Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplemental Data.
CLEAN
ENERGY TECHNOLOGIES, INC.
CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER
31, 2025
FINANCIAL
STATEMENT TABLE OF CONTENTS
Page
Report of independent registered public accounting firm (PCAOB ID NO. 0 5854 )
51
Consolidated
Balance Sheets as of December 31, 2025 and 2024 (Restated)
54
Consolidated
Statement of Operations and Other Comprehensive Income for the years ended December 31, 2025 and 2024 (Restated)
55
Consolidated
Statements of Stockholders Equity for the years ended December 31, 2025 and 2024 (Restated)
56
Consolidated
Statements of Cash flows for the years ended December 31, 2025 and 2024 (Restated)
57
Footnotes to the Consolidated Financial Statements
58
50
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders
of Clean Energy Technologies, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of Clean Energy Technologies, Inc. (the Company) as of December 31, 2025
and 2024, and the related consolidated statements of operations, comprehensive income, stockholders’ equity, and cash flows
for each of the years in the two-year period ended December 31, 2025, and the related notes (collectively referred to as the
financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of
the Company as of December 31, 2025, and 2024 and the results of its operations and its cash flows for each of the years in the
two-year period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of
America.
Going
Concern
As discussed in Note 1,
Management’s plans to alleviate the conditions raising substantial doubt about the Company’s ability to continue as a
going concern include obtaining additional debt and equity financing, securing project-level financing for its development projects,
advancing the Vermont Renewable Gas project and other clean energy initiatives toward construction and commercialization, pursuing
strategic business opportunities and partnerships, and continuing efforts to generate revenue from existing operations while
managing operating costs. While management believes these plans are achievable, there can be no assurance that such plans will be
successfully implemented or that the Company will attain profitable operations and positive cash flows.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
51
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Revenue
Recognition for Performance Obligations Satisfied Over Time
Description
of the Critical Audit Matter: As discussed in Note 2 to the consolidated financial statements, recognizing revenue from Engineering,
Procurement, and Construction (EPC) agreement(s) is based on reasonable measures of progress toward complete satisfaction of the performance
obligation.
How
the Critical Audit Matter Was Addressed in the Audit: The related audit effort in evaluating management’s judgments in determining
revenue recognition for these agreements was extensive and required a high degree of auditor judgment.
Our
audit procedures related to evaluating the Company’s accounting for revenue recognized from these revenue agreements, among others:
●
We
reviewed the contract terms and evaluated that the agreement has commercial substance, given
the related party nature of the transaction, and that all of the considerations have a reasonable
probability to be substantially collected based on supporting evidence.
●
We
reviewed and verified the performance obligation(s) in the contract to be a series of distinct
goods and services that are substantially the same and have the same pattern of transfer
to the customer.
●
We
confirmed the transaction price with the related party and evaluated the reasonableness of
the gross profit margin and budgeted costs allocated to the completion of the performance
obligation.
●
We
evaluated whether billing methods were aligned with the satisfaction of performance obligations
guidance under revenue recognition accounting principles generally accepted in the United
States.
●
We
verified whether costs under the input method directly contributed to the completion of the
performance obligation based on audit evidence.
●
We have obtained the evidence of founding program and other founding source
to ensure the collectability of the project when it is commissioning.
● We
have obtained the evidence that the project for physical construction will commence in the
fourth quarter of 2026.
Deconsolidation
of Shuya and Change to Equity Method to Consolidation in 2024
Description
of the Critical Audit Matter: As described in Note 15, effective January 1, 2024, the Company determined that Shuya is no longer a variable
interest entity of JHJ as a result of the removal of Consistent Action Agreements so we begin to deconsolidate Shuya on January 1, 2024
and change from consolidation in 2023 to equity method in 2024.
How
the Critical Audit Matter Was Addressed in the Audit: We identified the Company’s enterprise value and consideration paid as a
critical audit matter because of the significant estimates and assumptions management used in the estimate of the acquisition date fair
value, including forecasts of future revenues and expenses and the selection of the discount rates. Auditing management’s forecasts
of future revenues and expenses as well as the selection of the discount rates involved a high degree of auditor judgment and increased
audit effort, including the use of our valuation specialists, as changes in these assumptions could have a significant impact on the
value of the purchase consideration.
52
Our
audit procedures consisted of the following, among others:
●
We
read the termination of the Consistent Action Agreements to understand and evaluate the terms
of the transaction to determine that the Company no longer has control and change from consolidation
in 2023 to equity method in 2024.
●
We
obtained the Company’s third-party expert valuation report to gain an understanding
of the processes and key assumptions for estimating the fair value of the equity investment
based on the business enterprise value and fair value of non-controlling interest on January
1, 2024 to calculate the gain and loss from the deconsolidation.
●
We
utilized our internal valuation specialists to evaluate the adequacy and appropriateness
of the methodologies and assumptions, including the weighted-average cost of capital, the
discount rate, the discounted cash flows method used by the Company’s third-party valuation
expert in developing the estimated fair value of the equity investment as of January 1, 2024,
fair value of con-controlling interest, and to calculate the gain and loss from the deconsolidation.
●
We
assessed the reasonableness of management’s cash flow forecasts based on historical
results, revenue growth assumptions and expected inflation.
●
We
performed independent calculations to test the reasonableness and mathematical accuracy of
the fair values concluded by the Company.
●
We
evaluated the qualifications of the Company’s third-party valuation expert based on
credentials, reputation and experience.
●
We
assessed the appropriateness of the disclosures in the consolidated financial statements.
Impairment
of Goodwill and Indefinite-Lived Assets
Description
of the Critical Audit Matter: As described in Note 2 and further in Note 6 to the consolidated financial statements, indefinite-lived
assets are reviewed for impairment on an annual basis as of December 31, or more frequently if events or circumstances indicate that
the asset may be impaired. For the Company’s intangible assets, the Company performed a quantitative assessment which involved
determining the fair value of the asset and comparing that amount to the asset’s carrying value. At December 31, 2025, the total
carrying value of the Company definite and indefinite-lived intangible asset was approximately $1.17 million.
How
the Critical Audit Matter was Addressed in the Audit: We determined the assessment of the fair values of the Goodwill and LWL Intangibles
as a critical audit matter due to complex and highly judgmental due to the significant estimation required in determining the fair value
of the asset. The fair value estimate was sensitive to significant assumptions such as forecasted revenues, margin and an overall discount
rate, each of which is affected by expectations about future market or economic conditions. As a result of the subjectivity of the assumptions,
adverse changes to management’s estimates could reduce the underlying cash flows used to estimate fair value and trigger impairment
charges.
Our
audit procedures consisted of the following, among others:
●
We
specifically tested the estimated fair value of the Company’s China intangible asset
(LWL Intangibles), we performed audit procedures that included, among others, assessing the
fair value methodology used by management and evaluating the significant assumptions used
in the valuation model including forecasted cash flow, profit and loss, growth rate, and
margin.
●
We
compared significant assumptions to current industry, market and economic trends, and to
the Company’s historical results.
●
We
assessed the historical accuracy of management’s estimates and performed sensitivity
analyses of significant assumptions to evaluate the changes in the fair value of the China
intangible asset that would result from changes in assumptions.
●
We
also involved an internal valuation specialist to assist in our evaluation of the Company’s
consultant report and legal due diligence report.
/s/
TAAD, LLP
We
have served as the Company’s auditor since 2023.
Diamond
Bar, California
June 04, 2026
53
Clean
Energy Technologies, Inc.
Consolidated
Balance Sheets
December 31, 2025
December 31, 2024
(Restated)
Assets
Current Assets:
Cash
$ 602,461
$ 62,101
Accounts receivable - net
39,406
8,389
Accounts receivable – related party
2,350,797
1,947,131
Accounts receivable
2,350,797
1,947,131
Advance to Supplier
2,079,888
195,575
Deferred Equity Issuance Cost
104,744
-
Deferred
Offering Cost
-
127,494
Due from related party
369,804
112,000
Loan Receivables
238,645
230,464
Inventory
470,206
497,003
Total Current Assets
6,255,951
3,180,157
Property and Equipment - Net
14,043
2,913
Goodwill
747,976
747,976
LWL Intangibles
-
1,468,709
Investment Heze Hongyuan Natural Gas co.
508,511
741,700
Long Term Investment - Shuya
-
485,889
Investment to Guangyuan Shuxin New Energy Co.
239,096
229,064
Investment
239,096
229,064
Long-term financing receivables - net
-
-
Contract assets
677,918
619,779
Advance to Supplier - Prepayment
-
548,000
License
354,322
354,322
Patents
71,034
82,910
Right of use asset - long term
299,018
166,727
Other Assets
3,244,421
56,125
Total Non Current assets
6,156,339
5,504,114
Total Assets
$ 12,412,290
$ 8,684,271
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable
$ 1,639,424
$ 1,509,782
Accrued Expenses
536,617
465,199
Customer Deposits
759,611
172,061
Warranty Liability
100,000
100,000
Warrant Liability
20,474
78,148
Deferred Revenue
33,000
33,000
Derivative Liability
493,308
-
Facility Lease Liability - current
131,728
130,483
Line of Credit
614,574
662,804
Advances paid off - Related Party
63,950
-
Convertible Notes Payable
880,052
3,094,577
Notes payables
-
403,943
Related Party Notes Payable
722,350
8,250
Notes Payable
722,350
8,250
Total Current Liabilities
5,995,088
6,658,247
Long-Term Debt:
Facility Lease Liability - long term
170,605
38,125
Accrued Dividend
-
90,754
Total Long-Term Debt
170,605
128,879
Total Liabilities
$ 6,165,693
$ 6,787,126
Stockholders’ Equity
Common stock, $ .001 par value; 133,333,333 shares authorized; 9,421,047 and 3,022,103 shares issued and outstanding as of December 31, 2025 and 2024 respectively
9,421
3,022
15% Series E Convertible preferred stock, $ .001
par value; 3,500,000
shares
authorized; nil
shares
issued and outstanding
as of December 31, 2025 and 756,139
outstanding
as of December 31, 2024
-
756
Additional paid-in capital
41,706,098
30,631,493
Accumulated Other Comprehensive Income
( 168,923 )
( 257,396 )
Accumulated deficit
( 35,299,999 )
( 28,480,730 )
Total Stockholders’ Equity attributable to Clean Energy Technologies, Inc.
6,246,597
1,897,145
Non-controlling interest
-
-
Total Stockholders’ Equity
6,246,597
1,897,145
Total Liabilities and Stockholders’ Equity
$ 12,412,290
$ 8,684,271
The
accompanying footnotes are an integral part of these financial statements
54
Clean
Energy Technologies, Inc.
Consolidated
Statements of Operations
for
the years ended December 31,
2025
2024
(Restated)
Sales
$ 1,676,672
$ 1,373,481
Sales -related party
484,954
1,051,178
Total revenue
2,161,626
2,424,659
Cost of Goods Sold
1,566,058
1,578,104
Gross Profit
595,568
846,555
General and Administrative
General and Administrative expense
611,662
1,015,102
Salaries
1,399,073
1,906,701
Travel
198,122
185,876
Professional Fees
706,778
578,937
Facility lease and Maintenance
216,812
285,823
Consulting
10,597
195,640
Depreciation and Amortization
11,876
8,907
Total Expenses
3,154,920
4,176,986
Net Loss from Operations
( 2,559,352 )
( 3,330,431 )
Other Income
( 179,983 )
12,583
Change in derivative liability
370,707
-
Change in FV of warrant liability
57,674
26,596
Investment gain (loss) from Shuya
318,426
( 125,148 )
Gain/(Loss) on debt settlement and write down
( 1,573,939 )
8,135
Interest
Income
58,140
57,011
Interest and Financing fees
( 3,300,520 )
( 1,199,042 )
Net Loss before income taxes
( 6,808,847 )
( 4,550,296 )
Income Tax Expense
-
-
Net loss before non-controlling interest from continuing
operations 58,
( 6,808,847 )
( 4,550,296 )
Net income before non-controlling interest from discontinued operation
-
-
Net loss before non-controlling interest from continuing operations
( 6,808,847 )
( 4,550,296 )
Income Tax Expense
( 48 )
-
Net Loss
( 6,808,895 )
( 4,550,296 )
Net income attributable to non-controlling interest
-
-
Net loss attributable to Clean Energy Technologies, Inc.
