5 unchanged sentences
in the rules and forms of the Securities and Exchange Commission and, as such, is accumulated and communicated to our Chief Executive
−Removed: Officer and Interim Chief Financial Officer, Clifford Emmons, who serves as our principal executive officer and principal financial officer,
−Removed: as appropriate to allow timely decisions regarding required disclosure.
−Removed: Emmons, evaluated the effectiveness of our disclosure controls
−Removed: and procedures, as defined in Rule 13a-15(e) of the Exchange Act, as of December 31, 2021.
−Removed: Based on his evaluation, Mr.
−Removed: Emmons concluded
−Removed: that, due to a material weakness in our internal control over financial reporting as described below, our disclosure controls and procedures
−Removed: were not effective as of December 31, 2021.
−Removed: In light of the material weakness in internal control over financial reporting, we completed
−Removed: substantive procedures, including validating the completeness and accuracy of the underlying data used for accounting prior to filing
−Removed: this Annual Report.
+Added: Officer and Interim Chief Financial Officer, Clifford Emmons and Karen McNemar, respectively, who serve as our principal executive officer
+Added: and principal financial and accounting officer, respectively, as appropriate, to allow timely decisions regarding required disclosure.
+Added: Emmons and Ms.
+Added: McNemar, evaluated the effectiveness of our disclosure controls and procedures, as defined in Rule 13a-15(e) of the
+Added: Exchange Act, as of December 31, 2022.
+Added: Based on their evaluation, Mr.
+Added: Emmons and Ms.
+Added: McNemar concluded that, due to a material weakness
+Added: in our internal control over financial reporting as described below, our disclosure controls and procedures were not effective as of December
+Added: In light of the material weakness in internal control over financial reporting, we completed substantive procedures, including
+Added: validating the completeness and accuracy of the underlying data used for accounting prior to filing this Annual Report.
These additional procedures have allowed us to
60 unchanged sentences
Other Information
+Added: Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
+Added: Not applicable to the
Directors, Executive Officers and Corporate Governance
3 unchanged sentences
Executive Officers :
−Removed: Chief Executive Officer, President, and Interim Chief Financial Officer
+Added: Chief Executive Officer, President, and Interim Chief Technical Officer
Karen McNemar
−Removed: Chief Operating Officer
+Added: Chief Operating Officer and Interim Chief Financial Officer
Vidhyadhar Mitta
13 unchanged sentences
during the past five years for our executive officers and directors is as follows:
−Removed: served as our Chief Executive Officer, President, Interim Chief Financial Officer, and director since June 4, 2018.
−Removed: From 1995 to 2017,
−Removed: Emmons worked for Medtronic, a global leader in medical technology, services, and solutions, where he served in various capacities
−Removed: including several Vice President and Director positions.
−Removed: Emmons is also the founder of AHI, LLC, a consultancy firm.
−Removed: Emmons received
−Removed: an Executive Certificate in Strategy & Innovation from MIT, a Master’s of Science in Management Engineering from the University
−Removed: of Bridgeport, a Bachelor of Science in Electrical Engineering from the University of New Haven, and a Bachelor of Science in Mechanical
−Removed: Engineering from the University of Connecticut.
+Added: served as our Chief Executive Officer, President, and director since June 4, 2018 and as our Interim Chief Technology Officer since June
+Added: From 1995 to 2017, Mr.
+Added: Emmons worked for Medtronic, a global leader in medical technology, services, and solutions, where
+Added: he served in various capacities including several Vice President and Director positions.
+Added: Emmons is also the founder of AHI, LLC, a
+Added: consultancy firm.
+Added: Emmons received an Executive Certificate in Strategy & Innovation from MIT, a Master’s of Science in Management
+Added: Engineering from the University of Bridgeport, a Bachelor of Science in Electrical Engineering from the University of New Haven, and a
+Added: Bachelor of Science in Mechanical Engineering from the University of Connecticut.
Karen McNemar:
McNemar has served
−Removed: as our Chief Operating Officer since September 20, 2018.
−Removed: From 1998 until August 2017, Ms.
−Removed: McNemar served in many capacities for Medtronic
−Removed: which included as a Senior Director of R&D Operations.
−Removed: McNemar is a collaborative strategic global business leader with extensive
−Removed: experience in New Product Development and Operations, building strong and effective diverse teams across organizations at all levels.
