Item 1. Financial Statements
Item
1. Financial Statements
Clean
Energy Technologies, Inc.
Consolidated
Financial Statements
(Expressed
in US dollars)
June
30, 2025 (unaudited)
Financial
Statement Index
Consolidated Balance Sheets June 30, 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
June 30, 2025
December 31, 2024
(Unaudited) Restated
Restated
Assets
Current Assets:
Cash
$
4,408,887
$
62,101
Accounts receivable, net
172,590
8,389
Accounts receivable – related party
2,278,728
1,947,131
Accounts receivable
2,278,728
1,947,131
Advance to Supplier
648,145
195,575
Deferred Offering Costs
127,494
127,494
Due from related party
112,000
112,000
Loan Receivables
391,229
230,464
Inventory, net
517,964
497,003
Investment to Guangyuan Shuxin New Energy Co.
233,411
-
Total Current Assets
8,890,448
3,180,157
Property and Equipment - Net
2,207
2,913
Goodwill
747,976
747,976
LWL Intangibles
1,468,709
1,468,709
Investment Heze Hongyuan Natural Gas co.
755,776
741,700
Investment to Shuya
615,519
485,889
Investment to Guangyuan Shuxin New Energy Co.
-
229,064
Investment
-
229,064
Contract assets
648,197
619,779
Advance to Supplier - prepayment
-
548,000
License
354,322
354,322
Patents
76,972
82,910
Right of use asset - long term
82,790
166,727
Other Assets
33,161
56,125
Total Non Current assets
4,785,629
5,504,114
Total Assets
$
13,676,077
$
8,684,271
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable
$
1,613,589
$
1,509,782
Accounts payable – related party
90,707
-
Accrued Expenses
562,778
465,199
Customer Deposits
224,510
172,061
Warranty Liability
100,000
100,000
Warrant Liability
64,256
78,148
Deferred Revenue
33,000
33,000
Derivative Liability
251,718
-
Facility Lease Liability - current
56,806
130,483
Line of Credit
599,038
662,804
Convertible Notes Payable
3,102,638
3,094,577
Notes payables
361,214
403,943
Related Party Notes Payable
70,250
8,250
Notes Payable
70,250
8,250
Total Current Liabilities
7,130,504
6,658,247
Long-Term Debt:
Facility Lease Liability - long term
24,577
38,125
Accrued Dividend
48,039
90,754
Total Long-Term Debt
72,616
128,879
Total Liabilities
7,203,120
6,787,126.00
Stockholders’ Equity
Common stock, $ .001
par value; 133,333,333
shares authorized; 4,211,565
and 3,022,103
shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively (retroactively adjusted to reflect the 1-for-15 reverse stock split effective October 6, 2025 — see Note 1)
4,212
3,022
15% Series E Convertible preferred stock, $ .001 par value; 3,500,000 shares authorized; 0 shares issued and outstanding as of June 30, 2025 and 756,139 outstanding as of December 31, 2024
-
756
Preferred stock, value
-
756
Additional paid-in capital
36,878,625
30,631,493
Accumulated Other Comprehensible Income
( 218,973
)
( 257,396
)
Accumulated deficit
( 30,190,907
)
( 28,480,730
)
Total Stockholders’ Equity attributable to Clean Energy Technologies, Inc.