( 6,808,895 )
( 4,550,296 )
Accumulative other comprehensive income
Foreign Currency Translation Loss
88,473
( 60,569 )
Total Comprehensive Loss
$ ( 6,720,422 )
$ ( 4,610,865 )
Per Share Information:
Basic and diluted weighted average number of common shares outstanding
4,386,446
2,880,367
Net Loss per common share basic and diluted
( 1.55
)
( 1.58 )
The
accompanying footnotes are an integral part of these financial statements
55
Clean
Energy Technologies, Inc.
Consolidated
Statements of Stockholders Equity
December
31, 2025 and 2024 (Restated)
Description
Shares
Amount
Shares
Amount
Capital
Income
Deficit
Interest
Totals
Common Stock .001 Par
Preferred Stock Shares
Additional Paid in
Accumulated Other Comprehensive
Accumulated
Non - Controlling
Stockholders’ Equity
Description
Shares
Amount
Shares
Amount
Capital
Loss
Deficit
Interest
Totals
December 31, 2023 (restated)
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
3,667
4
-
-
62,246
-
-
-
62,250
Shares issued for debt inducement
16,333
16
-
-
194,531
-
-
-
194,547
Shares issued for subscription
224,233
224
-
-
2,085,277
-
-
-
2,085,501
Shares issued for series E preferred conversion
167,706
168
( 1,443,248 )
( 1,443 )
1,276
-
-
-
1
Value of the warrants issued for Mast Hill
-
-
-
-
-
-
-
-
-
Accumulated Comprehensive
-
-
-
-
-
( 60,569 )
-
-
( 60,569 )
Deconsolidation of Shuya
-
-
-
-
-
-
-
( 757,216 )
( 757,216 )
Accrued Series E preferred dividend
-
-
-
-
-
-
( 42,749 )
-
( 42,749 )
Net Loss
-
-
-
-
-
-
( 4,550,296 )
-
( 4,550,296 )
December 31, 2024 (restated)
3,022,103
$ 3,022
756,139
$ 756
$ 30,631,493
$ ( 257,396 )
$ ( 28,480,730 )
$ -
$ 1,897,145
Balance
3,022,103
3,022
756,139
756
30,631,493
( 257,396 )
( 28,480,730 )
-
1,897,145
Rounding due to share reverse split
137
1
-
-
-
-
-
-
1
Shares issued for stock compensation
5,862
6
-
-
11,994
-
-
-
12,000
Shares issued for debt conversion
2,311,343
2,311
-
-
4,764,704
-
-
-
4,767,015
Shares issued for debt inducement
41,998
42
-
-
113,383
-
-
-
113,425
Shares issued for subscription
2,285,447
2,285
-
-
5,076,897
-
-
-
5,079,182
Shares issued for series E preferred conversion
152,861
153
( 756,139 )
( 756 )
48,642
-
-
-
48,039
Value of the warrants issued for Mast Hill
1,601,296
1,601
-
-
1,063,646
-
-
-
1,065,247
Accumulated Comprehensive
-
-
-
-
-
88,473
-
-
88,473
Accrued Series E preferred dividend
-
-
-
-
53,090
-
( 10,374 )
-
42,716
Deferred offering cost
-
-
-
-
( 57,751
)
-
-
-
( 57,751
)
Net Loss
-
-
-
-
-
-
( 6,808,895 )
-
( 6,808,895 )
December 31, 2025
9,421,047
$ 9,421
-
$ -
$ 41,706,098
$ ( 168,923 )
$ ( 35,299,999 )
$ -
$ 6,246,597
Balance
9,421,047
9,421
-
-
41,706,098
( 168,923 )
( 35,299,999 )
-
6,246,597
The
accompanying footnotes are an integral part of these financial statements
56
Clean
Energy Technologies, Inc.
Consolidated
Statements of Cash Flows
for
the year ended December 31,
2025
2024
(Restated)
Cash Flows from Operating Activities:
Net loss before discontinued operations
( 6,808,895 )
( 4,550,296 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
13,922
10,423
Stock compensation expense
125,425
62,250
Investment Income
482,506
( 170,047 )
Loss on deconsolidation of Shuya
-
344,889
Loss from investment of Leading Weave Ltd
1,468,709
-
Bad debt expense
-
217,584
Amortization of debt discount
1,219,702
222,351
Deferred offering expense
-
( 11,750 )
Change in derivative liability
( 442,361
)
-
Change in FV of warrant liability
( 57,674
)
( 26,596
)
Reversal of inventory impairment reserve
( 357,639
)
-
Changes in assets and liabilities:
(Increase) decrease in right of use asset
( 131,348 )
78,541
(Increase) decrease in lease liability
133,063
( 76,848 )
(Increase) decrease in accounts receivable
359,583
17,142
(Increase) decrease in accounts receivable – related party
( 794,266 )
( 1,021,880 )
(Increase) decrease in prepayments
( 946,149 )
336,740
(Increase) decrease in contract asset
( 58,139
)
( 53,153
)
(Increase) decrease in other assets
( 3,551,102 )
49,847
(Increase) decrease in inventory
384,436
38,441
(Decrease) increase in accounts payable
129,641
1,003,248
(Decrease) increase in accrued interest
279,781
184,185
Other (Decrease) increase in accrued expenses
45,538
( 70,732 )
Other (Decrease) increase in other payables - related party
-
-
Other (Decrease) increase in customer deposits
582,920
( 145,290 )
Net Cash Used In Operating Activities
( 7,922,347 )
( 3,560,951 )
Cash Flows from Investing Activities
Investment to Guangyuan Shuxin New Energy Co.
-
50,040
Proceed to Heze Hongyuan
Natural Gas Co.
258,427
-
Purchase of fixed assets
( 12,679
)
-
Loan receivables
-
111,200
Cash Flows Provided By Investing Activities
245,748
161,240
Cash Flows from Financing Activities
Proceeds from notes payable and lines of credit
4,477,381
1,893,254
Due from related party
( 252,580 )
( 112,000 )
Payments on notes payable and line of credit
( 1,088,437 )
( 492,851 )
Stock issued for cash
5,079,183
2,085,500
Cash Flows Provided By Financing Activities
8,215,547
3,373,903
Foreign Currency Transaction
1,412
( 1,717 )
Net (Decrease) Increase in Cash and Cash Equivalents
540,360
( 27,525 )
Cash and Cash Equivalents at Beginning of Period
62,101
89,626
Cash and Cash Equivalents at End of Period
602,461
62,101
Analysis of balances of cash and cash equivalents
Cash and Cash equivalents
602,461
62,101
Supplemental Cashflow Information:
Interest Paid
$ 144,251
$ 268,668
Supplemental Non-Cash Disclosure
Discount on new notes
$ -
$ 239,871
Shares issued for note conversions
$ 5,654,697
$ -
Dividend accrued
$ 101,124
$ 42,751
The
accompanying footnotes are an integral part of these financial statements
57
Clean
Energy Technologies, Inc.
Notes
to Consolidated Financial Statements
NOTE
1 – GENERAL
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 common stock is listed on the Nasdaq Markets
under the symbol “CETY.”
Our
internet website address is www.cetyinc.com. The information contained on our websites are 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) and CETY Europe, CETY Renewables waste to energy business unit, the Engineering
and Manufacturing services division and CETY Hong Kong.
Going
Concern
The
financial statements have been prepared on a going concern basis, which contemplates continuity of operations, realization of assets
and liquidation of liabilities in the normal course of business. The Company had a total stockholder’s equity of $ 6,246,597
and a working capital of $ 260,863
and an accumulated deficit of $ 35,299,999
as of December 31, 2025, net loss of $ 6,808,895
and used $ 7,922,347
in net cash from operating activities for the year ended December 31, 2025. Management’s plans to alleviate the conditions raising
substantial doubt about the Company’s ability to continue as a going concern include obtaining additional debt and equity financing,
including efforts to restructure certain existing debt obligations through capital raising activities in the equity markets. The
Company is also pursuing strategic partnerships, joint ventures, and other business opportunities, including collaborations with
parties such as Exergy and Metis Power, to support project development, execution, and access to capital. In addition, management
continues to pursue project-level financing for development projects, including the Vermont Renewable Gas project and other clean
energy initiatives. The Company is also implementing cost-reduction initiatives within its Heat Recovery Solutions business,
including utilizing Sagacity as a supply chain partner to improve operating efficiencies and reduce procurement and manufacturing
costs. Management continues to focus on generating revenue and cash flow from existing operations, project development activities,
and strategic growth opportunities while preserving liquidity and managing operating expenses. While management believes these plans
are achievable, there can be no assurance that such plans will be successfully implemented or that the Company will attain
profitable operations and positive cash flows.
Plan
of Operation
Our
mission is to be a leader in the zero-emission revolution by 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 frictionless, lubricant and maintenance free magnetic bearing turbine
Clean Cycle Generator (CCG) is a heat recovery system that captures waste heat from various sources and converts it into electricity.
This system can be integrated into various industrial processes, helping to reduce energy costs and carbon emissions.
Waste
to Energy Solutions – Clean Energy Technologies’ waste to energy solutions involve decomposing organic waste materials,
such as agricultural waste and food waste at high temperatures into clean energy through its proprietary gasification technology that
produce a range of products, including electricity, heat, and biochar.
58
Engineering,
Consulting and Project Management Solutions – Clean Energy Technologies offers engineering
and manufacturing services to help clients bring their sustainable energy products to market. This includes design, prototyping, testing,
and production services. Clean Energy Technologies’ expertise in engineering and manufacturing enables it to provide customized
solutions to meet clients’ specific needs.
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. 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
Sichuan Province and portions of Yunnan Province. 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.
NOTE
2 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES :
A
summary of significant accounting policies of Clean Energy Technologies, Inc. (formerly Probe Manufacturing, Inc.) is presented to assist
in the understanding of the Company’s financial statements. The financial statements and notes are representations of the Company’s
management, who is responsible for their integrity and objectivity.
The
consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted in
the United States of America (“US GAAP”) and include the accounts of the Company and its wholly-owned subsidiaries. All material
intercompany balances and transactions have been eliminated in consolidation.
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 most of our cash accounts at a commercial 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 purposes 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.
Credit
losses
On
January 1, 2023, the Company adopted Accounting Standards Update 2016-13 “Financial Instruments — Credit Losses (Topic 326),
Measurement of Credit Losses on Financial Instruments,” which replaces the incurred loss methodology with an expected loss methodology
that is referred to as the current expected credit loss (“CECL”) methodology. The adoption of the credit loss accounting
standard has no material impact on the Company’s consolidated financial statements as of January 1, 2023.
59
The
Company’s account receivables, prepayments, other receivables and other current assets in the balance sheet are within the scope
of ASC Topic 326. As the Company has limited customers and debtors, the Company uses the loss-rate method to evaluates the expected credit
losses on an individual basis. When establishing the loss rate, the Company makes the assessment on various factors, including historical
experience, creditworthiness of customers and debtors, current economic conditions, reasonable and supportable forecasts of future economic
conditions, and other factors that may affect its ability to collect from the customers and debtors. The Company also provides specific
provisions for allowance when facts and circumstances indicate that the receivable is unlikely to be collected.
Expected
credit losses are recorded as allowance for credit losses on the consolidated statements of operations. After all attempts to collect
a receivable have failed, the receivable is written off against the allowance. In the event the Company recovers amount that is previously
reserved for, the Company will reduce the specific allowance for credit losses.
Accounts
Receivable
Our
ability to collect receivables is affected by economic fluctuations in the geographic areas and industries served by us. Reserves
for uncollectable 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 December 31, 2025, 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 December 31, 2025, and December 31, 2024 (Restated), we had a reserve for potentially
un-collectable long-term financing receivables of $ 217,584
and $ 217,584 respectively.
Six
(6) customers accounted for approximately 98 % of accounts receivable on December 31, 2025. Our trade accounts primarily represent unsecured
receivables. Historically, our bad debt write-offs related to these trade accounts have been insignificant. Seven (7) customers accounted
for approximately 98 % of accounts receivable on December 31, 2024. Our trade accounts primarily represent unsecured receivables.
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 December 31, 2025 we had a reserve of $ 576,704 vs. 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
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.
60
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 is no impairment of long-lived assets for the periods ended December 31,
2025 and 2024.
Revenue
Recognition
The
Company recognizes revenue under ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606),” (“ASC
606”).
Performance
Obligations Satisfied Over Time
FASB
ASC 606-10-25-27 through 25-29, 25-36 through 25-37, 55-5 through 55-10
An
entity transfers control of a good or service over time and satisfies a performance obligation and recognizes revenue over time if one
of the following criteria is met:
a.
The customer receives and consumes the benefits provided by the entity’s performance as the entity performs (as described in FASB
ASC 606-10-55-5 through 55-6).
b.