−Removed: McNemar is also a trusted advisor, recognized for successful process and program management, with a focus on leading complex initiatives
−Removed: and analyzing data and processes to identify solutions to increase organizational productivity and performance.
−Removed: McNemar received
−Removed: her Bachelor of Science in Industrial Engineering and Operations Research.
+Added: as our Chief Operating Officer since September 20, 2018 and as our Interim Chief Financial Officer since June 2, 2022.
+Added: From 1998 until
+Added: August 2017, Ms.
+Added: McNemar served in many capacities for Medtronic which included as a Senior Director of R&D Operations.
+Added: is a collaborative strategic global business leader with extensive experience in New Product Development and Operations, building strong
+Added: and effective diverse teams across organizations at all levels.
+Added: McNemar is also a trusted advisor, recognized for successful process
+Added: and program management, with a focus on leading complex initiatives and analyzing data and processes to identify solutions to increase
+Added: organizational productivity and performance.
+Added: McNemar received her Bachelor of Science in Industrial Engineering and Operations
Vidhyadhar Mitta:
40 unchanged sentences
Section 16(a) Reports
−Removed: laws, directors, certain officers and persons holding more than 10% of our common stock must report their initial ownership of our common
−Removed: stock and any changes in their ownership to the SEC.
−Removed: The SEC has designated specific due dates for these reports and we must identify
−Removed: in this Proxy Statement those persons who did not file these reports when due.
−Removed: Based solely on our review of copies of the reports filed
−Removed: with the SEC and the written representations of our directors and executive officers, we believe that all reporting requirements for fiscal
−Removed: year 2021 were complied with by each person who at any time during the 2021 fiscal year was a director or an executive officer or held
−Removed: more than 10% of our common stock, except for the following:
−Removed: McNemar filed a Form 4 late.
−Removed: McNemar failed to timely file the vesting
−Removed: of an award of restricted shares.
+Added: securities laws, directors, certain officers and persons holding more than 10% of our common stock must report their initial
+Added: ownership of our common stock and any changes in their ownership to the SEC.
+Added: The SEC has designated specific due dates for these
+Added: reports and we must identify in this Annual Report those persons who did not file these reports when due.
+Added: Based solely on our review
+Added: of copies of the reports filed with the SEC and the written representations of our directors and executive officers, we believe that
+Added: all reporting requirements for fiscal year 2022 were complied with by each person who at any time during the 2022 fiscal year was a
+Added: director or an executive officer or held more than 10% of our common stock.
Code of Ethics
25 unchanged sentences
Karen McNemar (5)
+Added: ________________________
Emmons was appointed as our CEO, President, and interim CFO on June 4, 2018.
1 unchanged sentence
Emmons was owed $139,575 in accrued and unpaid consulting fees and $2,849 in reimbursable expenses.
−Removed: On June 4, 2021, 1,500,000 shares of Common Stock previously granted to Mr.
−Removed: Emmons vested.
As of December 31, 2021, Mr.
4 unchanged sentences
As of December 31, 2022, Ms.
−Removed: McNemar was owed $118,767 in accrued and unpaid consulting fees and $9,314 in reimbursable expenses.
−Removed: On October 1, 2021, 1,200,000 shares of Common Stock previously granted to Ms.
−Removed: McNemar vested.
+Added: McNemar was owed $134,849 in accrued and unpaid consulting fees.
As of December 31, 2021, Ms.
−Removed: McNemar was owed $120,814 in accrued and unpaid consulting fees and $18,000 in reimbursable expenses.
+Added: McNemar was owed $121,092 in accrued and unpaid consulting fees.
On October 1, 2021, 1,200,000 shares of Common Stock previously granted to Ms.
54 unchanged sentences
also eliminated from the Emmons Agreement.
+Added: On June 4, 2021, the Emmons Agreement terminated
+Added: pursuant to its terms.
+Added: Emmons Employment Contract
+Added: On June 2, 2022, the
+Added: Board of Directors (with Mr.
+Added: Emmons abstaining) approved the Employment Contract dated effective April 1, 2022 with Mr.
+Added: Emmons (the “ Emmons
+Added: The term of the Emmons Contract is from the effective date until the Emmons Contract is terminated pursuant to its
+Added: The services to be provided by Mr.
+Added: Emmons pursuant to the Emmons Contract are those customary for the positions in which he is
+Added: Pursuant to the Emmons
+Added: Contract, Mr.