6,472,957
1,897,145
Non-controlling interest
-
-
Total Stockholders’ Equity
6,472,957
1,897,145
Total Liabilities and Stockholders’ Equity
$
13,676,077
$
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
2025
2024
2025
2024
For the Three Months ended June 30,
For the Six Months ended June 30,
2025
2024
2025
2024
(Unaudited) Restated
(Unaudited) Restated
(Unaudited) Restated
(Unaudited) Restated
Sales
$ 80,783
$ 48,387
$ 346,618
$ 1,363,423
Sales -related party
155,492
147,739
331,597
345,728
Total revenue
236,275
196,126
678,215
1,709,151
Cost of Goods Sold
12,618
20,095
42,680
1,280,116
Gross Profit
223,657
176,031
635,535
429,035
General and Administrative
General and Administrative expense
117,574
270,614
340,130
487,391
Salaries
439,469
455,732
873,268
966,843
Travel
47,360
51,572
79,737
81,224
Professional Fees legal & accounting
267,106
226,960
333,319
353,065
Facility lease and Maintenance
66,658
79,609
133,399
150,883
Consulting engineering
896
62,490
896
176,646
Depreciation and Amortization
2,969
2,969
5,938
5,938
Total Expenses
942,032
1,149,946
1,766,687
2,221,990
Net Loss from Operations
( 718,375 )
( 973,915 )
( 1,131,152 )
( 1,792,955 )
Other Income
( 95 )
-
23,009
-
Change in derivative liability
112,672
-
112,672
-
Change in FV of warrant liability
31,729
-
13,892
-
Investment income from Shuya
37,503
( 6,388 )
119,141
31,990
Loss from deconsolidation of Shuya
-
276,094
-
( 65,570 )
Interest Income
14,368
13,136
28,418
25,981
Interest and Financing fees
( 517,547 )
( 127,669 )
( 865,734 )
( 424,743 )
Net Loss before income taxes
( 1,039,745 )
( 818,742 )
( 1,699,754 )
( 2,225,297 )
Income Tax Expense
-
-
( 49 )
-
Net loss
( 1,039,745 )
( 818,742 )
( 1,699,803 )
( 2,225,297 )
Accumulative other comprehensive income
Foreign Currency Translation (Loss)
26,182
( 15,354 )
38,423
59,404
Total Comprehensible Loss
$ ( 1,013,563 )
$ ( 834,096 )
$ ( 1,661,380 )
$ ( 2,165,893 )
Per Share Information:
Basic and diluted weighted average number of common shares outstanding
3,722,285
2,872,447
3,416,620
2,774,557
Net Loss per common share basic and diluted
$ ( 0.27 )
$ ( 0.29 )
$ ( 0.49 )
$ ( 0.78 )
Reflected the 1-for-15 reverse split effective on September 26, 2025
The
accompanying footnotes are an integral part of these unaudited consolidated financial statements
5
Clean Energy Technologies, Inc.
Consolidated Statements of Stockholders Equity
for the three and six months ended June 30, 2025 (Restated) and 2024 (Restated) (Unaudited)
Description
Shares
Amount
Shares
Amount
Amount
Capital
Loss
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
Shares issued for stock compensation
2,667
3
-
-
-
52,797
-
-
-
52,800
Shares issued for debt inducement
-
-
-
-
-
-
-
-
-
-
Shares issued for subscription
80,222
80
-
-
-
1,082,920
-
-
-
1,083,000
Shares issued for series E preferred conversion
52,140
52
( 756,435 )
( 756 )
-
704
-
-
-
-
Accumulated Comprehensive
-
-
-
-
-
-
( 15,354 )
-
-
( 15,354 )
Accrued Series E preferred dividend
-
-
-
-
-
-
-
( 5,631 )
-
( 5,631 )
Net Loss
-
-
-
-
-
-
-
( 818,742 )
-
( 818,742 )
June 30, 2024
2,968,758
$ 2,971
877,774
$ 878
$ -
$ 30,261,400
$ ( 256,231 )
$ ( 26,188,637 )
$ -
$ 3,820,381
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
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 )
-
42,715
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
Shares issued for stock compensation
4,195
4
-
-
-
( 4 )
-
-
-
-
Shares issued for debt conversion
314,693
315
-
-
-
1,402,288
-
-
-
1,402,603
Shares issued for debt inducement
12,000
12
-
-
-
48,063
-
-
-
48,075
Shares issued for subscription
715,447
715
-
-
-
4,399,285
-
-
-
4,400,000
Accumulated Comprehensive
-
-
-
-
-
-
26,182
-
-
26,182
Net Loss
-
-
-
-
-
-
-
( 1,039,745 )
-
( 1,039,745 )
June 30, 2025
4,211,565
$ 4,212
-
$ -
$ -
$ 36,878,625
$ ( 218,973 )
$ ( 30,190,907 )
$ -
$ 6,472,957
Balance
4,211,565
$ 4,212
-
$ -
$ -
$ 36,878,625
$ ( 218,973 )
$ ( 30,190,907 )
$ -
$ 6,472,957
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 six months ended June 30,
2025
2024
(Unaudited) Restated
(Unaudited) Restated
Cash Flows from Operating Activities:
Net Loss
( 1,699,803 )
( 2,225,297 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
6,690
6,694
Stock compensation expense
76,537
62,250
Stock issued for stock inducement
-
45,497
Loss on deconsolidation of Shuya
-
27,139
Amortization of debt discount
354,447
46,704
Change in fair value of derivative liabilities
( 112,672 )
-
Change in FV of warrant liability
( 13,892 )
Attributable income per equity method - Shuya
( 119,142 )
( 31,990 )
Reversal of inventory impairment reserve
( 357,639 )
-
(Increase) decrease in right of use asset
84,602
( 7,841 )
(Increase) decrease in lease liability
( 87,779 )
10,268
(Increase) decrease in accounts receivable
( 164,201 )
( 35,073 )
(Increase) decrease in accounts receivable – related party
( 331,597 )
( 316,429 )
(Increase)/ decrease in Tax receivable
-
( 42,488 )
(Increase) decrease in prepaid expenses
133,965
559,790
(Increase) decrease in contract asset
( 28,418 )
( 25,981 )
(Increase) decrease in other assets
( 2,795 )
113,813
(Increase) decrease in inventory
336,682
( 185,015 )
(Decrease) increase in accounts payable
103,808
441,603
(Decrease) increase in accrued interest
143,260
82,114