The entity’s performance creates or enhances an asset (for example, work in process) that the customer controls as the asset is
created or enhanced (as described in FASB ASC 606-10-55-7).
c.
The entity’s performance does not create an asset with an alternative use to the entity (see FASB ASC 606-10-25-28), and the entity
has an enforceable right to payment for performance completed to date (as described in FASB ASC 606-10-25-29).
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
61
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.
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.
62
●
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.
We
have a list of appropriate measures of progress: This is based on milestones achieved, among other measures.
Given
the long-term nature of the projects, CETY regularly reviews and, if necessary, updates its estimates of progress towards completion,
transaction price, and the allocation of the transaction price to performance obligations.
Also,
from time to time our contracts state that the customer is not obligated to pay a final payment until the units are commissioned, i.e.
a final payment of 10 % . As of December 31, 2025 and 2024 we had $ 33,000 and $ 33,000 of deferred revenue.
63
Also
from time to time we require upfront deposits from our customers based on the contract. As of December 31, 2025 and 2024 (Restated), we had
outstanding customer deposits of $ 759,611
and $ 172,061
respectively.
Fair
Value of Financial instruments
The
Financial Accounting Standards Board issued ASC (Accounting Standards Codification) 820-10 (SFAS No. 157), “Fair Value Measurements
and Disclosures” for financial assets and liabilities. ASC 820-10 provides a framework for measuring fair value and requires expanded
disclosures regarding fair value measurements. FASB ASC 820-10 defines fair value as the price that would be received for an asset or
the exit price that would be paid to transfer a liability in the principal or most advantageous market in an orderly transaction between
market participants on the measurement date. FASB ASC 820-10 also establishes a fair value hierarchy which requires an entity to maximize
the use of observable inputs, where available. The following summarizes the three levels of inputs required by the standard that the
Company uses to measure fair value:
●
Level 1: Quoted prices
in active markets for identical assets or liabilities.
●
Level 2: Observable inputs
other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active or
other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related
assets or liabilities.
●
Level 3: Unobservable inputs
that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The Company’s
derivative liabilities have been valued as Level 3 instruments. We value the derivative liability using a lattice model, with a volatility
of 56 % and using a risk free interest rate of 0.15 %.
The
Company’s financial instruments consist of cash, prepaid expenses, inventory, accounts payable, accrued expenses, and convertible
notes payable. The estimated fair value of cash, prepaid expenses, investments, accounts payable, accrued expenses and convertible notes
payable approximate their carrying amounts due to the short-term nature of these instruments.
Foreign
Currency Translation and Comprehensive Income (Loss)
We
have no material components of other comprehensive income (loss) and accordingly, net loss is equal to comprehensive loss in all periods.
The accounts of the Company’s Chinese entities are maintained in RMB. The accounts of the
Chinese entities were translated into USD in accordance with FASB ASC Topic 830 “Foreign Currency Matters.” All assets and
liabilities were translated at the exchange rate on the balance sheet date; stockholders’ equity is translated at historical rates
and the statements of operations and cash flows are translated at the weighted average exchange rate for the period. The resulting translation
adjustments are reported under other comprehensive income (loss) in accordance with FASB ASC Topic 220, “Comprehensive Income.”
Gains and losses resulting from foreign currency transactions are reflected in the statements of operations.
The
Company follows FASB ASC Topic 220-10, “Comprehensive Income (loss).” Comprehensive income (loss) comprises net income (loss)
and all changes to the statements of changes in stockholders’ equity, except those due to investments by stockholders, changes
in additional paid-in capital and distributions to stockholders.
Change
from fair value or equity method to consolidation .
In
July 2022, JHJ, a wholly owned subsidiary of CETY HK 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.
64
For
the year ended December 31, 2022, the Company has determined that Shuya is 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 an 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, SSET and Chengdu Xiangyueheng Enterprise Management Co., Ltd (“Xiangyueheng), who is the 10 % shareholder
of Shuya, entered a Three-Parties Consistent Action Agreement, wherein these three shareholders (or three parties) will guarantee that
the voting rights will be expressed in the same way at the shareholders’ meeting of Shuya to consolidate the controlling position
of the three parties in Shuya. The three parties agree that within the validity period of this agreement, before the party intends to
propose the motions to the shareholders or the board of directors on the major matters related to the voting rights of the shareholders
or the board of directors, the three parties internally will discuss, negotiate and coordinate the motion topics for consistency; in
the event of disagreement, the opinions of JHJ shall prevail.
As
a result of Consistent Action Agreement, the Company re-analyzed and determined that Shuya is the variable interest entity (“VIE”)
of JHJ because 1) the equity investors at risk, as a group, lack the characteristics of a controlling financial interest, and 2) Shuya
is structured with disproportionate voting rights, and substantially all of the activities are conducted on behalf of an investor with
disproportionately few voting rights. Under ASC 810, a reporting entity has a controlling financial interest in a VIE, and must consolidate
that VIE, if the reporting entity has both of the following characteristics: (a) the power to direct the activities of the VIE that most
significantly affect the VIE’s economic performance; and (b) the obligation to absorb losses, or the right to receive benefits,
that could potentially be significant to the VIE. The Company concluded JHJ is deemed the primary beneficiary of the VIE. Accordingly,
the Company consolidates Shuya effective on January 1, 2023.
The
change of control interest was accounted for using the acquisition method of accounting in accordance with Accounting Standards Codification,
referred to as ASC, 805, Business Combinations. The management determined that the Company was the acquiror for financial accounting
purposes. In identifying the Company as the accounting acquiror, the companies considered the structure of the transaction and other
actions contemplated by the Three-Parties Consistent Action Agreement, relative outstanding share ownership and market values, the composition
of the combined company’s board of directors, the relative size of Shuya, and the designation of certain senior management positions
of the combined company.
In
accordance with ASC 805, the Company recorded the acquisition based on the fair value of the consideration transferred and then allocated
the purchase price to the identifiable assets acquired and liabilities assumed based on their respective fair values as of the Acquisition
Date. The excess of the value of consideration transferred over the aggregate fair value of those net assets was recorded as goodwill.
Any identified definite lived intangible assets will be amortized over their estimated useful lives and any identified intangible assets
with indefinite useful lives and goodwill will not be amortized but will be tested for impairment at least annually. All intangible assets
and goodwill will be tested for impairment when certain indicators are present. Determining the fair value of assets acquired and liabilities
assumed requires management to use significant judgment and estimates including the selection of valuation methodologies, estimates of
future revenues and cash flows, discount rates, and selection of comparable companies. The valuation of purchase considerations was based
on preliminary estimates that management believes are reasonable under the circumstances.
65
As
the Consistent Action Agreement did not quantify any considerations to gain the control, the deemed consideration paid is the fair value
of 51 % non-controlling interest as of January 1, 2023. The following table summarizes the fair value of the consideration paid and the
fair value of assets acquired, and liabilities assumed on January 1, 2023, the acquisition date.
SCHEDULE OF FAIR VALUE OF ASSETS AND LIABILITIES ACQUIRED
Fair value of non-controlling interests
$ 650,951
Fair value of previously held equity investment
556,096
Subtotal
$ 1,207,047
Recognized value of 100% of identifiable net assets
( 1,207,047 )
Goodwill Recognized
$ -
Recognized amounts of identifiable assets acquired and liabilities assumed (preliminary):
Inventories
$ 516,131
Cash and cash equivalents
50,346
Trade and other receivables
952,384
Advanced deposit
672,597
Net fixed assets
6,704
Trade and other payables
( 1,021,897 )
Advanced payments
( 5,317 )
Salaries and wages payables
( 4,692 )
Other receivable
40,791
Total identifiable net assets
$ 1,207,047
Under
ASC-805-10-50-2, initial consolidation of an investee previously reported using fair value or the equity method should be accounted for
prospectively as of the date the entity obtained a controlling financial interest. Therefore, the Company should provide pro forma information
as if the consolidation had occurred as of the beginning of each of the current and prior comparative reporting period per
On
January 1, 2024, and effective on the same date, JHJ, SSET and Xiangyueheng entered into the Agreement on the Termination of the Concerted
Action Agreement (the “Termination Agreement”), pursuant to which the parties released each other from any and all obligations
under the CAA. Due to the Termination Agreement, the Company now holds less than 50 % of the voting rights in Shuya. The Company analyzed
whether Shuya should be consolidated under ASC 810 and determined Shuya is no longer required to be consolidated on January 1, 2024 after
the execution of the Termination Agreement. Accordingly, the Company will not consolidate Shuya into its consolidated financial statements
on or after January 1, 2024.
Net
(Loss) per Common Share
Basic
profit / (loss) per share is computed based on the weighted average number of common shares outstanding. At December 31, 2025, we
had outstanding common shares of 9,421,047 used
in the calculation of basic earnings per share. Basic weighted average common shares for the years ended December 31, 2025 and 2024
were 4,386,446 and 2,880,367 ,
respectively. As of December 31, 2025, we had convertible notes, convertible into approximately 1,192,214 of
additional common shares, and 44,217 common
stock warrants, and zero preferred
shares. Fully diluted weighted average common shares and equivalents were 5,622,877 for
the year ended December 31, 2025 and were excluded from the diluted earnings per share calculation as they were considered
anti-dilutive.
66
Research
and Development
We
had no amounts of research and development R&D expense during the year ended December 31, 2025 and 2024.
Segment
Disclosure
FASB
Codification Topic 280, Segment Reporting , establishes standards for reporting financial and descriptive information about an
enterprise’s reportable segments. The Company has four reportable segments: Manufacturing & Engineering services, Clean Energy
HRS (HRS), CETY HK NG Trading, and CETY Renewables Waste to Energy. 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.
SCHEDULE
OF FINANCIAL DATA
2025
2024
For the years ended December 31,
2025
2024 (Restated)
Net Sales
Manufacturing and Engineering
$ -
$ 9,341
Heat Recovery Solutions
503,878
158,141
NG Trading
1,172,794
1,192,420
Waste to Energy
484,955
1,064,757
Total Sales
$ 2,161,627
$ 2,424,659
Segment income and reconciliation before tax
Manufacturing and Engineering
-
7,806
Heat Recovery Solutions
386,069
15,160
LNG Trading
52,094
( 6,195 )
Waste to Energy
157,405
829,784
Total Segment income
595,568
846,555
Less: operating expense
( 3,096,780 )
( 4,176,986 )
Less: other income and expenses
( 4,307,635 )
( 1,219,865 )
Net (loss) before income tax
$ ( 6,808,847 )
$ ( 4,550,296 )
December 31, 2025
December 31, 2024
(Restated)
Total Assets
Manufacturing and Engineering
$ 5,501,807
$ 2,568,869
Heat Recovery Solutions
2,093,177
2,041,013
Waste to Energy
1,940,076
1,648,324
LNG Trading
2,877,230
2,426,065
Total Assets
$ 12,412,290
$ 8,684,271
67
The
following table represents revenue by geographic area based on the sales location of our products and solutions:
SCHEDULE
OF REVENUE BY GEOGRAPHIC AREAS BASED ON SALES LOCATION OF OUR PRODUCTS
2025
2024
For the years ended
December 31,
2025
2024
United States
638,833
1,232,238
China include discontinued operation:
1,172,794
1,192,421
Other international
350,000
-
Total Sales
2,161,627
2,424,659
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. As of December 31, 2025, we had no further non-vested expense to be recognized.
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.
68
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, 2025 using
a Federal Tax Rate of 21% and an estimated state of California rate of 8.84% .
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, 2025, we had a net operating loss carry-forward of approximately $ 41,339,494 and a deferred tax asset of $ 10,197,351 using the statutory
rate of 21 %. 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 $( 10,295,855 ). 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, 2025 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 7,561,567 restricted shares of the Corporation’s
common stock, par value $ .001 per share (the “Common Stock”).
On
February 13, 2018 the Corporation and Confections Ventures Limited. (“CVL”) entered into a Convertible Note Purchase
Agreement (the “Convertible Note Purchase Agreement,” together with the Stock Purchase Agreement and the transactions
contemplated thereunder, the “Financing”) pursuant to which the Corporation issued to CVL a convertible promissory Note
(the “CVL Note”) in the principal amount of $ 939,500
with an interest rate of 10 %
per annum interest rate and a maturity date of February
13, 2020 . The CVL Note is convertible into shares of Common Stock at $ 0.12
per share, as adjusted as provided therein. This note was assigned to MGW Investments.
69
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, 2018. The Company
is current on its federal and state tax returns.
