Financial Statements
−Removed: the Six Months Ended June 30, 2022
+Added: the Nine Months Ended September 30, 2022
to the Condensed Consolidated Financial Statements
−Removed: Condensed Consolidated Balance Sheets as of June 30, 2022 (unaudited) and December 31, 2021
−Removed: Unaudited Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2022 and 2021
−Removed: Unaudited Condensed Consolidated Statements of Stockholders’ Deficit for the three and six months ended June 30, 2022 and 2021
−Removed: Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2022 and 2021
−Removed: Unaudited Condensed Notes to the Consolidated Financial Statements
+Added: Condensed Consolidated Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021
+Added: Unaudited Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021
+Added: Condensed Consolidated Statements of Stockholders’ Deficit for each of the three quarters ended September 30, 2022 and
+Added: Unaudited Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021
+Added: to the Unaudited Condensed Consolidated Financial Statements
NOTE REGARDING FORWARD-LOOKING STATEMENTS
25 unchanged sentences
Consolidated Balance Sheets
−Removed: As of June 30,
−Removed: As of December 31,
+Added: September 30,
Current assets
Cash and cash equivalents
−Removed: Prepaid expenses
+Added: Prepaid and other current expenses
Total current assets
2 unchanged sentences
Accounts payable and accrued expenses
−Removed: Notes payable
Convertible promissory notes, net
−Removed: Total liabilities
−Removed: Commitments and contingencies (Note 6)
+Added: Notes payable
+Added: Total current liabilities
Stockholders’ deficit
4 unchanged sentences
Preferred stock, value
−Removed: Common stock, par value $ 0.001 , 100,000,000 shares authorized;
−Removed: 25,995,621 shares issued and outstanding
+Added: Common stock par value $ 0.001 :
+Added: 100,000,000 shares authorized;
+Added: 14,495,621 and 25,995,621 shares issued and outstanding
Additional paid-in capital
9 unchanged sentences
Condensed Consolidated Statements of Operations
−Removed: For the Three Months Ended
−Removed: For the Six Months Ended
−Removed: Operating expenses
−Removed: Professional fees
−Removed: Stock based compensation
−Removed: General and administrative expenses
−Removed: Impairment loss
−Removed: Total operating expenses
−Removed: Loss from operations
+Added: the three months ended
+Added: September 30,
+Added: the nine months ended
+Added: September 30,
( 11,168,000 )
( 4,791,000 )
−Removed: Other expenses
−Removed: Financing costs
+Added: and administrative expenses
+Added: (income) expenses
( 11,008,000 )
−Removed: Total other expenses
( 4,020,000 )
+Added: Income(loss) from operations
+Added: ( 1,876,000 )
+Added: ( 2,587,000 )
+Added: income (expenses)
+Added: ( 1,622,000 )
+Added: other expense
+Added: ( 1,621,000 )
(loss) before provision for income taxes
1 unchanged sentence
( 2,813,000 )
−Removed: Provision for income taxes
+Added: for income taxes
+Added: income (loss)
$ ( 2,063,000 )
$ ( 2,813,000 )
−Removed: Other comprehensive (loss) income
−Removed: Comprehensive loss
+Added: Net income (loss) per share - basic
+Added: Net income (loss) per share - diluted
+Added: Weighted average common shares outstanding - Basic
+Added: Weighted average common shares outstanding - diluted
+Added: Comprehensive
+Added: income (loss)
$ ( 2,063,000 )
$ ( 2,813,000 )
+Added: currency translation adjustment
+Added: Comprehensive
+Added: income (loss)
$ ( 2,063,000 )
$ ( 2,813,000 )
−Removed: Net loss per share
−Removed: Weighted average common shares outstanding:
−Removed: Basic and diluted
accompanying notes to these Unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Statements of Stockholders’ Deficit
−Removed: the Three and Six Months Ended June 30, 2022
+Added: the Nine Months Ended September 30, 2022
+Added: Series A convertible preferred stock
Preferred Stock
Comprehensive
−Removed: Stockholders’
−Removed: January 1, 2022
+Added: Stockholders Equity
+Added: Income (Loss)
+Added: Balance, January 1, 2022
$ ( 16,831,000 )
$ ( 540,000 )
−Removed: based compensation on restricted stock awards
−Removed: currency translation loss
+Added: Restricted stock grants
+Added: Forgein currency translation income (loss)
( 3,926,000 )
( 3,926,000 )
−Removed: March 31, 2022
+Added: Balance, March 31, 2022
( 20,757,000 )
( 1,299,000 )
−Removed: based compensation on restricted stock awards
−Removed: currency translation income
+Added: Restricted stock grants
+Added: Forgein currency translation income (loss)
( 4,174,000 )
( 4,174,000 )
−Removed: June 30, 2022
+Added: Balance, June 30, 2022
( 24,931,000 )
( 2,265,000 )
−Removed: the Three and Six Months Ended June 30, 2021
−Removed: Preferred Stock
+Added: Forfeiture of stock-based compensation
+Added: ( 11,500,000 )
+Added: ( 11,157,000 )
+Added: ( 11,168,000 )
+Added: Forgein currency translation income (loss)
+Added: Balance, Sep 30, 2022
+Added: $ ( 14,431,000 )
+Added: $ ( 2,913,000 )
+Added: For the Nine Months Ended September 30, 2021
+Added: Series A convertible preferred stock
Preferred Stock
+Added: Stock Subscription
Comprehensive
−Removed: Stockholders’
+Added: Stockholders Equity
+Added: Income (Loss)
Balance, January 1, 2021
1 unchanged sentence
$ ( 1,323,000 )
−Removed: Relative fair value of warrants issued with convertible promissory note
+Added: Relative fair value of warrants issued with convertible promissory notes
Stock options issued for services
7 unchanged sentences
Stock options issued for services
−Removed: Stock issued on exercise for warrants
+Added: Stock issued on exercise of warrants
Balance June 30, 2021
1 unchanged sentence
( 1,289,000 )
+Added: Relative fair value of warrants issued with convertible promissory notes
+Added: Stock-based compensation
+Added: Restricted stock grants
+Added: ( 2,063,000 )
+Added: ( 2,063,000 )
+Added: Balance September 30, 2021
+Added: $ ( 12,895,000 )
accompanying notes to these Unaudited Condensed Consolidated Financial Statements.