Other (Decrease) increase in accrued expenses
147,695
9,590
Other (Decrease) increase in customer deposits
( 10,274 )
( 147,382 )
Net Cash Used In Operating Activities
( 1,540,526 )
( 1,612,034 )
Cash Flows from Investing Activities
Loan receivables
-
83,160
Cash Flows Provided by Investing Activities
-
83,160
Cash Flows from Financing Activities
Proceeds from notes payable and lines of credit
3,085,450
590,516
Borrowing from related party
89,635
-
Other receivable
( 155,176 )
-
Loan to Rongjun
-
( 41,632 )
Payments on notes payable and line of credit
( 1,516,597 )
( 585,033 )
Stock issued for cash
4,399,999
1,864,529
Cash Flows Provided By Financing Activities
5,903,311
1,828,380
Foreign Currency Transaction
( 15,999 )
( 1,188 )
Net (Decrease) Increase in Cash and Cash Equivalents
4,346,786
298,318
Cash and Cash Equivalents at Beginning of Period
62,101
89,625
Cash and Cash Equivalents at End of Period
4,408,887
387,943
Supplemental Cashflow Information:
Interest Paid
$ 116,812
$ 66,781
Supplemental Non-Cash Disclosure
Discount on new notes
$ 598,373
$ -
Shares issued for preferred conversions
$ 1,402,604
$ 2,115
Dividend accrued
$ 42,751
$ 75,655
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 six months ended June 30, 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 consolidated financial
statements and notes thereto included in the Company’s fiscal year end December 31, 2024 (Restated) report. The Company
assumes that the users of the interim financial information herein have read, or have access to, the audited consolidated 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 six months ended June 30, 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
consolidated financial statements. The consolidated 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, engineering, consulting
& management services, and CETY HK NG trading.
Going
Concern
The
consolidated 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 $ 6,472,957
and a working capital of 1,759,944
as of June 30, 2025 (Restated). The company also had an accumulated deficit of $ 30,190,907
as of June 30, 2025 (Restated). In addition, the Company has continued negative cash flows used in operating activities of 1,540,526 .
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.
8
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 involves 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. 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.On or about June 18, 2025, CETY HK acquired a holding company, Herbert YF Global Holding Limited, a limited company
organized under the laws of Hong Kong.
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 understanding 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.
9
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.
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 June 30, 2025 (Restated), and December 31, 2024
(Restated), we had a reserve for potentially un-collectable accounts receivable of nil and 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 June 30, 2025 (Restated), and December 31, 2024 (Restated), we had a reserve for potentially un-collectable long-term
financing receivables of $ 217,584 and $ 217,584 .
7
customers accounted for approximately 100 % of accounts receivable on June 30, 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 June 30, 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 six months ended June 30,
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).
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
11
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.
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.
12
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.
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.
13
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 June 30, 2025 and December 31, 2024 we had $ 33,000 and 33,000 of deferred revenue, which is
expected to be recognized in the fourth quarter of year 2025.
Also
from time to time we require upfront deposits from our customers based on the contract. As of June 30,2025, and December 31, 2024 and,
we had outstanding customer deposits of $ 224,510 and $ 172,061 respectively.
Derivative liability
A derivative is an instrument whose value is “derived” from
an underlying instrument or index such as a future, forward, swap, option contract, or other financial instrument with similar characteristics,
including certain derivative instruments embedded in other contracts and for hedging activities.
The Company does not invest in separable financial derivatives or engage
in hedging transactions. However, the Company entered into certain debt financing transactions as disclosed in Note 9 containing certain
conversion features that have resulted in the instruments being deemed derivatives. The Company evaluates such derivative instruments
to properly classify such instruments within equity or as liabilities in the financial statements.
The classification of a derivative instrument is reassessed at each reporting
date. If the classification changes as a result of events during a reporting period, the instrument is reclassified as of the date of
the event that caused the reclassification. There is no limit on the number of times a contract may be reclassified.