Recently
Issued Accounting Standards
The
Company’s management reviewed all recently issued ASU’s not yet adopted by the Company and does not believe the future adoptions
of any such ASU’s may be expected to cause a material impact on the Company’s consolidated financial condition or the results
of its operations.
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 year ended December 31, 2025, $ 104,744
and $ 127,494
as of December 2024 (Restated) of deferred stock issuance costs will be capitalized and will be recognized upon the funding of the
offering during the year 2025.
NOTE
3 – ACCOUNTS AND NOTES RECEIVABLE
SCHEDULE OF ACCOUNTS AND NOTES RECEIVABLE
December 31, 2025
December 31, 2024
(Restated)
Accounts Receivable
$ 39,406
$ 8,389
Accounts Receivable - RP
2,350,797
1,947,131
Less reserve for uncollectable accounts
-
-
Total
$ 2,390,203
$ 1,955,520
Our
Accounts Receivable is pledged to Nations Interbanc, our line of credit.
Management
considered the requirements of ASC 326 and evaluated the collectability of the related-party receivable as of December 31, 2025. While
a significant portion of the receivable balance relates to VRG and other related-party amounts, management concluded that an allowance
was not required based on the specific facts and circumstances existing at year-end.
The
receivable primarily relates to project development activities associated with the VRG project. Management’s assessment considered the
underlying economics of the project, contractual rights, expected sources of capital, project-level financing alternatives, potential
strategic investors, anticipated future funding arrangements, and the overall recoverability of the amounts advanced. Based on these
factors, management believes the receivable is recoverable and that an allowance for expected credit losses was not warranted as of December
31, 2025.
SCHEDULE OF LEASE RECEIVABLE ASSET
December 31, 2025
December 31, 2024
(Restated)
Long-term receivables
$ 217,584
$ 217,584
Less reserve for uncollectable accounts
( 217,584 )
( 217,584 )
Net Long-term receivables
-
-
T he
Company is currently modifying the assets subject to lease to meet the provisions of the agreement, and as of December 31, 2025 any collection
on the lease payments was not yet considered probable, resulting in no derecognition of the underlying asset and no net lease investments
recognized on the sales-type lease pursuant to ASC 842-30-25-3.
On
a contract-by-contract basis or in response to certain situations or installation difficulties, the Company may elect to allow non-interest
bearing repayments in excess of 1 year.
Our
long - term financing Receivable are pledged to Nations Interbanc, our line of credit.
70
NOTE
4 – INVENTORY
Inventories
by major classification were comprised of the following at:
SCHEDULE OF INVENTORIES
December 31, 2025
December 31, 2024
Inventory
$ 1,046,910
$ 1,431,347
Less reserve for obsolescence parts
( 576,704 )
( 934,344 )
Total
$ 470,206
$ 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
December 31, 2025
December 31, 2024
Property and Equipment
$ 138,416
$ 1,434,743
Accumulated Depreciation
( 124,373 )
( 1,431,830 )
Net Fixed Assets
$ 14,043
$ 2,913
Our
Depreciation Expense for the years ended December 31, 2025 and 2024 was $ 2,046
and $1,516 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
December 31, 2025
December 31, 2024
Goodwill
$ 747,976
$ 747,976
LWL Intangibles
-
1,468,709
License
354,322
354,322
Patents
190,789
190,789
Accumulated Amortization-Patents
( 119,755 )
( 107,879 )
Net Intangible Assets
$ 1,173,332
$ 2,653,917
As
of December 31, 2025, the Company reports intangible assets totaling $ 1,173,332 , compared to $ 2,653,917 as of December 31, 2024.
As
of both December 31, 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, previously classified as an indefinite-lived asset, had a carrying value of $ 1,468,709 as of December 31, 2024. During
the year ended December 31, 2025, the Company performed its annual impairment assessment and determined that the investment was impaired.
Accordingly, the carrying value of the investment was written down to zero as of December 31, 2025.
As a result of this impairment, no value is reflected on the Company’s
balance sheet as of December 31, 2025.
The
License balance remained unchanged at $ 354,322 and $ 354,322 for both 2025 and 2024. The License is considered to have a finite life, and
as such, it is subject to amortization over its estimated useful life. The Company estimates the useful life of the License based on
the legal term and any other relevant factors, such as the expected technological obsolescence or the duration of the agreement. The
amortization of this asset is reflected in the Company’s financial statements.
71
The
Patents balance, after amortization, was $ 71,034 as of December 31, 2025, and $ 82,910 as of December 31, 2024. Patents are classified
as having a finite life and are amortized over their expected useful life, typically based on the legal protection period, which is generally
20 years from the filing date, or the expected period of the patent’s utility. The Company evaluates the carrying value of patents
regularly to ensure that their estimated useful life and amortization period remain appropriate. Amortization expense for the period
pertains to the systematic allocation of the cost of patents over their estimated useful lives.
Our
Amortization Expense for the years ended December 31, 2025 and 2024 was $ 11,876 and $ 8,907 respectively.
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 – cash paid
$ 1,500,000
Assets acquired:
Cash and cash equivalents
$ 6,156
Prepayment
13,496
Other receivable
20,000
Trading Contracts
146,035
Shenzhen Gas Relationship
1,314,313
Total assets acquired
1,500,000
Liabilities assumed:
Advance Receipts
( 8,539 )
Taxes Payable
179
Net Assets Acquired:
$ 1,491,640
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. This asset has
been written off .
NOTE
7 – CONVERTIBLE NOTE RECEIVABLE
Effective
January 10, 2022, JHJ (the “Note Holder”) entered into a convertible loan agreement with Chengdu Rongjun Enterprise Consulting
Co., Ltd. (“Rongjun” or the “Borrower”), pursuant to which JHJ advanced RMB 5,000,000 (approximately $ 0.69 million)
to Rongjun. The loan originally bore interest at 12 % per annum and had a maturity date of January 10, 2025. The note included a conversion
feature allowing the Note Holder to convert the outstanding balance into an indirect equity interest representing approximately 15 % of
Heze Hongyuan Natural Gas Co., Ltd. (“Heze”), in which Rongjun holds a controlling interest.
In
October 2022, the Company amended the terms of the loan by reducing the stated interest rate from 12 % to 0 % and extending the maturity
date to January 10, 2027 . The Company evaluated the modification under applicable U.S. GAAP and concluded that the revised terms were
substantially different from the original terms. Accordingly, the modification was accounted for as an extinguishment of the original
loan and the recognition of a new loan at its fair value on the modification date. The difference between the carrying value of the original
loan and the fair value of the modified loan was recognized as a loss in earnings in 2022.
Following
the modification, the loan is accounted for at amortized cost using the effective interest method. Although the modified loan bears no
stated interest, interest income is recognized through the accretion of the initial discount, representing the difference between the
fair value at recognition and the contractual principal amount, over the remaining term of the loan. As a result, the carrying value
of the loan increases over time and is expected to accrete to its contractual principal amount at maturity.
The
following table presents the accretion of the loan receivable:
Loan
Receivable Accretion Schedule
SCHEDULE
OF LOAN RECEIVABLE ACCRETION SCHEDULE
Description
PV (at Modification)
12/31/2022
12/31/2023
12/31/2024
12/31/2025
Interest Income (Accretion)
3,071,974
91,906
379,666
425,226
476,253
Ending Balance
3,071,974
3,163,881
3,543,547
3,968,773
4,445,025
The
Company evaluated the collectability of the loan receivable in accordance with ASC 326, Financial Instruments – Credit Losses (CECL).
Based on the Borrower’s financial condition, the underlying project economics, and forward-looking information, The Company evaluated the collectability of the loan receivable in accordance
with ASC 326, Financial Instruments—Credit Losses (CECL). In estimating expected credit losses, management considered the borrower’s
financial condition, the related-party nature of the investment, the status and expected economics of the underlying pipeline project,
the remaining contractual term through January 2027, and other forward-looking information available as of December 31, 2025. Based on
this assessment, the Company recorded an allowance for expected credit losses equal to approximately 20% of the amortized cost basis of
the loan receivable.
The
Company also evaluated the embedded conversion feature under ASC 815, Derivatives and Hedging, and concluded that bifurcation as a derivative
is not required, as the underlying equity interests are not readily convertible to cash and the feature does not meet the criteria for
derivative accounting.
72
NOTE
8 – ACCRUED EXPENSES
SCHEDULE
OF ACCRUED EXPENSES
December 31, 2025
December 31, 2024
(Restated)
Accrued Wages
$ 115,871
$ 78,221
Sales tax payable
28,178
15,014
Accrued Taxes and other
392,568
371,964
Total Accrued Expenses
$ 536,617
$ 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 per share (number
of shares and exercise price are retroactively adjusted to reflect the 1-for-15 reverse stock split effective October 6, 2025 —
see Note 2), 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 December 31, 2025, the fair value of the warrant liability was remeasured to $ 20,474 .
The Company recognized a gain from the change in fair value of warrant liability of $ 57,674 and $ 26,596 for the years ended December 31,
2025 and 2024.
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
2025
2024
Years Ended December 31,
2025
2024
Fair value-beginning of period
$ 78,148
$ 104,744
Change in fair value
( 57,674 )
( 26,596 )
Fair value-end of period
$ 20,474
$ 78,148
NOTE
10 – 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 % per month. It is secured by the assets of the Company. In addition,
it is personally guaranteed by Kambiz Mahdi, our Chief Executive Officer. As of December 31, 2025, the outstanding balance was $ 614,574 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 $ 275,000.00 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 $ 50,000 by the final calendar day of each month. The balance of this debt as of December
31, 2025, is $ 614,574 .
During
the year, the Company entered into several “sale of future receipts” / merchant cash-advance arrangements with Reliance Financial
FL LLC, as well as a subordinated business loan with Agile Lending, LLC and a purchase order financing facility with Nations Interbanc.
Although certain Reliance contracts are legally structured as non-recourse “sales” of future business receipts, management
concluded that these arrangements do not involve the transfer of discrete existing financial assets that would qualify for derecognition
under ASC 860. Instead, the Company continues to generate and collect its operating cash receipts and remits amounts to the lenders until
the contractual repayment amounts have been satisfied.
Accordingly,
the Reliance, Agile and Nations Interbanc arrangements are accounted for as interest-bearing financing liabilities within the scope of
ASC 470 and ASC 835. The Company records the net proceeds received as short-term debt and recognizes the excess of the total contractual
repayment amounts (including any origination fees, daily fees and make-whole or prepayment charges) over the net proceeds as debt discounts
or financing costs, which are amortized to interest expense using the simple interest method over the expected repayment periods. Legal
and other third-party costs that are directly attributable to obtaining these financings are capitalized as debt issuance costs and presented
as a direct deduction from the related liabilities.
On
or about October 31, 2024, and December 24, 2024, the Company borrowed approximately $ 104,500 , and $ 75,000 , respectively,
from Reliance (“Reliance”) pursuant to short-term cash advance loans. Under the loan agreements, the Note provides for a
one-time interest charge of approximately 45 % of the principal amount approximately $ 156,646 and $ 112,425 , respectively, was due to Reliance,
amortizing and to be repaid over approximately 32 weeks, and as of September 30, 2025, the balance on the loans was approximately $ 0
and $ 0 , respectively.
On
or about July 15, 2024, August 6, 2024, and October 10, 2024, the Company borrowed approximately $ 131,750 , and $ 68,500 , and $ 66,000 respectively,
from Agile pursuant to short-term cash advance loans. Under the loan agreements, the Note provides for a one-time interest charge of
approximately 45 % of the principal amount 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 September 30, 2025, the balance on the loans was approximately $ 0 and $ 0 , respectively.
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, the Note provides
for a one-time interest charge of approximately 45 % of the principal amount 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
$ 157,500 and $ 71,250 , respectively.
On
January 10, 2025, and May 22, 2025 the Company borrowed approximately $ 135,000 ,
and $ 35,150 ,
respectively, from Agile Capital Funding, LLC (“Agile”) pursuant to short-term cash advance loans. Under the loan agreements,
the Note provides for a one-time interest charge of approximately 45 %
of the principal amount approximately $ 202,365 ,
and $ 55,463 ,
respectively, was due to Agile, amortizing and to be repaid over approximately 32 weeks, and as of June 1, 2026, the balance on the loans
was $ 0 ,
and $ 155,896 ,
respectively.
On
June 30, 2025, the Company borrowed approximately $ 127,000 from Agile Capital Funding, LLC (“Agile”) pursuant to a
short-term cash advance loan. Under the loan agreement, the Note provides for a one-time interest charge of approximately 45 % of the
principal amount approximately $ 190,373 was due to Agile, amortizing and to be repaid over approximately 32 weeks, and as of June 1,
2026, the balance on the loan was $ 0 .