+Added: Emmons shall receive an annual salary of $100,000 which accrues unless converted into shares of Common Stock of the Company
+Added: at a conversion rate specified in the Emmons Contract.
+Added: If the Company reaches $1,000,000 in cumulative sales over a 12-month period, the
+Added: annual salary will increase to $150,000, commencing the following month.
+Added: If the Company reaches $5,000,000 in cumulative sales over a
+Added: 12-month period, the annual salary will increase to $200,000, commencing the following month.
+Added: As of the effective date,
+Added: the Company will award to Mr.
+Added: Emmons an aggregate of 7,000,000 shares of the Company’s Common Stock which will vest as follows (the
+Added: “ Emmons Contract Shares ”):
+Added: 1,500,000 shares on the first-year anniversary of the effective date;
+Added: 2,500,000 shares on the second-year anniversary of the effective date;
+Added: 3,000,000 shares on the third-year anniversary of the effective date.
+Added: The Emmons Contract Shares
+Added: are awarded under the 2022 Plan.
+Added: Vesting of the Emmons Contract Shares is subject to acceleration of vesting upon the occurrence of certain
+Added: events such as a Change of Control (as defined in the Emmons Contract) or the listing of the Company’s Common Stock on a senior
McNemar Consulting Agreement
49 unchanged sentences
was also eliminated from the McNemar Agreement.
+Added: On October 1, 2021, the McNemar Agreement terminated
+Added: pursuant to its terms.
+Added: McNemar Employment Contract
+Added: On June 2, 2022, the
+Added: Board of Directors of Company approved the Employment Contract dated effective April 1, 2022 with Ms.
+Added: McNemar (the “ McNemar Contract ”).
+Added: The term of the McNemar Contract is from the effective date until the McNemar Contract is terminated pursuant to its terms.
+Added: to be provided by Ms.
+Added: McNemar pursuant to the McNemar Contract are those customary for the positions in which she is serving.
+Added: Pursuant to the McNemar
+Added: Contract, Ms.
+Added: McNemar shall receive an annual salary of $100,000 which accrues unless converted into shares of Common Stock of the Company
+Added: at a conversion rate specified in the McNemar Contract.
+Added: If the Company reaches $1,000,000 in cumulative sales over a 12-month period,
+Added: the annual salary will increase to $150,000, commencing the following month.
+Added: If the Company reaches $5,000,000 in cumulative sales over
+Added: a 12-month period, the annual salary will increase to $200,000, commencing the following month.
+Added: As of the effective date,
+Added: the Company will award to Ms.
+Added: McNemar an aggregate of 7,000,000 shares of the Company’s Common Stock which will vest as follows
+Added: (the “ McNemar Contract Shares ”):
+Added: 1,500,000 shares on the first-year anniversary of the effective date;
+Added: 2,500,000 shares on the second-year anniversary of the effective date;
+Added: 3,000,000 shares on the third-year anniversary of the effective date.
+Added: The McNemar Contract
+Added: Shares are awarded under the 2022 Plan.
+Added: Vesting of the McNemar Contract Shares is subject to acceleration of vesting upon the occurrence
+Added: of certain events such as a Change of Control (as defined in the McNemar Contract) or the listing of the Company’s Common Stock
+Added: on a senior exchange.
Debt Forgiveness Agreements
17 unchanged sentences
Equity Awards
−Removed: As of December 31, 2021, there were no unvested
−Removed: equity awards to our named executive officers.
+Added: The following table provides information on stock
+Added: and option awards held by the named executive officers as of December 31, 2022:
+Added: Market Value of
+Added: Number of Shares
+Added: Shares of Units of
+Added: or Units of Stock that
+Added: Stock that Have Not
+Added: Have Not Vested
+Added: 7,000,000 (1)
+Added: Karen McNemar
+Added: 7,000,000 (1)
+Added: 1,500,000 shares on the first-year anniversary of the grant date;
+Added: 2,500,000 shares on the second-year anniversary of the grant date;
+Added: and 3,000,000 shares on the third-year anniversary of the grant date
Compensation of Directors
4 unchanged sentences
The following table and footnotes thereto sets
−Removed: forth information regarding the number of shares of common stock beneficially owned by (i) each director and named executive officer of
−Removed: our company, (ii) each person known by us to be the beneficial owner of 5% or more of its issued and outstanding shares of common stock,
−Removed: and (iii) named executive officers, executive officers, and directors of the Company as a group as of April 7, 2022.