Instruments classified as derivative liability is remeasured using the
Black-Scholes model at each reporting period (or upon reclassification) and the change in fair value is recorded on the consolidated statement
of operations. The Company had derivative liability of $ 251,718 and zero as of June 30, 2025 and December 31, 2024, 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 Shuya 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.
15
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.
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.
16
Net
(Loss) per Common Share
Basic
(loss) per share is computed on the basis of the weighted average number of common shares outstanding. At June 30, 2025, we had
outstanding common shares of 4,211,565 .
Basic Weighted average common shares and equivalents for the six months ended June 30, 2025, and June 30, 2024 were 3,416,620
and 2,774,557
respectively. As of June 30, 2025, we had convertible notes, convertible into approximately 1,189,461 of additional common shares and outstanding warrants of 2,228,266 shares. Fully diluted weighted average common shares and equivalents were withheld from the calculation
for the six months ended June 30, 2025, and June 30, 2024 as they were considered anti-dilutive.
Research
and Development
We
had no amounts of research and development (R&D) expense during the six months ended June 30, 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 six months ended June 30,
2025 (Restated)
2024 (Restated)
Net Sales
Manufacturing and Engineering
$ -
$ 9,341
Heat Recovery Solutions
339,488
120,874
NG Trading
7,130
1,219,629
Waste to Energy
331,597
359,307
Total Sales
$ 678,215
$ 1,709,151
Segment income and reconciliation before tax
Manufacturing and Engineering
-
7,806
Heat Recovery Solutions
303,699
79,889
LNG Trading
239
9,853
Waste to Energy
331,597
331,487
Total Segment income
635,535
429,035
Less: operating expense
1,766,687
2,221,990
Less: other income and expenses
( 568,602 )
( 432,342 )
Net (loss) before income tax
$ ( 1,699,754 )
$ ( 2,225,297 )
June 30, 2025
(Restated)
December 31, 2024
(Restated)
Total Assets
Manufacturing and Engineering
$ 6,863,446
$ 2,568,869
Heat Recovery Solutions
2,252,185
2,041,013
Waste to Energy
1,979,832
1,648,324
NG Trading
2,580,614
2,426,065
Total Assets
$ 13,676,077
$ 8,684,271
SCHEDULE
OF REVENUE BY GEOGRAPHIC AREAS BASED ON SALES LOCATION OF OUR PRODUCTS
The
following table represents revenue by geographic area based on the sales location of our products and solutions:
2025
2024
For the six months ended June 30,
2025 (Restated)
2024
United States
321,085
482,435
China
7,130
1,219,629
Other international
350,000
7,087
Total Sales
678,215
1,709,151
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.
18
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.
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, 2024 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”).
19
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 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 June 30, 2025
no stock issuance costs were capitalized.
NOTE
3 – ACCOUNTS AND NOTES RECEIVABLE
SCHEDULE OF ACCOUNTS AND NOTES RECEIVABLE
June 30, 2025 (Restated)
December 31, 2024 (Restated)
Accounts Receivable
$ 172,590
8,389
Accounts Receivable Related Party
2,278,728
1,947,131
Less reserve for uncollectable accounts
-
-
Total
$ 2,451,318
1,955,520
Our
Accounts Receivable is pledged to Nations Interbanc, our line of credit.
SCHEDULE OF LEASE RECEIVABLE ASSET
June
30, 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
$ -
$ -
20
NOTE
4 – INVENTORIES, NET
Inventories
by major classification were comprised of the following at:
SCHEDULE OF INVENTORIES
June 30, 2025 (Restated)
December 31, 2024
Inventory
$ 1,094,668
1,431,347
Less reserve
( 576,704 )
( 934,344 )
Total
$ 517,964
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
June 30, 2025
December 31, 2024
Property and Equipment
$ 125,200
1,434,743
Accumulated Depreciation
( 122,993 )
( 1,431,830 )
Net Fixed Assets
$ 2,207
2,913
Our
Depreciation Expense for the six months ended June 30, 2025, and 2024 was 752 and $ 5,938 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
June 30, 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
( 113,817 )
( 107,879 )
Net Intangible Assets
$ 2,647,979
2,653,917
Our
Amortization Expense for the six months ended June 30, 2025 and 2024 was $ 5,938 and $ 5,938 respectively.
As
of both June 30, 2025, and December 31, 2024, goodwill amounted to $ 747,976 and $$ 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 June 30, 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.
21
The
License balance remained unchanged at $ 354,322 as of June 30, 2025 and December 31, 2024. The License is considered to have a infinite
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 $ 76,972 as of June 30, 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.
LWL
Acquisition - 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.