73
Convertible
Notes Payable, Net
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 $ 1.60 , par value $ 0.001 per share upon the terms and subject to the limitations and conditions set forth
in such Note. This principal and the interest balance of this note was paid off on March 5, 2024. As a condition to the sale of the Note,
the Company issued to the FirstFire 667 shares of Common Stock. On the closing date, the Buyer shall further withhold from the Purchase
Price (i) a non-accountable sum of $ 5,000 to cover the FirstFire’s legal fees and (ii) a sum of $ 7,188 to cover the Company’s
fees owed to Revere Securities LLC, a registered broker-dealer, in connection with this transaction. The balance 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 20,000 shares
of Common Stock. The Note is convertible into shares of common stock at a fixed price of $ 1.60 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 $ 1.60 of the Company, par value $ 0.001 per share, upon the terms
and subject to the limitations and conditions set forth in such Note. As a condition to the sale of the Note, the Company issued to the
Buyer 1,333 shares of Common Stock. On the closing date, the FirstFire shall further withhold from the Purchase Price (i) a non-accountable
sum of $ 6,000 to cover the Buyer’s legal fees and (ii) a sum of $ 5,563 to cover the Company’s fees owed to Revere Securities
LLC, a registered broker-dealer, in connection with this transaction. The balance on this note as of December 31, 2024 was $ 84,150 . The
note was paid off as of January 27, 2025, and balance of this note as of December 31, 2025 was $ 0 .
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 December 31, 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 $ 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 December 31, 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 $ 1.60 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 December 31, 2025, was $ 0 .
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.
74
On
September 10, 2024, the Company entered into a securities purchase agreement with Mast pursuant to which the Company agreed to issue
and sell to Mast a convertible promissory note of the Company in the principal amount of $ 612,000 for a purchase price of $ 612,000 . The
balance of this note as of December 31, 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 $ 2.50 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 December 31, 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 December 31, 2025, was $ 0 .
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 December 31, 2025, was $ 0 .
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 $ 1.00 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 December 31, 2025, was $ 0 .
75
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 December 31, 2025 was $ 0 .
On
November 29, 2024, the Company entered into a securities purchase agreement with Lucas Ventures, LLC, a Arizona limited liability company,
pursuant to which the Company agreed to issue and sell to Lender (i) a convertible promissory note of the Company in the principal amount
of $ 105,000 and (ii) 2,667 shares of common stock of the Company, par value $ 0.001 per share, as inducement shares for this transaction,
for an aggregate purchase price of $ 100,000 . The Note becomes due and payable on February 28, 2025 and provides for a one-time interest
charge of twelve percent ( 12 %) of the principal amount payable on the Maturity Date. The Lender is entitled to convert at any time all
or any part of the outstanding and unpaid amount under the Note into Common Stock of the Company, at the conversion price of $ 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 December 31, 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 $ 2.00 per share, subject to customary anti-dilution adjustments
and a beneficial ownership limitation of 4.99 % of the Investor and its affiliates. The Company further agreed that if it issues shares
of Common Stock for a consideration per share (or grants options with an exercise price or issues convertible securities with a conversion
price) less than a price equal to the exercise price in effect immediately prior to such issuance, then the exercise price of the Warrant
shall be reduced to an amount equal to that consideration per share (or exercise price or conversion price).
On
December 11, 2024, the Company and Mast Hill entered into an amendment to that certain promissory note originally issued by the Company
to Mast on September 10, 2024, in the original principal amount of $ 612,000 . Pursuant to the Amendment, Mast shall pay the purchase price
of an additional $ 50,000 on or before December 12, 2024, and the principal balance of the Mast Note shall be increased by $ 60,000 on
the date that the Company received the funding from Mast. The original issuance and sale of the Mast Note was disclosed through the current
report on Form 8-K that was filed with the SEC on September 13, 2024. The balance of this note as of December 31, 2025 was $ 0 .
76
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 December 31,
2025, was $ 0 .
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 818,917
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 $ 2.50 ,
subject to adjustment as provided in the warrants. As of December 31, 2025, the outstanding principal balance of the note was $ 0 ,
with no accrued interest. The related original issue discount and the discount arising from the initial recognition of the
derivative liability were fully amortized during the period. Accordingly, the carrying amount of the note was $ 0
at year-end .
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
$ 817,271 . Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the following assumptions:
the initial conversion prices of $ 6.28 , the closing stock price of the Company’s common stock on the date of valuation of $ 6.93 ,
an expected dividend yield of 0 %, expected volatility of 123 %, risk-free interest rate ranging of 4.18 %, and an expected term of one
year.
During the twelve months ended December 31, 2025, this note was fully converted
for the convertible note with principal and accrued interest. On December 31, 2025, the derivative liabilities on the outstanding convertible
note were revalued at $ 0 resulting in a gain of $ 320,101 for the period ended December 3 1 , 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 $ 3.47 , the closing stock price of the Company’s common stock on the date of valuation of $ 3.68 an
expected dividend yield of 0 %, expected volatility of 98 %, risk-free interest rate of 4.18 %, and an expected term of 0.29 years. In addition,
the Company recorded $ 817,271 interest expense for amortization of debt discount from the initial recognition of derivative liability.
77
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 310,000 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 as of December 31, 2025, was $ 0 with accrued interest of $ 0 , net
with unamortized OID of $ 0 and unamortized discount from initial recognition of derivative liability of $ 0 .
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
$ 241,725 . 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 $ 5.87 ,
an expected dividend yield of 0 %, expected volatility of 87 %, risk-free interest rate ranging of 4.13 %, and an expected term of one year .
During the twelve months ended December 31, 2025, this note was fully converted for the convertible note with principal and accrued interest. On December 31, 2025, the derivative liabilities on the outstanding
convertible note were revalued at $ 0 resulting in a gain of $ 143,870 for the period ended December 31, 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 $ 3.47 , the closing stock price of the Company’s common stock on the date of valuation
of $ 3.68 , an expected dividend yield of 0 %, expected volatility of 98 %, risk-free interest rate of 4.13 %, and an expected term of 0.41
years. In addition, the Company recorded $ 241,725 interest expense for amortization of debt discount from the initial recognition of derivative
liability.
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 nine months after the issue date, at a conversion price equal to 90% of the lowest daily
volume-weighted average price (during regular trading hours) on any trading day during the 5 trading days prior to the conversion date;
provided, however, that the holder may not convert the note to the extent that such conversion would result in the holder’s beneficial
ownership of the Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding common stock. Additionally,
the holder of the note is entitled to deduct $ 1,750 from the conversion amount (or $ 500 if the conversion amount is $ 25,000 or less) in
each note conversion to cover the holder’s fees associated with the conversion. The balance of the note as of December 31, 2025,
was $ 188,558 with accrued interest of $ 28,865 , net with unamortized OID of $ 116,292 and unamortized discount from initial recognition of
derivative liability of $ 33,300 .
78
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
$ 128,098 . Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the following assumptions:
the initial conversion prices of $ 0.44 (before reverse stock split), the closing stock price of the Company’s common stock on the
date of valuation of $ 0.43 (before reverse stock split), 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 twelve months ended December 31, 2025, there was $ 356,528
conversion for the convertible note with principal and accrued interest. On December 31, 2025, the derivative liabilities on the outstanding
convertible note were revalued at $ 54,619 resulting in a loss of $ 84,169 for the period ended December 31, 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 $ 3.31 , the closing stock price of the Company’s common stock on the date of valuation
of $ 3.68 an expected dividend yield of 0 %, expected volatility of 97 %, risk-free interest rate of 3.86 %, and an expected term of 0.51
years. In addition, the Company recorded $ 97,798 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) 45,000 shares of Company common stock, for an aggregate purchase price of $ 230,400 . The transaction
was funded by Pacific Pier and closed on April 23, 2025, and on or about April 23, 2025, pursuant to the securities purchase agreement,
Pacific Pier’s legal expenses of $ 7,000 were paid from the gross purchase price, the Company received net funding of $ 223,400 , and
the note and shares were issued to Pacific Pier. The note matures 12 months following the issue date, accrues interest of 10 % per annum,
and is convertible into shares of the Company’s common stock at the election of the holder, at or following nine months after the
issue date, at a conversion price equal to 90% of the lowest daily volume-weighted average price (during regular trading hours) on any
trading day during the 5 trading days prior to the conversion date; provided, however, that the holder may not convert the note to the
extent that such conversion would result in the holder’s beneficial ownership of the Company’s common stock being in excess
of 4.99 % of the Company’s issued and outstanding common stock. Additionally, the holder of the note is entitled to deduct $ 1,750
from the conversion amount (or $ 500 if the conversion amount is $ 25,000 or less) in each note conversion to cover the holder’s fees
associated with the conversion. The balance of the note as of December 31, 2025, was $ 384,000 with accrued interest of $ 23,566 , net with
unamortized OID of $ 15,374 and unamortized discount from initial recognition of derivative liability of $ 32,116 . The Company valued the
conversion feature of the convertible note on the date of issuance resulting in an initial liability of $ 109,200 . Upon issuance, the Company
valued the conversion feature using the Black-Scholes option pricing model with the following assumptions: the initial conversion prices
of $ 0.35 , the closing stock price of the Company’s common stock on the date of valuation of $ 0.40 (before reverse stock split),
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 twelve months ended December 31, 2025, there was no conversion
for the convertible note with principal and accrued interest. On December 31, 2025, the derivative liabilities on the outstanding convertible
note were revalued at $ 121,482 resulting in a loss of $ 12,282 for the period ended December 31, 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 $ 3.31 , the closing stock price of the Company’s common stock on the date of valuation of $ 3.68 ,
an expected dividend yield of 0 %, expected volatility of 97 %, risk-free interest rate of 3.98 %, and an expected term of 0.56 years. In
addition, the Company recorded $ 77,084 interest expense for amortization of debt discount from the initial recognition of derivative liability.
79
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 $ 1.00 (before reverse stock split) (subject to adjustment as provided in the note); provided, however,
that the holder may not convert the note (i) to the extent that such conversion would result in the holder’s beneficial ownership
of the Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding common stock, or (ii) when
the shareholder approval required by Nasdaq Rule 5635(d) has not been obtained and conversion would result in more than 19.99 % of the
shares of Company common stock being issued after any required aggregation per Rule 5635(d). Additionally, the holder of the note is
entitled to deduct $ 1,500 from the conversion amount in each note conversion to cover the holder’s fees associated with the conversion.
The balance of the note as of December 31, 2025, was $ 29,247 , with accrued interest
of $ 2,925 , net with unamortized OID of $ 3,913 .
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 $ 0.50 (before reverse
stock split) ; provided, however, that the holder may not convert the note to the extent that such conversion would result in the holder’s
beneficial ownership of the Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding common
stock (or 9.99 % if the market capitalization of the Company falls below $ 2,500,000 ). As of December 31, 2025, the Company repaid this note in full. The balance
of the note as of December 30, 2025, was $ 0 .
Effective
June 4, 2025, the Company entered into a securities purchase agreement with Mast Hill, pursuant to which the Company sold, and Mast Hill
purchased, (i) a junior secured convertible promissory note in the principal amount of $ 335,000 , and (ii) 3,333 shares of Company common
stock, for an aggregate purchase price of $ 301,500 . The transaction closed on June 4, 2025, and on such date pursuant to the securities
purchase agreement, Mast Hill’s legal expenses of $ 5,000 were paid from the gross purchase price, the Company received net funding
of $ 296,500 , and the note and shares were issued to Mast Hill. The note matures 12 months following the issue date, accrues guaranteed
interest of 10 % per annum (with the first 12 months of interest guaranteed and earned in full as of issuance of the note), and is secured
by a junior security interest (subordinate to the Company’s senior secured lender, Nations Interbanc) in all of the assets of the
Company. The note is convertible into shares of the Company’s common stock at the election of the holder at a conversion price
equal to the lesser of (i) $ 2.50 /share(before reverse stock split) , or (ii) 90% of the lowest dollar volume-weighted average price (during
the period from 9:30 a.m. to 4 pm ET) on any trading day during the 5 trading days prior to the conversion date; provided, however, that
the holder may not convert the note to the extent that such conversion would result in the holder’s beneficial ownership of the
Company’s common stock being in excess of 4.99 % of the Company’s issued and outstanding common stock. Additionally, the holder
of the note is entitled to deduct $ 1,750 from the conversion amount in each note conversion to cover the holder’s fees associated
with the conversion. The balance of the note as of December 31, 2025, was $ 0 , with the accrued interest of $ 0 , net with unamortized
OID of $ 0 and unamortized discount from initial recognition of derivative liability of $ 0 . 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
$ 0.26 (before reverse stock split), the closing stock price of the Company’s common stock on the date of valuation of $ 0.27 (before
reverse stock split), 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 .