Condensed Consolidated Statements of Cash Flows
−Removed: the Six Months Ended June 30,
+Added: For the nine months ended
+Added: September 30,
Cash Flows From Operating Activities
$ ( 2,813,000 )
−Removed: $ ( 750,000 )
Adjustments to reconcile net loss to net cash used in operating activities:
−Removed: Impairment of intangible and other assets
Amortization of convertible promissory note discounts
Fair value of equity-based compensation
+Added: Forfeiture of restricted stock grants
+Added: ( 11,168,000 )
+Added: Accretion of compensation cost for restricted stock awards
Changes in operating assets and liabilities
−Removed: Prepaid expenses
+Added: Prepaid expenses and other current assets
Accounts payable and accrued expenses
Net Cash Used in Operating Activities
−Removed: Cash flows from investing activity
−Removed: Net cash used in investing activity
+Added: Cash Flows From Investing Activities
+Added: Net Cash Used in Investing Activities
Cash Flows From Financing Activities
1 unchanged sentence
Proceeds from the issuance of notes payable
−Removed: Proceeds from the exercise of warrants
−Removed: Repayment of notes payable
−Removed: Net cash provided by (used in) financing activities
+Added: Repayments of Notes
+Added: Net Cash (Used in) Provided by Financing Activities
Effect of exchange rate changes on cash and cash equivalents
11 unchanged sentences
accompanying notes to these Unaudited Condensed Consolidated Financial Statements.
−Removed: Condensed Notes to the Consolidated Financial Statements
+Added: to Unaudited Condensed Consolidated Financial Statements
1 – Organization and Accounting Policies
1 unchanged sentence
(the “Company” or “we”) was incorporated on March 20, 2002 under the laws of the State of Nevada.
−Removed: of June 30, 2022, the Company’s principal business had been the development of, with a plan to manufacture, high-performance computer
−Removed: systems that are scalable, upgradeable and cost effective for processing cryptocurrencies, tokens and blockchain-based transactions.
−Removed: The Company had also been developing a plan to build a clean-energy-powered, containerized, immersion-cooled data center that the Company
−Removed: would use for crypto-currency mining and to provide data center colocation services to other mining and enterprise customers.
−Removed: if other opportunities warranted, the Company planned to acquire assets and all or part of other companies operating in the high-density
−Removed: computing industry or to invest or joint venture with other more-established companies already in the industry that would add value to
−Removed: the Company’s business strategy.
−Removed: July 2022, due to the declining state of the bitcoin mining industry and market, the Company’s board of directors resolved to discontinue
−Removed: the development in South Korea of the Company’s 5 nanometer ASIC chip and containerized, immersion-cooled bitcoin mining computer
−Removed: system and to focus exclusively on developing the clean-energy-powered data center segment of its business strategy.
+Added: Company is implementing its plan to build a clean-energy-powered, containerized, immersion-cooled data center that provides wholesale
+Added: colocation data center services to enterprise IT and hyperscale customers.
+Added: In addition, the Company may acquire assets and all or part
+Added: of other companies operating in the high-density computing industry or to invest or joint venture with other more-established companies
+Added: already in the industry that would add value to the Company’s business strategy.
+Added: July 2022, due to the declining state of the bitcoin mining industry and market for its planned products, the Company’s board
+Added: of directors resolved to discontinue the development in South Korea of the Company’s 5 nanometer ASIC chip and containerized,
+Added: immersion-cooled bitcoin mining computer system and to focus exclusively on developing the clean-energy-powered data center segment
+Added: of its business strategy.
+Added: The Company has suspended operations of its South Korean subsidiary and will decide in the next
+Added: twelve months whether to use it to develop other products or dissolve it.
to Certificate of Incorporation
1 unchanged sentence
name to AIQ Blockchain, Inc.
−Removed: The name change has not yet been effected, and on July 2022, FINRA was notified that CalEthos was no longer changing
−Removed: its name or symbol and that the application was being withdrawn.
