amortization
of debt discount
116,498
23,352
Attributable
income per equity method - Shuya
( 81,638 )
( 38,378 )
Reversal
of inventory impairment reserve
( 357,639 )
-
Change in FV of warrant liability
17,837
-
(Increase)
decrease in right of use asset
41,799
( 49,324 )
(Increase) decrease in lease liability
( 43,387 )
51,585
(Increase) decrease
in accounts receivable
( 32,226 )
( 24,142 )
(Increase) decrease
in accounts receivable – related party
( 176,105 )
( 168,691 )
(Increase)
decrease in prepaid expenses
( 12,322 )
212,296
(Increase) decrease in contract asset
( 14,050 )
( 12,845 )
(Increase)
decrease in other assets
965
32,933
(Increase) decrease
in inventory
344,230
( 109,028 )
(Decrease) increase in accounts payable
47,272
346,348
(Decrease) increase
in accrued interest
11,300
64,638
Other
(Decrease) increase in accrued expenses
( 119,048 )
( 85,262 )
Other (Decrease) increase in customer deposits
125,181
( 70,018 )
Net Cash Used In Operating Activities
( 776,047 )
( 871,636 )
Cash Flows from Investing Activities
Loan receivables
( 2,932 )
83,460
Cash Flows Used In Investing Activities
( 2,932 )
83,460
Cash
Flows from Financing Activities
Proceeds
from notes payable and lines of credit
2,032,050
556,250
Payments
on notes payable and line of credit
( 1,273,048 )
( 349,908 )
Stock
issued for cash
-
781,529
Cash Flows Provided By Financing Activities
759,002
987,871
Foreign Currency Transaction
187
161
Net
(Decrease) Increase in Cash and Cash Equivalents
( 19,790 )
199,856
Cash
and Cash Equivalents at Beginning of Period
62,101
89,625
Cash
and Cash Equivalents at End of Period
42,311
289,481
Supplemental
Cashflow Information:
Interest
Paid
$ 116,812
Supplemental
Non-Cash Disclosure
Discount
on new notes
$ 474,663
$ -
Shares
issued for preferred conversions
-
$ 1,333
Dividend
accrued
$ 42,751
$ 70,023
The accompanying footnotes are an integral part of
these unaudited consolidated financial statements
7
Clean Energy Technologies, Inc.
Notes to Consolidated Financial Statements (Unaudited)
NOTE 1 – GENERAL
These unaudited interim consolidated
financial statements as of and for the three months ended March 31, 2025 (Restated), reflect all adjustments which, in the opinion of
management, are necessary to fairly state the Company’s financial position and the results of its operations for the periods
presented, in accordance with the accounting principles generally accepted in the United States of America. All adjustments are of a
normal recurring nature.
These unaudited interim consolidated
financial statements should be read in conjunction with the Company’s financial statements and notes thereto included in the
Company’s fiscal year end December 31, 2024 report (Restated). The Company assumes that the users of the interim financial information
herein have read, or have access to, the audited financial statements for the preceding period, and that the adequacy of additional
disclosure needed for a fair presentation may be determined in that context. The results of operations for the three months ended
March 31, 2025 (Restated) are not necessarily indicative of results for the entire year ending December 31, 2025.
The summary of significant accounting policies of
Clean Energy Technologies, Inc. is presented to assist in the understanding of the Company’s financial statements. The financial
statements and notes are representations of the Company’s management, who is responsible for their integrity and objectivity.
Reverse Stock Split and Retroactive Adjustment
All share and per-share amounts in these consolidated financial statements have been retroactively adjusted to reflect
the 1-for-15 reverse stock split effective October 6, 2025. The retroactive adjustment has been applied to: (i) common shares issued and
outstanding, (ii) weighted-average common shares outstanding used in computing basic and diluted (loss) per share, (iii) (loss) per share
amounts, and (iv) the par value of common stock.
Corporate History
We were incorporated in California in July 1995 under
the name Probe Manufacturing Industries, Inc. We redomiciled to Nevada in April 2005 under the name Probe Manufacturing, Inc. We manufactured
electronics and provided services to original equipment manufacturers (OEMs) of industrial, automotive, semiconductor, medical, communication,
military, and high technology products. On September 11, 2015 Clean Energy HRS, or “CE HRS”, our wholly owned subsidiary acquired
the assets of Heat Recovery Solutions from General Electric International. In November 2015, we changed our name to Clean Energy Technologies,
Inc.
Our principal executive offices are located at 1340
Reynolds Avenue, Irvine, CA 92614. Our common stock is listed on the Nasdaq Capital Market under the symbol “CETY.”
Our internet website address is www.cetyinc.com.
The information contained on our website is not incorporated by reference into this document, and you should not consider any information
contained on, or that can be accessed through, our website as part of this document.
The Company has four reportable segments: Clean Energy
HRS (HRS) & CETY Europe, CETY Renewables waste to energy, and engineering, consulting & management services, and CETY HK NG trading.
8
Going Concern
The financial
statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets and liquidation
of liabilities in the normal course of business. The Company had a total stockholder’s equity of $ 1,635,842
and a working capital deficit of 3,846,696
as of March 31, 2025 (Restated). The company also had an accumulated deficit of $ 29,151,162 as of March 31, 2025 (Restated). In addition, the Company has had continued negative cash flows used in
operating activities. Therefore, there is substantial doubt about the ability of the Company to continue as a going concern. There can
be no assurance that the Company will achieve its goals and reach profitable operations and is still dependent upon its ability (1) to
obtain sufficient debt and/or equity capital and/or (2) to generate positive cash flow from operations.
Plan of Operation
CETY is a clean energy technology company providing
eco-friendly energy solutions, clean energy fuels, and alternative electric power for small to mid-sized projects across North America,
Europe, and Asia. The company harnesses the power of heat and biomass to produce electricity with zero emissions and minimal cost. Additionally,
the company offers Waste to Energy Solutions, converting waste materials from manufacturing, agriculture, and wastewater treatment plants
into electricity and BioChar. Clean Energy Technologies also provides Engineering, Consulting, and Project Management Solutions, leveraging
its expertise to develop clean energy projects for both municipal and industrial customers, as well as Engineering, Procurement, and Construction
(EPC) companies.
Our principal businesses
Heat Recovery Solutions – Clean Energy
Technologies patented Clean Cycle Generator (CCG) is a heat recovery system that captures waste heat from various sources and converts
it into electricity. This system can be integrated into various industrial processes, helping to reduce energy costs and carbon emissions.
Waste to Energy Solutions - Clean Energy Technologies’
waste to energy solutions involve converting organic waste materials, such as agricultural waste and food waste, into clean energy through
its proprietary pyrolysis technology that produce a range of products, including electricity, heat, and biochar.
Engineering, Consulting and
Project Management Solutions – Clean Energy Technologies provides power generation, waste to energy, and heat recovery Engineering,
Procurement and Construction (EPC) services to municipal and industrial customers and to design and incorporate clean energy solutions
in their projects.
Clean Energy Technologies (H.K.)
Limited (“CETY HK”) Clean Energy Technologies (H.K.) Limited (“CETY HK”) consists of two business ventures
in mainland China: (i) our natural gas (“NG”) trading operations sourcing and suppling NG to industries and municipalities,
operated through our PRC Subsidiaries and Shuya. The NG is principally used for heavy truck refueling stations and urban or industrial
users. We purchase large quantities of NG from large wholesale NG depots at fixed prices which are prepaid for in advance at a discount
to market. We sell the NG to our customers at prevailing daily spot prices for the duration of the contracts; and (ii) our planned joint
venture with a large state-owned gas enterprise in China called Shenzhen Gas (Hong Kong) International Co. Ltd. (“Shenzhen Gas”),
acquiring natural gas pipeline operator facilities, primarily located in the southwestern part of China. Our planned joint venture with
Shenzhen Gas plans to acquire, with financing from Shenzhen Gas, natural gas pipeline operator facilities with the goal of aggregating
and selling the facilities to Shenzhen Gas in the future. According to our Framework Agreement with Shenzhen Gas, we will be required
to contribute $ 8 million to the joint venture which plans to raise in future rounds of financing. The terms of the joint venture are subject
to the execution of definitive agreements. CETY HK has not commenced business with Shenzhen Gas due to macro-economic factors such as
falling NG prices and reduced industrial demand. CETY HK will wait until macro economic factors have improved before commencement of the
Shenzhen Gas joint venture.
NOTE 2 – BASIS OF PRESENTATION AND SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES :
The summary of significant accounting policies of
Clean Energy Technologies, Inc. (formerly Probe Manufacturing, Inc.) is presented to assist in the understanding of the Company’s
financial statements. The financial statements and notes are representations of the Company’s management, who is responsible for
their integrity and objectivity.
The consolidated financial statements and related
notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”)
and include the accounts of the Company and its wholly-owned subsidiaries. All material intercompany balances and transactions have been
eliminated in consolidation.
Use of Estimates
The preparation of financial statements in conformity
with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenue and expenses during the reporting period. Such estimates may be materially different from actual financial
results. Significant estimates include the recoverability of long-lived assets, the collection of accounts receivable and valuation of
inventory and reserves.
9
Cash and Cash Equivalents
We maintain the majority of our cash accounts at JP
Morgan Chase bank. The total cash balance is insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 ,
(which we may exceed from time to time) per commercial bank. For the purpose of the statement of cash flows we consider all cash and highly
liquid investments with initial maturities of one year or less to be cash equivalents.
Accounts Receivable
Our ability to collect receivables
is affected by economic fluctuations in the geographic areas and industries served by us. Reserves for un-collectable amounts are
provided, based on past experience and a specific analysis of the accounts. Although we expect to collect amounts due, actual
collections may differ from the estimated amounts. As of March 31, 2025 (Restated), and December 31, 2024 (Restated), we had a
reserve for potentially un-collectable accounts receivable of nil . Our policy for reserves for our long-term financing
receivables is determined on a contract-by-contract basis and considers the length of the financing arrangement. As of March 31,
2025 (Restated), and December 31, 2024 (Restated), we had a reserve for potentially un-collectable long-term financing receivables of $ 217,584 .
Eight customers accounted for approximately 98 % of
accounts receivable on March 31, 2025. Our trade accounts primarily represent unsecured receivables. Historically, our bad debt write-offs
related to these trade accounts have been insignificant.
Inventory
Inventories are valued at the lower of weighted average
cost or market value. Our industry experiences changes in technology, changes in market value and availability of raw materials, as well
as changing customer demand. We make provisions for estimated excess and obsolete inventories based on regular audits and cycle counts
of our on-hand inventory levels and forecasted customer demands and at times additional provisions are made. Any inventory write offs
are charged to the reserve account. As of March 31, 2025 we had a reserve of $ 576,704 as compared to a reserve of $ 934,344 as of December
31, 2024.
Property and Equipment
Property and equipment are recorded at cost. Assets
held under capital leases are recorded at lease inception at the lower of the present value of the minimum lease payments or the fair
market value of the related assets. The cost of ordinary maintenance and repairs is charged to operations. Depreciation and amortization
are computed on the straight-line method over the following estimated useful lives of the related assets:
SCHEDULE
OF ESTIMATED USEFUL LIVES
Furniture and fixtures 3 to 5 years
Equipment 5 to 10 years
10
Long – Lived Assets
Long-lived assets, which include property, plant and
equipment and intangible assets with finite lives, and operating lease right-of-use assets, are reviewed for impairment whenever events
or changes in circumstances indicate the carrying amount of an asset may not be recoverable.
Recoverability of long-lived assets to be held and
used is measured by comparing the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated
by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge is recognized
by the amount by which the carrying amount of the asset exceeds the fair value of the assets. Fair value is generally determined using
the asset’s expected future discounted cash flows or market value, if readily determinable.
The Company reviews long-lived assets for impairment
whenever events or changes in circumstances indicate that the asset’s carrying amount may not be recoverable. The Company conducts
its long-lived asset impairment analyses in accordance with ASC 360-10-15, “Impairment or Disposal of Long-Lived Assets.”
ASC 360-10-15 requires the Company to group assets and liabilities at the lowest level for which identifiable cash flows are largely independent
of the cash flows of other assets and liabilities and evaluate the asset group against the sum of the undiscounted future cash flows.
If the undiscounted cash flows do not indicate the carrying amount of the asset is recoverable, an impairment charge is measured as the
amount by which the carrying amount of the asset group asset group exceeds its fair value based on discounted cash flow analysis or appraisals.
There was no impairment of long-lived assets for the periods ended March 31, 2025 and 2024.
Revenue Recognition
The Company recognizes revenue under ASU No. 2014-09,
“Revenue from Contracts with Customers (Topic 606),” (“ASC 606”).
Performance Obligations Satisfied Over Time
FASB ASC 606-10-25-27 through 25-29, 25-36 through
25-37, 55-5 through 55-10
An entity transfers control of a good or service over
time and satisfies a performance obligation and recognizes revenue over time if one of the following criteria is met:
a. The customer receives and consumes the
benefits provided by the entity’s performance as the entity performs (as described in FASB ASC 606-10-55-5 through 55-6).
b. The entity’s performance creates
or enhances an asset (for example, work in process) that the customer controls as the asset is created or enhanced (as described in FASB
ASC 606-10-55-7).
c. The entity’s performance does
not create an asset with an alternative use to the entity (see FASB ASC 606-10-25-28), and the entity has an enforceable right to payment
for performance completed to date (as described in FASB ASC 606-10-25-29).
11
Performance Obligations Satisfied at a Point in
Time
FASB ASC 606-10-25-30
If a performance obligation is not satisfied over
time, the performance obligation is satisfied at a point in time. To determine the point in time at which a customer obtains control of
a promised asset and the entity satisfies a performance obligation, the entity should consider the guidance on control in FASB ASC 606-10-25-23
through 25-26. In addition, it should consider indicators of the transfer of control, which include, but are not limited to, the following:
a. The entity has a present right to payment
for the asset
b. The customer has legal title to the
asset
c. The entity has transferred physical
possession of the asset
d. The customer has the significant risks
and rewards of ownership of the asset
e. The customer has accepted the asset
The core principle of the revenue standard is that
a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration
to which the company expects to be entitled in exchange for those goods or services. The Company only applies the five-step model to contracts
when it is probable that the Company will collect the consideration it is entitled to in exchange for the goods and services transferred
to the customer. In addition, a) the company also does not have an alternative use for the asset if the customer were to cancel the contract,
and b) has a fully enforceable right to receive payment for work performed (i.e., customers are required to pay as various milestones
and/or timeframes are met)
The following five steps are applied to achieve that
core principle for our HRS and Cety Europe Divisions:
●
Identify the contract with the customer
●
Identify the performance obligations in the contract
●
Determine the transaction price
●
Allocate the transaction price to the performance obligations in the contract
●
Recognize revenue when the company satisfies a performance obligation
The following steps are applied to our legacy engineering
and manufacturing division:
●
We generate a quotation
●
We receive Purchase orders from our customers.
●
We build the product to their specification
●
We invoice at the time of shipment
●
The terms are typically Net 30 days
The following step is applied to our CETY HK business
unit:
●
CETY HK is primarily responsible for fulfilling the contract / promise to provide the specified good or service.
A principal obtains control over any one of the
following (ASC 606-10-55-37A):
a.
A good or another asset from the other party which the entity then transfers to the customer. Note that momentary control before transfer to the customer may not qualify.
b.
A right to a service to be performed by the other party, which gives the entity the ability to direct that party to provide the service to the customer on the entity’s behalf.
c.
A good or service from the other party that it then combines with other goods or services in providing the specified good or service to the customer.
If the entity obtains control
over one of the above before the good or service is transferred to a customer, the entity could be considered a principal.
12
Additionally, the above five steps are applied to
achieve core principle for our CETY Renewables Division:
Because the CETY Renewables division is presently
engaged in the Engineering, Procurement, and Construction (EPC) of biomass power facilities, CETY Renewables has developed a process of
executing EPC Agreements with customers for this work. In contracting these engagements, CETY Renewables recognizes revenue according
to accounting standards in accordance with ASC 606.
In recognizing this revenue, CETY Renewables first
identifies the relevant contract with its customer according to 606-10-25-1.
●
The entities, together known as the Parties, approved the contract in writing, through signatures and commitment to the performance of permitting, design, procurement, construction, and commissioning.
●
CETY’s work product includes permits, engineering designs, equipment, and full balance of plant specific to permitting, design, procurement, construction, and commissioning.
●
CETY and customer agree to a total EPC contract price.
●
The contract has commercial substance. The risk associated with this EPC Agreement is that payment of the EPC contract price.
●
Per the EPC Agreement, CETY expects to collect substantially all of the consideration for its goods and services.
Secondly, CETY identifies the performance obligations
of the Parties in performance of the EPC Agreement in accordance with 606-10-25-14. At contract inception, CETY assesses the goods and
services necessary to deliver the facility in accordance with its agreement with clients. The agreement specifically laid out all deliverables
necessary to achieve the permitting, design, procurement, construction, and commissioning.
CETY also looks at 606-10-25-14(A). A bundle of goods
or services is also present, in that CETY is delivering all work products associated with permitting, design, procurement, construction
and commissioning of a commercially operable biomass power plant. A biomass power plant is a distinct bundle of goods or services, so
the individual goods or services on their own do not lend themselves to a fully integrated or functional system.
CETY in accordance with 606-10-32-1, CETY reviews
measurement of the performance obligations. There is no exclusion of any amount of the Contract Price due to constraints associated with
606-10-31-11 through 606-10-32-13.
In review of 606-10-32-2A, CETY did not exclude measurement
from the measurement of the transaction price any taxes assessed by a government authority as no such taxes will be due.
In reviewing 606-10-32-3, CETY evaluated the nature,
timing, and amount of consideration promised, and whether it impacts the estimate of the transaction price.
Finally, in identifying a single method of measuring
progress for each performance obligation satisfied over time, in accordance with 606-10-25-32, CETY applies the methodology of 606-10-25-36.
CETY adopted and implemented the input method for revenue recognition in accordance with ASC 606-10-25-33. The company adopts the input
method for implementation. CETY recognizes revenue for performance obligations on the basis of the entity’s efforts or inputs to
the satisfaction of a performance obligation per 606-10-55-20.