80
During the year ended December 31, 2025, there was no conversion
for the convertible note with principal and accrued interest. On December 31, 2025, the derivative liabilities on the outstanding convertible
note were revalued at $ 0 resulting in a gain of $ 105 for the period ended December 31, 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 $ 3.31 , the closing stock price of the Company’s common stock on the date of valuation of $ 3.68 ,
an expected dividend yield of 0 %, expected volatility of 97 %, risk-free interest rate of 4.12 %, and an expected term of 0.67 years. In
addition, the Company recorded $ 133,311 interest expense for amortization of debt discount from the initial recognition of derivative liability.
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 . The Company valued the conversion feature of the convertible
note on the date of issuance resulting in an initial liability of $ 61,383 . Upon issuance, the Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: the initial conversion prices of $ 2.58 , the closing stock price
of the Company’s common stock on the date of valuation of $ 3.51 , an expected dividend yield of 0 %, expected volatility of 95 %, risk-free
interest rate ranging of 4.08 %, and an expected term of one year .
During
the year ended December 31, 2025, there was no conversion for the convertible note with principal and accrued interest. On
December 31, 2025, the derivative liabilities on the outstanding convertible note were revalued at $ 87,412
resulting in a gain of $ 43,794
for the period ended December 31, 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 $ 3.12 ,
the closing stock price of the Company’s common stock on the date of valuation of $ 3.68 ,
an expected dividend yield of 0 %,
expected volatility of 98 %,
risk-free interest rate of 4.08 %,
and an expected term of 0.79
years. In addition, the Company recorded $ 8,883
interest expense for amortization of debt discount from the initial recognition of derivative liability.
On
July 30, 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 $ 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 . The Company valued the conversion
feature of the convertible note on the date of issuance resulting in an initial liability of $ 60,741 . Upon issuance, the Company valued
the conversion feature using the Black-Scholes option pricing model with the following assumptions: the initial conversion prices of
$ 2.92 , the closing stock price of the Company’s common stock on the date of valuation of $ 3.39 , an expected dividend yield of 0 %,
expected volatility of 96 %, risk-free interest rate ranging of 4.12 %, and an expected term of ten months .
81
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) $ 2.50 /share (before reverse stock split) , 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 . The Company valued the conversion feature of the convertible note on the date of issuance resulting in an initial
liability of $ 169,475 . Upon issuance, the Company valued the conversion feature using the Black-Scholes option pricing model with the
following assumptions: the initial conversion prices of $ 3.19 , the closing stock price of the Company’s common stock on the date
of valuation of $ 3.62 , an expected dividend yield of 0 %, expected volatility of 100 %, risk-free interest rate ranging of 3.93 %, and an
expected term of one year .
During the twelve months ended December 31, 2025, there was no conversion
for the convertible note with principal and accrued interest. On December 30, 2025, the derivative liabilities on the outstanding convertible
note were revalued at $ 168,197 resulting in a gain of $ 1,278 for the period ended December 31, 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 $ 3.47 , the closing stock price of the Company’s common stock on the date of valuation of $ 3.68 ,
an expected dividend yield of 0 %, expected volatility of 98 %, risk-free interest rate of 3.96 %, and an expected term of 0.87 years. In
addition, the Company recorded $ 64,076 interest expense for amortization of debt discount from the initial recognition of derivative liability.
T he following is the change in derivative
liability for the twelve Months ended December 31, 202 5:
SCHEDULE OF CHANGES IN DERIVATIVE LIABILITY
Balance, January 1, 2025
$
-
Issuance of new derivative liability
1,756,115
Conversions
( 892,100 )
Change in fair market value of derivative liability
( 370,707 )
Balance, December 31, 2025
$ 493,308
82
Total
due to Convertible Notes
SCHEDULE
OF CONVERTIBLE NOTES
December 31, 2025
December 31, 2024
Total convertible notes
$ 1,203,400
$ 2,649,197
Accrued Interest
73,253
492,401
Debt Discount
( 1,068,067 )
( 93,725 )
Amortization of debt discount
671,466
46,704
Total
$ 880,052
$ 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.
On
January 30, 2024, JHJ entered into a lease for the office in Chengdu City (“Chengdu lease”), China from January 30, 2024
to February 28, 2026 and has a monthly rent of RMB 28,200 including the VAT. The lease required a security deposit of RMB 77,120 (or
$ 10,727 ). The Company received a one-month rent abatement, which was considered in calculating the present value of the lease payments
to determine the ROU asset which is being amortized over the term of the lease.
The
components of lease costs, lease term and discount rate with respect of these two leases with an initial term of more than 12 months
are as the following:
Balance
sheet information related to the Company’s operating leases:
SCHEDULE
OF OPERATING LEASE COST
As of
December 31, 2025
As of
December 31,
2024
Right-of-used assets
299,018
$ 166,727
Lease liabilities – current
131,728
$ 130,483
Lease liabilities – non-current
170,605
38,125
Total lease liabilities
302,333
$ 168,608
83
The
weighted-average remaining lease term and the weighted-average discount rate of the above two leases are as follows:
Year Ended December 31, 2025
Weighted average remaining lease term (years)
2.30
Weighted average discount rate
6.87 - 10.00 %
The
following is a schedule, by year of lease payment for above two leases as of December 31, 2025:
SCHEDULE OF LEASE PAYMENT
For the 12 months
ending
Lease
Payment
December 31, 2026
154,805
2027
122,239
2028
60,529
Total undiscounted cash flows
337,573
Imputed Interest
35,240
Present value of lease liabilities
$ 302,333
Our
lease expense ASC 842 lease for the year ended December 31, 2025 and 2024 was $ 191,233 and $ 175,700 respectively. Our short-term lease for
the year ended December 31, 2025 and 2024 was $ 25,579 and $ 74,567 .
Severance
Benefits
Mr.
Mahdi will receive a severance benefit consisting of a single lump sum cash payment equal the salary that Mr. Mahdi would have been entitled
to receive through the remainder or the Employment Period or One (1) year, whichever is greater.
NOTE
12 – CAPITAL STOCK TRANSACTIONS
On
January 6, 2023, our board of directors and majority shareholders approved a reverse stock split. Effective upon the filing of our Certificate
of Amendment of Articles of Incorporation with the Secretary of State of the State of Nevada, the shares of the Corporation’s Common
Stock issued and outstanding immediately prior to the Effective Time of January 6, 2023, will be automatically reclassified as and combined
into shares of Common Stock such that each (40) shares of Old Common Stock shall be reclassified as and combined into one (1) share of
New Common Stock. All per share references to common stock have been retroactively represented throughout the financials.
On September 26, 2025, the Company filed a Certificate of Change Pursuant
to Nevada Revised Statutes Section 78.209 with the Secretary of State of the State of Nevada effecting a 1-for-15 reverse stock split
of the Company’s issued and outstanding common stock, with a corresponding reduction in authorized common stock from 2,000,000,000
shares to 133,333,333 shares. The Reverse Stock Split became effective in the market at the opening of trading on the Nasdaq Capital Market
on October 6, 2025. The par value per share of $ 0.001 was not affected, and the number of authorized shares of preferred stock was not
affected. All share and per-share information presented in this Note relating to periods on or after January 6, 2023 has been retroactively
adjusted to reflect the Reverse Stock Split.
84
Common
Stock Transactions
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 $ 160,156 , or $ 9.60
per Unit, with each unit consisting of one share of common stock, par value $ 0.001 per share the Common Stock.
On
November 8, 2024, Clean Energy Technologies, Inc. (the “Company”) entered into a securities purchase agreement with Coventry
Enterprises LLC, a Delaware limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company
issued to the Buyer 2,667 shares (the “Commitment Shares”) of Common Stock.
On
November 18, 2024, Clean Energy Technologies, Inc. (the “Company”) entered into a securities purchase agreement (the “Agreement”)
with Mast Hill Fund LP, a Delaware limited liability company (the “Buyer”). As a condition to the sale of the Note, the Company
issued to the Buyer 3,333 shares (the “Commitment Shares”) of Common Stock.
On
November 29, 2024, Clean Energy Technologies, Inc. (the “Company”) entered into a securities purchase agreement (the “Agreement”)
with Lucas Ventures, LLC, a Delaware limited liability company (the “Buyer”). As a condition to the sale of the Note, the
Company issued to the Buyer 2,667 shares (the “Commitment Shares”) of Common Stock.
85
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 December 30, 2025, the outstanding balance of the
loan was $ 0 .
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
or about April 7, 2025, pursuant to the securities purchase agreement with Pacific Pier dated April 4, 2025, described above, the Company
issued 3,000 shares of Company common stock to Pacific Pier.
On
or about April 23, 2025, pursuant to the securities purchase agreement with Pacific Pier dated April 23, 2025, described above, the Company
issued 3,000 shares of Company common stock to Pacific Pier.
On
May 6, 2025, the Company entered into a Subscription Agreement with various investors, pursuant to which the purchasers acquired in the
aggregate 715,447 shares of Company common stock, at a price of $ 6.15 per share, for aggregate gross proceeds of $ 4,400,000 .
On
May 7, 2025, the Company received a letter from the Nasdaq Listing Qualifications Department of the Nasdaq Stock Market LLC, granting
the Company an additional 180-day period, or until November 3, 2025, to regain compliance with Nasdaq’s minimum $ 1.00 bid price
per share requirement.
On
or about May 9, 2025, the Company issued 21,000 shares of common stock to Mast Hill pursuant to its conversion of $ 100,120 in interests
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 19, 2025, pursuant to the securities purchase agreement with Lucas Ventures dated May 19, 2025, described above, the Company
issued 2,667 shares of Company common stock to Lucas Ventures.
On
or about May 23, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $ 154,240.00 in interest
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 33,400 shares of common stock to Mast Hill pursuant to its conversion of $ 154,548.48 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 33,467 shares of common stock to Mast Hill pursuant to its conversion of $ 154,856.96 in principal
and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022.
On
or about May 23, 2025, the Company issued 116,276 shares of common stock to Mast Hill pursuant to its conversion of the remaining $ 538,032.89
in principal and fees owed under the convertible promissory note issued to Mast Hill dated May 6, 2022, leaving a balance of $ 0 under
that note.
On
or about June 4, 2025, pursuant to the securities purchase agreement with Mast Hill dated June 3, 2025, described above, the Company
issued 3,333 shares of Company common stock to Mast Hill.
On
or about June 10, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $ 121,635 in interest
and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
86
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.
On
or about July 8, 2025, the Company issued 34,000 shares of common stock to Mast Hill pursuant to its conversion of $ 97,629.30 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
On
or about July 11, 2025, the Company issued 31,180 shares of common stock to Mast Hill pursuant to its conversion of $ 86,544 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated September 16, 2022.
On
or about July 18, 2025, the Company issued 33,333 shares of common stock to Mast Hill pursuant to its conversion of $ 97,695 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about July 18, 2025, pursuant to the securities purchase agreement with First Fire dated July 18, 2025, described above, the Company
issued 8,333 shares of Company common stock to First Fire.
On
or about July 21, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 195,390 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 1, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 192,150 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 1, 2025, the Company issued 20,000 shares of common stock to Mast Hill pursuant to its conversion of $ 55,895 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 6, 2025, the Company issued 100,000 shares of common stock to Mast Hill pursuant to its conversion of $ 286,475 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about August 18, 2025, pursuant to the securities purchase agreement with Mast Hill dated August 15, 2025, described above, the Company
issued 10,000 shares of Company common stock to Mast Hill.
On
or about September 12, 2025, the Company issued 66,667 shares of common stock to Mast Hill pursuant to its conversion of $ 212,760 in
principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 06, 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.
87
On
or about October 08, 2025, the Company issued 44,500 shares of common stock to Mast Hill pursuant to its conversion of $ 100,249 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 10, 2025, the Company issued 45,000 shares of common stock to Mast Hill pursuant to its conversion of $ 101,376 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 13, 2025, the Company issued 33,258 shares of common stock to Pacific Pier pursuant to its conversion of $ 74,461.47
in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about October 14, 2025, the Company issued 46,000 shares of common stock to Mast Hill pursuant to its conversion of $ 102,987 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 16, 2025, the Company issued 161,994 shares of common stock to Mast Hill pursuant to its conversion of $ 362,679 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about October 23, 2025, the Company issued 34,619 shares of common stock to Pacific Pier pursuant to its notice of conversion of $ 73,032.40
in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about November 3, 2025, the Company issued 100,000 shares of common stock to Mast Hill pursuant to its conversion of $ 190,790 in principal,
interest and fees owed under the convertible promissory note issued to Mast Hill dated January 16, 2025.