22
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 and extended to January 10, 2027 . Under this convertible note, JHJ lent RMB 5,000,000
($ 0.7
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 $ 57,800
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
June 30, 2025
December 31, 2024
Accrued Wages
$ 78,254
$ 78,254
Sales tax payable
15,271
15,014
Accrued Taxes and other
469,253
371,931
Total accrued expenses
$ 562,778
$ 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 June 30, 2025, the fair value
of the warrant liability was remeasured to $ 64,256 . The Company recognized a gain from the change in fair value of warrant liability
of $ 13,892 for the six months ended June 30, 2025, respectively.
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 six months
ended
June 30, 2025
For the six months
ended
June 30, 2024
Fair value-beginning of period
$ 78,148
$ -
Change in fair value
( 13,892 )
-
Fair value-end of period
$ 64,256
$ -
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 June 30, 2025, the outstanding balance was $ 599,038 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,
as well as a subordinated business loan with Agile Lending, LLC and a purchase order financing facility with Nations Interbanc. Although
certain Reliance Financial FL LLC 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, 2025, the balance on the loans was approximately
$ 0 and $ 0 , respective
On January 10, 2025, May 22, 2025 the Company borrowed approximately $ 135,000,000 , 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
or about June 2, 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, 2025, the balance on the loans was approximately
$ 0 and $ 0 , respectively.
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 note as of June 30, 2024 was paid off.
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 June 30, 2025, was $ 179,980 .
23
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 note as of November 8, 2023 was
$ 138,923 .
On that date 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 58,438
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 note as of November 8, 2023 was
$ 209,517 .
On that day 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 24,667
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 .
On that day 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 . On that day 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 $ 0 .
24
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 of 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 of this note as of December 31,
2024 was $ 0 .
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 of this note as of December 31, 2024 was $ 0 .
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 FirstFire 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 $ 24.00 , 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 of 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 1,333 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 of 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 20,000 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 of this note as of June 30, 2025 was $ 0 .
25
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 $ 0 owed as of June 30, 2025.
On
August 22, 2024, the Company entered into a securities purchase agreement with 1800 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 $ 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 of this note as of June 30, 2025, was $ 0 .
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 1,000 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 of this note as of June 30, 2025, was $ 10,120 .
26
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 June 30, 2025 was $ 0 . 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. The balance of this note as of June 30, 2025, was $ 0 .
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 of this note as of June 30, 2025, was $ 18,914 .
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 $ 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 of this note as of June 30, 2025, was $ 0 .
27
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 2,667 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 of this note as of June 30, 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 June 30, 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 $ 1.00 per
share, subject to anti-dilution adjustments and a beneficial ownership limitation of 4.99 % of Lender and its affiliates. The balance
of this note as of June 30, 2025, was $ 0 .
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).
28
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 June 30, 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 $ 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 of this note as of June 30, 2025,
was $ 49,633 .
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 54,595
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 securities purchase agreement, 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 described above 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 warrants have
a 5-year term, are exercisable on a cashless basis, and have an exercise price of $ 37.50 ,
subject to adjustment as provided in the warrants. The balance of the note including principal and interest as of June 30, 2025, was
$ 1,711,872 .
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 securities purchase agreement, 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 described above 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 warrants
have a 5-year term, are exercisable on a cashless basis, and have an exercise price of $ 2.50 ,
subject to adjustment as provided in the warrants. The balance of the note including principal and interest as of June 30, 2025, was
$ 640,893 .
29
On
April 4, 2025, the Company entered into a securities purchase agreement with Pacific Pier Capital II, LLC, a Delaware limited
liability company (“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 six
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 June
30, 2025, was $ 223,903 ,
net with unamortized OID of $ 25,875
and unamortized discount from initial recognition of derivative liability of $ 95,222 .
The
convertible promissory note is convertible into a variable number of shares of common stock. Based on the requirements of ASC 815 Derivatives
and Hedging, the conversion feature represented an embedded derivative that is required to be bifurcated and accounted for as a separate
derivative liability. The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each
conversion event and reporting period. Changes in the derivative liability fair value are reported in operating results for each reporting
period. The Company valued the conversion feature of the convertible note on the date of issuance resulting in an initial liability of
$ 125,473 . Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the following assumptions:
the initial conversion prices of $ 6.60 , the closing stock price of the Company’s common stock on the date of valuation of $ 6.45 ,
an expected dividend yield of 0 %, expected volatility of 92 %, risk-free interest rate ranging of 3.86 %, and an expected term of one
year.