For CETY, the contracts with clients for the construction
of biomass power plants are the basis for revenue recognition. In each separate EPC Agreement, the performance obligations include permitting,
design, procurement, construction, and commissioning of the plant. All of these work products satisfy Section 606-10-25-27(b) as these
work products create or enhance an asset under customer’s control. Upon delivery of the work product, the customer takes control
of the work products and has full right and ability to direct the use of and obtain substantially all of the remaining benefits of the
assets. We recognize revenue over time, using timeline and milestone methods to measure progress towards complete satisfaction of the
performance obligation.
13
During the complexity and duration of the biomass
power plant construction projects, CETY will recognize revenue over time, consistent with the criteria for over-time recognition under
ASC 606. This approach reflects the continuous transfer of documents, permits, and the equipment over to the customer, which is characteristic
of long-term construction contracts.
We have a list of appropriate measures of progress:
This is based on milestones achieved, among other measures.
Given the long-term nature of the projects, CETY regularly
reviews and, if necessary, updates its estimates of progress towards completion, transaction price, and the allocation of the transaction
price to performance obligations.
Also, from time to time our contracts state that the
customer is not obligated to pay a final payment until the units are commissioned, i.e. a final payment of 10 %. As of December 31, 2024
and March 31,2025 we had $ 33,000 and 33,000 of deferred revenue, which is expected to be recognized in the second quarter of year 2025.
Also from time to time we require
upfront deposits from our customers based on the contract. As of March 31,2025 (Restated), and December 31, 2024 (Restated), we had outstanding
customer deposits of $ 270,134
and $ 172,061
respectively.
Fair Value of Financial Instruments
The Financial Accounting Standards Board issued ASC
(Accounting Standards Codification) 820-10 (SFAS No. 157), “Fair Value Measurements and Disclosures” for financial assets
and liabilities. ASC 820-10 provides a framework for measuring fair value and requires expanded disclosures regarding fair value measurements.
FASB ASC 820-10 defines fair value as the price that would be received for an asset or the exit price that would be paid to transfer a
liability in the principal or most advantageous market in an orderly transaction between market participants on the measurement date.
FASB ASC 820-10 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs, where available.
The following summarizes the three levels of inputs required by the standard that the Company uses to measure fair value:
●
Level 1: Quoted prices in active markets for identical assets or liabilities.
●
Level 2: Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
●
Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The Company’s derivative liabilities have been valued as Level 3 instruments. We value the derivative liability using a lattice model, with a volatility of 56 % and using a risk free interest rate of 0.15 %
The Company’s financial instruments consist
of cash, prepaid expenses, inventory, accounts payable, accrued expenses, and convertible notes payable. The estimated fair value of cash,
prepaid expenses, investments, accounts payable, accrued expenses and convertible notes payable approximate their carrying amounts due
to the short-term nature of these instruments.
Foreign Currency
Translation and Comprehensive Income (Loss)
We have no material components of other comprehensive
income (loss) and accordingly, net loss is equal to comprehensive loss in all periods. The accounts
of the Company’s Chinese entities are maintained in RMB. The accounts of the Chinese entities were translated into USD in accordance
with FASB ASC Topic 830 “Foreign Currency Matters.” All assets and liabilities were translated at the exchange rate on the
balance sheet date; stockholders’ equity is translated at historical rates and the statements of operations and cash flows are translated
at the weighted average exchange rate for the period. The resulting translation adjustments are reported under other comprehensive income
(loss) in accordance with FASB ASC Topic 220, “Comprehensive Income.” Gains and losses resulting from foreign currency transactions
are reflected in the statements of operations.
The Company
follows FASB ASC Topic 220-10, “Comprehensive Income (loss).” Comprehensive income (loss) comprises net income (loss) and
all changes to the statements of changes in stockholders’ equity, except those due to investments by stockholders, changes in additional
paid-in capital and distributions to stockholders.
14
Change from fair value
or equity method to consolidation
In July 2022, JHJ and other
three shareholders agreed to form and make total capital contribution of RMB 20 million ($ 2.81 million) with latest contribution due date
in February 2066 into Sichuan Hongzuo Shuya Energy Limited (“Shuya”), JHK owns 20 % of Shuya. In August 2022, JHJ purchased
100 % ownership of Sichuan Shunengwei Energy Technology Limited (“SSET”) for $ 0 , who owns 29 % of Shuya; Shunengwei is a holding
company and did not have any operations nor made any capital contribution into Shuya as of the ownership purchase date by JHJ; right after
the ownership purchase of SSET, JHJ ultimately owns 49 % of Shuya.
Shuya was set up as the operating
entity for pipeline natural gas (PNG) and compressed natural gas (CNG) trading business, while the other two shareholders of Shuaya have
large supply relationships.
For the year ended December
31, 2022, the Company has determined that Shuya was not a VIE and has evaluated its consolidation analysis under the voting interest model.
Because the Company does not own greater than 50 % of the outstanding voting shares, either directly or indirectly, it has accounted for
its investment in Shuya under the equity method of accounting. Under this method, the investor (“JHJ”) recognizes its share
of the profits and losses of the investee (“Shuya”) in the periods when these profits and losses are also reflected in the
accounts of the investee. Any profit or loss recognized by the investing entity appears in its income statement. Also, any recognized
profit increases the investment recorded by the investing entity, while a recognized loss decreases the investment.
JHJ made a investment of
RMB 3.91 million ($ 0.55 million) into Shuya during the 12 months ended December 31, 2022 recorded in accordance with ASC 323. Shuya had
a net loss of approximately $ 10,750 during the year ending December 31, 2022, of which approximately $ 5,000 was allocated to the company,
reducing the investment by that amount.
However, effective January 1, 2023, JHJ, SSEN and
Chengdu Xiangyueheng Enterprise Management Co., Ltd (“Xiangyueheng), who is the 10 % shareholder of Shuya, entered a Three-Parties
Consistent Action Agreement, wherein these three shareholders (or three parties) will guarantee that the voting rights will be expressed
in the same way at the shareholders’ meeting of Shuya to consolidate the controlling position of the three parties in Shuya. The
three parties agree that within the validity period of this agreement, before the party intends to propose the motions to the shareholders
or the board of directors on the major matters related to the voting rights of the shareholders or the board of directors, the three parties
internally will discuss, negotiate and coordinate the motion topics for consistency; in the event of disagreement, the opinions of JHJ
shall prevail.
As a result of Consistent Action Agreement, the Company
re-analyzed and determined that Shuya is the variable interest entity (“VIE”) of JHJ because 1) the equity investors at risk,
as a group, lack the characteristics of a controlling financial interest, and 2) Shuya is structured with disproportionate voting rights,
and substantially all of the activities are conducted on behalf of an investor with disproportionately few voting rights. Under ASC 810,
a reporting entity has a controlling financial interest in a VIE, and must consolidate that VIE, if the reporting entity has both of the
following characteristics: (a) the power to direct the activities of the VIE that most significantly affect the VIE’s economic performance;
and (b) the obligation to absorb losses, or the right to receive benefits, that could potentially be significant to the VIE. The Company
concluded JHJ is deemed the primary beneficiary of the VIE. Accordingly, the Company consolidates Shuya effective on January 1, 2023.
The change of control interest was accounted for using
the acquisition method of accounting in accordance with Accounting Standards Codification, referred to as ASC, 805, Business Combinations.
The management determined that the Company was the acquiror for financial accounting purposes. In identifying the Company as the accounting
acquiror, the companies considered the structure of the transaction and other actions contemplated by the Three-Parties Consistent Action
Agreement, relative outstanding share ownership and market values, the composition of the combined company’s board of directors,
the relative size of Shuya, and the designation of certain senior management positions of the combined company.
In accordance with ASC 805, the Company recorded the
acquisition based on the fair value of the consideration transferred and then allocated the purchase price to the identifiable assets
acquired and liabilities assumed based on their respective fair values as of the Acquisition Date. The excess of the value of consideration
transferred over the aggregate fair value of those net assets was recorded as goodwill. Any identified definite lived intangible assets
will be amortized over their estimated useful lives and any identified intangible assets with indefinite useful lives and goodwill will
not be amortized but will be tested for impairment at least annually. All intangible assets and goodwill will be tested for impairment
when certain indicators are present. Determining the fair value of assets acquired and liabilities assumed requires management to use
significant judgment and estimates including the selection of valuation methodologies, estimates of future revenues and cash flows, discount
rates, and selection of comparable companies.
The valuation of purchase considerations
was based on preliminary estimates that management believes are reasonable under the circumstances.
15
As the Consistent Action Agreement did not quantify
any considerations to gain the control, the deemed consideration paid is the fair value of 51 % non-controlling interest as of January
1, 2023. The following table summarizes the fair value of the consideration paid and the fair value of assets acquired and liabilities
assumed on January 1, 2023, the acquisition date.
SCHEDULE OF FAIR VALUE OF ASSETS AND LIABILITIES ACQUIRED
Fair value of non-controlling interests
$ 650,951
Fair value of previously held equity investment
556,096
Subtotal
$ 1,207,047
Recognized value of 100% of identifiable net assets
( 1,207,047 )
Goodwill Recognized
$ -
Recognized amounts of identifiable assets acquired and liabilities assumed (preliminary):
Inventories
$ 516,131
Cash and cash equivalents
50,346
Trade and other receivables
952,384
Advanced deposit
672,597
Net fixed assets
6,704
Trade and other payables
( 1,021,897 )
Advanced payments
( 5,317 )
Salaries and wages payables
( 4,692 )
Other receivable
40,791
Total identifiable net assets
$ 1,207,047
Under ASC-805-10-50-2, initial consolidation of an
investee previously reported using fair value or the equity method should be accounted for prospectively as of the date the entity obtained
a controlling financial interest. Therefore, the Company should provide pro forma information as if the consolidation had occurred as
of the beginning of each of the current and prior comparative reporting period per
On January 1, 2024, and effective
on the same date, JHJ, SSET and Xiangyueheng entered into the Agreement on the Termination of the Concerted Action Agreement (the “Termination
Agreement”), pursuant to which the parties released each other from any and all obligations under the CAA. Due to the Termination
Agreement, the Company now holds less than 50 % of the voting rights in Shuya. The Company analyzed whether Shuya should be consolidated
under ASC 810 and determined Shuya is no longer required to be consolidated on January 1, 2024 after the execution of the Termination
Agreement. Accordingly, the Company will not consolidate Shuya into its consolidated financial statements on or after January 1, 2024.
Net (Loss) per Common Share
Basic (loss) per share is computed
on the basis of the weighted average number of common shares outstanding. At March 31, 2025, we had outstanding common shares of 3,165,229 .
Basic Weighted average common shares and equivalents for the three months ended March 31, 2025, and March 31, 2024 were 3,107,559
and 2,676,260
respectively. As of March 31, 2025, we had convertible notes, convertible into approximately 248,467
of additional common shares and outstanding warrants of 195,440 shares. Fully diluted weighted average common shares and equivalents were withheld from the calculation
for the three months ended March 31, 2025, and March 31, 2024 as they were considered anti-dilutive.
16
Research and Development
We had no amounts of research and development (R&D)
expense during the three months ended March 31, 2025, and 2024.
Segment Disclosure
FASB Codification Topic 280, Segment Reporting ,
establishes standards for reporting financial and descriptive information about an enterprise’s reportable segments. The Company
has four reportable segments: Clean Energy HRS (HRS), CETY Europe, CETY HK and engineering & manufacturing services division. The
segments are determined based on several factors, including the nature of products and services, the nature of production processes, customer
base, delivery channels and similar economic characteristics. Refer to note 1 for a description of the various product categories manufactured
under each of these segments.
An operating segment’s performance is evaluated
based on its pre-tax operating contribution, or segment income. Segment income is defined as net sales less cost of sales, and segment
selling, general and administrative expenses, and does not include amortization of intangibles, stock-based compensation, other charges
(income), net and interest and other, net.
Selected Financial Data :
SCHEDULE
OF FINANCIAL DATA
2025
2024
For the three months ended March 31,
2025 (Restated)
2024 (Restated)
Net Sales
Manufacturing and Engineering
$ -
$ 9,341
Heat Recovery Solutions
262,354
72,488
NG Trading
3,481
1,219,629
Waste to Energy
176,105
211,568
Total Sales
$ 441,940
$ 1,513,026
Segment income and reconciliation before tax
Manufacturing and Engineering
-
7,806
Heat Recovery Solutions
235,658
51,599
LNG Trading
115
9,852
Waste to Energy
176,105
183,748
Total Segment income
411,878
253,005
Less: operating expense
( 824,656 )
( 1,073,926 )
Less: other income and expenses
( 247,231 )
( 585,634 )
Net (loss) before income tax
$ ( 660,009 )
$ ( 1,406,555 )
March 31, 2025
(Restated)
December 31, 2024
(Restated)
Total Assets
Manufacturing and Engineering
$ 2,518,708
$ 2,568,869
Heat Recovery Solutions
2,136,851
2,041,013
Waste to Energy
1,824,320
1,648,324
NG Trading
2,485,811
2,426,065
Total Assets
$ 8,965,690
$ 8,684,271
SCHEDULE
OF REVENUE BY GEOGRAPHIC AREAS BASED ON SALES LOCATION OF OUR PRODUCTS
2025
2024
For the three months ended March 31,
2025 (Restated)
2024
United States
438,459
286,311
China
3,481
1,219,629
Other international
-
7,086
Total Sales
441,940
1,513,026
17
Share-Based Compensation
The Company has adopted the use of Statement of Financial
Accounting Standards No. 123R, “Share-Based Payment” (SFAS No. 123R) (now contained in FASB Codification Topic 718, Compensation-Stock
Compensation ), which supersedes APB Opinion No. 25, “Accounting for Stock Issued to Employees,” and its related implementation
guidance and eliminates the alternative to use Opinion 25’s intrinsic value method of accounting that was provided in Statement
123 as originally issued. This Statement requires an entity to measure the cost of employee services received in exchange for an award
of an equity instruments, which includes grants of stock options and stock warrants, based on the fair value of the award, measured at
the grant date (with limited exceptions). Under this standard, the fair value of each award is estimated on the grant date, using an option-pricing
model that meets certain requirements. We use the Black-Scholes option-pricing model to estimate the fair value of our equity awards,
including stock options and warrants. The Black-Scholes model meets the requirements of SFAS No. 123R; however, the fair values generated
may not reflect their actual fair values, as it does not consider certain factors, such as vesting requirements, employee attrition and
transferability limitations. The Black-Scholes model valuation is affected by our stock price and a number of assumptions, including expected
volatility, expected life, risk-free interest rate and expected dividends. We estimate the expected volatility and estimated life of our
stock options at grant date based on historical volatility. For the “risk-free interest rate,” we use the Constant Maturity
Treasury rate on 90-day government securities. The term is equal to the time until the option expires. The dividend yield is not applicable,
as the Company has not paid any dividends, nor do we anticipate paying them in the foreseeable future. The fair value of our restricted
stock is based on the market value of our free trading common stock, on the grant date calculated using a 20-trading-day average. At the
time of grant, the share-based compensation expense is recognized in our financial statements based on awards that are ultimately expected
to vest using historical employee attrition rates and the expense is reduced accordingly. It is also adjusted to account for the restricted
and thinly traded nature of the shares. The expense is reviewed and adjusted in subsequent periods if actual attrition differs from those
estimates.
We re-evaluate the assumptions used to value our share-based
awards on a quarterly basis and, if changes warrant different assumptions, the share-based compensation expense could vary significantly
from the amount expensed in the past. We may be required to adjust any remaining share-based compensation expense, based on any additions,
cancellations or adjustments to the share-based awards. The expense is recognized over the period during which an employee is required
to provide service in exchange for the award—the requisite service period (usually the vesting period). No compensation cost is
recognized for equity instruments for which employees do not render the requisite service.
Leases
The Company adopted ASC Topic 842, Leases, or ASC
842, using the modified retrospective transition method with a cumulative effect adjustment to be accumulated deficit as of January 1,
2019, and accordingly, modified its policy on accounting for leases as stated below. As described under “Recently Adopted Accounting
Pronouncements,” below, the primary impact of adopting ASC 842 for the Company was the recognition in the consolidated balance sheet
of certain lease-related assets and liabilities for operating leases with terms longer than 12 months.
The Company’s leases primarily consist of facility
leases which are classified as operating leases. The Company assesses whether an arrangement contains a lease at inception. The Company
recognizes a lease liability to make contractual payments under all leases with terms greater than twelve months and a corresponding right-of-use
asset, representing its right to use the underlying asset for the lease term. The lease liability is initially measured at the present
value of the lease payments over the lease term using the collateralized incremental borrowing rate since the implicit rate is unknown.
Options to extend or terminate a lease are included in the lease term when it is reasonably certain that the Company will exercise such
an option. The right-of-use asset is initially measured as the contractual lease liability plus any initial direct costs and prepaid lease
payments made, less any lease incentives. Lease expense is recognized on a straight-line basis over the lease term.
Leased right-of-use assets are subject to impairment
testing as a long-lived asset at the asset-group level. The Company monitors its long-lived assets for indicators of impairment. As the
Company’s leased right-of-use assets primarily relate to facility leases, early abandonment of all or part of facility as part of
a restructuring plan is typically an indicator of impairment. If impairment indicators are present, the Company tests whether the carrying
amount of the leased right-of-use asset is recoverable including consideration of sublease income, and if not recoverable, measures impairment
loss for the right-of-use asset or asset group.
18
Income Taxes
Federal Income taxes are not currently due since we
have had losses since inception of Clean Energy Technologies.
On December 22, 2018 H.R. 1, originally known as the
Tax Cuts and Jobs Act, (the “Tax Act”) was enacted. Among the significant changes to the U.S. Internal Revenue Code, the Tax
Act lowers the U.S. federal corporate income tax rate (“Federal Tax Rate”) from 35% to 21% effective January 1, 2018. The
Company will compute its income tax expense for the year ended December 31, 2023 using a Federal Tax Rate of 21% and an estimated state
of California rate of 9%.
Income taxes are provided based upon the liability
method of accounting pursuant to ASC 740-10-25 Income Taxes – Recognition. Under this approach, deferred income taxes are
recorded to reflect the tax consequences in future years of differences between the tax basis of assets and liabilities and their financial
reporting amounts at each year-end. A valuation allowance is recorded against deferred tax assets if management does not believe the Company
has met the “more likely than not” standard required by ASC 740-10-25-5.