−Removed: Incorporation
−Removed: of Korean entity
+Added: The name change has not yet been effected, and on July 2022, FINRA was notified that the Company was no longer
+Added: changing its name or symbol and that the application was being withdrawn.
November 5, 2021, AIQ System Inc.
4 unchanged sentences
$ 89,000 for 100 % ownership of AIQ.
−Removed: is in the business of (1) developing and manufacturing computer chips and system, (2) importing and exporting semiconductors and electronic
−Removed: products, (3) wholesale and retail business of semiconductors and electronic products, and (4) any and all business activities incidental
−Removed: to the foregoing activities.
of Presentation
1 unchanged sentence
The unaudited interim financial statements
−Removed: have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
−Removed: and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).
−Removed: Certain information and
−Removed: note disclosures normally included in the Company’s annual financial statements have been condensed or omitted.
−Removed: 2022 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures
−Removed: required by GAAP.
−Removed: These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all
−Removed: normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for
−Removed: the interim six-months period ended June 30, 2022 and 2021.
−Removed: The results for the six months ended June 30, 2022 are not necessarily
−Removed: indicative of the results to be expected for the full year ending December 31, 2022 or for any future period.
−Removed: unaudited Condensed Consolidated Financial Statements should be read in conjunction with our audited Consolidated Financial Statements
+Added: have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and
+Added: pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).
+Added: Certain information and note
+Added: disclosures normally included in the Company’s annual financial statements have been condensed or omitted.
+Added: The September 30, 2022
+Added: condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required
+Added: These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring
+Added: adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the interim nine-months
+Added: period ended September 30, 2022 and 2021.
+Added: The results for the nine months ended September 30, 2022 are not necessarily indicative of
+Added: the results to be expected for the full year ending December 31, 2022 or for any future period.
+Added: unaudited Condensed Consolidated Financial Statements should be read in conjunction with the Company’s audited Consolidated Financial Statements
and the notes thereto for the year ended December 31, 2021, included in the Company’s annual report on Form 10-K filed with the
1 unchanged sentence
and Going Concern
−Removed: Company incurred a net loss of approximately $ 8,100,000 for the six months ended June 30, 2022 and had an accumulated deficit of approximately
−Removed: $ 24,931,000 as of June 30, 2022.
+Added: Company incurred net income of approximately $ 2,399,000
+Added: for the nine months ended September 30, 2022, of which $ 4,791,000
+Added: was attributable to a non cash transaction for the reversal of compensation for restricted stock units, and had an accumulated deficit of approximately $ 14,431,000
+Added: as of September 30, 2022.
The Company has financed its activities principally through debt and equity financing and shareholder
contributions.
−Removed: Management expects to incur additional losses and cash outflows in the foreseeable future in connection with its operating
+Added: Management expects to incur additional losses and cash outflows in the foreseeable future in connection with its
+Added: operating activities.
Company’s condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization
44 unchanged sentences
stock equivalents would have the effect of being anti-dilutive in the computation of net loss per share.
−Removed: that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the six
−Removed: months ended June 30, 2022 and 2021 because their inclusion would be anti-dilutive.
−Removed: Common share equivalents amounted to 18,920,915 and
−Removed: 1,525,214 as of June 30, 2022 and 2021, respectively.
Accounting Pronouncements
7 unchanged sentences
or “PICOCEL”) to develop a FPGA based Bitcoin mining simulation system.
−Removed: The Agreement is expected to be completed within
−Removed: 6 weeks for a total contract price of 198,000,000
−Removed: Korean Won (“KRW”) or approximately
−Removed: Total payments made to PICOCEL as of June 30, 2022 amounted to approximately $ 69,000 .
−Removed: On March 17, 2022, the Company and PICOCEL entered into a mutual agreement to cancel and terminate the Agreement.
−Removed: As of the date of the
−Removed: termination, PICOCEL has completed the first phase of the Agreement upon delivery of the SHA-256 code and FPGA board simulator resulting
−Removed: in a reclassification of deposits amounting to $ 69,000
−Removed: under other assets to intangible assets as of
−Removed: June 30, 2022.
+Added: The Agreement was expected to be completed within
+Added: 6 weeks for a total contract price of 198,000,000 Korean Won (“KRW”) or approximately $ 167,000 .
+Added: Total payments made to PICOCEL
+Added: as of September 30, 2022 amounted to approximately $ 69,000 .
+Added: On March 17, 2022, the Company and PICOCEL entered into a mutual agreement
+Added: to cancel and terminate the Agreement.
+Added: As of the date of the termination, PICOCEL had completed the first phase of the Agreement upon
+Added: delivery of the SHA-256 code and FPGA board simulator.
April 5, 2022, AIQ entered into a Technology Development Agreement (the “Agreement”) with NNS, Co., Ltd.
1 unchanged sentence
or “NNS”) to develop a FPGA based Bitcoin mining simulation system.
−Removed: The Agreement is expected to be completed within 9 weeks
+Added: The Agreement was expected to be completed within 9 weeks
for a total contract price of 99,000,000 KRW, including 9,000,000 KRW VAT, or approximately $ 82,000 .