−Removed: In calculating any
−Removed: percentage in the following table of common stock beneficially owned by one or more persons named therein, the following table assumes
+Added: forth information regarding the number of shares of common stock beneficially owned by (i) each director and named executive officer
+Added: of our company, (ii) each person known by us to be the beneficial owner of 5% or more of its issued and outstanding shares of common
+Added: stock, and (iii) named executive officers, executive officers, and directors of the Company as a group as of March 30, 2023.
+Added: In calculating
+Added: any percentage in the following table of common stock beneficially owned by one or more persons named therein, the following table assumes
401,865,786 shares of common stock outstanding.
7 unchanged sentences
Ownership (1)
+Added: Percent of Class (1)
Named Executive Officers and Directors
11 unchanged sentences
83,176,667 (5)
+Added: ______________________
*Less than 1%
5 unchanged sentences
In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the number of shares beneficially owned by such person (and only such person) by reason of these acquisition rights.
−Removed: As a result, the percentage of outstanding shares of any person as shown in the above table does not necessarily reflect the person’s actual ownership or voting power with respect to the number of shares of common stock actually outstanding on the April 7, 2022.
−Removed: Includes 13,333 shares issuable upon the exercise of
−Removed: warrants issued to Cambridge MedSpace LLC, an entity of which Mr.
+Added: As a result, the percentage of outstanding shares of any person as shown in the above table does not necessarily reflect the person’s actual ownership or voting power with respect to the number of shares of common stock actually outstanding on the March 30, 2023.
+Added: Includes 13,333 shares issuable upon the exercise of warrants issued to Cambridge MedSpace LLC, an entity of which Mr.
Emmons is a 36.36% owner.
−Removed: Also includes 29,010,735 shares issuable
−Removed: upon the conversion of a note issued to Cambridge MedSpace LLC.
−Removed: Includes 11,313,980 shares of Common Stock issuable upon the
−Removed: conversion of $145,844 in accrued and unpaid consulting fees.
−Removed: Lastly, includes 780,000 shares issuable upon the conversion of shares
−Removed: of Series A Preferred Stock owned by Mr.
−Removed: Includes 9,935,999 shares of Common Stock issuable upon the conversion of $128,081 in accrued and unpaid salary.
+Added: Also includes 30,229,704 shares issuable upon the conversion of a note issued to Cambridge MedSpace LLC.
+Added: Includes 64,233,945 shares of Common Stock issuable upon the conversion of $142,424 in accrued and unpaid consulting fees.
+Added: Lastly, includes 780,000 shares issuable upon the conversion of shares of Series A Preferred Stock owned by Mr.
+Added: Includes 60,817,582 shares of Common Stock issuable upon the conversion of $134,849 in accrued and unpaid consulting fees.
Also includes 604,500 shares issuable upon the conversion of shares of Series A Preferred Stock owned by Ms.
6 unchanged sentences
The following table sets forth information known
−Removed: to us regarding the beneficial ownership of our Series A Supervoting Preferred Stock as of April 8, 2022.
+Added: to us regarding the beneficial ownership of our Series A Supervoting Preferred Stock as of March 30, 2023.
Title of Class
−Removed: Name and address of beneficial owner
−Removed: Amount and nature of beneficial ownership
+Added: Name and address of
+Added: beneficial owner
+Added: Amount and nature of
+Added: beneficial ownership
Percent of Class
3 unchanged sentences
The following table sets forth information known
−Removed: to us regarding the beneficial ownership of our Series B Convertible Preferred Stock as of April 8, 2022.
+Added: to us regarding the beneficial ownership of our Series B Convertible Preferred Stock as of March 30, 2023.
Title of Class
−Removed: Name and address of beneficial owner (1)
−Removed: Amount and nature of beneficial ownership
+Added: Name and address of
+Added: beneficial owner (1)
+Added: Amount and nature of
+Added: beneficial ownership
Percent of Class
94 unchanged sentences
Emmons, our Chief Executive Officer, Interim Chief Financial Officer, and director.
−Removed: On June 12, 2020, the Company entered into Amendment
+Added: On June 12, 2020, the Company entered into
+Added: Amendment No.
1 to the note with Cambridge MedSpace pursuant to which the note was amended to extend the maturity date to March 1, 2021.
3 unchanged sentences
the note, the conversion price is currently $0.0008.