Deferred income tax amounts reflect the net tax effects
of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used
for income tax reporting purposes.
As of December 31, 2024 (Restated), we had a
net operating loss carry-forward of approximately $ 35,105,018
and a deferred tax asset of $ 8,288,051
using the statutory rate of 30 %.
The deferred tax asset may be recognized in future periods, not to exceed 20 years. However, due to the uncertainty of future events
we have booked valuation allowance of $( 8,254,056 ).
FASB ASC 740 prescribes recognition threshold and measurement attributes for the financial statement recognition and measurement of
a tax position taken or expected to be taken in a tax return. FASB ASC 740 also provides guidance on de-recognition, classification,
interest and penalties, accounting in interim periods, disclosure and transition. At December 31, 2024 the Company did not take any
tax positions that would require disclosure under FASB ASC 740.
On February 13, 2018, Clean Energy Technologies, Inc.,
a Nevada corporation (the “Registrant” or “Corporation”) entered into a Common Stock Purchase Agreement (“Stock
Purchase Agreement”) by and between MGW Investment I Limited (“MGWI”) and the Corporation. The Corporation received
$ 907,388 in exchange for the issuance of 302,462,667 restricted shares of the Corporation’s common stock, par value $ .001 per share
(the “Common Stock”).
On February 13, 2018, the Corporation and Confections
Ventures Limited. (“CVL”) entered into a Convertible Note Purchase Agreement (the “Convertible Note Purchase Agreement,”
together with the Stock Purchase Agreement and the transactions contemplated thereunder, the “Financing”) pursuant to which
the Corporation issued to CVL a convertible promissory Note (the “CVL Note”) in the principal amount of $ 939,500 with an interest
rate of 10 % per annum interest rate and a maturity date of February 13, 2020 . The CVL Note is convertible into shares of Common Stock
at $ 0.12 per share, as adjusted as provided therein. This note was assigned to MGW Investments.
This resulted in a change in control, which limited
the net operating to that date forward. We are subject to taxation in the U.S. and the states of California. Further, the Company currently
has no open tax years’ subject to audit prior to December 31, 2015. The Company is current on its federal and state tax returns.
Reclassification
Certain amounts in the prior period financial statements
have been reclassified to conform to the current period presentation. These reclassifications had no effect on reported income, total
assets, or stockholders’ equity as previously reported.
Recently Issued Accounting Standards
Deferred Stock Issuance
Costs
Deferred stock issuance costs represent amounts paid
for legal, consulting, and other offering expenses in conjunction with the future raising of additional capital to be performed within
one year. These costs are netted against additional paid-in capital as a cost of the stock issuance upon closing of the respective stock
placement. During the quarter ended March 31, 2024 no stock issuance costs were capitalized.
19
NOTE 3 – ACCOUNTS AND NOTES RECEIVABLE
SCHEDULE OF ACCOUNTS AND NOTES RECEIVABLE
March 31, 2025
(Restated)
December 31, 2024
(Restated)
Accounts Receivable
$ 7,290
8,389
Accounts Receivable Related Party
2,123,236
1,947,131
Less reserve for uncollectable accounts
-
-
Total
$ 2,130,526
1,955,520
Our Accounts Receivable is pledged to Nations Interbanc,
our line of credit.
SCHEDULE OF LEASE RECEIVABLE ASSET
March
31, 2025
(Restated)
December
31, 2024
(Restated)
Long-term financing receivables
$ 217,584
$ 217,584
Less Reserve for uncollectable accounts
( 217,584 )
( 217,584 )
Long-term financing receivables - net
$ -
$ -
Our long - term financing Receivable are pledged to
Nations Interbanc, our line of credit.
NOTE 4 – INVENTORIES, NET
Inventories by major classification were comprised
of the following at:
SCHEDULE OF INVENTORIES
March
31, 2025
(Restated)
December 31, 2024
Inventory
$
1,114,271
1,431,347
Less reserve for uncollectable accounts
( 576,704 )
( 934,344
)
Total
$
537,567
497,003
Our Inventory is pledged to Nations Interbanc, our
line of credit.
NOTE 5 – PROPERTY AND EQUIPMENT
Property and equipment were comprised of the following
at:
SCHEDULE OF PROPERTY AND EQUIPMENT
March 31, 2025
December 31, 2024
Property and Equipment
$
125,141
1,434,743
Accumulated Depreciation
( 122,586 )
( 1,431,830
)
Net Fixed Assets
$
2,555
2,913
Our
Depreciation Expense for the three months ended March 31, 2025, and 2024 was zero
and $ 375
respectively.
Our Property Plant and Equipment is pledged to Nations
Interbanc, our line of credit.
NOTE 6 – INTANGIBLE ASSETS
Intangible assets were comprised of the following
at:
SCHEDULE OF INTANGIBLE ASSETS
March 31, 2025
December 31, 2024
Goodwill
$
747,976
747,976
LWL Intangibles
1,468,709
1,468,709
License
354,322
354,322
Patents
190,789
190,789
Accumulated Amortization
( 110,848
)
( 107,879
)
Net Intangible Assets
$
2,650,948
2,653,917
Our Amortization Expense for the three months ended
March 31, 2025 and 2024 was $ 2,969 and 2,969 respectively.
20
As of both March 31, 2025, and December 31, 2024,
goodwill amounted to $ 747,976 . The Company classifies goodwill as having an indefinite life, and as such, it is not amortized but is subject
to annual impairment testing. The Company evaluates goodwill for impairment at least annually, or more frequently if events or changes
in circumstances indicate that the asset might be impaired. The useful life of goodwill is considered indefinite due to the continued
potential to generate economic benefits from the business acquired. The Company conducts impairment testing based on projected future
cash flows of the acquired business and other relevant factors.
The LWL Investment balance of $ 1,468,709 as of both
March 31, 2025, and December 31, 2024, is classified as having an indefinite life. This classification is based on the nature of the
investment, which is expected to provide continued economic benefits without a foreseeable end date. The Company conducts an annual review
to assess whether this classification remains appropriate, including evaluating the investment’s ability to generate cash flows
and the continued support of the investment’s carrying value.
The License balance remained unchanged at $ 354,322
for both 2025 and 2024. The License is considered to have a finite life, and as such, it is subject to amortization over its estimated
useful life. The Company estimates the useful life of the License based on the legal term and any other relevant factors, such as the
expected technological obsolescence or the duration of the agreement. The amortization of this asset is reflected in the Company’s
financial statements.
The Patents balance, after amortization, was $ 79,941
as of March 31, 2025, and $ 82,910 as of December 31, 2024. Patents are classified as having a finite life and are amortized over their
expected useful life, typically based on the legal protection period, which is generally 20 years from the filing date, or the expected
period of the patent’s utility. The Company evaluates the carrying value of patents regularly to ensure that their estimated useful
life and amortization period remain appropriate. Amortization expense for the period pertains to the systematic allocation of the cost
of patents over their estimated useful lives.
Based on the foregoing analysis of the facts surrounding
the Company’s acquisition of LWL, it is the Company’s position that the Company is the acquirer of LWL, under the acquisition
method of accounting.
As such, as of November 8, 2021 (the acquisition date),
the Company recognized, separately from goodwill, the identifiable assets acquired and the liabilities assumed in the Business combination.
The following table presents the purchase price allocation:
SCHEDULE OF BUSINESS ACQUISITION PURCHASE PRICE ALLOCATION
Consideration:
Cash and cash equivalents
$ 1,500,000
Total purchaser consideration
$ 1,500,000
Assets acquired:
Cash and cash equivalents
$ 6,156
Prepayment
$ 13,496
Other receivable
$ 28,718
Trading Contracts
$ 146,035
Shenzhen Gas Relationship
$ 1,314,313
Total assets acquired
$ 1,508,718
Liabilities assumed:
Advance Receipts
$ ( 8,539 )
Taxes Payable
$ ( 179 )
Net Assets Acquired:
$ 1,500,000
If LWL had reached USD 5 million in revenue or net
profit of USD 1 million by December 31, 2023, then based on the performance contingency there will be issuance of 500,000 shares of CETY
to the Seller. The performance contingencies were not met. Since the performance metrics were clearly defined and objectively not met,
the contingency is considered extinguished and no accrual is warranted.
21
NOTE 7 – CONVERTIBLE NOTE RECEIVABLE
Effective January 10, 2022, JHJ (“note holder”)
entered a convertible note agreement with Chengdu Rongjun Enterprise Consulting Co., Ltd (“Rongjun” or “the borrower”)
with maturity on January 10, 2025 . Under this convertible note, JHJ lent RMB 5,000,000 ($ 0.78 million) to Rongjun with annual interest
rate of 12 %, calculated from the Issuance Date until all outstanding interest and principal is paid in full. The Borrower may pre-pay
principal or interest on this Note at any time prior to the maturity date, without penalty. JHJ has the right to convert this note directly
or indirectly into shares or equity interest of Heze Hongyuan Natural Gas Co., Ltd (“Heze”) equal to 15 % of Heze’s outstanding
Equity Interest. Rongjun owns 90 % of Heze. During the year end December 31, 2024, JHJ recorded $ 56,700 interest income accrued from 2022
from this note, the accrual of interest income ceased in October 2022. The bondholders also have the option to convert accrued but unpaid
interest into the principal amount of the convertible note.
NOTE 8 – ACCRUED EXPENSES
SCHEDULE
OF ACCRUED EXPENSES
March 31, 2025
December 31, 2024
Accrued Wages
$ 78,255
$ 78,255
Sales tax payable
14,658
15,014
Accrued Taxes and other
282,694
371,930
Total accrued expenses
$ 375,607
$ 465,199
NOTE 9 – WARRANT LIABILITY
On December 5, 2024, the Company entered into an Equity Line of Credit
Agreement with Mast Hill Fund, L.P. (the “Investor”), pursuant to which the Investor committed to provide up to $ 5.0 million
to the Company.
In connection with the agreement, the Company issued a purchase warrant
to the Investor to purchase up to 33,333 shares of common stock at an initial exercise price of $ 30.00 per share,
subject to customary anti-dilution adjustments and a 4.99 % beneficial ownership limitation. The warrant is exercising upon issuance and
expires on the second anniversary of the issuance date.
The warrant contains a down-round provision whereby the exercise price
will be reduced if the Company issues common stock, options, or convertible securities at a price below the then-current exercise price
of the warrant.
The warrant was classified as a liability and initially recorded at fair value of $ 104,744 upon issuance. As
of March 31, 2025, the fair value of the warrant liability was remeasured to $ 95,986 . The Company recognized a loss from the change in
fair value of warrant liability of $ 17,837 for the three months ended March 31, 2025.
The following table presents a reconciliation of the credit line warrant
liability measured and recorded at fair value on a recurring basis:
SCHEDULE OF RECONCILIATION
OF CREDIT LINE WARRANT LIABILITY
For the three months
ended March 31, 2025
For the three months
ended March 31, 2024
Fair value-beginning of period
$ 78,148
$ -
Change in fair value
17,838
-
Fair value-end of period
$ 95,986
$ -
NOTE 10 – LINE OF CREDIT AND NOTES PAYABLE
On November 11, 2013, we entered into an accounts
receivable financing agreement with American Interbanc (now Nations Interbanc). Amounts outstanding under the agreement bear interest
at the rate of 2.5 % annually. It is secured by the assets of the Company. In addition, it is personally guaranteed by Kambiz Mahdi, our
Chief Executive Officer. As of March 31, 2025, the outstanding balance was $ 621,870 compared to $ 662,804 at December 31, 2024.
On April 1, 2021, we entered into an amendment to
the purchase order financing agreement with DHN Capital, LLC dba Nations Interbanc. Nations Interbanc has lowered the accrued fees balance
by $ 275,000 as well as the accrual rate to 2.25 % per 30 days. As a result, CETY has agreed to remit a minimum monthly payment of $ 25,000
by the final calendar day of each month.
During
the year, the Company entered into several “sale of future receipts” / merchant cash-advance arrangements with Reliance Financial
FL LLC, as well as a subordinated business loan with Agile Lending, LLC and a purchase order financing facility with Nations Interbanc.
Although certain Reliance contracts are legally structured as non-recourse “sales” of future business receipts, management
concluded that these arrangements do not involve the transfer of discrete existing financial assets that would qualify for derecognition
under ASC 860. Instead, the Company continues to generate and collect its operating cash receipts and remits amounts to the lenders until
the contractual repayment amounts have been satisfied.
Accordingly,
the Reliance, Agile and Nations Interbanc arrangements are accounted for as interest-bearing financing liabilities within the scope of
ASC 470 and ASC 835. The Company records the net proceeds received as short-term debt and recognizes the excess of the total contractual
repayment amounts (including any origination fees, daily fees and make-whole or prepayment charges) over the net proceeds as debt discounts
or financing costs, which are amortized to interest expense using the simple interest method over the expected repayment periods. Legal
and other third-party costs that are directly attributable to obtaining these financings are capitalized as debt issuance costs and presented
as a direct deduction from the related liabilities.
On or about October 31,
2024, and December 24, 2024, the Company borrowed approximately $ 104,500 , and $ 75,000 , respectively, from Reliance (“Reliance”)
pursuant to short-term cash advance loans. Under the loan agreements, approximately $ 156,646 and $ 112,425 , respectively, was due to Reliance,
amortizing and to be repaid over approximately 32 weeks, and as of June, 1 2026, the balance on the loans was approximately $ 0 and $ 0 ,
respective
On or about July 15, 2024,
August 6, 2024, and October 10, 2024, the Company borrowed approximately $ 131,750 , and $ 68,500 , and $ 66,000 respectively, from Agile
pursuant to short-term cash advance loans. Under the loan agreements, approximately $ 141,409 and $ 69,677 , and 43,345 respectively, was
due to Agile, amortizing and to be repaid over approximately 32 weeks, and as of June 1, 2026, the balance on the loans was approximately
$ 0 and $ 0 , respectively.
22
Convertible Notes Payable, Net
On May 6, 2022, we entered into a Securities Purchase
Agreement with Mast Hill, L.P. (“Mast Hill”) pursuant to which the Company issued to Mast Hill a $ 750,000 Convertible Promissory
Note, due May 6, 2023 for a purchase price of $ 675,000.00 plus an original issue discount in the amount of $ 75,000 , and an interest rate
of fifteen percent ( 15 %) per annum. Mast Hill Fund is entitled to purchase 15,625 shares of common stock per the warrant agreement at
the exercise price of $ 24.00 . The Securities Purchase Agreement provides customary representations, warranties and covenants of the Company
and Mast Hill as well as providing Mast Hill with registration rights. This note has been amended on September 10, 2024 and the principal
balance and accrued interest of this as of March 31, 2024 was $ 1,074,863 .
On September 16, 2022, we entered into a Securities
Purchase Agreement with Mast Hill pursuant to which the Company issued to Mast Hill a $ 300,000 Convertible Promissory Note, due September
16, 2023 for a purchase price of $ 270,000 plus an original issue discount in the amount of $ 30,000 , and an interest rate of fifteen percent
( 15 %) per annum. Mast Hill Fund is entitled to purchase 6,250 shares of common stock per the warrant agreement at the exercise price
of $ 24.00 . The Securities Purchase Agreement provides customary representations, warranties and covenants of the Company and Mast Hill
as well as providing Mast Hill with registration rights. Mast Hill converted their warrant on April 18, 2023. This note has been amended
on September 10, 2024, and the principal balance and accrued interest of this as of March 31, 2024, was $ 413,548 .
On December 26, 2022, we entered into a Securities
Purchase Agreement with Mast Hill pursuant to which the Company issued to Mast Hill a $ 123,000 Convertible Promissory Note, due December
26, 2023 for a purchase price of $ 110,700 plus an original issue discount in the amount of $ 12,300 and an interest rate of fifteen percent
( 15 %) per annum. Mast Hill Fund is entitled to purchase 2,562 shares of common stock per the warrant agreement at the exercise price
of $ 24.00 . The Securities Purchase Agreement provides customary representations, warranties and covenants of the Company and Mast Hill
as well as providing Mast Hill with registration rights. The principal balance and accrued interest of this as of November 8, 2023 was
$ 138,923 . This note was converted into Series E preferred shares of CETY.
On January 19, 2023, we entered into a Securities
Purchase Agreement with Mast Hill pursuant to which the Company issued to Mast Hill a $ 187,000 Convertible Promissory Note, due January
19, 2024 for a purchase price of $ 168,300 plus an original issue discount in the amount of $ 18,700 and an interest rate of fifteen percent
( 15 %) per annum. Mast Hill Fund is entitled to purchase 3,899 shares of common stock per the warrant agreement at the exercise price
of $ 24.00 . The Securities Purchase Agreement provides customary representations, warranties and covenants of the Company and Mast Hill
as well as providing Mast Hill with registration rights. The principal balance and accrued interest of this as of November 8, 2023 was
$ 209,517 . This note was converted into Series E preferred shares of CETY.
On March 8, 2023, we entered into a Securities Purchase
Agreement with Mast Hill pursuant to which the Company issued to Mast Hill a $ 734,000 Convertible Promissory Note, due March 8, 2024 ,
for a purchase price of $ 660,600 plus an original issue discount in the amount of $ 73,400 and an interest rate of fifteen percent ( 15 %)
per annum. Mast Hill Fund is entitled to purchase 24,467 shares of common stock per the warrant agreement at the exercise price of $ 24.00 .
The Securities Purchase Agreement provides customary representations, warranties and covenants of the Company and Mast Hill as well as
providing Mast Hill with registration rights. The principal balance and accrued interest balance of this as of November 8, 2023 was $ 807,601 .
This note was converted into Series E preferred shares of CETY.
On July 20, 2023, the Company closed the transactions
contemplated by the Securities Purchase Agreement with Mast Hill, dated July 18, 2023, pursuant to which the Company issued to Mast Hill
a $ 556,000 Convertible Promissory Note, due July 18, 2024 for a purchase price of $ 500,400 plus an original issue discount in the amount
of $ 55,600 , and an interest rate of fifteen percent ( 15 %) per annum. The principal and interest of the Note may be converted in whole
or in part at any time on or following the issue date, into common stock of the Company, par value $ .001 share (“Common Stock”),
subject to anti-dilution adjustments and for certain other corporate actions subject to a beneficial ownership limitation of 4.99 % of
Mast Hill and its affiliates. The per share conversion price into which principal amount and accrued interest may be converted into shares
of Common Stock equals $ 90.00 , subject to adjustment as provided in the Note. Upon an event of default, the Note will become immediately
payable and the Company shall be required to pay a default rate of interest of 15 % per annum. At anytime prior to an event of default,
the Note may be prepaid by the Company at a 150 % premium. The Note contains customary representations, warranties and covenants of the
Company. The principal balance and accrued interest balance of this as of November 8, 2023 was $ 581,363 . This note was converted into
Series E preferred shares of CETY.