On
or about November 10, 2025, the Company issued 34,861 shares of common stock to Pacific Pier pursuant to its notice of conversion of
$ 43,715 in principal, interest and fees owed under the convertible promissory note issued to Pacific Pier dated April 04, 2025.
On
or about November 21, 2025, the Company issued 152,000
shares of common stock to Mast Hill pursuant to its notice
of conversion of $ 150,951
in principal, interest and fees owed under the convertible
promissory note issued to Mast Hill dated February 27, 2025.
On
or about November 25, 2025, the Company issued 75,132 shares of common stock to Mast Hill pursuant to its notice of conversion of $ 72,164
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
On
or about November 25, 2025, the Company issued 252,884 shares of common stock to Mast Hill pursuant to its conversion of $ 242,890.02
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
On or about November 25, 2025, the Company issued 90,773 shares of common stock to Mast Hill pursuant to its conversion of $ 87,185.92
in principal, interest and fees owed under the convertible promissory note issued to Mast Hill dated February 27, 2025.
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.
88
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 Venturew, 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 .
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 December 31, 2025
there were 9,421,047 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 1,333,333 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.
89
We
previously authorized 29 shares of Series A Convertible Preferred Stock, 1,333 shares of Series B Convertible Preferred Stock, and 1,000
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 1,000 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 nine months. We received an aggregate of $750,000 in financing in subscription for Series D Preferred Stock, or ,500
shares.
The
following are primary terms of the Series D Preferred Stock. The Series D Preferred holders were initially entitled to be paid a special
monthly divide at the rate of 17.5% per annum. Initially, the Series D Preferred Stock was also entitled to be paid special dividends
in the event cash dividends were not paid when scheduled. If the Company does not pay the dividend within five (5) business days from
the end of the calendar month for which the payment of such dividend is owed, the Company will pay the investor a special dividend of
an additional 3.5%. Any unpaid or accrued special dividends will be paid upon liquidation or redemption. For any other dividends or distributions,
the Series D Preferred Stock participates with common stock on an as-converted basis. The Series D Preferred holders may elect to convert
the Series D Preferred Stock, in their sole discretion, at any time after a one-year (1) year holding period, by sending the Company
a notice to convert. The conversion rate is equal to the greater of $3.20 or a 20% discount to the average of the three (3) lowest closing
market prices of the common stock during the ten (10) trading day period prior to conversion. The Series D Preferred Stock is redeemable
from funds legally available for distribution at the option of the individual holders of the Series D Preferred Stock commencing any
time after the one (1) year period from the offering closing at a price equal to the initial purchase price plus all accrued but unpaid
dividends, provided, that if the Company gave notice to the investors that it was not in a financial position to redeem the Series D
Preferred, the Company and the Series D Preferred holders are obligated to negotiate in good faith for an extension of the redemption
period. The Company timely notified the investors that it was not in a financial position to redeem the Series D Preferred and the Company
and the investors have engaged in ongoing negotiations to determine an appropriate extension period. The Company may elect to redeem
the Series D Preferred Stock any time at a price equal to the initial purchase price plus all accrued but unpaid dividends, subject to
the investors’ right to convert, by providing written notice about its intent to redeem. Each investor has the right to convert
the Series D Preferred Stock at least ten (10) days prior to such redemption by the Company.
On
October 31, 2023, Clean Energy Technologies, Inc. (the “Company”) filed with the Nevada Secretary of State a certificate
of designation designating 233,333 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 2,146,626 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,
$ 0 of dividend has been accrued but not paid as of December 31, 2025.
Warrants
A
summary of warrant activity for the periods is as follows:
On May 6, 2022, we issued 15,625
warrant shares in connection with the issuance of the promissory note in the principal amount of $ 750,000.00 to Mast Hill Fund at the
exercise price per share of 324.00 . 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.
90
On September 1, 2022, we issued 2,894 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 138,889 to Pacific Pier at the exercise price per share
of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On March 1, 2023
Pacific Pier exercised the warrant in full on a cashless basis to purchase 2,074 shares of common stock. On March 1, 2023 Pacific Pier
exercised the warrant in full on a cashless basis to purchase 2,074 shares of common stock.
On September 16, 2022, we issued 6,250 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 300,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On April 18, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On November 10, 2022 we issued 1,979 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 300,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On June 23, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On November 21, 2022 we issued 1,979 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 95,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On September 12,
2023 Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On December 26, 2022, we issued 2,562 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 123,000 to Mast Hill Fund at the exercise price per
share of 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On June 14, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On January 19, 2023 we issued 3,896 warrant shares
in connection with the issuance of the promissory note in the principal amount of $ 187,000 to Mast Hill Fund at the exercise price per
share of $ 24.00 . However, that if the Company consummates an Uplist Offering on or before the date that is one hundred eighty (180) calendar
days after the Issuance Date, then the Exercise Price shall equal 120 % of the offering price per share of Common Stock. On May 19, 2023
Mast Hill exercised the warrant in full at the exercise price per share of $ 24.00 .
On
February 13, 2023 we issued 1,780 warrant shares to J.H. Darbie & Co., Inc. according to finder agreement we entered into date April
2022 at the exercise price of $ 5.00 .
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
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 $ 1.00 .
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 $ 1.60 .
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 $ 2.00 .
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 $ 2.50 .
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 $ 2.50 .
SCHEDULE OF WARRANT ACTIVITY
Warrants - Common Share Equivalents
Weighted Average Exercise price
Warrants exercisable -
Common Share
Equivalents
Aggregate Intrinsic Value
Outstanding December 31, 2024
253,512
$ 25.35
0.58
-
Expired
-
Mar 15, 2024 – Subscription agreement
133,333
$ 15.00
-
-
Jun 18, 2024 – Subscription agreement
80,222
$ 24.00
-
-
Additions
Jan 16, 2025 – Mast Hill
54,594
$ 37.50
-
-
Feb 28, 2025 – Mast Hill
20,667
$ 37.50
4.16
-
Exercised
59,866
37.50
-
-
Outstanding December 31, 2025
55,352
$ 55.56
1.94
-
91
As
of the reporting date, all warrants issued to Mast Hill on January 16, 2025, have been exercised.
Stock
Options
We
currently have no outstanding stock options
NOTE
13 – RELATED PARTY TRANSACTIONS
On
May 13, 2021, the Company formed CETY Capital LLC a wholly owned subsidiary of CETY. In addition, the company established VRG with our
partner, Synergy Bioproducts Corporation (“SBC”) The purpose of the joint venture is the development of a pyrolysis plant
established to convert wood feedstock into electricity and BioChar by using high temperature ablative fast pyrolysis reactor for which
Clean Energy Technology, Inc. holds the license for. The VRG is in Lyndon, Vermont. Based upon the terms of the members’ agreement,
CETY Capital LLC owns a 49 % interest and SBC owns a 51 % interest in VRG.
On
June 2, 2023, CETY Renewables executed a turnkey agreement with VRG for the design, construction, and delivery of an organics-to-energy
plant. As a result of this agreement, CETY invoiced VRG $ 110,517 in 2024 and $ 484,955 in 2025, which have been recorded as related party
revenue in the respective periods.
CETY Renewables currently has $ 2,431,485 accounts
receivable from Vermont Renewable Gas (“VRG”). The receivable relates to development, engineering, permitting, project management
and other services performed under the turnkey agreement. As of December 31, 2025, the VRG project continued to advance through the permitting,
engineering and development phases, including ongoing regulatory review and project milestones necessary for financing and construction.
Management believes the revenue recognition criteria associated with these services continue to be met and that the receivable remains
collectible based on the expected project financing, continued project advancement and CETY’s ownership interest in VRG. The receivable
is not considered past due, as payment is expected upon achievement of project financing and other contractual milestones. Accordingly,
no allowance for credit losses has been recorded as of December 31, 2025.
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.
On or about July 1, 2025, Company’ subsidiary, Herbert YF Global Holding Limited (“Herbert”), 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 Linkage 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 (i) HKD 5,000,000 as a non-refundable consulting fee, and (ii) HKD 25,000,000 as a refundable deposit for the
acquisition of the Acquisition Target, which deposit is required to be refunded to Herbert if Herbert determines not to pursue an investment
in or acquisition of the Acquisition Target. The Consultant rendered such acquisition services to the Company, and 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
amended the Linkage Consulting Agreement to provide additional recourse for the Company such that if the deposit is not refunded as agreed,
the Consultant must ensure that 715,447 shares of Company common stock (the number of shares of common stock sold in the May 6, 2025,
private placement) are returned to the Company for cancellation. The HKD 25 million (approximately $ 3.2 million) refundable deposit relates
to the potential acquisition of the Acquisition Target described above that was negotiated by Herbert and is included in Other Assets
on the consolidated balance sheet. Refundable acquisition deposits are evaluated for recoverability based on the contractual terms of
the arrangement, the status of the underlying transaction, and other relevant facts and circumstances. Management evaluated the recoverability
of the deposit as of December 31, 2025, and concluded that no impairment was required based on the contractual refund provisions, ongoing
discussions regarding the transaction, and information available at year-end.
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. The loan was originated while Shuya was a consolidated subsidiary of the
Company. Following the December 2025 disposal of Shuya, the loan remained outstanding under its original terms and was not modified, assigned,
or extinguished as part of the transaction.
NOTE
14 - WARRANTY LIABILITY
For
the year ended December 31, 2025 and 2024 there was no change in our warranty liability. We estimate our warranty liability based on
past experiences and estimated replacement cost of material and labor to replace the critical turbine in the units that are still under
warranty. The outstanding balance as of December 31, 2025, and 2024 was 100,000 and $ 100,000 .
92
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.
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”), JHJ 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. As a result of
Consistent Action Agreement entered on December 31, 2022 the Company re-analyzed and determined that Shuya is the variable interest
entity (“VIE”) of JHJ, and the Company consolidates Shuya into its consolidated financial statements effective on
January 1, 2023. The non-controlling interest of Shuya represents the 10 % equity ownership that is owned by Leishen, and 41 % equity
ownership owned by another shareholder. This asset was sold in December of 2025.
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 release 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 has determined
that Shuya no longer constitutes a VIE and the Company will not consolidate Shuya into its consolidated financial statements on or after
January 1, 2024.
NOTE
16 – DiSPOSAL OF SUBSIDIARY
Background
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.
Disposal
Transaction
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 consisting of which is included in cash flows from investing activities in the accompanying consolidated statement of cash flows.
Gain
on Disposal
The
Company recognized a gain on disposal of $ 318,426 during the year ended December 31, 2025, which is presented in ‘Investment from
Shuya’ in the accompanying consolidated statement of operations. The loss was calculated as the following table:
SCHEDULE
OF FAIR VALUE OF CONSIDERATION RECEIVED
Fair value of consideration received:
Cash
$ 721,929
[Non-cash consideration]
$ -
Total consideration
$ 721,929
Less: Carrying value of investment at disposal:
Beginning balance (January 1, 2025)
$ 485,889
Equity method loss (2025)
( 133,676 )
Effect of foreign currency translation
51,290
Carrying value at disposal
403,503
Gain on disposal
$ 318,426
The
fair value of consideration received consisted primarily of cash proceeds and was measured based on the contractual cash amounts received
at closing. Accordingly, no significant Level 3 valuation inputs were required under ASC 820.
93
Discontinued
Operations Assessment
The Company evaluated whether the disposal of Shuya met the criteria for
presentation as a discontinued operation under ASC 205-20 and concluded that it did not represent a strategic shift that has, or will
have, a major effect on the Company’s operations or financial results. Although the Company’s China operations generated approximately
$1.17 million of revenue during 2025, those operating activities and related revenues were generated by JHJ, which remains part of the
Company’s continuing operations. Shuya was not the primary operating entity generating such revenues, and the Company did not receive
dividend distributions from Shuya. The disposal did not result in the exit of a major business line, customer base, geographic market,
or strategic initiative and did not alter the Company’s core business strategy. Accordingly, management concluded that the disposal of
Shuya does not qualify for discontinued operations presentation under ASC 205-20.
Results
of Operations
For the period from January 1, 2025 through December 12, 2025, the Company recognized equity in net income of Shuya
totaling $ 67,734 , representing its 49 % share of Shuya’s net income of approximately $ 138,232 for the period.