3 unchanged sentences
Within 5 days after all conditions are met as stated in “Schedule B – Statement of Work”
−Removed: of 90,000,000 KRW or approximately $ 69,000 was made to NNS as of June 30, 2022 which is presented as other assets in the condensed consolidated
−Removed: balance sheet.
−Removed: During the six months ended June 30, 2022, the Bitcoin
−Removed: market was in a constant decline, and since the ASIC chip being developed by AIQ was planned to be used for Bitcoin mining machines, management
−Removed: believes that there is an impairment indicator as of June 30, 2022.
−Removed: Management plans to discontinue the operations of AIQ subsequent to
−Removed: June 30, 2022 and no more future cash flows are expected from AIQ.
−Removed: See Note 8 – Subsequent Events for more details.
+Added: of 90,000,000 KRW or approximately $ 69,000 was made to NNS as of September 30, 2022 which was expensed and included in in the condensed
+Added: consolidated statement of operations.
+Added: the six months ended June 30, 2022, the Bitcoin market was in a constant decline, and since the ASIC chip being developed by AIQ was
+Added: planned to be used for Bitcoin mining machines, management believes that there is an impairment indicator as of June 30, 2022.
+Added: plans to discontinue the operations of AIQ subsequent to June 30, 2022 and no more future cash flows are expected from AIQ.
of impairment include significant underperformance relative to historical or projected future operating results, significant changes
1 unchanged sentence
or economic trends.
−Removed: When indications of impairment arise for a particular asset or group of assets, we assess the future
−Removed: recoverability of the carrying value of the asset (or asset group) based on an undiscounted cash flow analysis.
−Removed: If the carrying
−Removed: value exceeds projected, net, undiscounted cash flows, an additional analysis is performed to determine the asset’
−Removed: (or asset group), typically a discounted cashflow analysis, and an impairment charge is recorded for the excess of carrying value
−Removed: over fair value.
−Removed: of June 30, 2022, intangibles and other assets were fully impaired.
−Removed: Impairment loss amounted to $ 154,000 ,
−Removed: inclusive of a $ 12,000 impairment of prepaid VAT related to the services provided by PICOCEL and NNS.
−Removed: table below summarizes the impairment loss for the six months ended June 30, 2022:
+Added: When indications of impairment arise for a particular asset or group of assets, we assess the future recoverability
+Added: of the carrying value of the asset (or asset group) based on an undiscounted cash flow analysis.
+Added: If the carrying value exceeds projected,
+Added: net, undiscounted cash flows, an additional analysis is performed to determine the asset’ (or asset group), typically a discounted
+Added: cashflow analysis, and an impairment charge is recorded for the excess of carrying value over fair value.
+Added: of September 30, 2022, intangibles and other assets were fully impaired.
+Added: Impairment loss amounted to $ 154,000 , inclusive of a $ 12,000
+Added: impairment of prepaid VAT related to the services provided by PICOCEL and NNS.
+Added: table below summarizes the impairment loss for the nine months ended September 30, 2022:
SCHEDULE OF IMPAIRMENT LOSS
5 unchanged sentences
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
+Added: September 30,
Accounts payable
4 unchanged sentences
SCHEDULE OF ACCRUED INTEREST
+Added: September 30,
Notes payable
5 unchanged sentences
SCHEDULE OF NOTES PAYABLE
+Added: September 30,
Balance, beginning of the year
Balance, end of the year
−Removed: On July 7, 2020, the Company issued a promissory note
−Removed: in the principal amount of $ 11,000 .
+Added: July 7, 2020, the Company issued a promissory note in the principal amount of $ 11,000 .
The note is noninterest bearing.
−Removed: The principal is due on or before March 11, 2022.
−Removed: During any event
−Removed: of default under the note, the interest rate shall increase to 10 % per annum.
−Removed: Events of default include failure to pay principal or interest,
−Removed: breach of covenants, breach of representations and warranties, borrower’s assignment of substantial part of its property or business,
−Removed: any money judgment, writ, or similar process shall be entered or filed against the borrower or any subsidiary of the borrower or any of
−Removed: its properties or other assets for more than $ 100,000 , bankruptcy, liquidation of business, and cessation of operations.
−Removed: The principal
−Removed: amount outstanding under this note was $ 11,000 as of June 30, 2022.
−Removed: Interest accrued as of June 30, 2022 is $ 2,000 .
−Removed: January 11, 2021, the Company issued a promissory note in the principal amount of $ 15,000 .
−Removed: The interest on this note shall accrue beginning
−Removed: from the date of issuance, at an interest rate of 8 % per annum.
−Removed: The principal and any accrued interest are payable on or before March
−Removed: During any event of default under the note, the interest rate shall increase to 10 % per annum.
−Removed: Events of default include failure
−Removed: to pay principal or interest, breach of covenants, breach of representations and warranties, borrower’s assignment of substantial
−Removed: part of its property or business, any money judgment, writ, or similar process shall be entered or filed against the borrower or any
−Removed: subsidiary of the borrower or any of its properties or other assets for more than $ 100,000 , bankruptcy, liquidation of business, and
−Removed: cessation of operations.
−Removed: The principal and the accrued interest amounting to $ 15,000 and $ 1,000 , respectively, was settled on October
+Added: The principal was due on or before March 11, 2022.