On October 13, 2023, the company entered into a promissory
note with Diagonal in the amount of $ 197,196 with an interest rate of 10 % per annum and a default interest rate of 22% per annum . This
note is due in full on August 15, 2024 and has mandatory monthly payments of $ 21,692 . The note had an OID of $ 21,128 and was recorded
as finance fee expense. In the event of the default, at the option of the Investor, the note may be converted into shares of common stock
of the company. This note is convertible, but not until a contingent event of default has taken place, none of which has occurred as of
the date of this filing. This note was paid off on August 15, 2024 and the balance on this note as of December 31, 2024, was zero .
23
On November 17, 2023, the Company entered into a promissory
note with Diagonal in the amount of $ 261,450 with an interest rate of 10 % per annum and a default interest rate of 22% per annum . This
note is due in full on September 30, 2024 and has mandatory monthly payments of $ 28,760 . The note had an OID of $ 28,013 and was recorded
as finance fee expense. In the event of the default, at the option of the Investor, the note may be converted into shares of common stock
of the company. This note is convertible, but not until a contingent event of default has taken place, none of which has occurred as of
the date of this filing. The balance on this note was paid off as of December 31, 2024.
On November 30, 2023, the Company entered into a promissory
note with Diagonal in the amount of $ 136,550 with an interest rate of 10 % per annum and a default interest rate of 22% per annum . This
note is due in full on September 30, 2024 and has mandatory monthly payments of $ 15,021 . The note had an OID of $ 16,700 and was recorded
as finance fee expense. In the event of the default, at the option of the Investor, the note may be converted into shares of common stock
of the company. This note is convertible, but not until a contingent event of default has taken place, none of which has occurred as of
the date of this filing. The balance on this note as of November 30, 2024 was zero .
On December 19, 2023, the Company entered into a promissory
note in the amount of $ 92,000 with an interest rate of 10 % per annum and a default interest rate of 22% per annum . This note is due in
full on October 30, 2024 and has mandatory monthly payments of $ 10,120 . The note had an OID of $ 12,000 and was recorded as finance fee
expense. In the event of the default, at the option of the Investor, the note may be converted into shares of common stock of the company.
This note is convertible, but not until a contingent event of default has taken place, none of which has occurred as of the date of this
filing. The balance on this note as of December 31, 2024 was zero .
On January 3, 2024, the Company entered into a securities
purchase agreement with FirstFire, pursuant to which the Company agreed to issue and sell to FirsFire the promissory note of the Company
in the principal amount of $ 143,750 , which amount is the $ 125,000 actual amount of the purchase price plus an original issue discount
in the amount of $ 18,750 . The Note is convertible into shares of common stock of the Company at a fixed price of $ 1.60 , par value $ 0.001
per share upon the terms and subject to the limitations and conditions set forth in such Note. This principal and the interest balance
of this note was paid off on March 5, 2024. As a condition to the sale of the Note, the Company issued to the FirstFire 667 shares
of Common Stock. On the closing date, the Buyer shall further withhold from the Purchase Price (i) a non-accountable sum of $ 5,000 to
cover the FirstFire’s legal fees and (ii) a sum of $ 7,188 to cover the Company’s fees owed to Revere Securities LLC, a registered
broker-dealer, in connection with this transaction. The balance on this note as of December 31, 2024 was $ 0 .
On February 2, 2024, the Company entered into a securities
purchase agreement with Coventry Enterprises LLC, a Delaware limited liability company Coventry pursuant to which the Company agreed to
issue and sell to the Buyer the promissory note of the Company in the principal amount of $ 92,000 , which amount is the $ 80,000 actual
amount of the purchase price plus an original issue discount in the amount of $ 10,120 . This note is due in full on November 30, 2024.
As a condition to the sale of the Note, the Company issued to the Coventry 20,000 shares of Common Stock. The Note is convertible into
shares of common stock at a fixed price of $ 24.00 of the Company, par value $ 0.001 per share, upon the terms and subject to the limitations
and conditions set forth in such Note. The note was paid off as of December 1, 2024 and balance on this note as of December 31, 2024 was
$ 0 .
On March 4, 2024, the Company entered into a securities
purchase agreement with FirstFire, pursuant to which the Company agreed to issue and sell to the FirstFire the promissory note of the
Company in the principal amount of $ 280,500 , which amount is the $ 255,000 actual amount of the purchase price plus an original issue discount
in the amount of $ 25,500 . This note is due in full on February 28, 2025. The Note is convertible into shares of common stock at a fixed
price of $ 24.00 of the Company, par value $ 0.001 per share, upon the terms and subject to the limitations and conditions set forth in such
Note. As a condition to the sale of the Note, the Company issued to the Buyer 1,333 shares of Common Stock. On the closing date, the
FirstFire shall further withhold from the Purchase Price (i) a non-accountable sum of $ 6,000 to cover the Buyer’s legal fees and
(ii) a sum of $ 5,563 to cover the Company’s fees owed to Revere Securities LLC, a registered broker-dealer, in connection with this
transaction. The balance on this note as of December 31, 2024 was $ 84,150 . The note was paid off as of January 27, 2025 and balance on
this note as of March 31, 2025 was $ 0 .
24
On June 21, 2024, Vermont Renewable Gas LLC (“VRG”),
a Vermont limited liability company in which the Company retains 49 % equity interest, entered into a loan agreement with FPM Development
LLC, a Nevada limited liability company, and Evergreen Credit Facility I LLP, a Nevada limited liability partnership (collectively, the
“Lenders”), pursuant to which the Lenders agreed to loan to VRG the principal amount of $ 12 million, to be disbursed in tranches
based on agreed-upon milestones, for the construction of a waste-to-biogas generation facility. The term of the loan is two (2) years
from the date of the first disbursement and shall mature at the end of the said two (2) years. The Loan shall bear interest on the amount
outstanding at a rate equal to the 12-month Secured Overnight Financing Rate (SOFR) as published by the Federal Reserve Bank of New York
plus 4.75 % per annum. Under the Loan Agreement, the $ 12 million loan shall be secured by (i) two contracts of VRG and (ii) a corporate
guarantee provided by the Company pursuant to which the Company agreed to absolutely and unconditionally guarantees, on a continuing basis,
to the Lenders the prompt payment to the Lenders when due at maturity all of VRG’s liabilities and obligations under the Loan Agreement.
Under the Loan Agreement, the Lenders may also convert up to 30% of the amount of the loan disbursed into shares of common stock of the
Company, at the exercise price of 15% discounted value of the then-current share price of the common stock of the Company. AMEC Business
Advisory Pte. Ltd., a company incorporated in Singapore (the “AMEC”) may assume or acquire up to 50% of the total loan amount
under the Loan Agreement, and seeks the option to convert an extra 10% of the amount of loan disbursed, in addition to a pro-rata portion
of the 30% conversion right. FPM Development is in default and there was no balance owed as of March 31, 2025.
On August 22, 2024, the Company entered into a securities
purchase agreement with Diagonal Lending LLC, a Virginia limited liability company (“Diagonal”), pursuant to which the Company
agreed to issue and sell to Diagonal a convertible promissory note of the Company in the principal amount of $ 180,960 for a purchase price
of $ 156,000 plus an original issue discount in the amount of $ 24,960 . The Note provides for a one-time interest charge of thirteen percent
( 13 %) of the principal amount equal to $ 23,524 . The Company shall make nine (9) payments, each in the amount of $ 22,720 to Diagonal. The
first payment shall be due on September 30, 2024 with eight (8) subsequent payments due on the 30th day of each month thereafter, the
note is due in full on May 31, 2025. Any amount of principal or interest on this Note which is not paid when due shall bear a default
interest at the rate of twenty two percent (22%) per annum from the due date thereof until the same is paid. All or any part of the outstanding
and unpaid amount under the Note may be converted at any time following an event of default (the “Event of Default”) into
common stock of the Company, par value $ 0.001 per share, at the conversion price of $ 1.00 per share, subject to anti-dilution adjustments
and a beneficial ownership limitation of 4.99 % of Diagonal and its affiliates. Events of Default include failure to pay principal or interest,
bankruptcy of the Company, delisting of the Common Stocks, and other events as set forth in the Note. The balance on this note as of March
31, 2025, was $ 68,161 .
On September 2, 2024, the Company entered into a securities
purchase agreement with Coventry pursuant to which the Company agreed to issue and sell to Coventry a convertible promissory note of the
Company in the principal amount of $ 92,000 for a purchase price of $ 80,000 plus an original issue discount in the amount of $ 12,000 . The
Note provides for a one-time interest charge of ten percent (10%) of the principal amount equal to $9,200. The Company shall make ten
(10) payments, each in the amount of $10,120 to Coventry. The first payment shall be due on October 1, 2024 with nine (9) subsequent payments
due on the 1st day of each month thereafter, this note is due in full on July 30, 2025. Any amount of principal or interest on this Note
which is not paid when due shall bear a default interest at the rate of twenty two percent (22%) per annum from the due date thereof until
the same is paid . The Company will issue 15,000 commitment shares of its Common Stock to Coventry in connection with this transaction.
All or any part of the outstanding and unpaid amount under the Note may be converted at any time following an event of default into common
stock of the Company, par value $ 0.001 per share at the conversion price of $ 24.00 per share or the per share price of any issuance of
the Company’s stock within the 30 days before or after the conversion, subject to anti-dilution adjustments and a beneficial ownership
limitation of 4.99 % of Coventry and its affiliates. Events of Default include failure to pay principal or interest, bankruptcy of the
Company, delisting of the Common Stocks, and other events as set forth in the Note. The balance on this note as of March 31, 2025, was
$ 40,480 .
On September 10, 2024, the Company, and Mast Hill
Fund, L.P., a Delaware limited partnership (“Mast”), entered into (i) an amendment to the promissory note that was issued
by the Company to Mast on May 6, 2022, in the original principal amount of $ 750,000 ; and (ii) an amendment to the promissory note that
was issued by the Company to Mast on September 16, 2022, in the original principal amount of $ 300,000 (collectively, the “Amendments”).
Pursuant to the Amendments, the maturity date of both of the original promissory notes shall be extended to December 31, 2025, and the
Company shall pay an extension fee of $ 300,000 in total to Mast at closing. This amount was recorded in the statements of operations as
interest expenses, as it was calculated using the applicable default interest rate.
On September 10, 2024, the Company entered into a
securities purchase agreement with Mast pursuant to which the Company agreed to issue and sell to Mast a convertible promissory note of
the Company in the principal amount of $ 612,000 for a purchase price of $ 612,000 . The balance of this note as of December 31, 2024 was
$ 835,464 . The Note provides for an interest rate of eight percent (8%) per annum and the maturity date shall be December 31, 2025. Any
amount of principal or interest on this Note which is not paid when due shall bear a default interest at the rate of sixteen percent (16%)
per annum from the due date thereof until the same is paid. On the closing, Mast shall withhold a non-accountable sum of $12,000 from
the purchase price to cover Mast’s legal fees in connection with the transaction. All or any part of the outstanding and unpaid
amount under the Note may be converted at any time following the issue date of the Note (the “Issue Date”) into common stock
of the Company, par value $ 0.001 per share, at the conversion price of $ 37.50 per share, subject to anti-dilution adjustments and a beneficial
ownership limitation of 4.99 % of Mast and its affiliates. If, at any time prior to the full repayment or full conversion of all amounts
owed under the Note, the Company and the Company’s majority-owned non-PRC subsidiaries have collectively received cash proceeds
of more than $ 1,000,000 (the “Minimum Threshold”) in the aggregate from any source after the Issue Date, including, but not
limited to, from payments from customers and the issuance of equity or debt, Mast shall have the right in its sole discretion to require
the Company to immediately apply up to 25% (the “Repayment Percentage”) of such proceeds after the Minimum Threshold to repay
all or any portion of the outstanding amounts then due under this Note; provided, however, that the Repayment Percentage shall increase
to 50% once the Company and the Company’s majority-owned non-PRC subsidiaries have collectively received cash proceeds of more than
$ 3,000,000 in the aggregate.
25
On September 30, 2024, the Company entered into a
securities purchase agreement with Diagonal, pursuant to which the Company agreed to issue and sell to Diagonal a convertible promissory
note of the Company in the principal amount of $ 150,650 for a purchase price of $ 131,000 plus an original issue discount in the amount
of $ 19,650 . The Note provides for a one-time interest charge of thirteen percent (13%) of the principal amount equal to $19,584. The Company
shall make nine (9) payments, each in the amount of $18,915 to Diagonal. The first payment shall be due on October 30, 2024 with eight
(8) subsequent payments due on the 30th day of each month thereafter. Any amount of principal or interest on this Note which is not paid
when due shall bear a default interest at the rate of twenty two percent (22%) per annum from the due date thereof until the same is paid.
All or any part of the outstanding and unpaid amount under the Note may be converted at any time following an event of default into common
stock of the Company, par value $ 0.001 per share at the conversion price of $ 1.00 per share, subject to anti-dilution adjustments and
a beneficial ownership limitation of 4.99 % of Diagonal and its affiliates. Events of Default include failure to pay principal or interest,
bankruptcy of the Company, delisting of the Common Stocks, and other events as set forth in the Note. The balance on this note as of March
31, 2025, was $ 75,660 .
On October 15, 2024, the Company entered into a securities
purchase agreement with Diagonal, pursuant to which the Company agreed to issue and sell to Diagonal a convertible promissory note of
the Company in the principal amount of $ 125,080 for a purchase price of $ 106,000 plus an original issue discount in the amount of $ 19,080 .
The Note provides for a one-time interest charge of fifteen percent (15%) of the principal amount equal to $18,762. The Company shall
make nine (9) payments, each in the amount of $15,982 to Diagonal. The first payment shall be due on November 15, 2024 with eight (8)
subsequent payments due on the 15th day of each month thereafter. Any amount of principal or interest on this Note which is not paid when
due shall bear a default interest at the rate of twenty two percent (22%) per annum from the due date thereof until the same is paid.
All or any part of the outstanding and unpaid amount under the Note may be converted at any time following an event of default into common
stock of the Company, par value $ 0.001 per share, at the conversion price of $ 15.00 per share, subject to anti-dilution adjustments and
a beneficial ownership limitation of 4.99 % of Diagonal and its affiliates. Events of Default include failure to pay principal or interest,
bankruptcy of the Company, delisting of the Common Stocks, and other events as set forth in the Note. The balance on this note as of March
31, 2025, was $ 63,930 .
On November 8, 2024, the Company entered into a securities
purchase agreement with Coventry, pursuant to which the Company agreed to issue and sell to Coventry a convertible promissory note of
the Company in the principal amount of $ 101,000 for a purchase price of $ 96,000 plus an original issue discount in the amount of $ 5,000 .
The Note is due and payable on December 24, 2024 and provides for a interest rate of 3.94 %, compounded monthly. The Company shall also
issue to Coventry 40,000 unregistered shares of its common stock, par value $ 0.001 per share as loan commitment shares in connection with
this transaction. All or any part of the outstanding and unpaid amount under the Note may be converted at any time following an event
of default into Common Stock of the Company, subject to a beneficial ownership limitation of 4.99 % of Coventry and its affiliates. The
conversion price is the lower of $ 15.00 per share or the per share price of any issuance of the Company’s stock within the 30 days
before or after the conversion, subject to anti-dilution adjustments. Events of Default include failure to pay principal or interest,
bankruptcy of the Company, delisting of the Common Stocks, and other events as set forth in the Note. The balance on this note as of March
31, 2025, was $ 0 .
On November 18, 2024, as stated in the 3 rd
quarter of 2024 10Q filed on November 19, 2024, the Company and Mast, entered into an amendment to that certain promissory note originally
issued by the Company to Mast on September 9, 2024, in the original principal amount of $ 612,000 . Pursuant to the Amendment, Mast shall
pay the purchase price of an additional $ 160,000 on or before November 20, 2024, and the principal balance of the Note shall be increased
by $ 160,000 on the date that the Company received the funding from Mast. The balance of this note as of March 31, 2025 was $ 0 .
On November 29, 2024, the Company entered into a securities
purchase agreement with Lucas Ventures, LLC, a Arizona limited liability company, pursuant to which the Company agreed to issue and sell
to Lender (i) a convertible promissory note of the Company in the principal amount of $ 105,000 and (ii) 2,667 shares of common stock
of the Company, par value $ 0.001 per share, as inducement shares for this transaction, for an aggregate purchase price of $ 100,000 . The
Note becomes due and payable on February 28, 2025 and provides for a one-time interest charge of twelve percent ( 12 %) of the principal
amount payable on the Maturity Date. The Lender is entitled to convert at any time all or any part of the outstanding and unpaid amount
under the Note into Common Stock of the Company, at the conversion price of $ 15.00 per share, subject to anti-dilution adjustments and
a beneficial ownership limitation of 4.99 % of Lender and its affiliates. The balance on this note as of March 31, 2025, was $ 0 .