Additionally, the Company received actual payment of $ 201,410 . Under the equity method, since the Company has already
recognized its share of Shuya’s earnings, these investment receipts should be treated as a reduction of the carrying amount of the
investment in Shuya.
Cash
Flow Impact
The
disposal resulted in cash proceeds of $ 721,929 , which is included in cash flows from investing activities in the accompanying consolidated
statement of cash flows.
Strategic
Rationale
The Company disposed of its investment in Shuya as part of a strategic shift
to focus on its core clean energy technology and distributed energy project development activities in North America and Europe, and to
exit natural gas trading operations in China.
NOTE
17 – INCOME TAX
CETY
Europe
CETY
Europe is one of the Company’s subsidiaries in Italy, and is subject to 24 % corporate income tax rate.
Hong
Kong
CETY
HK is incorporated in Hong Kong and is subject to Hong Kong Profits Tax on the taxable income as reported in its statutory financial
statements adjusted in accordance with relevant Hong Kong tax laws. The applicable tax rate for the first HKD 2 million of assessable
profits is 8.25 % and assessable profits above HKD $ 2 million will continue to be subject to the rate of 16.5 % for corporations in Hong
Kong, effective from the year of assessment 2023/2024.
CETY
HK did not make any provisions for Hong Kong profit tax as there were no assessable profits derived from or earned in Hong Kong since
inception.
PRC
Under
the Enterprise Income Tax (“EIT”) Law of the PRC, domestic enterprises and Foreign Investment Enterprises (the “FIE”)
are usually subject to a unified 25 % EIT rate while preferential tax rates, tax holidays, and even tax exemption may be granted on case-by-case
basis. From January 1, 2022 to December 31, 2025, small and low-profit enterprises with annual taxable income exceeding RMB 1 million
but not more than RMB 3 million, the actual income to be taxed will be at 5 % of annual taxable income, and the corporate income tax
is paid at the rate of 5 %.
The
current PRC EIT Law imposes a 10 % withholding income tax for dividends distributed by foreign invested enterprises to their immediate
holding companies outside the PRC. A lower withholding tax rate will be applied if there is a tax treaty arrangement between the PRC
and the jurisdiction of the foreign holding company. Distributions to holding companies in Hong Kong that satisfy certain requirements
specified by the PRC tax authorities, for example, will be subject to a 5 % withholding tax rate. There were no provisions for income
tax for CETY HK.
The
following table reconciles the statutory tax rate to the Company’s effective tax rate:
SCHEDULE OF RECONCILIATION OF STATUTORY TAX RATE
For
the year ended
December
31,2025
For the year ended
December 31,2024 (Restate)
Federal statutory
tax expense (benefit)
( 21.00 )%
(21.00
)%
State statutory
( 6.76 )%
( 5.82
)%
Tax rate difference
0.50 %
2.54
%
Permanent difference
0.13 %
0.13
%
Change
in valuation allowance
27.13 %
24.15
%
Effective tax rate
- %
-
%
The
components of deferred tax assets (liabilities) are as follows:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
As
of
December
31, 2025
As
of
December 31, 2024 (Restate)
Deferred tax:
Allowance for
doubtful accounts
$ -
$
-
Net operating loss (“NOL”)
carrying forwards
10,197,351
8,462,315
Inventory provision
-
-
Change in fair value of derivative
liability
123,773
-
Operating lease liabilities,
net of right of use assets
2,998
2,014
Change in fair value of warrant
liabilities
5,728
21,866
Total
deferred tax assets, net
10,329,850
8,486,195
Less:
valuation allowance
10,295,855
8,452,200
Total
deferred tax assets, net
33,995
33,995
Deferred tax liability:
$ -
$
-
License
and Patents
$ 33,995
$
33,995
Deferred tax liability, net
of deferred tax assets
$ -
$
-
94
The
Company evaluates its valuation allowance requirements at the end of each reporting period by reviewing all available evidence, both
positive and negative, and considering whether, based on the weight of that evidence, a valuation allowance is needed. When circumstances
cause a change in management’s judgement about the realizability of deferred tax assets, the impact of the change on the valuation
allowance is generally reflected in income from operations. The future realization of the tax benefit of an existing deductible temporary
difference ultimately depends on the existence of sufficient taxable income of the appropriate character within the carry forward period
available under applicable tax law. As of December 31, 2025, the Company’s PRC operating entities had $ 1.0 million net operating
loss that can be carried forward to offset future taxable income for five years from the year the loss is incurred; the Company’s
US parent had $ 41.3 million net operating loss that can be carried forward, for federal income tax purposes, NOLs arising in tax years
beginning after 2017 may only reduce 80% of a taxpayer’s taxable income and may be carried forward indefinitely; for California
income tax purposes, the entire NOL of 20.8 million can be carried forward up to 20 years; the Company’s Italy operating entity
had $ 113,521 net operating loss that can be carried forward indefinitely to offset future taxable income, losses arising in the first three
years of activity can be offset with 100% of taxable income, after that, tax losses can only be offset with taxable income for an amount
not exceeding 80% of the taxable income. As of December 31, 2025 due to uncertainties surrounding future utilization on these NOLs, the
Company recorded valuation allowance of $ 10.3 million, respectively, against the deferred tax assets based upon management’s assessment
as to their realization.
As
of December 31, 2025 and 2024, the Company had no significant uncertain tax positions that qualify for either recognition or disclosure
in the financial statements. The Company recognizes interest and penalties related to significant uncertain income tax positions in other
expense if any; however, there were no such interest and penalties as of December 31, 2025 and 2024.
NOTE
18 – 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.
NOTE
19 – RESTATEMENT
During
the preparation of the Company’s financial statements for the fiscal year ended December 31, 2025, the Company determined that
historical accounting errors existed related primarily to the classification, valuation, and collectability assessment of long-term receivables
and contract assets, as well as the timing of revenue recognition and related interest income under U.S. 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 impact of the errors was material to the Company’s consolidated
financial statements as of and for the fiscal years ended December 31, 2024 and 2023. The Company has restated the financial statements
for those periods and presented the effects of the restatement adjustments to the financial statements below.
The
restatement adjustments relate to the following items: (i) the reclassification of certain long-term receivables to contract assets in
the amount of $ 619,779 , including adjustments associated with the timing and presentation of revenue recognition under ASC 606, (ii)
receivables adjustments, including a write-off of approximately $ 360,000 and the reclassification of approximately $ 142,000 to customer
deposits, (iii) another receivables write-off of approximately $ 420,700 related to long-term financing receivables, (iv) a receivables
allowance reversal of approximately $ 95,322 , (v) a receivables present value (PV) adjustment of approximately $ 397,692 , together with
the recognition of inception-to-date accrued interest income of approximately $ 130,953 , (vi) prior period adjustments whereby approximately
$ 952,000 of the cumulative impact relates to periods prior to January 1, 2023, which are reflected in the restated comparative-period
financial statements and related disclosures included herein. Management concluded that separate presentation of an opening January 1,
2023 balance sheet or stockholders’ equity rollforward was not necessary as the effects of such adjustments are appropriately reflected
in the accompanying restated financial statements and disclosures and do not materially impact the understanding of the periods presented,
and (vii) adjustment of deferred offering costs related to warrants of $ 127,494 and revaluation of fair value of warrant liabilities
entered into in 2024 of $ 78,148 .
Certain
of the revenue recognition adjustments described above were reflected through the reclassification and valuation of contract assets and
long-term receivables and therefore are not separately presented as standalone revenue line-item adjustments within the reconciliation
tables below.
For
the year ended December 31, 2024, the restatement resulted in an increase of $ 53,153 in accrued interest income associated with long-term
financing receivables, the recognition of a $ 217,584 write-off of long-term financing receivables and a decrease of $ 26,596 in change
in fair value of warrant liability. For the year ended December 31, 2023, the restatement resulted in an increase of $ 48,595 in accrued
interest income associated with long-term financing receivables.
95
SCHEDULE
OF RESTATEMENT FOR THE FINANCIAL STATEMENTS
SCHEDULE OF RESTATEMENT FOR THE FINANCIAL STATEMENTS
The
following table presents the effects of the restatement to the accompanying consolidated balance sheet at December 31, 2024:
As Previously Reported
Restated
Net Adjustment
As Previously Reported
Restated
Net Adjustment
Accounts receivable, net
$ 131,067
$ 8,389
$ ( 122,678 )
Deferred Equity Issuance cost
22,750
127,494
104,744
Long-term financing receivables-net
1,423,054
-
( 1,423,054 )
Contract assets
-
619,779
619,779
Total Assets
9,505,480
8,684,271
( 821,209 )
Customer Deposits
30,061
172,061
142,000
Warrant Liability
-
78,148
78,148
Total Liabilities
6,566,978
6,787,126
220,148
Additional paid-in capital
30,635,351
30,631,493
( 3,858 )
Accumulated deficit
( 27,443,231 )
( 28,480,730 )
( 1,037,499 )
Total stockholders’ Equity
2,938,502
1,897,145
( 1,041,357 )
Total Liabilities and stockholders’ Equity
$ 9,505,480
$ 8,684,271
$ ( 821,209 )
The
following table presents the effects of the restatement to the accompanying consolidated statement of operations and comprehensive loss
for the year ended December 31, 2024:
As Previously Reported
Restated
Net Adjustment
As Previously Reported
Restated
Net Adjustment
General and Administrative expense
$ 797,518
$ 1,015,102
$ 217,584
Net Loss from Operations
( 3,112,847 )
( 3,330,431 )
( 217,584 )
Change in FV of warrant liability
-
26,596
26,596
Interest Income
-
57,011
57,011
Net Loss before income taxes
( 4,416,319 )
( 4,550,296 )
( 133,977 )
Net loss attributable to Clean Energy Technologies, Inc.
( 4,416,319 )
( 4,550,296 )
( 133,977 )
Total Comprehensive Loss
$ ( 4,476,888 )
$ ( 4,610,865 )
$ ( 133,977 )
The
following table presents the effects of the restatement ton the accompanying consolidated statement of cash flows for the year ended
December 31, 2024:
As Previously Reported
Restated
Net Adjustment
As Previously Reported
Restated
Net Adjustment
Net loss before discontinued operations
$ ( 4,416,319 )
$ ( 4,550,296 )
$ ( 133,977 )
Bad debt expense
-
217,584
217,584
Change in FV of warrant liability
-
( 26,596 )
( 26,596 )
(Increase) decrease in contract asset
-
( 53,153 )
( 53,153 )
Other (Decrease) increase in accrued expenses
( 66,874 )
( 70,732 )
( 3,858 )
Net Cash Used in Operating Activities
$ ( 3,560,951 )
$ ( 3,560,951 )
$ -
NOTE
20 – 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 warrant disclosure or recognition in the financial statements, except as noted below.
On January 2, 2026, Pacific Pier converted $ 103,000 of the principal and $ 1,809 of interest of their note dated April 4, 2025 into 242,140
of our common shares.
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.
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 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 below.
96
On
or about March 4, 2026, the Company entered into a securities purchase agreement (the “1800 SPA”) 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 $ 147,840 (the “1800 Note”) for a purchase price of $ 132,000 (the
“Transaction”).
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
1800 SPA includes customary representations, warranties and covenants by the Company and customary closing conditions. The 1800 SPA requires
that the proceeds from the Transaction be used for general working capital purposes. The 1800 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; provided, however, that the holder may not convert the 1800 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) if 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) when the shareholder approval required by Nasdaq Rule 5635(d) has not been obtained.
Additionally, the holder of the 1800 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 . Any amount of principal or interest not paid when due bears default interest
at a rate of 22 % per annum.
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 SPAs 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 20, 2026, Clean Energy Technologies,
Inc. (the “Company”) entered into a securities purchase agreement (the “PPC SPA”) with Pacific Pier Capital II,
LP, a Delaware limited partnership (“Pacific Pier”), 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”), and one time fee of 48,720.
The PPC Transaction was funded by Pacific Pier and
closed on April 20, 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 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. In addition, pursuant to the Securities Purchase Agreement and applicable
Nasdaq listing requirements, the issuance of shares upon conversion of the PPC Note is subject to an Exchange Cap of 2,000,000 shares
unless shareholder approval is obtained to permit issuances in excess of such limit.
On
May 12, 2026, and May 27, 2026, the Company borrowed approximately $ 104,000 , and $ 260,000 , respectively, from Agile Capital Funding,
LLC (“Agile”) pursuant to short-term cash advance loans. Under the loan agreements, approximately $ 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 $ 389,740 and $ 155,896 , respectively.
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.
97
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
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.