+Added: During any event of default under the note, the
+Added: interest rate shall increase to 10 %
+Added: Events of default include failure to pay principal or interest, breach of covenants, breach of representations and
+Added: warranties, borrower’s assignment of substantial part of its property or business, any money judgment, writ, or similar
+Added: process shall be entered or filed against the borrower or any subsidiary of the borrower or any of its properties or other assets
+Added: for more than $ 100,000 ,
+Added: bankruptcy, liquidation of business, and cessation of operations.
+Added: The principal amount outstanding under this note was $ 11,000
+Added: as of September 30, 2022.
+Added: The note principal and interest are past due, therefore in default.
+Added: For the nine months ended September
+Added: 30, 2022 the Company has accrued approximately $ 2,000
+Added: of default interest.
February 19, 2021, the Company issued a promissory note in the principal amount of $ 25,000 .
The interest on the unpaid principal balance
−Removed: accrues at a rate of 10 % per annum.
−Removed: The principal and any accrued interest shall be paid in a single installment on or before February
+Added: accrued at a rate of 10 % per annum.
+Added: The principal and any accrued interest was to be paid in a single installment on or before February
If the Company fails to pay the balance of this note in full on the due date or fails to make any payment due within 15 days
5 unchanged sentences
April 22, 2021, the Company issued a promissory note in the principal amount of $ 50,000 .
−Removed: The interest on the unpaid principal balance accrues
−Removed: at a rate of 8 % per annum.
−Removed: If the Company fails to pay the balance of this note in full on the date or fails to make any payments due
−Removed: within 15 days of the due date, any unpaid principal shall accrue interest at the rate of 8 % per annum during the default.
−Removed: default include failure to make any payment including accrued interest when due, voluntary, or involuntary petition of bankruptcy, appointment
−Removed: of a receiver, custodian, trustee or similar party to take possession of the Company’s assets or property, or assignment made by
−Removed: the Company for the benefit of creditors.
−Removed: The principal and accrued interest under this note was settled on September 16, 2021.
−Removed: April 22, 2021, the Company issued a promissory note in the principal amount of $ 50,000 .
−Removed: The interest on the unpaid principal balance
−Removed: accrues at a rate of 10 % per annum.
−Removed: The principal and any accrued interest shall be paid in a single installment on or before April 22,
−Removed: If the Company fails to pay the balance of this note in full on the date or fails to make any payments due within 15 days of the
−Removed: due date, any unpaid principal shall accrue interest at the rate of 15 % per annum during the default.
−Removed: Events of default include failure
−Removed: to make any payment including accrued interest when due, voluntary, or involuntary petition of bankruptcy, appointment of a receiver,
−Removed: custodian, trustee or similar party to take possession of the Company’s assets or property, or assignment made by the Company for
−Removed: the benefit of creditors.
−Removed: The principal amount outstanding under this note was $ 50,000 as of June 30, 2022.
−Removed: Interest accrued as of June
−Removed: 30, 2022 is $ 7,000 .
−Removed: July 1, 2021, the Company issued a promissory note in the principal amount of $ 25,000 .
−Removed: The interest on the unpaid principal balance accrues
−Removed: at a rate of 10 % per annum.
−Removed: The principal and any accrued interest shall be paid in a single installment on or before July 1, 2022 .
−Removed: the Company fails to pay the balance of this note in full on the date or fails to make any payments due within 15 days of the due date,
−Removed: any unpaid principal shall accrue interest at the rate of 15 % per annum during the default (default interest).
−Removed: Events of default include
−Removed: failure to make any payment including accrued interest when due, voluntary, or involuntary petition of bankruptcy, appointment of a receiver,
−Removed: custodian, trustee or similar party to take possession of the Company’s assets or property, or assignment made by the Company for
−Removed: the benefit of creditors.
−Removed: The principal amount outstanding under this note was $ 25,000 as of June 30, 2022.
−Removed: Interest accrued as of June
−Removed: 30, 2022 is $ 2,000 .
+Added: The interest on the unpaid principal balance accrued at a rate of 10 %
+Added: The principal and any accrued interest was to be paid in a single installment on or before April
+Added: If the Company fails to pay the balance of this note in full on the date or fails to make any payments due within
+Added: 15 days of the due date, any unpaid principal shall accrue interest at the rate of 15 %
+Added: per annum during the default.
+Added: Events of default include failure to make any payment including accrued interest when due, voluntary,
+Added: or involuntary petition of bankruptcy, appointment of a receiver, custodian, trustee or similar party to take possession of the
+Added: Company’s assets or property, or assignment made by the Company for the benefit of creditors.
+Added: The principal amount outstanding
+Added: under this note was $ 50,000
+Added: as of September 30, 2022.
+Added: The note principal and interest are past due, therefore in default.
+Added: Interest accrued, including default
+Added: interest, as of September 30, 2022 is $ 8,000 .
July 1, 2021, the Company issued a promissory note in the principal amount of $ 25,000 .
−Removed: The interest on the unpaid principal balance accrues
−Removed: at a rate of 8 % per annum.
−Removed: The principal and any accrued interest shall be paid in a single installment on or before October 12, 2021 .