−Removed: Vidhyadhar Note
On August 2, 2019, we entered into a Securities
18 unchanged sentences
Each warrant was originally immediately exercisable at $0.12 per share and expires on August 2,
+Added: On August 2, 2021, the Company entered into Amendment
+Added: 1 to the note with Vidhyadhar Mitta pursuant to which the note was amended to extend the maturity date to August 2, 2022.
+Added: Effective August 2, 2022, the Company entered
+Added: into Amendment No.
+Added: 1 to the note with Vidhyadhar Mitta pursuant to which the note was amended to extend the maturity date to August 2,
Due to adjustments to the conversion price of
22 unchanged sentences
rendered by our principal accountants for tax compliance, tax advice and tax planning in the years ended December 31, 2022 were $3,500
−Removed: and there were no fees in 2020.
+Added: and $2,000 in 2021.
All Other Fees
11 unchanged sentences
this Annual Report:
−Removed: Report of Independent Registered Public
−Removed: Accounting Firm
−Removed: Balance Sheets at December
−Removed: 31, 2021 and 2020
−Removed: Statements of Operations for the years
−Removed: ended December 31, 2021 and 2020
−Removed: Statements of Changes in Stockholders’
−Removed: Deficit for the years ended December 31, 2021 and 2020
−Removed: Statements of Cash Flows for the years
−Removed: ended December 31, 2021 and 2020
−Removed: Notes to Financial Statements
+Added: Report of Independent Registered Public Accounting Firm
+Added: Audited Consolidated Balance Sheets at December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Operations for the years ended December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021
+Added: Notes to Audited Consolidated Financial Statements
The following exhibits are included with this
23 unchanged sentences
Amendment dated December 14, 2021 to Senior Secured Convertible Promissory Note with Sergey Gogin
+Added: Amendment dated March 14, 2022 to Senior Secured Convertible Promissory Note with Sergey Gogin
Form of Securities Purchase Agreement
11 unchanged sentences
Amendment dated December 14, 2021 to Senior Secured Convertible Promissory Note with YVSGRAMORAH LLC
+Added: Amendment dated March 14, 2022 to Senior Secured Convertible Promissory Note with YVSGRAMORAH LLC
Form of Securities Purchase Agreement
11 unchanged sentences
1 to the 12% Secured Convertible Promissory Note dated effective August 2, 2021 with Vidhyadhar Mitta
+Added: Amendment No.
+Added: 2 to the 12% Secured Convertible Promissory Note dated effective August 2, 2022 with Vidhyadhar Mitta
Security Agreement with Vidhyadhar Mitta dated August 2, 2019
13 unchanged sentences
Amendment No.
+Added: 3 dated April 29, 2022 to $100,000 Convertible Promissory Note issued to GHS Investments LLC
+Added: Amendment No.
2 dated November 4, 2021 to $75,000 Convertible Promissory Note issued to GHS Investments LLC
+Added: Amendment No.
+Added: 3 dated April 29, 2022 to $75,000 Convertible Promissory Note issued to GHS Investments LLC
Collaboration Agreement effective March 18, 2020 with Aingura IIoT, S.L.
15 unchanged sentences
Termination Agreement with Antony Coufal dated effective March 31, 2021
+Added: Employment Contract dated Effective April 1, 2022 with Clifford L.
+Added: Employment Contract dated Effective April 1, 2022 with Karen McNemar
Code of Ethics
List of Subsidiaries
−Removed: Consent of Haynie & Company, independent registered public accounting firm
−Removed: Consent of Attorney
Rule 13a-14(a) Certification by Principal Executive Officer
+Added: Rule 13a-14(a) Certification by Principal Financial and Accounting Officer
Section 1350 Certification of Principal Executive Officer
+Added: Section 1350 Certification of Principal Financial and Accounting Officer
Inline XBRL Instance Document.
4 unchanged sentences
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
−Removed: Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
+Added: Cover Page Interactive Data File (formatted in iXBRL, and included in exhibit 101)
_________________
8 unchanged sentences
/s/ Clifford L.
−Removed: Emmons, Chief Executive Officer and Interim Chief Financial Officer
−Removed: (Principal Executive Officer and Principal Financial Officer)
+Added: Emmons, Chief Executive Officer
+Added: (Principal Executive Officer)
+Added: April 13, 2023
+Added: /s/ Karen McNemar
+Added: Karen McNemar, Interim Chief Financial Officer
+Added: (Principal Financial and Accounting Officer)
Pursuant to the requirements of Section 13 or
2 unchanged sentences
/s/ Clifford L.