During
the three and six months ended June 30, 2025, there was no conversion for the convertible note with principal and accrued interest. On
June 30, 2025, the derivative liabilities on the outstanding convertible note were revalued at $ 71,555 resulting in a gain of $ 53,918 for
the period ended June 30, 2025, related to the change in fair value of the derivative liability. The derivative liabilities were revalued
using the Black-Scholes option pricing model with the following assumptions: exercise prices of $ 3.45 , the closing stock price of the
Company’s common stock on the date of valuation of $ 3.75 , an expected dividend yield of 0 %, expected volatility of 93 %, risk-free
interest rate of 3.86 %, and an expected term of 0.76 years. In addition, the Company recorded $ 30,251 interest expense for
amortization of debt discount from the initial recognition of derivative liability.
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) 3,000 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 six
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 June
30, 2025, was $ 149,314 net with unamortized OID
of $ 21,333
and unamortized discount from initial recognition of derivative liability
of $ 85,353 . The Company valued the conversion feature of the convertible note on the date of issuance resulting in an initial liability of
$ 105,606 .
Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the following
assumptions: the initial conversion prices of $ 5.25 ,
the closing stock price of the Company’s common stock on the date of valuation of $ 6.00 ,
an expected dividend yield of 0 %,
expected volatility of 92 %,
risk-free interest rate ranging of 3.98 %,
and an expected term of one
year.
During the three
and six months ended June 30, 2025, there was no conversion for the convertible note with principal and accrued interest. On June 30,
2025, the derivative liabilities on the outstanding convertible note were revalued at $ 58,908 resulting in a gain of $ 46,697 for
the period ended June 30, 2025, related to the change in fair value of the derivative liability. The derivative liabilities were revalued
using the Black-Scholes option pricing model with the following assumptions: exercise prices of $ 3.45 , the closing stock price of the
Company’s common stock on the date of valuation of $ 3.75 , an expected dividend
yield of 0 %, expected volatility of 93 %, risk-free interest rate of 3.98 %, and an expected term of 0.81 years. In addition,
the Company recorded $ 20,253 interest expense for amortization of debt discount from the initial recognition of derivative liability.
On
May 8, 2025, the Company entered into a securities purchase agreement with 1800 Diagonal Lending LLC, a Virginia limited liability
company (“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 $ 15.00
(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 June 30, 2025, was $ 128,685 .
On
May 19, 2025, the Company entered into a securities purchase agreement with Lucas Ventures, LLC, an Arizona limited liability company
(“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 ). The balance of the note as of June 30, 2025, was $ 110,508 .
30
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) $ 2.50 /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 June 30, 2025, was $ 181,208 , net
with unamortized OID of $ 30,708
and unamortized discount from initial recognition of derivative liability
of $ 123,084 . The Company valued the conversion feature of the convertible note on the date of issuance resulting
in an initial liability of $ 133,311 .
Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the following
assumptions: the initial conversion prices of $ 3.90 ,
the closing stock price of the Company’s common stock on the date of valuation of $ 4.05 ,
an expected dividend yield of 0 %,
expected volatility of 98 %,
risk-free interest rate ranging of 4.12 %,
and an expected term of one
year.
During the three and six months ended June 30, 2025,
there was no conversion for the convertible note with principal and accrued interest. On June 30, 2025, the derivative liabilities on
the outstanding convertible note were revalued at $ 121,254 resulting
in a gain of $ 12,056 for
the period ended June 30, 2025, related to the change in fair value of the derivative liability. The derivative liabilities were revalued
using the Black-Scholes option pricing model with the following assumptions: exercise prices of $ 3.45 ,
the closing stock price of the Company’s common stock on the date of valuation of $ 3.75 ,
an expected dividend yield of 0 %,
expected volatility of 93 %,
risk-free interest rate of 4.12 %,
and an expected term of 0.92 years.
In addition, the Company recorded $ 10,227
interest expense for amortization of debt discount from the initial recognition of derivative liability.
The following is the change in derivative liability for the six Months
ended June 30, 2025:
SCHEDULE OF CHANGES IN DERIVATIVE LIABILITY
Balance, January 1, 2025
$ —
Issuance of new derivative liability
364,389
Conversions
—
Change in fair market value of derivative liability
( 112,671 )
Balance, June 30, 2025
$ 251,718
Total
due to Convertible Notes
SCHEDULE
OF CONVERTIBLE NOTES
June
30, 2025 (Restated)
December
31, 2024
Total convertible
notes
$ 3,685,202
2,649,197
Accrued interest
127,641
492,401
Debt discount
( 934,642 )
( 93,725 )
Amortization
of debt discount
224,437
46,704
Total
$ 3,102,638
3,094,577
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.