−Removed: The principal amount of this note was settled on September 16, 2021.
−Removed: August 10, 2021, the Company issued a promissory note in the principal amount of $ 7,000 .
−Removed: The interest on the unpaid principal balance
−Removed: accrues at a rate of 8 % per annum.
−Removed: The principal and any accrued interest shall be paid in a single installment on or before November
−Removed: 10, 2021 .The principal amount of this note was settled on September 16, 2021.
−Removed: August 2021, the Company issued four promissory notes to a single lender in the aggregate principal amount of $ 14,000 .
−Removed: The interest on
−Removed: the unpaid principal balance of these notes accrues at a rate of 8 % per annum.
−Removed: The principal for each note shall be paid in a single
−Removed: installment during November 2021.
−Removed: If the Company fails to pay the balance of these notes in full on the date or fails to make any payments
−Removed: due within 15 days of the due date, any unpaid principal shall accrue interest at the rate of 8 % per annum during the default.
−Removed: of default include failure to make any payment including accrued interest when due, voluntary, or involuntary petition of bankruptcy,
−Removed: appointment of a receiver, custodian, trustee, or similar party to take possession of the Company’s assets or property, or assignment
−Removed: made by the Company for the benefit of creditors.
−Removed: The principal amount outstanding under these notes was $ 13,500 as of September 30,
−Removed: The principal and the accrued interest aggregating to $ 14,000 was settled in October 2021.
−Removed: expense on notes payable amounted to $ 6,000 and $ 3,000 for the six months ended June 30, 2022 and 2021, respectively.
+Added: The interest on the unpaid principal balance accrues at a rate of 10 %
+Added: The principal and any accrued interest was to be paid in a single installment on or before July
+Added: If the Company fails to pay the balance of this note in full on the date or fails to make any payments due within 15
+Added: days of the due date, any unpaid principal shall accrue interest at the rate of 15 %
+Added: per annum during the default (default interest).
+Added: Events of default include failure to make any payment including accrued interest
+Added: when due, voluntary, or involuntary petition of bankruptcy, appointment of a receiver, custodian, trustee or similar party to take
+Added: possession of the Company’s assets or property, or assignment made by the Company for the benefit of creditors.
+Added: The principal
+Added: amount outstanding under this note was $ 25,000
+Added: as of September 30, 2022.
+Added: The note principal and interest are past due, therefore in default.
+Added: Interest accrued, including default
+Added: interest, as of September 30, 2022 is $ 3,000 .
+Added: expense on notes payable amounted to $ 3,000
+Added: for the three and nine months ended September 30, 2022, respectively, and $ 4,000 and $ 8,000 for the three and nine months ended September 30,
+Added: 2021, respectively.
5 – Convertible Promissory Notes
6 unchanged sentences
maturity will accrue interest at rate of 10 % per annum (default interest).
−Removed: Interest accrued as of June 30, 2022 is $ 2,000 .
−Removed: The principal
−Removed: amount and all accrued interest are convertible into shares of the Company’s common stock, as of the date of issuance, at a rate
−Removed: of $ 1.00 and $ 1.25 per share (“Conversion Rate”), respectively.
−Removed: The Conversion Rate is adjustable if, at any time when any
−Removed: principal amount of the Notes remains unpaid or unconverted, the Company issues or sells any shares of the Company’s common stock
−Removed: for no consideration or for a consideration per share (before deduction of reasonable expenses or commissions or underwriting discounts
+Added: Interest accrued as of September 30, 2022 is $ 35,000 .
+Added: principal amount and all accrued interest are convertible into shares of the Company’s common stock, as of the date of issuance,
+Added: at a rate of $ 1.00 and $ 1.25 per share (“Conversion Rate”), respectively.
+Added: The Conversion Rate is adjustable if, at any time
+Added: when any principal amount of the Notes remains unpaid or unconverted, the Company issues or sells any shares of the Company’s common
+Added: stock for no consideration or for a consideration per share (before deduction of reasonable expenses or commissions or underwriting discounts
or allowances in connection therewith), which is less than the Conversion Rate in effect on the date of such issuance (or deemed issuance)
7 unchanged sentences
or termination of the business of the Company .
+Added: The note principal and interest are past due, therefore in default.
connection with the issuance of the Notes, the Company issued to the purchasers of the Notes stock purchase warrants (the “Warrants”)
9 unchanged sentences
derivative in accordance with ASC 815-15 Derivatives and Hedging .
−Removed: cost recognized for the amortization of debt discount was approximately $ 1,071,000 and $ 7,000 for the six months ended June 30, 2022
+Added: cost recognized for the amortization of debt discount was approximately $ 1,526,000 and $ 170,000 for the nine months ended September 30,
2022 and 2021, respectively.
1 unchanged sentence
SCHEDULE OF CONVERTIBLE PROMISSORY NOTES
+Added: September 30,
Balance, beginning of year
−Removed: Balance, end of year
+Added: Balance, end of period
Balance, beginning of year
( 1,526,000 )
−Removed: Balance, end of year
+Added: Balance, end of period
Net carrying amount
−Removed: interest rate used to amortize the debt discount for the six months ended June 30, 2022 and 2021 ranges from 4.76 % to 64.60 %.