26
On December 5, 2024, the Company, entered into an
equity purchase agreement (the “Equity Line of Credit Agreement”) with Mast, pursuant to which the Investor agreed to provide
an equity line of up to Five Million Dollars ($ 5,000,000 ) (the “Maximum Commitment Amount”) to the Company, whereby the Company
has the right, but not the obligation, at any time and from time to time during the 24 months from the date of the Equity Line of Credit
Agreement (the “Commitment Period”), to issue a notice to the Investor (each a “Put Notice”) which shall specify
the amount of registered and freely tradable shares of Common Stock of the Company, par value $ 0.001 per share (the “Put Shares”),
that the Company elects to sell to the Investor (each a “Put”), up to an aggregate amount equal to the Maximum Commitment
Amount. The purchase price per Put Share shall mean 95% of the lowest traded price of the Company’s Common Stock on any trading
day during the pricing period, and the pricing period for each Put will be the 3 trading days immediately after receipt of the Put Shares
by the Investor. Each Put Notice shall direct the Investor to purchase Put Shares (i) in a minimum amount not less than $5,000 and (ii)
in a maximum amount up to $250,000, provide further that the number of Put Shares in each respective Put shall not exceed 20% of the average
trading volume of the Company’s Common Stock during the 5 trading days immediately preceding the date of the Put Notice. There shall
be a 1 trading day period between the receipt of the Put Shares and the next Put Notice, subject to acceleration upon a “Volume
Event” where the trading volume of the Company’s Common Stock on a trading day exceeds 300% of the total Put Shares of the
immediately prior Put Notice. The Company agreed to issue 3,333 shares of Common Stock to the Investor as the “commitment fee”
for the Equity Line of Credit Agreement. In addition, the Company issued a purchase warrant to the Investor on December 5, 2024, pursuant
to which the Investor is entitled to purchase from the Company 33,333 Warrant Shares during the period commencing on the issuance date
of the Warrant and ending on 5:00 p.m. eastern standard time on the two-year anniversary thereof, at an initial exercise price of $ 30.00
per share, subject to customary anti-dilution adjustments and a beneficial ownership limitation of 4.99 % of the Investor and its affiliates.
The Company further agreed that if it issues shares of Common Stock for a consideration per share (or grants options with an exercise
price or issues convertible securities with a conversion price) less than a price equal to the exercise price in effect immediately prior
to such issuance, then the exercise price of the Warrant shall be reduced to an amount equal to that consideration per share (or exercise
price or conversion price).
On December 11, 2024, the Company and Mast Hill entered
into an amendment to that certain promissory note originally issued by the Company to Mast on September 10, 2024, in the original principal
amount of $ 612,000 . Pursuant to the Amendment, Mast shall pay the purchase price of an additional $ 50,000 on or before December 12, 2024,
and the principal balance of the Mast Note shall be increased by $ 60,000 on the date that the Company received the funding from Mast.
The original issuance and sale of the Mast Note was disclosed through the current report on Form 8-K that was filed with the SEC on September
13, 2024. The balance of this note as of March 31, 2025 was $ 0 .
On December 12, 2024, the Company entered into a securities
purchase agreement with Diagonal, pursuant to which the Company agreed to issue and sell to Diagonal a convertible promissory note of
the Company in the principal amount of $ 93,725 for a purchase price of $ 81,500 plus an original issue discount in the amount of $ 12,225 .
A one-time interest charge of fifteen percent ( 15 %) of the principal amount, equal to $ 14,058 , is applied to the principal amount on the
issuance date of the Note. The Company shall make six (6) repayments to Diagonal according to the payment schedule set forth in Section
1.2 of the Note, with the last repayment due on September 15, 2025. All or any part of the outstanding and unpaid amount under the Note
may be converted at any time following an event of default into common stock of the Company, par value $ 0.001 per share, at the conversion
price of $ 15.00 per share, subject to anti-dilution adjustments and a beneficial ownership limitation of 4.99 % of Diagonal and its affiliates.
Events of Default include failure to pay principal or interest, bankruptcy of the Company, delisting of the Common Stocks, and other events
as set forth in the Note. The balance on this note as of March 31, 2025, was $ 107,783 .
Effective January 16, 2025,
the Company , entered into a securities purchase agreement with Mast Hill, pursuant to which the Company sold, and Mast Hill purchased,
(i) a junior secured convertible promissory note in the principal amount of $ 1,637,833 , and (ii) warrants to purchase 54,594 shares of
Company common stock, for an aggregate purchase price of $ 1,474,050 . The Transaction closed on January 16, 2025, and on such date pursuant
to the SPA, Mast Hill’s legal expenses of $ 22,000 were paid from the gross purchase price, Mast Hill was paid $ 852,406 as payment
in full of that certain promissory note issued by the Company to Mast Hill on or about September 10, 2024, and subsequently amended on
or about December 11, 2024, and the Company receiving net funding of $ 308,051 , and the Note and Warrants were issued to Mast Hill. The
balance on this note as of March 31, 2025, was $ 1,671,039 .
Effective February 28, 2025,
the Company , entered into a securities purchase agreement with Mast Hill, pursuant to which the Company sold, and Mast Hill purchased,
(i) a junior secured convertible promissory note in the principal amount of $ 620,000 , and (ii) warrants to purchase 20,667 shares of
Company common stock, for an aggregate purchase price of $ 558,000 . The Transaction closed on February 28, 2025, and on such date pursuant
to the SPA, Mast Hill’s legal expenses of $ 8,000 were paid from the gross purchase price, the Company’s senior secured lender,
Nations Interbanc, was paid $ 50,000 directly by Mast Hill from closing proceeds for the Company’s benefit, the Company received
net funding of $ 500,000 , and the Note and Warrants were issued to Mast Hill. The balance on this note as of March 31, 2025, was $ 625,436 .
Total due to Convertible Notes
SCHEDULE
OF CONVERTIBLE NOTES
March 31, 2025
December 31, 2024
Total convertible notes
$ 3,636,859
2,649,197
Accrued Interest
503,700
492,401
Debt Discount
( 460,052 )
( 47,021 )
Total
$ 3,680,507
3,094,577
27
NOTE 11 – COMMITMENTS AND CONTINGENCIES
Operating Rental Leases
ASB ASU 2016-02 “Leases (Topic 842)”
– In February 2016, the FASB issued ASU 2016-02, which requires lessees to recognize almost all leases on their balance sheet
as a right-of-use asset and a lease liability. For income statement purposes, the FASB retained a dual model, requiring leases to be classified
as either operating or finance. Classification will be based on criteria that are largely similar to those applied in current lease accounting,
but without explicit bright lines. Lessor accounting is similar to the current model but has been updated to align with certain changes
to the lessee model and the new revenue recognition standard. This ASU is effective for fiscal years beginning after December 15, 2018,
including interim periods within those fiscal years. We have adopted the above ASU as of January 1, 2019. The right of use asset and lease
liability have been recorded at the present value of the future minimum lease payments, utilizing an average borrowing rate and the company
is utilizing the transition relief and “running off” on current leases.
As of May 1, 2017, our corporate headquarters were
located at 2990 Redhill Unit A, Costa Mesa, CA. On March 10, 2017, the Company signed a lease agreement for an 18,200 -square foot CTU
Industrial Building. Lease term is seven years and two months beginning July 1, 2017. This lease ended as of November 30, 2023. In October
of 2018 we signed a sublease agreement with our facility in Italy with an indefinite term that may be terminated by either party with
a 60-day notice for 1,000 Euro per month. Due to the short termination clause, we are treating this as a month-to-month lease. This lease
ended as of December 31, 2023.
We have relocated our corporate office to 1340 Reynolds
Avenue Unit 120, Irvine, CA 92614. On December 1, 2023, the Company signed a lease agreement for a 3000-square foot of office space with
Metro Creekside California, LLC. Lease term is thirty-eight months beginning December 1, 2023 and expiring on January 31, 2027. On October
16 of 2023, we signed a sublease agreement to relocate the HRS operations from Costa Mesa to Irvine, California for one year and 7 months
commencing December 1, 2023 and ending June 30, 2025. We also signed a temporary storage lease and Due to the short termination clause,
we are treating this as a month-to-month lease.
On January 30, 2024, JHJ entered into a lease for
the office in Chengdu City (“Chengdu lease”), China from January 30, 2024 to February 28, 2026 and has a monthly rent of RMB
28,200 including the VAT. The lease required a security deposit of RMB 77,120 (or $ 10,727 ). The Company received a one-month rent abatement,
which was considered in calculating the present value of the lease payments to determine the ROU asset which is being amortized over the
term of the lease.
The components of lease costs, lease term and discount
rate with respect of these two leases with an initial term of more than 12 months are as the following:
Balance sheet information related to the Company’s
operating leases:
SCHEDULE
OF OPERATING LEASE COST
As of
March
31, 2025
As of
December
31, 2024
Right-of-used assets
125,188
$ 166,727
Lease liabilities – current
92,671
$ 130,483
Lease liabilities – non-current
32,779
38,125
Total lease liabilities
125,450
$ 168,608
The weighted-average remaining lease term and the
weighted-average discount rate of the above three leases are as follows:
Three
Months Ended
March 31, 2025
Weighted average remaining lease term (years)
1.22
Weighted average discount rate
4.5 % – 10.0 %
The following is a schedule, by year of lease payment
for above three leases as of March 31, 2025:
SCHEDULE OF LEASE PAYMENT
For the 12 months ending
Lease Payment
March 31, 2026
98,476
March 31, 2027
34,026
Total undiscounted cash flows
132,502
Imputed Interest
( 7,052 )
Present value of lease liabilities
$ 125,450
Our lease expense for the three months ended March
31, 2025 and 2024 was $ 44,850 and $ 41,081 respectively.
28
Severance Benefits
Mr. Mahdi will receive a severance benefit consisting
of a single lump sum cash payment equal the salary that Mr. Mahdi would have been entitled to receive through the remainder or the Employment
Period or One (1) year, whichever is greater.
NOTE 12 – CAPITAL STOCK TRANSACTIONS
On January 6, 2023, our board of directors and majority
shareholders approved a reverse stock split. Effective upon the filing of our Certificate of Amendment of Articles of Incorporation with
the Secretary of State of the State of Nevada, the shares of the Corporation’s Common Stock issued and outstanding immediately prior
to the Effective Time of January 6, 2023, will be automatically reclassified as and combined into shares of Common Stock such that each
(40) shares of Old Common Stock shall be reclassified as and combined into one (1) share of New Common Stock. All per share references
to common stock have been retroactively represented throughout the financials.
On September 26, 2025, the Company filed a Certificate of Change Pursuant to Nevada Revised Statutes Section 78.209
with the Secretary of State of the State of Nevada effecting a 1-for-15 reverse stock split of the Company’s issued and outstanding
common stock, with a corresponding reduction in authorized common stock from 2,000,000,000 shares to 133,333,333 shares. The Reverse Stock
Split became effective in the market at the opening of trading on the Nasdaq Capital Market on October 6, 2025. The par value per share
of $ 0.001 was not affected, and the number of authorized shares of preferred stock was not affected. All share and per-share information
presented in this Note relating to periods on or after January 6, 2023 has been retroactively adjusted to reflect the Reverse Stock Split.
Common Stock Transactions
On January 19, 2023, the Company entered into a Securities
Purchase Agreement and a warrant agreement with Mast Hill pursuant to which the Company issued to Mast Hill the Company issued Mast Hill
a 5 five-year warrant to purchase 3,896 shares of common stock in connections with the transactions.
On January 27, 2023 we issued 250 shares of our
common stock due to rounding post the reverse stock split.
On March 23, 2023 we sold 65,000 shares of our common
stock in an underwritten offering to R.F. Lafferty & CO and Phillip US. The initial public offering price per share is $ 60.00 per share.
Net proceeds from this offering was $ 3,094,552 .
In the second quarter of 2023, the Company issued
40,000 shares to a consultant at fair value of $ 72,000 .
On March 8, 2023 the Company entered into a Securities
Purchase Agreement and a warrant agreement with Mast Hill, L.P. (Mast Hill”) pursuant to which the Company issued to Mast Hill the
Company issued Mast Hill a five-year warrant to purchase 24,467 shares of common stock in connections with the transactions.
On April 18, 2023 Mast Hill exercised the right to
purchase 6,250 of the shares of Common Stock (“Warrant Shares”) of Clean Energy Technologies, Inc., because of the Common
Stock Purchase Warrant (the “Warrant”) issued on September 16, 2022. The exercise price is $ 24.00 per share. The total purchase
price was $ 150,000 .
On May 10, 2023 Mast Hill exercised the right to purchase
3,896 of the Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase Warrant Shares issued on January
19, 2023. The exercise price is $ 24.00 per share. The total purchase price was $ 93,501 .
29
On June 14, 2023 Mast Hill
exercised the right to purchase 2,563 of the Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase
Warrant issued on December 26, 2022. The exercise price is $ 24.00 per share. The total purchase price was $ 61,501 .
On June 23, 2023 Mast Hill exercised the right to
purchase 1,979 of the Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase Warrant issued on November
21, 2022. The exercise price is $ 24.00 per share. The total purchase price was $ 47,501 .
On September 12, 2023 Mast Hill exercised the right
to purchase 1,979 of the shares of Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase Warrant issued
on November 21, 2022. The exercise price is $ 24.00 per share. The total purchase price was $ 47,501 .
On September 13, 2023 Mast Hill exercised the right
to purchase 12,233 of the shares of Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase Warrant issued
on March 08, 2022. The exercise price is $ 24.00 per share. The total purchase price was $ 293,600 .
On October 27, 2023 Mast Hill exercised the right
to purchase 12,233 of Warrant Shares of Clean Energy Technologies, Inc., because of the Common Stock Purchase Warrant issued on March
08, 2022. The exercise price is $ 24.00 per share. The total purchase price was $ 293,600 .
On January 3, 2024, the Company entered into a securities
purchase agreement with FirstFire, As a condition to the sale of the Note, the Company issued to the Buyer 1667 shares of Common Stock.
On February 2, 2024, the Company entered into a securities
purchase agreement (the “Agreement”) with Coventry Enterprises LLC, a Delaware limited liability company (the “Buyer”).
As a condition to the sale of the Note, the Company issued to the Buyer 1,333 shares of Common Stock.
On February 24, 2024, the Company entered into a consulting
agreement with Hudson Global Ventures, LLC. As a condition to the agreement, the Company issued 1,000 shares of Common Stock to the consultant.
On March 4, 2024, the Company entered into a securities
purchase agreement with FirstFire. As a condition to the sale of the Note, the Company issued to the Buyer 1,333 shares of Common Stock.
On March 15, 2024, the Company and certain Subscribers
entered into a subscription agreement pursuant to which the Company agreed to sell up to 133,333 units to the Subscribers for an aggregate
purchase price of $ 900,000 , or $ 6.75 per Unit, with each unit consisting of one share of common stock, par value $ .001 per share and a
warrant to purchase one share of common stock. The Warrant is exercisable at exercise price of $ 24.00 per share, expiring one year from
the date of issuance.
On June 18, 2024, the Company and certain Subscribers
entered into a subscription agreement pursuant to which the Company agreed to sell approximately 80,222 units to the Subscribers for
an aggregate purchase price of $ 1,083,000 , or $ 13.50 per Unit, with each unit consisting of one share of common stock, par value $ 0.001
per share and a warrant to purchase one share of Common Stock. The Warrant is exercisable at the price of $ 30.00 per share, expiring one
year from the date of issuance.
During the year ended December 31, 2024, the Company
issued 167,706 shares of common stock for conversion of 1,443 Series E Preferred share and zero of common stock for conversion of zero
Series E Preferred share .
On September 2, 2024, Clean Energy Technologies, Inc.
(the “Company”) entered into a securities purchase agreement (the “Agreement”) with Coventry Enterprises LLC,
a Delaware limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company issued to the Buyer
1,000 shares (the “Commitment Shares”) of Common Stock.
On October 20, 2024, Clean Energy Technologies, Inc.,
a Nevada corporation, (the “Company”) and certain individual investors (“Subscribers”) entered into a subscription
agreement pursuant to which the Company agreed to sell approximately 10,677 units (each a “Unit” and together the “Units”)
to the Subscribers for an aggregate purchase price of $ 160,156 , or $ 9.60 per Unit, with each unit consisting of one share of common stock,
par value $ 0.001 per share the Common Stock.
30
On November 8, 2024, Clean Energy Technologies, Inc.
(the “Company”) entered into a securities purchase agreement with Coventry Enterprises LLC, a Delaware limited liability company
(the “Buyer”). As a condition to the sale of the Note, the Company issued to the Buyer 2,667 shares (the “Commitment
Shares”) of Common Stock.
On November 18, 2024, Clean Energy Technologies, Inc.
(the “Company”) entered into a securities purchase agreement (the “Agreement”) with Mast Hill Fund LP, a Delaware
limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company issued to the Buyer 3,333 shares
(the “Commitment Shares”) of Common Stock.
On November 29, 2024, Clean Energy Technologies, Inc.
(the “Company”) entered into a securities purchase agreement (the “Agreement”) with Lucas Ventures, LLC, a Delaware
limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company issued to the Buyer 2,667 shares
(the “Commitment Shares”) of Common Stock.
On December 23, 2024, Clean Energy Technologies, Inc.
(the “Company”) entered into a securities purchase agreement (the “Agreement”) with Coventry Enterprises LLC,
a Delaware limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company issued to the Buyer
3,333 shares (the “Commitment Shares”) of Common Stock.
On January 20, 2025, the Company entered into a consulting
agreement with Hudson Global Ventures, LLC. As a condition to the agreement, the Company issued 1,667 shares of Common Stock to the consultant.
On March 4, 2024, the Company entered into a securities
purchase agreement with FirstFire. Pursuant to the agreement, FirstFire accepted 3,740 shares of the Company’s common stock as
final payment on the loan. As of March 31, 2025, the outstanding balance of the loan was zero.
As of March 31, 2025, the
Company has issued 2,065,797 shares for the conversion of Series E Preferred shares, with a total value of $ 756,139 year-to-date.
Common Stock
Our Articles of Incorporation authorize us to issue
133,333 shares of common stock, par value $ 0.001 per share. As of March 31, 2025 there were 3,165,229 shares of common stock outstanding.
All outstanding shares of common stock are, and the common stock to be issued will be, fully paid and non-assessable. Each share of our
common stock has identical rights and privileges in every respect. The holders of our common stock are entitled to vote upon all matters
submitted to a vote of our shareholders and are entitled to one vote for each share of common stock held. There are no cumulative voting
rights.
The holders of our common stock are entitled to share
equally in dividends and other distributions that our Board of Directors may declare from time to time out of funds legally available
for that purpose, if any, after the satisfaction of any prior rights and preferences of any outstanding preferred stock. If we liquidate,
dissolve or wind up, the holders of common stock shares will be entitled to share ratably in the distribution of all of our assets remaining
available for distribution after satisfaction of all our liabilities and our obligations to holders of our outstanding preferred stock.