31
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
$ 10,600 ). 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
June 30, 2025
As of
December 31, 2024
Right-of-used assets
82,790
$ 166,727
Lease liabilities – current
56,806
$ 130,483
Lease liabilities – non-current
24,577
38,125
Total lease liabilities
81,383
$ 168,608
The
weighted-average remaining lease term and the weighted-average discount rate of the above three leases are as follows:
Six Months Ended
June 30, 2025
Weighted average remaining lease term (years)
1.33
Weighted average discount rate
4.5 %– 10.0 %
The
following is a schedule, by year of lease payment for above six leases as of June 30, 2025:
SCHEDULE OF LEASE PAYMENT
For the 12 months ending
Lease Payment
June 31, 2026
62,434
June 31, 2027
23,899
Total undiscounted cash flows
86,333
Imputed Interest
4,950
Present value of lease liabilities
$ 81,383
Our
lease expense for the six months ended June 30, 2025 and 2024 was $ 119,733 and $ 133,264 respectively.
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.
32
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 2,667 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 .
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 $ 1.60 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 .
33
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 667 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 $ 10,677 ,
or $ 9.60 per Unit, with each unit consisting of one share of common stock, par value $ 0.001 per share the Common Stock.
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.
34
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, 2025, 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 June 30, 2025, the outstanding balance of the loan
was $ 0 .
As
of June 30, 2025, the Company has not issued any shares for the conversion of Series E Preferred shares, with a total value of zero year-to-date.
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.
35
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.
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.
Common
Stock
Our
Articles of Incorporation authorize us to issue 133,333,333 shares of common stock, par value $ 0.001 per share. As of June 30, 2025
there were 4,211,565 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.
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.
36
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.
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,
$ 48,039 of dividend has been accrued but not paid as of June 30, 2025.
37
Warrants
A
summary of warrant activity for the periods is as follows:
On
May 6, 2022, we issued 15,628 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 100,446 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
$ 1.60 .
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 $ 1.60 .
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 .
38
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 $ 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 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
$ 25.34
0.58
$ -
Expired:
March 15, 2024 – Subscription agreemnt
133,333
$ 15.00
-
-
Jun 18, 2024 – Subscription agreemnt
80,222
$ 24.00
-
-
Additions:
Jan 16, 2025 – Mast Hill
54,594
$ 37.50
4.55
-
Feb 28, 2025 – Mast Hill
20,667
$ 37.50
4.67
-
Excercised
-
-
-
-
Outstanding June 30, 2025
115,218
$ 46.18
3.54
$ -
39
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 4, 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, HRS and CETY Renewables invoiced VRG $ 882,374 in 2023, $ 1,064,757 in 2024, and $ 331,597 in 2025
which have been recorded as related party revenue in the respective periods.
CETY
currently has $ 2,278,728 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 six ended June 30, 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 June 30, 2025, and 2024 was $ 100,000 .
40
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.
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.
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.
41
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 June 30, 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 June 30, 2025, the restatement resulted in an
increase of $ 14,368 in accrued interest income associated with long-term financing receivables, reevaluation of fair value of warrant attached with credit line entered in 2024 of $ 31,729 with corresponding decrease
in warrant liability and an increase of $ 13,509 in interest expense with corresponding decrease in debt discount. For the three months ended June 30, 2024,
the restatement resulted in an increase of $ 13,136 in accrued interest income associated with long-term financing receivables.
For the six months ended June 30, 2025, the restatement resulted in a decrease
of $ 350,000 in accounts receivable with a corresponding reduction in sales revenue, a reduction in cost of sales of $ 33,325 with a
corresponding increase in inventory, an increase of $ 28,418 in accrued interest income associated with long-term financing receivables, reevaluation of fair value of warrant attached with credit line entered in 2024 of $1 3,892 with corresponding decrease
in warrant liability, and an increase of $ 21,875 in interest expense with corresponding increase in debt discount of $ 32,992 and increase
in additional paid in capital of $ 51,009 to adjust the fair value of warrant.