−Removed: The unamortized
−Removed: debt discounts will be amortized within one year as of June 30, 2022 and 2021, respectively.
+Added: interest rate used to amortize the debt discount for the nine months ended September 30, 2022 and 2021 ranges from 4.76 % to 64.60 %.
future shares to be issued on conversion of the notes as of the dates indicated are as follows:
SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES
+Added: September 30,
Conversion price per share
Potential future share
−Removed: expense on default convertible promissory notes amounted to $ 37,000 and $ 30,000 for the six months ended June 30, 2022 and 2021, respectively.
+Added: default interest expense for the convertible promissory notes amounted to $ 88,000 and $ 48,000 for the nine months ended September 30,
+Added: 2022 and 2021, respectively.
6 – Commitments and contingencies
10 unchanged sentences
and other wage-related claims.
−Removed: In the complaint, the plaintiff claims he worked under a consulting agreement as Vice President of Brand
+Added: In the complaint, the plaintiff claimed he worked under a consulting agreement as Vice President of Brand
Management of our company and was to be paid $ 4,000 per month and to receive an option to purchase 50,000 shares of our common stock
that was to vest quarterly over the term of the agreement.
−Removed: In the complaint, the plaintiff alleges that, on or around March 27, 2020,
−Removed: we ceased paying the plaintiff despite the plaintiff’s continuing efforts on behalf of our company and that we agreed to continue
−Removed: to accrue his monthly retainer amount until such time that we received at least $ 100,000 in funding.
−Removed: Plaintiff further alleges that he
+Added: In the complaint, the plaintiff alleged that, on or around March 27, 2020,
+Added: the Company ceased paying the plaintiff despite the plaintiff’s continuing efforts on behalf of our company and that the Company agreed to continue
+Added: to accrue his monthly retainer amount until such time that the Company received at least $ 100,000 in funding.
+Added: Plaintiff further alleged that he
continued to work for our company for 38 additional weeks in reliance on our promise of payment.
−Removed: The plaintiff claims that our refusal
+Added: The plaintiff claimed that our refusal
to make the promised payments amounts to violations of the California labor laws and seeks damages in excess of $ 450,000 .
5 unchanged sentences
STOCKHOLDERS DEFICIT
−Removed: January 2021, the Company’s President and a member of the Board of Directors, resigned as an officer and director of the Company
−Removed: (“Termination Agreement”).
−Removed: Part of the Termination Agreement stipulates the return of 3,674,330 shares of the Company’s
−Removed: common stock (“Cancelled Shares”).
−Removed: The Cancelled Shares were returned and cancelled on April 20, 2021.
−Removed: March 2021, the Company’s Chief Executive Officer (“CEO’) agreed to forgive approximately $ 68,000 due to him, which
−Removed: was treated as contributed paid in capital.
−Removed: March 2021, the Company’s Chief Financial Officer agreed to reduce the amounts due to him from approximately $ 128,000 to $ 30,000 .
−Removed: For the reduction of $ 98,000 , the Company will issue 75,000 shares of common stock.
−Removed: The remaining liability of $ 30,000 will be paid in
Common Stock Awards
1 unchanged sentence
pursuant to which the Company issued to the consultants shares of common stock of the Company in exchange for their future services.
−Removed: The Awards have an initial term of one year, which shall be automatically renewed on a year-to-year basis unless either party gives a
+Added: The Awards had an initial term of one year, which was to be automatically renewed on a year-to-year basis unless either party gave a
written notice of termination.
2 unchanged sentences
entity, which is owned by the Company’s CEO and majority shareholder, was granted 1,500,000 restricted share awards.
−Removed: Company’s management has accounted for the Award Grants as restricted stock compensation in accordance with ASC 718 – Stock
−Removed: Compensation (“ASC 718”).
−Removed: ASC 718 requires the Company to estimate the service period over which the compensation cost will
−Removed: be recognized.
−Removed: Management has estimated that the first two development phases will be completed within 15 months and the Foundry Mask
−Removed: will be completed within 6 months for a total of 21 months service period.
−Removed: Compensation cost will be recognized ratably over 21 months
−Removed: and in the same manner had the Company paid in cash.
−Removed: The estimated service period will be adjusted for changes in actual and expected
−Removed: completion dates.
−Removed: Any such change will be recognized prospectively, and the remaining deferred compensation will be recognized over the
−Removed: remaining service period.
−Removed: of June 30, 2022, a total of 11,500,000 shares were issued to the consultants.
−Removed: The value was $ 1.93 per share on the date of issuance
−Removed: (“Grant Date”) for an aggregate fair value of $ 22,195,000
+Added: The Company’s management accounted for the Award Grants as restricted
+Added: stock compensation in accordance with ASC 718 – Stock Compensation (“ASC 718”).
+Added: ASC 718 required the Company to estimate
+Added: the service period over which the compensation cost would be recognized.
+Added: Management had estimated that the first two development phases
+Added: would be completed within 15 months and the Foundry Mask would be completed within 6 months for a total of 21 months service period.
+Added: cost was to be recognized ratably over 21 months and in the same manner had the Company paid in cash.