31
Preferred Stock
Our Articles of Incorporation authorize us to issue
20,000,000 shares of preferred stock, par value $ 0.001 per share. Our Board of Directors has the authority to issue additional shares
of preferred stock in one or more series, and fix for each series, the designation of and number of shares to be included in each such
series. Our Board of Directors is also authorized to set the powers, privileges, preferences, and relative participating, optional or
other rights, if any, of the shares of each such series and the qualifications, limitations or restrictions of the shares of each such
series.
Unless our Board of Directors provides otherwise,
the shares of all series of preferred stock will rank on parity with respect to the payment of dividends and to the distribution of assets
upon liquidation. Any issuance by us of shares of our preferred stock may have the effect of delaying, deferring or preventing a change
of our control or an unsolicited acquisition proposal. The issuance of preferred stock also could decrease the amount of earnings and
assets available for distribution to the holders of common stock or could adversely affect the rights and powers, including voting rights,
of the holders of common stock.
We previously authorized 440 shares of Series A Convertible
Preferred Stock, 20,000 shares of Series B Convertible Preferred Stock, and 15,000 shares Series C Convertible Preferred Stock. As of
August 20, 2006, all series A, B, and C preferred had been converted into common stock.
Effective August 7, 2013, our Board of Directors designated
a series of our preferred stock as Series D Preferred Stock, authorizing 15,000 shares. Our Series D Preferred Stock offering terms authorized
us to raise up to $1,000,000 with an over-allotment of $500,000 in multiple closings over the course of six months. We received an aggregate
of $750,000 in financing in subscription for Series D Preferred Stock, or 7,500 shares.
The following are primary terms of the Series D Preferred
Stock. The Series D Preferred holders were initially entitled to be paid a special monthly divide at the rate of 17.5% per annum. Initially,
the Series D Preferred Stock was also entitled to be paid special dividends in the event cash dividends were not paid when scheduled.
If the Company does not pay the dividend within five (5) business days from the end of the calendar month for which the payment of such
dividend is owed, the Company will pay the investor a special dividend of an additional 3.5%. Any unpaid or accrued special dividends
will be paid upon liquidation or redemption. For any other dividends or distributions, the Series D Preferred Stock participates with
common stock on an as-converted basis. The Series D Preferred holders may elect to convert the Series D Preferred Stock, in their sole
discretion, at any time after a one-year (1) year holding period, by sending the Company a notice to convert. The conversion rate is equal
to the greater of $3.20 or a 20% discount to the average of the three (3) lowest closing market prices of the common stock during the
ten (10) trading day period prior to conversion. The Series D Preferred Stock is redeemable from funds legally available for distribution
at the option of the individual holders of the Series D Preferred Stock commencing any time after the one (1) year period from the offering
closing at a price equal to the initial purchase price plus all accrued but unpaid dividends, provided, that if the Company gave notice
to the investors that it was not in a financial position to redeem the Series D Preferred, the Company and the Series D Preferred holders
are obligated to negotiate in good faith for an extension of the redemption period. The Company timely notified the investors that it
was not in a financial position to redeem the Series D Preferred and the Company and the investors have engaged in ongoing negotiations
to determine an appropriate extension period. The Company may elect to redeem the Series D Preferred Stock any time at a price equal to
the initial purchase price plus all accrued but unpaid dividends, subject to the investors’ right to convert, by providing written
notice about its intent to redeem. Each investor has the right to convert the Series D Preferred Stock at least ten (10) days prior to
such redemption by the Company.
On October 31, 2023, Clean Energy Technologies, Inc.
(the “Company”) filed with the Nevada Secretary of State a certificate of designation designating 3,500,000 shares of the
undesignated and authorized preferred stock of the Company, par value $ 0.001 per share, as the 15 % Series E Convertible Preferred Stock
(the “Series E Preferred Stock”) and setting forth the rights, preferences and limitations of such Series E Preferred Stock.
The Series E Preferred Stock has a stated value of
$ 1.00 (the “Stated Value”) per share. Each holder of the Series E Preferred Stock is entitled to receive dividends payable
on the Stated Value of the Series E Preferred Stock at a rate of 15% per annum. The Series E Preferred Stock is convertible at the option
of the holder thereof into such number of common stocks of the Company, as is determined by dividing the Stated Value per share plus accrued
and unpaid dividends thereon by the conversion price of 80% of the lowest VWAP over the last 5 trading days, subject to a 4.99% beneficial
ownership limitation. Each holder of Series E Preferred Stock also enjoys certain voting rights and preferences upon liquidation.
32
On November 8, 2023, Clean Energy Technologies, Inc.
(the “Company”) entered into an exchange agreement (the “Agreement”) with Mast Hill Fund, L.P., a Delaware limited
partnership (the “Holder”), pursuant to which the Company agreed to issue to the Holder 2,199,387 shares of the newly designated
15 % Series E Convertible Preferred Stock of the Company, par value $ 0.001 per share (the “Series E Preferred Stock”), in exchange
for the outstanding balances and accrued interest of $ 1,955,122 , as of November 8, 2023, under the six promissory notes the Company issued
to the Holder from November 2022 to July 2023. Based on the analysis performed by an independent agency, the fair value of the stock,
as at the valuation date was $ 3,210,206 . Based on the settlement of $ 1,955,122 , the company has recorded a loss of $ 1,255,084 .
The Company has designated the rights of the Holder
with respect to its shares of Series E Preferred Stocks pursuant to that certain Certificate of Designations, Preferences, and Rights
of Series E Convertible Preferred Stock (the “Certificate of Designation”). Additionally, $ 117,928 of dividend has been accrued
but not paid as of March 31, 2024.
Warrants
A summary of warrant activity for the periods is
as follows:
On May 6, 2022, we issued 15,625 warrant shares in
connection with the issuance of the promissory note in the principal amount of $ 750,000.00 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On
December 28, 2022, Mast Hill exercised the warrant in full on a cashless basis to purchase 6.696 shares of Common Stock.
On August 5, 2022, we issued 2,894 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 138,889 to Jefferson Street at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock.
On August 17, 2022, we issued 3,125 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 150,000 to First Fire at the exercise price per share
of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar days
after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On March 1, 2023 First
Fire exercised the warrant in full on a cashless basis to purchase 2,208 shares of common stock.
On September 1, 2022, we
issued 2,894 warrant shares in connection with the issuance of the promissory note in the principal amount of $ 138,889 to Pacific Pier
at the exercise price per share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one
hundred eighty (180) calendar days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share
of Common Stock. On March 1, 2023 Pacific Pier exercised the warrant in full on a cashless basis to purchase 2,074 shares of common
stock. On March 1, 2023 Pacific Pier exercised the warrant in full on a cashless basis to purchase 2,074 shares of common stock.
On September 16, 2022, we issued 6,250 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 300,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On April 18, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On November 10, 2022 we issued 1,979 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 300,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On June 23, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On November 21, 2022 we issued 1,979 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 95,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On September 12,
2023 Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
33
On December 26, 2022, we issued 2,562 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 123,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On June 14, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On January 19, 2023 we issued 3,896 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 187,000 to Mast Hill Fund at the exercise price per
share of $ 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On May 19, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On February 13, 2023 we issued 1,780 warrant shares
to J.H. Darbie & Co., Inc. according to finder agreement we entered into date April 2022 at the exercise price of $ 75.00 .
On March 8, 2023 we issued 24,467 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 734,000 to Mast Hill Fund at the exercise price per
share of $ 1.60 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On September 13,
2023 Mast Hill exercised 12,233 shares of the warrant at the exercise price per share of $ 24.00 .
On March 2023, the company issued Craft Capital Management,
L.L.C. and R.F. Lafferty & Co. Inc. a 5 -year warrant (the “Underwriter Warrants”) to purchase 1,950 shares of common
stock in conjunction with a public offering (the “Underwriting Offering”) pursuant to a registration statement on Form S-1.
On October 25, 2023 Mast Hill exercised the right
to purchase 12,233 of the shares of Common Stock (“Warrant Shares”) of Clean Energy Technologies, Inc., because of the Common
Stock Purchase Warrant (the “Warrant”) issued on March 08, 2023. The exercise price is $ 24.00 per share. The total purchase
price was $ 293,600 .
On March 15, 2024, we issued 133,333 warrant shares
in connection with the issuance of subscription agreement in the amount of 900,000 at the warrant exercise price of per share of $ 15.00 .
On June 18, 2024, we issued 80,222 warrant shares
in connection with the issuance of subscription agreement in the amount of 1,083,000 at the warrant exercise price of per share of $ 24.00 .
On December 5, 2024, we issued 33,333 warrant shares
to Mast Hill Fund in connection with the issuance of equity line of credit agreement at the warrant exercise price of per share of $ 30.00 .
On January 16, 2025, we issued 54,594 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 1,637,833 to Mast Hill Fund at the exercise price per
share of $ 37.50 .
On February 28, 2025, we issued 20,667 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 620,000 to Mast Hill Fund at the exercise price per
share of $ 37.50 .
SCHEDULE OF WARRANT ACTIVITY
Warrants - Common Share Equivalents
Weighted Average Exercise price
Weighted Average
Contractual life (years)
Aggregate Intrinsic Value
Outstanding December 31, 2024
253,512
$ 25.35
0.64
$ -
Expired
133,333
15.00
-
-
Additions:
Jan 16, 2025 – MAst Hill
54,594
37.50
4.80
-
Feb 28, 2025 – Mast Hill
20,667
37.50
4.91
-
Excercised
-
-
-
-
Outstanding March 31, 2025
195,440
$ 37.07
2.33
$ -
34
Stock Options
We currently have no outstanding stock options.
NOTE 13 – RELATED PARTY
TRANSACTIONS
On May 13, 2021, the Company formed CETY Capital LLC
a wholly owned subsidiary of CETY. In addition, the company established VRG with our partner, Synergy Bioproducts Corporation (“SBC”)
The purpose of the joint venture is the development of a pyrolysis plant established to convert wood feedstock into electricity and BioChar
by using high temperature ablative fast pyrolysis reactor for which Clean Energy Technology, Inc. holds the license for. The VRG is in
Lyndon, Vermont. Based upon the terms of the members’ agreement, CETY Capital LLC owns a 49 % interest and SBC owns a 51 % interest
in VRG.
On June 2, 2023, CETY Renewables executed a turnkey
agreement with VRG for the design, construction, and delivery of an organics-to-energy plant. As a result of this agreement, CETY invoiced
VRG $ 801,086 in 2023, $ 1,051,178 in 2024, and $ 176,105 in 2025 which have been recorded as related party revenue in the respective periods.
CETY Renewables currently has $ 1,732,636 accounts
receivable from Vermont Renewable Gas.
On June 21, 2024, VRG, a Vermont limited liability
company in which the Company retains 49 % equity interest, entered into a loan agreement with FPM Development LLC, a Nevada limited liability
company, and Evergreen Credit Facility I LLP, a Nevada limited liability partnership (collectively, the “Lenders”), pursuant
to which the Lenders agreed to loan to VRG the principal amount of $ 12 million, to be disbursed in tranches based on agreed-upon milestones,
for the construction of a waste-to-biogas generation facility. The term of the loan is two (2) years from the date of the first disbursement
and shall mature at the end of the said two (2) years. The Loan shall bear interest on the amount outstanding at a rate equal to the 12-month
Secured Overnight Financing Rate (SOFR) as published by the Federal Reserve Bank of New York plus 4.75% per annum. Under the Loan Agreement,
the $12 million loan shall be secured by (i) two contracts of VRG and (ii) a corporate guarantee provided by the Company (the “Corporate
Guarantee”) pursuant to which the Company agreed to absolutely and unconditionally guarantees, on a continuing basis, to the Lenders
the prompt payment to the Lenders when due at maturity all of VRG’s liabilities and obligations under the Loan Agreement. Under
the Loan Agreement, the Lenders may also convert up to 30% of the amount of loan disbursed into shares of common stock of the Company,
at the exercise price of 15% discounted value of the then-current share price of the common stock of the Company. AMEC Business Advisory
Pte. Ltd., a company incorporated in Singapore (the “AMEC”) may assume or acquire up to 50% of the total loan amount under
the Loan Agreement and seeks the option to convert an extra 10% of the amount of loan disbursed, in addition to a pro-rata portion of
the 30% conversion right.
The Lender is currently in default and has been served
notice of default. The Lender has failed to disburse the first and second Tranche as outlined in the Milestone Schedule of the Agreement.
While the Lender has communicated that they are working to cure this default, the company retains the right to amend the agreement once
the cure is completed.
Note 14
- WARRANTY LIABILITY
For the quarter ended March 31, 2025 and 2024 there
was no change in our warranty liability. We estimate our warranty liability based on past experiences and estimated replacement cost of
material and labor to replace the critical turbine in the units that are still under warranty. The outstanding balance as of March 31,
2025, and 2024 was $ 100,000 .
NOTE 15 – NON-CONTROLLING INTEREST
On June 24, 2021 the Company formed CETY Capital LLC
a wholly owned subsidiary of CETY. In addition, on or about the same time the company established CETY Renewables Ashfield LLC (“CRA”)
a wholly owned subsidiary of Ashfield Renewables Ag Development LLC(“ARA”) with our partner, Ashfield AG (“AG”).
The purpose of the joint venture was the development of a pyrolysis plant established to convert woody feedstock into electricity and
BioChar by using high temperature ablative fast pyrolysis reactor for which Clean Energy Technology, Inc. holds the license for. The CRA
was located in Ashfield, Massachusetts. Based upon the terms of the members’ agreement, the CETY Capital LLC owned 75 % interest
and AG owns a 25 % interest in Ashfield Renewables Ag Development LLC. The agreement with CETY Renewables Ashfield was terminated on or
about August 29, 2022, and CETY Renewable Ashfield was dissolved.
35
The consolidated financial statements have deconsolidated
the CRA business unit. The Liabilities of CRA has been transferred to VRG, a newly formed entity. CETY retains 49 % equity in VRG.
On April 2, 2023 the Company formed CETY Capital LLC
a wholly owned subsidiary of CETY. In addition, the company established VRG with our partner, SBC. The purpose of the joint venture is
the development of a pyrolysis plant established to convert wood feedstock into electricity and BioChar by using high temperature ablative
fast pyrolysis reactor for which Clean Energy Technology, Inc. holds the license for. The VRG is in Lyndon, Vermont. Based upon the terms
of the members’ agreement, CETY Capital LLC owns a 49 % interest and SBC owns a 51 % interest in Vermont Renewable Gas LLC.
The Company analyzed the transaction
under ASC 810 Consolidation, to determine if the joint venture classifies as a Variable Interest Entity (“VIE”). The Company
analyzed the transaction under ASC 810 Consolidation, to determine if the joint venture classifies as a VIE. The Joint Venture qualifies
as a VIE based on the fact the JV does not have sufficient equity to operate without financial support from both parties. According to
ASC 810-25-38, a reporting entity shall consolidate a VIE when that reporting entity has a variable interest (or combination of variable
interests) that provides the reporting entity with a controlling financial interest on the basis of the provisions in paragraphs 810-10-25-38A
through 25-38J. The reporting entity that consolidates a VIE is called the primary beneficiary of that VIE. According to the JV operating
agreement, the ownership interests are 49/51 and the agreement provides for a Management Committee of 3 members. Two of the three members
are from Synergy Bioproducts Corporation, and one is from CETY. Both parties do not have substantial capital at risk and CETY does not
have voting interest. However, SBC has controlling interest and more board votes therefore SBC is the beneficiary of the VIE and as a
result we record it as an equity investment. Accordingly, the Company has elected to account for the joint venture as an equity method
investment in accordance with ASC 323 Investments – Equity Method and Joint Ventures. This decision is a result of the company’s
evaluation of its involvement with potential variable interest entities and their respective risk and reward scenarios, which collectively
affirm that the conditions necessitating the application of the variable interest model are not present.
NOTE 16 –
THE STATUTORY RESERVES
The Company’s ability to pay dividends primarily
depends on it receiving funds from its subsidiaries. PRC laws and regulations permit payments of dividends by the Company’s PRC
subsidiaries only out of the subsidiary’s retained earnings, if any, as determined in accordance with PRC accounting standards and
regulations. The results of operations reflected in the financial statements prepared in accordance with US GAAP differ from those reflected
in the statutory financial statements of the Company’s PRC subsidiaries.
In accordance with the PRC Regulations on Enterprises
with Foreign Investment and their articles of association, a foreign-invested enterprise (“FIE”) established in the PRC is
required to provide statutory reserves, which are appropriated from net profit as reported in the FIE’s PRC statutory accounts.
An FIE is required to allocate at least 10 % of its annual after-tax profit to the surplus reserve until such reserve reaches 50 % of its
respective registered capital based on the FIE’s PRC statutory accounts. Appropriations to other funds are at the discretion of
the BOD for all FIEs. The aforementioned reserves can only be used for specific purposes and are not distributable as cash dividends.
Additionally, shareholders of an FIE are required to contribute capital to satisfy the registered capital requirement of the FIE. Until
such contribution of capital is satisfied, the FIE is not allowed to repatriate profits to its shareholders, unless otherwise approved
by the State Administration of Foreign Exchange.
36
Additionally, in accordance with the Company Laws
of the PRC, a domestic enterprise is required to provide surplus reserve at least 10% of its annual after-tax profit until such reserve
has reached 50 % of its respective registered capital based on the enterprise’s PRC statutory accounts. A domestic enterprise is
also required to have a discretionary surplus reserve, at the discretion of the BOD, from the profits determined in accordance with the
enterprise’s PRC statutory accounts. Appropriation to such reserve by the Company is based on profit arrived at under PRC accounting
standards for business enterprises for each year. The profit arrived at must be set off against any accumulated losses sustained by the
Company in prior years, before allocation is made to the statutory reserve. The aforementioned reserves can only be used for specific
purposes and are not distributable as cash dividends. Technology was established as domestic enterprises and therefore are subject to
the above-mentioned restrictions on distributable profits.
As a result of these PRC laws and regulations that
require annual appropriations of 10 % of after-tax income to be set aside prior to payment of dividends as general reserve fund, the Company’s
PRC subsidiaries are restricted in their ability to transfer a portion of their net assets to the Company as a dividend.