For the six months ended June 30, 2024, the restatement resulted in an increase of $ 25,981 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 June 30, 2025:
SCHEDULE
OF RESTATEMENT FOR THE FINANCIAL STATEMENTS
As Previously Reported
Restated
Net Adjustment
Accounts receivable - net
$ 645,268
$ 172,590
$ ( 472,678 )
Deferred offering costs
22,570
127,494
104,744
Inventory, net
484,639
517,964
33,325
Long-term financing receivables - net
1,423,055
-
( 1,423,055 )
Contract assets
-
648,197
648,197
Total Assets
14,785,544
13,676,077
( 1,109,467 )
Customer Deposits
82,510
224,510
142,000
Warrant Liability
-
64,256
64,256
Convertible Notes Payable
3,135,630
3,102,638
( 32,992
)
Total Liabilities
7,029,856
7,203,120
173,264
Additional paid-in capital
36,790,986
36,878,625
51,009
Accumulated deficit
( 28,820,537 )
( 30,190,907 )
( 1,333,740 )
Total Stockholders’ Equity
7,755,688
6,472,957
( 1,282,731 )
Total Liabilities and Stockholders’ Equity
$ 14,785,544
$ 13,676,077
$ ( 1,109,467 )
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the three months ended June 30, 2025:
As Previously Reported
Restated
Net Adjustment
Change in FV of warrant liability
$ -
31,729
31,729
Interest Income
-
14,368
14,368
Interest and Financing fees
( 504,038
)
( 517,547 )
( 13,509 )
Net Loss before income taxes
( 1,088,790 )
( 1,039,745 )
49,045
Net loss attributable to Clean Energy Technologies, Inc.
( 1,088,790 )
( 1,039,745 )
49,045
Total Comprehensible Loss
$ ( 1,062,608 )
$ ( 1,013,563 )
$ 49,045
The following table presents the effects of the restatement to the accompanying consolidated statement of operations
and comprehensive loss for the six months ended June 30, 2025:
As Previously Reported
Restated
Net Adjustment
Sales
$ 696,618
$ 346,618
$ ( 350,000 )
Cost of Goods Sold
76,005
42,680
( 33,325 )
Net Loss from Operations
( 830,935
)
( 1,131,152
)
( 300,217
)
Change in FV of warrant liability
-
13,892
13,892
Interest Income
-
28,418
28,418
Interest and Financing fees
( 843,859
)
( 865,734
)
( 21,875
)
Net Loss before income taxes
( 1,419,972 )
( 1,699,754 )
( 279,782 )
Net loss attributable to Clean Energy Technologies, Inc.
( 1,420,021 )
( 1,699,803 )
( 279,782 )
Total Comprehensible Loss
$ ( 1,381,598 )
$ ( 1,661,380 )
$ ( 279,782 )
42
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the three months ended June 30, 2024:
As Previously Reported
Restated
Net Adjustment
Interest Income
$ -
$ 13,136
$ 13,136
Net Loss before income taxes
( 831,878 )
( 818,742 )
13,136
Net loss attributable to Clean Energy Technologies, Inc.
( 831,878 )
( 818,742 )
13,136
Total Comprehensible Loss
$ ( 847,232 )
$ ( 834,096 )
$ 13,136
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the six months ended June 30, 2024:
As Previously Reported
Restated
Net Adjustment
Interest Income
$ -
$ 25,981
$ 25,981
Net Loss before income taxes
( 2,251,278 )
( 2,225,297 )
25,981
Net loss attributable to Clean Energy Technologies, Inc.
( 2,251,278 )
( 2,225,297 )
25,981
Total Comprehensible Loss
$ ( 2,191,874 )
$ ( 2,165,893 )
$ 25,981
The
following table presents the effects of the restatement to the accompanying consolidated statement of cash flows for the six months ended
June 30, 2025:
As Previously Reported
Restated
Net Adjustment
Net Income / (Loss)
$ ( 1,420,021 )
$ ( 1,699,803 )
$ ( 279,782 )
Amortization of debt discount
332,572
354,447
21,875
Change in FV of warrant liability
-
( 13,892
)
( 13,892
)
(Increase) decrease in accounts receivable
( 514,201 )
( 164,201 )
350,000
(Increase) decrease in contract asset
-
( 28,418 )
( 28,418 )
(Increase) decrease in inventory
370,007
336,682
( 33,325 )
Net Cash Used In Operating Activities
$ ( 1,556,984 )
$ ( 1,540,526 )
$ 16,458
The
following table presents the effects of the restatement to the accompanying consolidated statement of cash flows for the six months ended
June 30, 2024:
As Previously Reported
Restated
Net Adjustment
Net Income / (Loss)
$ ( 2,251,278 )
$ ( 2,225,297 )
$ 25,981
(Increase) decrease in contract asset
-
( 25,981 )
( 25,981 )
Net Cash Used In Operating Activities
$ ( 1,612,034 )
$ ( 1,612,034 )
$ -
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
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
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 .
43
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 .
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.
Issuances
of Common Stock
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.
44
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.
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 $3 62,679 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.
45
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.
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-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.
46
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.