+Added: The estimated service period would
+Added: be adjusted for changes in actual and expected completion dates.
+Added: Any such change was to be recognized prospectively, and the remaining
+Added: deferred compensation was to be recognized over the remaining service period.
+Added: Company issued restricted stock grants totaling 10,000,000
+Added: shares to Hyuncheol (Peter) Kim, the Company’s former Chief Technology Officer, and 1,500,000
+Added: to a M1 Advisors LLC, a company owned by the Company’s chief executive officer.
+Added: The value was $ 1.93
+Added: per share on the date of issuance (“Grant Date”) for an aggregate fair value of $ 22,195,000
stock-based award compensation was recorded as an increase in deferred compensation expense, common stock, and additional paid-in capital
in the Company’s books at the time of the grant.
−Removed: table below summarizes the transactions related to the Company restricted stock awards as of June 30, 2022:
+Added: July 27, 2022, the Company sent Hyuncheol (Peter) Kim, the Company’s former Chief Technology Officer, a letter notifying him
+Added: that the Company’s Board of Directors had resolved to discontinue the Company’s 5 nanometer ASIC chip and bitcoin mining
+Added: machine project and that his consulting agreement will terminate at the end of August 2022.
+Added: The restricted stock grant issued in
+Added: connection with the consulting agreement will also be cancelled.
+Added: at the end of August 2022, the Company cancelled the restricted stock grant issued to M1 Advisors LLC.
+Added: table below summarizes the transactions related to the Company restricted stock awards as of September 30, 2022:
SCHEDULE OF COMPANY RESTRICTED STOCK AWARDS
1 unchanged sentence
( 11,168,000 )
−Removed: Balance as of June 30, 2022
−Removed: based compensation expense for the three and six months ended June 30, 2022 amounted to $ 3,206,000
−Removed: and $ 6,376,000 ,
−Removed: respectively.
−Removed: Stock based compensation expense for the three and six months ended June 30, 2021 amounted to $ 561,000 and $ 575,000 ,
−Removed: respectively.
−Removed: of June 30, 2022, a total of 253,000 warrants expired.
+Added: ( 11,500,000 )
+Added: ( 11,027,000 )
+Added: Balance as of September 30, 2022
+Added: stock grant compensation expense for the three and nine months ended September 30, 2022, is as follows:
+Added: OF RESTRICTED STOCK GRANT COMPENSATION EXPENSE
+Added: September 30,
+Added: September 30,
+Added: 2022 Accretion expense
+Added: Reversal of 2021 accretion expense
+Added: ( 4,791,000 )
+Added: ( 4,791,000 )
+Added: Reversal of 2022 accretion expense
+Added: ( 6,377,000 )
+Added: ( 6,377,000 )
+Added: Restricted stock grant compensation
+Added: $ ( 11,168,000 )
+Added: $ ( 4,791,000 )
+Added: of September 30, 2022, a total of 253,000 warrants expired.
+Added: 8 – Earnings (Loss) Per Share
+Added: (LOSS) PER SHARE
+Added: following table sets forth the computation of basic and diluted earnings (loss) per share
+Added: OF EARNINGS PER SHARE BASIC AND DILUTED
+Added: For the three Months Ended September 30,
+Added: For the Nine Months Ended September 30,
+Added: Net income (loss)
+Added: $ ( 2,063,000 )
+Added: $ ( 2,813,000 )
+Added: Effect of dilutive instruments
+Added: Convertible notes interest expense
+Added: Numerator for diluted EPS
+Added: ( 2,063,000 )
+Added: ( 2,813,000 )
+Added: Denominator - for basic EPS
+Added: Effect of dilutive instruments
+Added: Convertible notes
+Added: Dilutive potential common shares
+Added: Denominator for diluted EPS
+Added: that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the
+Added: three and nine months ended September 30, 2021 because their inclusion would be anti-dilutive.
+Added: Common share equivalents amounted to 3,942,608
+Added: for warrants, 4,612,607
+Added: for convertible notes and 11,500,000
+Added: for restricted stock units for total of 20,055,215
+Added: as of September 30, 2021.
+Added: For the three and nine months ended September 30, 2022, the Company had
+Added: 4,777,276 dilutive securities.
9 – Subsequent Events
2 unchanged sentences
to determine if they must be reported.
−Removed: The management of the Company determined the following reportable events:
−Removed: July 25, 2022, the Board of Directors of the Company resolved to discontinue the development of the Company’s 5 nanometer
−Removed: ASIC chip and bitcoin mining machines, to close its South Korean subsidiary, AIQ Systems, Inc., and to pursue other opportunities to
−Removed: provide solutions for the high-density computing industry, including the development of a clean-energy-powered, containerized, immersion-cooled
−Removed: July 27, 2022, the Company sent Hyuncheol (Peter) Kim, the Company’s Chief Technology Officer, a letter notifying him that the
−Removed: Company’s Board of Directors had resolved to discontinue the Company’s 5 nanometer ASIC chip and bitcoin mining machine project
−Removed: and that his consulting agreement will terminate at the end of August 2022.
−Removed: Restricted shares issued in connection with the consulting agreement will also be cancelled.
+Added: The management of the Company determined there are no reportable events.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.