In addition, according to Administrative Measures
for the Collection and Utilization of Enterprise Work Safety Funds issued by the PRC Ministry of Finance and the State Administration
of Work Safety, for the companies with dangerous goods production or storage, the company is required to make a special reserve for the
use of enhancing and improving its safe production conditions. Under PRC GAAP, the reserve is recorded as selling expense; however, under
US GAAP, since the expense has not been incurred and the Company will record cost of sales for safety related expenses when it is actually
happened or incurred, this special reserve was recorded as an appropriation of its after-tax income. The reserve is calculated at a rate
of 15 % of total sales.
NOTE
17 – RESTATEMENT
During
the preparation of this quarterly report, the Company determined that it had not appropriately accounted for certain historical transactions
under US GAAP. In accordance with Staff Accounting Bulletin (“SAB”) 99, Materiality, and SAB 108, Considering the Effects
of Prior Period Misstatements when Quantifying Misstatements in Current Period Financial Statements, the Company evaluated the materiality
of the errors from qualitative and quantitative perspectives, individually and in aggregate, and concluded that the errors were material
to the Consolidated Balance Sheet as of March 31, 2025. The Company has restated the impacted financial statements for the period, and
presented the effects of the restatement adjustments to the financial statements below.
For
the three months ended March 31, 2025, the restatement resulted in a decrease of $ 350,000 in accounts receivable with a corresponding
reduction in sales revenue, and a reduction in cost of sales of $ 33,325 with a corresponding increase in inventory, an increase of
$ 14,050 in accrued interest income associated with long-term financing receivables, a revaluation of fair value of warrant attached with credit line entered in December 2024 of $ 17,837 decrease
with corresponding increase in warrant liability, an increase of $ 8,365 in interest expense with corresponding increase in debt discount
of $ 46,502 and increase in additional paid of $ 54,867 in capital to adjust the fair value of warrant. For the three months ended March 31, 2024, the restatement
resulted in an increase of $ 12,845 in accrued interest income associated with long-term financing receivables.
The
following table presents the effects of the restatement to the accompanying consolidated balance sheet at March 31, 2025:
SCHEDULE
OF RESTATEMENT FOR THE FINANCIAL STATEMENTS
As
Previously Reported
Restated
Net
Adjustment
Accounts
receivable - net
$ 479,968
$ 7,290
$ ( 472,678 )
Deferred offering costs
22,750
127,494
104,744
Inventory,
net
504,242
537,567
33,325
Long-term
financing receivables - net
1,423,054
-
( 1,423,054 )
Contract
assets
-
633,829
633,829
Total
Assets
10,089,524
8,965,691
( 1,123,834 )
Customer
Deposits
128,134
270,134
142,000
Warrant Liability
-
95,986
95,986
Convertible Notes Payable
3,727,009
3,680,507
( 46,502 )
Total
Liabilities
7,138,365
7,329,849
191,484
Additional paid-in capital
30,924,893
31,028,993
51,009
Accumulated
Deficit
( 27,731,745 )
( 29,151,162 )
( 1,366,327 )
Total
Stockholders’ Equity
2,951,159
1,635,842
( 1,315,318 )
Total
Liabilities and Stockholders’ Equity
$ 10,089,524
$ 8,965,691
$ ( 1,123,834 )
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the three months ended March 31, 2025:
As
Previously Reported
Restated
Net
Adjustment
Sales
$ 615,835
$ 265,835
$ ( 350,000 )
Cost
of Goods Sold
63,387
30,062
( 33,325 )
Net Loss from Operations
( 96,103 )
( 412,778 )
( 316,675 )
Change in FV of warrant liability
-
( 17,837 )
( 17,837 )
Interest
Income
-
14,050
14,050
Interest and Financing fees
( 339,821 )
( 348,186 )
( 8,365 )
Net
Loss before income taxes
( 331,182 )
( 660,009 )
( 328,827 )
Net
loss attributable to Clean Energy Technologies, Inc.
( 331,231 )
( 660,058 )
( 328,827 )
Total
Comprehensible Loss
$ ( 318,990 )
$ ( 647,817 )
$ ( 328,827 )
37
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the three months ended March 31, 2024:
As
Previously Reported
Restated
Net
Adjustment
Interest
Income
$ -
$ 12,845
$ 12,845
Net
Loss before income taxes
( 1,419,400 )
( 1,406,555 )
12,845
Net
loss attributable to Clean Energy Technologies, Inc.
( 1,419,400 )
( 1,406,555 )
12,845
Total
Comprehensible Loss
$ ( 1,463,450 )
$ ( 1,450,605 )
$ 12,845
The
following table presents the effects of the restatement to the accompanying consolidated statement of cash flows for the three months
ended March 31, 2025:
As
Previously Reported
Restated
Net
Adjustment
Net
Income / (Loss)
$ ( 331,231 )
$ ( 660,058 )
$ ( 328,827 )
Amortization of debt discount
108,133
116,498
8,365
Change in FV of warrant liability
-
17,837
17,837
(Increase)
decrease in accounts receivable
( 382,226 )
( 32,226 )
350,000
(Increase)
decrease in contract asset
-
( 14,050 )
( 14,050 )
(Increase)
decrease in inventory
377,555
344,230
( 33,325 )
Net
Cash Used In Operating Activities
$ ( 776,047 )
$ ( 776,047 )
$ -
The
following table presents the effects of the restatement to the accompanying consolidated statement of cash flows for the three months
ended March 31, 2024:
As
Previously Reported
Restated
Net
Adjustment
Net
Income / (Loss)
$ ( 1,419,400 )
$ ( 1,406,555 )
$ 12,845
(Increase)
decrease in contract asset
-
( 12,845 )
( 12,845 )
Net
Cash Used In Operating Activities
$ ( 871,636 )
$ ( 871,636 )
$ -
NOTE 18
– SUBSEQUENT EVENTS
The Company has evaluated subsequent events through
the date the financial statements were issued. The Company has determined that there are no other such events that disclosure or recognition
in the financial statements, except as noted below.
Notes
Payable
On
or about November 6, 2025, and December 31, 2025, the Company borrowed approximately $ 150,000 , and $ 75,000 , respectively, from
Reliance Financial FL LLC (“Reliance”) pursuant to short-term cash advance loans. Under the loan agreements,
approximately $ 210,000 and $ 105,000 , respectively, was due to Reliance, amortizing and to be repaid over approximately 32 weeks, and
as of June 1, 2026, the balance on the loans was approximately $ 75,000 and $ 43,750 , respectively.
On January 10, 2025, May 22, 2025 the Company borrowed approximately $ 135,000 , and $ 35,150 , respectively,
from Agile Capital Funding, LLC (“Agile”) pursuant to short-term cash advance loans. Under the loan agreements, approximately
$ 202,365 , and $ 55,463 , respectively, was due to Agile, amortizing and to be repaid over approximately 32 weeks, and as of June 1, 2026,
the balance on the loans was $ 0 , and $ 155,896 , respectively.
On
June 30, 2025, May 12, 2026, and May 27, 2026, the Company borrowed approximately $ 127,000 , $ 104,000 , and $ 260,000 , respectively, from
Agile Capital Funding, LLC (“Agile”) pursuant to short-term cash advance loans. Under the loan agreements, approximately
$ 190,373 , $ 389,740 and $ 155,896 , respectively, was due to Agile, amortizing and to be repaid over approximately 32 weeks, and as of June 1, 2026, the balance on the loans was $ 0 , $ 389,740 and $ 155,896 , respectively .
Convertible
Notes
On
April 4, 2025, the Company entered into a securities purchase agreement with Pacific Pier Capital II, LLC (“Pacific Pier”),
pursuant to which the Company sold, and Pacific Pier purchased, (i) a convertible promissory note in the principal amount of $ 345,000 ,
and (ii) 45,000
shares of Company common stock, for an aggregate purchase price
of $ 310,500 .
The transaction was funded by Pacific Pier and closed on April 7, 2025, and on or about April 7, 2025, pursuant to the securities purchase
agreement, Pacific Pier’s legal expenses of $ 10,000
were paid from the gross purchase price, the Company receiving
net funding of $ 300,500 ,
and the note and shares were issued to Pacific Pier. The note matures 12 months following the issue date, accrues interest of 10 %
per annum, and is convertible into shares of the Company’s common stock at the election of the holder, at or following nine months
after the issue date, at a conversion price equal to 90% of the lowest daily volume-weighted average price (during regular trading hours)
on any trading day during the 5 trading days prior to the conversion date; provided, however, that the holder may not convert the note
to the extent that such conversion would result in the holder’s beneficial ownership of the Company’s common stock being
in excess of 4.99 %
of the Company’s issued and outstanding common stock. Additionally, the holder of the note is entitled to deduct $1,750 from the
conversion amount (or $500
if the conversion amount is $25,000 or less) in each note conversion to cover the holder’s fees associated with the conversion.
During the twelve months ended December 31, 2025, this note was partially converted into common stock, and the balance of the note as
of December 31, 2025, was $ 188,558 , with accrued interest of $ 28,865 , net with unamortized OID of $ 116,292 and unamortized discount from
initial recognition of derivative liability of $ 33,300 .
Effective
April 23, 2025, the Company entered into a securities purchase agreement with Pacific Pier, pursuant to which the Company sold, and Pacific
Pier purchased, (i) a convertible promissory note in the principal amount of $ 256,000 , and (ii) 45,000 shares of Company common stock,
for an aggregate purchase price of $ 230,400 . The transaction was funded by Pacific Pier and closed on April 23, 2025, and on or about
April 23, 2025, pursuant to the securities purchase agreement, Pacific Pier’s legal expenses of $ 7,000 were paid from the gross
purchase price, the Company received net funding of $ 223,400 , and the note and shares were issued to Pacific Pier. The note matures 12
months following the issue date, accrues interest of 10 % per annum, and is convertible into shares of the Company’s common stock
at the election of the holder, at or following nine months after the issue date, at a conversion price equal to 90% of the lowest daily
volume-weighted average price (during regular trading hours) on any trading day during the 5 trading days prior to the conversion date;
provided, however, that the holder may not convert the note to the extent that such conversion would result in the holder’s beneficial
ownership of the Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding common stock. Additionally,
the holder of the note is entitled to deduct $ 1,750 from the conversion amount (or $ 500 if the conversion amount is $ 25,000 or less)
in each note conversion to cover the holder’s fees associated with the conversion. The balance of the note as of December 31, 2025,
was $ 384,000 , with accrued interest of $ 23,566 , net with unamortized OID of $ 15,374 and unamortized discount from initial recognition
of derivative liability of $ 32,116 .
On
May 8, 2025, the Company entered into a securities purchase agreement with 1800 Diagonal Lending LLC (“1800 Diagonal”), pursuant
to which the Company sold, and 1800 Diagonal purchased, a convertible promissory note in the principal amount of $ 131,610 for a purchase
price of $ 107,000 . The transaction was funded by 1800 Diagonal and closed on May 8, 2025, and on or about May 8, 2025, pursuant to the
securities purchase agreement, 1800 Diagonal’s legal expenses of $ 2,500 were paid from the gross purchase price, $ 4,500 was retained
by 1800 Diagonal as a due diligence fee, the Company received net funding of $ 100,000 , and the note was issued to 1800 Diagonal. The
note matures on February 15, 2026, accrues a one-time interest charge of 10 % on the issuance date, shall be paid in 9 monthly payments
in the amount of $ 16,085.67 beginning on June 15, 2025, and continuing on the 15th of each month thereafter, and is convertible following
default into shares of the Company’s common stock at the election of the holder at a conversion price equal to $ 15. (subject to
adjustment as provided in the note); provided, however, that the holder may not convert the note (i) to the extent that such conversion
would result in the holder’s beneficial ownership of the Company’s common stock being in excess of 4.99 % of the Company’s
issued and outstanding common stock, or (ii) when the shareholder approval required by Nasdaq Rule 5635(d) has not been obtained and
conversion would result in more than 19.99 % of the shares of Company common stock being issued after any required aggregation per Rule
5635(d). Additionally, the holder of the note is entitled to deduct $ 1,500 from the conversion amount in each note conversion to cover
the holder’s fees associated with the conversion. The balance of the note as of December 31, 2025, was $ 29,247 , with accrued interest
of $ 2,925 , net with unamortized OID of $ 3,913 .
38
On
May 19, 2025, the Company entered into a securities purchase agreement with Lucas Ventures, LLC (“Lucas Ventures”), pursuant
to which the Company sold, and Lucas Ventures purchased, (i) a convertible promissory note in the original principal amount of $ 109,500 ,
and (ii) 2,667 shares of Company common stock (the “Shares”) for a purchase price of $ 104,000 . On May 19, 2025, the purchase
price was paid by Lucas Ventures to the Company, and the note and shares were issued to Lucas Ventures. The note matures on August 15,
2025, accrues interest of 8 % per annum, and is convertible into shares of the Company’s common stock at the election of the holder,
at or following 90 days after note funding, at a conversion price of $ 7.50 ; provided, however, that the holder may not convert the note
to the extent that such conversion would result in the holder’s beneficial ownership of the Company’s common stock being
in excess of 4.99 % of the Company’s issued and outstanding common stock (or 9.99 % if the market capitalization of the Company falls
below $ 2,500,000 ). As of December 31, 2025, the Company had repaid this note in full. The balance of the note as of December 31, 2025,
was $ 0 .
Effective
June 4, 2025, the Company entered into a securities purchase agreement with Mast Hill, pursuant to which the Company sold, and Mast Hill
purchased, (i) a junior secured convertible promissory note in the principal amount of $ 335,000 , and (ii) 3,333 shares of Company common
stock, for an aggregate purchase price of $ 301,500 . The transaction closed on June 4, 2025, and on such date pursuant to the securities
purchase agreement, Mast Hill’s legal expenses of $ 5,000 were paid from the gross purchase price, the Company received net funding
of $ 296,500 , and the note and shares were issued to Mast Hill. The note matures 12 months following the issue date, accrues guaranteed
interest of 10 % per annum (with the first 12 months of interest guaranteed and earned in full as of issuance of the note), and is secured
by a junior security interest (subordinate to the Company’s senior secured lender, Nations Interbanc) in all of the assets of the
Company. The note is convertible into shares of the Company’s common stock at the election of the holder at a conversion price
equal to the lesser of (i) $ 37.50 /share, or (ii) 90% of the lowest dollar volume-weighted average price (during the period from 9:30
a.m. to 4 pm ET) on any trading day during the 5 trading days prior to the conversion date; provided, however, that the holder may not
convert the note to the extent that such conversion would result in the holder’s beneficial ownership of the Company’s common
stock being in excess of 4.99 % of the Company’s issued and outstanding common stock. Additionally, the holder of the note is entitled
to deduct $ 1,750 from the conversion amount in each note conversion to cover the holder’s fees associated with the conversion.
The balance of the note as of December 31, 2025, was $ 0 , with the accrued interest of $ 0 , net with unamortized OID of $ 0 and unamortized
discount from initial recognition of derivative liability of $ 0 .
Effective
July 18, 2025, the Company entered into a securities purchase agreement with Firstfire Global Opportunities Fund LLC (“Firstfire”),
pursuant to which the Company sold, and Firstfire purchased, (i) a junior secured convertible promissory note in the principal amount
of $ 201,250 , and (ii) 8,333 shares of Company common stock, for an aggregate purchase price of $ 175,000 . The transaction closed on July
18, 2025, and on such date pursuant to the securities purchase agreement, Firstfire’s legal expenses of $ 5,500 were paid from the
gross purchase price, the Company received net funding of $ 169,500 , and the note and shares were issued to Firstfire. The note matures
12 months following the issue date, accrues guaranteed interest of 10 % per annum. The note is convertible into shares of the Company’s
common stock at the election of the holder at a conversion price equal to the 85% of the lowest traded price on any trading date during
10 trading day period immediately preceding the conversion date. The balance of the note as of December 31, 2025, was $ 120,750 , with
accrued interest of $ 12,075 , net with unamortized OID of $ 33,258 and unamortized discount from initial recognition of derivative liability
of $ 52,501 .
On
July 30, 2025, the Company entered into a securities purchase agreement with 1800 Diagonal, pursuant to which the Company sold, and 1800
Diagonal purchased, a convertible promissory note in the principal amount of $ 151,800 for a purchase price of $ 132,000 . The note matures
on February 15, 2026, accrues a one-time interest charge of 13 % on the issuance date, (subject to adjustment as provided in the note);
provided. The note is convertible into shares of the Company’s common stock at the election of the holder at a conversion price
equal to the 85% of the lowest traded price preceding the conversion date. however, that the holder may not convert the note (i) to the
extent that such conversion would result in the holder’s beneficial ownership of the Company’s common stock being in excess
of 4.99% of the Company’s issued and outstanding common stock, or (ii) when the shareholder approval required by Nasdaq Rule 5635(d)
has not been obtained and conversion would result in more than 19.99% of the shares of Company common stock being issued after any required
aggregation per Rule 5635(d). Additionally, the holder of the note is entitled to deduct $ 1,500 from the conversion amount in each note
conversion to cover the holder’s fees associated with the conversion. The balance of the note as of December 31, 2025, was $ 91,957 ,
with the accrued interest of $ 10,963 , net with unamortized OID of $ 13,440 and unamortized discount from initial recognition of derivative
liability of $ 30,012 .
39
Effective
August 15, 2025, the Company entered into a securities purchase agreement with Mast Hill, pursuant to which the Company sold, and Mast
Hill purchased, (i) a junior secured convertible promissory note in the principal amount of $ 388,888 , and (ii) 150,000 shares of Company
common stock, for an aggregate purchase price of $ 350,000 . The transaction closed on August 15, 2025, and on such date pursuant to the
securities purchase agreement, Mast Hill’s legal expenses of $ 8,500 were paid from the gross purchase price, the Company received
net funding of $ 341,500 , and the note and shares were issued to Mast Hill. The note matures 12 months following the issue date, accrues
guaranteed interest of 10 % per annum (with the first 12 months of interest guaranteed and earned in full as of issuance of the note).
The note is convertible into shares of the Company’s common stock at the election of the holder at a conversion price equal to
the lesser of (i) $ 37.50 /share, or (ii) 90% of the lowest dollar volume-weighted average price (during the period from 9:30 a.m. to 4
pm ET) on any trading day during the 5 trading days prior to the conversion date; provided, however, that the holder may not convert
the note to the extent that such conversion would result in the holder’s beneficial ownership of the Company’s common stock
being in excess of 4.99 % of the Company’s issued and outstanding common stock. Additionally, the holder of the note is entitled
to deduct $ 1,750 from the conversion amount in each note conversion to cover the holder’s fees associated with the conversion.
The balance of the note as of December 31, 2025, was $ 388,888 , with accrued interest of $ 14,384 , net with unamortized OID of $ 52,151
and unamortized discount from initial recognition of derivative liability of $ 105,399 .
On
or about March 4, 2026, the Company entered into a securities purchase agreement with 1800 Diagonal Lending, pursuant to which the Company
sold, and 1800 Diagonal purchased, a convertible promissory note in the principal amount of $ 147,840 for a purchase price of $ 132,000 .
The transaction was funded by 1800 Diagonal and closed on March 4, 2026, and pursuant to the 1800 SPA, 1800 Diagonal’s legal expenses
of $ 2,500 were paid from the gross purchase price, $ 4,500 was retained by 1800 Diagonal as a due diligence fee, the Company received
net funding of $ 125,000 , and the 1800 Note was issued to 1800 Diagonal. The note matures on December 15, 2026, accrues a one-time interest
charge of 12 % on the issuance date, shall be paid in 9 monthly payments in the amount of $ 18,397.78 beginning on April 15, 2026, and
continuing on the 15th of each month thereafter, and is convertible following default into shares of the Company’s common stock
at the election of the holder at a conversion price equal to 85% of the lowest closing bid price during the 10 trading days prior to
the conversion date, subject to standard conversion limitations. Additionally, the holder of the note is entitled to deduct $ 1,500 from
the conversion amount in each note conversion to cover the holder’s fees associated with the conversion.
On
or about March 6, 2026, in consideration of (i) $ 604,469 in funding previously advanced to the Company by Mega Sincere Holdings Limited
(“Mega”), a company organized under the laws of the British Virgin Islands, and its affiliates, and (ii) $ 600,000 in funding
previously advanced to the Company by Noblebear Investment Holdings LLC (“Noblebear”), a company organized under the laws
of the California and controlled by a Company shareholder and related party, the Company entered into securities purchase agreements
with Mega and Noblebear (the “Mega and Noblebear SPA’s”) and issued Mega and Noblebear convertible promissory notes
in the principal amounts of $ 664,916 and $ 660,000 , respectively (the “Mega and Noblebear Notes”). The Mega and Noblebear
SPA’s include customary representations, warranties and covenants by the Company. Each of the Mega and Noblebear Notes accrues
interest at 10 % per annum, and is convertible into shares of the Company’s common stock at the election of the holder at a conversion
price equal to $ 0.646 (subject to adjustment if the Company issues shares at a lower price), provided, however, that a holder may not
convert either of the Mega and Noblebear Notes (i) to the extent that such conversion would result in the holder’s beneficial ownership
of the Company’s common stock being in excess of 9.99% of the Company’s issued and outstanding common stock, or (ii) if conversion
would result in more than 1,216,600 or 19.99% of the shares of Company common stock being issued per Rule 5635(d) when the shareholder
approval required by Nasdaq Rule 5635(d) has not been obtained. Additionally, the holders of each of the Mega and Noblebear Notes are
entitled to deduct $1,750 from the conversion amount in each note conversion to cover the holder’s fees associated with the conversion.
Effective
April 22, 2026, the Company entered into a securities purchase agreement (the “PPC SPA”) with Pacific Pier Capital II, LP,
pursuant to which the Company sold, and Pacific Pier purchased, a convertible promissory note in the principal amount of $ 406,000 (the
“PPC Note”) for a purchase price of $ 357,280 (the “PPC Transaction”). The PPC Transaction was funded by Pacific
Pier and closed on April 22, 2026, and pursuant to the SPA, Pacific Pier’s legal expenses of $ 7,000 were paid from the gross purchase
price, the Company received net funding of $ 350,280 , and the Note was issued to Pacific Pier. The PPC Note matures 12 months following
the issue date set forth in the PPC Note (April 20, 2026), accrues interest of 12 % per annum, and is convertible into shares of the Company’s
common stock at the election of the holder, at or following six months after the issue date, at a conversion price equal to 85% of the
lowest daily volume-weighted average price (during regular trading hours) on any trading day during the 10 trading days prior to the
conversion date; provided, however, that the holder may not convert the PPC Note to the extent that such conversion would result in the
holder’s beneficial ownership of the Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding
common stock. Additionally, the holder of the PPC Note is entitled to deduct $ 1,750 from the conversion amount (or $ 500 if the conversion
amount is $ 25,000 or less) in each note conversion to cover the holder’s fees associated with the conversion.
On January 8, 2026, Pacific Pier Capital II,
LLC issued a forgiveness letter to the Company confirming that the remaining unpaid balance of $ 86,856.90 under the referenced promissory
note was forgiven and cancelled. The letter states that no further payments are due under the note and that the note is deemed satisfied
in full. The forgiveness is limited to the obligations under the referenced note and does not modify or waive any other obligations or
agreements between the parties unless expressly stated in writing.
Effective April
23, 2025, the Company entered into a Securities Purchase Agreement with Pacific Pier, pursuant to which the Company sold, and Pacific
Pier purchased, (i) a convertible promissory note in the principal amount of $ 256,000 . Subsequent to year-end, on February 19, 2026,
Noblebear Capital acquired from Pacific Pier all of Pacific Pier’s rights, title, and interest in the note. The assignment represented
a transfer of the existing debt obligation between creditors and did not constitute a new financing transaction with the Company. The
Company did not receive any additional proceeds or consideration in connection with the assignment. At the time of the assignment, the
outstanding balance of the Pacific Pier note was approximately $ 216,000 , inclusive of default penalties, and $ 31,919.61 of accrued interest.
Additionally,
subsequent to year-end, Noblebear Capital acquired from Mast Hill Fund the Company’s existing convertible note originally issued on August
15, 2025, in the principal amount of $ 388,888 . The assignment represented a transfer of an existing debt obligation and did not constitute
a new financing transaction with the Company. The Company did not receive any additional proceeds or consideration in connection with
the assignment. At February 19, 2026, the outstanding balance of the Mast Hill note was approximately $ 388,888 , and $ 20,136.94 of accrued
interest.
40
Issuances
of Common Stock
On
or about April 7, 2025, pursuant to the securities purchase agreement with Pacific Pier dated April 4, 2025, described above, the Company
issued 3,000 shares of Company common stock to Pacific Pier.
On
or about April 23, 2025, pursuant to the securities purchase agreement with Pacific Pier dated April 23, 2025, described above, the Company
issued 3,000 shares of Company common stock to Pacific Pier.
On
May 6, 2025, the Company entered into a Subscription Agreement with various investors, pursuant to which the purchasers acquired in the
aggregate 715,447 shares of Company common stock, at a price of $ 6.15 per share, for aggregate gross proceeds of $ 4,400,000 .
On
May 7, 2025, the Company received a letter from the Nasdaq Listing Qualifications Department of the Nasdaq Stock Market LLC, granting
the Company an additional 180-day period, or until November 3, 2025, to regain compliance with Nasdaq’s minimum $ 1.00 bid price
per share requirement.
On
or about May 9, 2025, the Company issued 21,000 shares of common stock to Mast Hill pursuant to its conversion of $ 100,120 in interests
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 19, 2025, pursuant to the securities purchase agreement with Lucas Ventures dated May 19, 2025, described above, the Company
issued 2,667 shares of Company common stock to Lucas Ventures.
On
or about May 23, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $ 154,240.00 in interest
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 33,400 shares of common stock to Mast Hill pursuant to its conversion of $154,548.48 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 33,467 shares of common stock to Mast Hill pursuant to its conversion of $ 154,856.96 in principal
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 116,276 shares of common stock to Mast Hill pursuant to its conversion of the remaining $ 538,032.89
in principal and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022, leaving a balance of $ 0 under
that note.
On
or about June 4, 2025, pursuant to the securities purchase agreement with Mast Hill dated June 3, 2025, described above, the Company
issued 3,333 shares of Company common stock to Mast Hill.
On
or about June 10, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $121,635 in interest
and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
On
or about June 17, 2025, the Company issued 33,400 shares of common stock to Mast Hill pursuant to its conversion of $ 126,252 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
41
On
or about June 20, 2025, the Company issued 2,231 shares of common stock to 1800 Diagonal pursuant to its conversion of $ 33,464 in principal,
interest and fees owed under the convertible promissory note issued to 1800 Diagonal dated October 15, 2024.
On
or about June 23, 2025, the Company issued 8,253 shares of common stock to 1800 Diagonal pursuant to its conversion of $ 25,995 in principal,
interest and fees owed under the convertible promissory note issued to 1800 Diagonal dated October 15, 2024.
On
or about June 23, 2025, the Company issued 4,195 shares of common stock to Lucas Ventures as true-up shares under the securities purchase
agreement with Lucas Ventures dated November 29, 2024.
On
or about July 8, 2025, the Company issued 34,000 shares of common stock to Mast Hill pursuant to its conversion of $ 97,629.30 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
On
or about July 11, 2025, the Company issued 31,180 shares of common stock to Mast Hill pursuant to its conversion of $ 86,544 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
On
or about July 18, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $ 97,695 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about July 18, 2025, pursuant to the securities purchase agreement with First Fire dated July 18, 2025, described above, the Company
issued 8,333 shares of Company common stock to First Fire.
On
or about July 21, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 195,390 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 1, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 192,150 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 1, 2025, the Company issued 20,000 shares of common stock to Mast Hill pursuant to its conversion of $ 55,895 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 6, 2025, the Company issued 100,000 shares of common stock to Mast Hill pursuant to its conversion of $ 286,475 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 18, 2025, pursuant to the securities purchase agreement with Mast Hill dated August 15, 2025, described above, the Company
issued 10,000 shares of Company common stock to Mast Hill.
On
or about September 12, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 212,760 in
principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
September 26, 2025, the Company filed a Certificate of Change Pursuant to Nevada Revised Statutes Section 78.209 with the Secretary of
State of the State of Nevada effecting a 1-for-15 reverse stock split of the Company’s issued and outstanding common stock, with
a corresponding reduction in authorized common stock from 2,000,000,000 shares to 133,333,333 shares. The Reverse Stock Split became
effective in the market at the opening of trading on the Nasdaq Capital Market on October 6, 2025. The par value per share of $ 0.001
was not affected, and the number of authorized shares of preferred stock was not affected. All share and per-share information presented
in this Note relating to periods on or after January 6, 2023 has been retroactively adjusted to reflect the Reverse Stock Split.
42
On
or about October 6, 2025, the Company issued 19,100 shares of common stock to Mast Hill pursuant to its conversion of $ 50,032 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 8, 2025, the Company issued 44,500 shares of common stock to Mast Hill pursuant to its conversion of $ 100,249 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 10, 2025, the Company issued 45,000 shares of common stock to Mast Hill pursuant to its conversion of $ 101,376 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 13, 2025, the Company issued 33,258 shares of common stock to Pacific Pier pursuant to its conversion of $ 74,461.47
in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about October 14, 2025, the Company issued 46,000 shares of common stock to Mast Hill pursuant to its conversion of $ 102,987 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 16, 2025, the Company issued 161,994 shares of common stock to Mast Hill pursuant to its conversion of $ 362,679 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 23, 2025, the Company issued 34,619 shares of common stock to Pacific Pier pursuant to its notice of conversion of $ 73,032.40
in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about November 3, 2025, the Company issued 100,000 shares of common stock to Mast Hill pursuant to its conversion of $ 190,790 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about November 10, 2025, the Company issued 34,861 shares of common stock to Pacific Pier pursuant to its notice of conversion of
$ 43,715 in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about November 21, 2025, the Company issued 152,000 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 150,951
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
On
or about November 25, 2025, the Company issued 75,132 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 72,164
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
On
or about November 25, 2025, the Company issued 252,884 shares of common stock to Mast Hill pursuant to its conversion of $ 242,890.02
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
On
or about November 25, 2025, the Company issued 90,773 shares of common stock to Mast Hill pursuant to its conversion of $ 87,185.92 in
principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
43
On
or about November 26, 2025, the Company issued 1,264,420 shares of common stock to Mast Hill pursuant to its notice of conversion of
$ 1,214,450 in principal, interest and fees owed under the Common Stock Purchase Warrant issued on January 17, 2025.
On
or about December 1, 2025, the Company issued 195,867 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 188,126
in principal, interest and fees owed under the Common Stock Purchase Warrant issued on January 17, 2025.
On
or about December 1, 2025, the Company issued 141,009 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 135,436
in principal, interest and fees owed under the Common Stock Purchase Warrant issued on February 17, 2025.
On
or about December 1, 2025, the Company issued 106,097 shares of common stock to Pacific Pier pursuant to its notice of conversion of
$ 101,904 in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about December 5, 2025, the Company issued 272,532 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 261,762
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated June 3, 2025.
On
or about December 11, 2025, the Company issued 105,647 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 93,751
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated June 3, 2025.
On
or about December 19, 2025, the Company issued 11,665 True-up shares of common stock to Lucas Ventures, LLC pursuant to a security purchase
agreement dated May 19, 2025.
On
or about December 24, 2025, the Company issued 913,842 shares of Company common stock with an investor pursuant to a subscription agreement
for $ 395,328 .
On
or about December 24, 2025, the Company issued 461,631 shares of Company common stock with an investor pursuant to a subscription agreement
for $ 199,702 .
On
or about December 29, 2025, the Company issued 194,527 shares of Company common stock with an investor pursuant to a subscription agreement
for $ 84,152 .
As
of December 31, 2025, the Company has issued 152,861 shares for the conversion of Series E Preferred shares, with a total value of $ 858,177
year-to-date.
On
January 2, 2026, the Company issued 242,140 shares of common stock to Pacific Pier pursuant to its conversion of $ 103,000
of the principal and $ 1,809
of interest owed under the convertible promissory note issued to Pacific Pier on April 4, 2025.
On January 16, 2026, the Company
issued 131,187 shares of common stock to Pacific Pier pursuant to its conversion of $ 83,000 of the principal and $ 0 of interest owed
under the convertible promissory note issued to Pacific Pier on April 22, 2025.
On January 21, 2026, the Company
issued 307,038 shares of common stock to First Fire pursuant to its conversion of $ 120,750 of the principal and $ 12,075 of interest owed
under the convertible promissory note issued to Pacific Pier on July 18, 2025.
On January 29, 2026, the Company
issued 132,694 shares of common stock to Pacific Pier pursuant to its conversion of $ 85,000 of the principal and $ 0 of interest owed
under the convertible promissory note issued to Pacific Pier on April 22, 2025.
Related
Party Transactions
On
or about July 1, 2025, Company subsidiary Herbert YF Global Holding Limited entered into a Consulting Agreement (the “Linkage Consulting
Agreement”) with Linkage International Limited (the “Consultant”), a Hong Kong company and one of the Company’s
investors from the Company’s May 6, 2025, private placement, pursuant to which the Company had sold in the aggregate 715,447 shares
of Company common stock at a price of $ 6.15 per share (on a split-adjusted basis), for aggregate gross proceeds of $ 4,400,000 . Pursuant
to the Consulting Agreement, the Consultant would provide services in connection with the potential acquisition of Ortus Climate Mitigation
LLC’s Italian operations (the “Acquisition Target”), and the Company would pay the Consultant HKD 5,000,000 as a non-refundable
consulting fee, and HKD 25,000,000 as a refundable deposit for the acquisition of the Acquisition Target. The Consultant has rendered
such acquisition services to the Company, on July 8, 2025, paid the HKD 5,000,000 consulting fee to the Consultant ($ 640,902.52 ), and
between July 10, 2025 and August 22, paid HKD 25,000,000 ($ 3,204,513 ) as a refundable deposit towards the acquisition of the Acquisition
Target. On or about November 18, 2025, the Company and the Consultant entered into an amendment to the Consulting Agreement providing
that if the deposit is not refunded as agreed, the Consultant would ensure that 715,447 shares of Company common stock would be returned
to the Company for cancellation.
In
July 2022, the Company, through its wholly-owned subsidiary Jiangsu Huanya Jieneng New Energy Co., Ltd. (“JHJ”), acquired
a 49 % equity interest in Sichuan Hongzuo Shuya Energy Limited (“Shuya”), an entity engaged in pipeline natural gas and compressed
natural gas trading activities in China. On January 1, 2023, JHJ entered into a Consistent Action Agreement with other shareholders of
Shuya, which resulted in the Company obtaining control over Shuya. Accordingly, the Company began consolidating Shuya as a variable interest
entity effective January 1, 2023, in accordance with ASC 810. On January 1, 2024, the Consistent Action Agreement was terminated. As
a result, the Company lost control over Shuya and deconsolidated the entity effective January 1, 2024. The Company recognized a loss
on deconsolidation of $344,889 during the year ended December 31, 2024 and retained its 49% equity investment in Shuya, which was accounted
for under the equity method of accounting pursuant to ASC 323. On December 12, 2025, the Company completed the disposal of its entire
49% equity interest in Shuya through equity transfer agreements with third parties for total consideration consisting of cash consideration
of approximately $721,929.
The RMB 5
million ($ 702,500 )
loan provided by Shuya to JHJ constitutes a related-party transaction. The loan is non-interest-bearing and has a one 1 -year
term, from September 26, 2025 through September 26, 2026. The funds were provided for JHJ’s general business development purposes.
Note
Purchase
On
January 12, 2026, the Company entered into a note purchase agreement (the “Filled Purchase Agreement”) with Filled Converge
Limited, a limited liability company formed under the laws of the British Virgin Islands (“Filled”) and Li Xiaoguang (collectively
the “Sellers”), pursuant to which the Company would acquire from the Sellers a HK$11,700,000 portion of that certain Convertible
Bond in the original principal amount of HK$356,375,000 issued by China Ruifeng Renewable Energy Holdings Limited, a Hong Kong listed
company with the ticker “527.HK,” for a purchase price consisting of US$700,000 equivalent in HK$ (the “Cash Purchase
Price”) and 1,932,000 shares of Company common stock (the “Shares”). $500,000 of the Cash Purchase Price was to be
paid immediately, and the balance of the Cash Purchase Price of $200,000 was to be paid within 30 days of closing. The $ 500,000 was paid
in January of 2026, and the $ 200,000 was paid by the issuance of the Noblebear Note described above.
44
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.