+Added: Director and Chief Executive Officer (Principal Executive Officer)
April 13, 2023
+Added: /s/ Karen McNemar
+Added: Karen McNemar
+Added: Interim Chief Financial Officer (Principal Financial and Accounting Officer
+Added: April 13, 2023
/s/ Vidhyadhar Mitta
2 unchanged sentences
INDEX TO FINANCIAL STATEMENTS
−Removed: Report of Independent Registered Public Accounting Firm (PCAOB ID:
−Removed: Balance Sheets at December 31, 2021 and 2020
−Removed: Statements of Operations for the years ended December 31, 2021 and 2020
−Removed: Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2021 and 2020
−Removed: Statements of Cash Flows for the years ended December 31, 2021 and 2020
−Removed: Notes to Financial Statements
−Removed: Report of Independent
−Removed: Registered Public Accounting Firm
+Added: Report of Independent Registered Public Accounting Firm
+Added: Audited Consolidated Balance Sheets at December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Operations for the years ended December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Changes in Stockholders’ Deficit for the years ended December 31, 2022 and 2021
+Added: Audited Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021
+Added: Notes to Audited Consolidated Financial Statements
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
1 unchanged sentence
Opinion on the Financial Statements
−Removed: We have audited the accompanying balance sheets
−Removed: of IIOT-OXYS, Inc.
−Removed: (the Company) as of December 31, 2021 and 2020, and the related statements of operations, stockholders’ equity
−Removed: (deficit), and cash flows for each of the years in the two-year period ended December 31, 2021, and the related notes (collectively referred
−Removed: to as the financial statements).
−Removed: In our opinion, the financial statements present fairly, in all material respects, the financial position
−Removed: of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years in the two-year
−Removed: period ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.
−Removed: Consideration of the Company’s Ability
−Removed: to Continue as a Going Concern
−Removed: The accompanying financial statements have been
−Removed: prepared assuming that the Company will continue as a going concern.
−Removed: As more fully described in Note 1 to the financial statements, the
−Removed: Company has incurred net losses since inception and has negative cash flows from operations.
−Removed: These factors raise substantial doubt about
−Removed: the Company’s ability to continue as a going concern.
−Removed: Management’s plans in regard to these matters are also described in
−Removed: Note 1 to the financial statements.
−Removed: The financial statements do not include any adjustments that might result from the outcome of this
+Added: We have audited the accompanying consolidated balance sheets of IIOT-OXYS,
+Added: (the Company) as of December 31, 2022, and 2021, and the related consolidated statements of operations, stockholders’ equity
+Added: (deficit), and cash flows for each of the years in the two-year period ended December 31, 2022, and the related consolidated notes (collectively
+Added: referred to as the financial statements).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects,
+Added: the consolidated financial position of the Company as of December 31, 2022, and 2021 and the results of its consolidated operations and
+Added: its cash flows for each of the years in the two-year period ended December 31, 2022 and 2021, in conformity with accounting principles
+Added: generally accepted in the United States of America.
+Added: Consideration of the Company’s Ability to Continue as a Going
+Added: The accompanying consolidated financial statements have been prepared
+Added: assuming that the Company will continue as a going concern.
+Added: As more fully described in Note 1 to the consolidated financial statements,
+Added: the Company has incurred net losses since inception and has negative cash flows from operations.
+Added: These factors raise substantial doubt
+Added: about the Company’s ability to continue as a going concern.
+Added: Management’s plans in regard to these matters are also described
+Added: in Note 1 to the consolidated financial statements.
+Added: The consolidated financial statements do not include any adjustments that might result
+Added: from the outcome of this uncertainty.
Basis for Opinion
−Removed: These financial statements are the responsibility
−Removed: of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s financial statements based on our
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are
−Removed: required to be independent with respect to the Company in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and
−Removed: regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: We conducted our audits in accordance with the
−Removed: standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
−Removed: statements are free of material misstatement, whether due to error or fraud.
−Removed: The Company is not required to have, nor were we engaged
−Removed: to perform, an audit of its internal control over financial reporting.
−Removed: As part of our audits, we are required to obtain an understanding
−Removed: of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
−Removed: internal control over financial reporting.
+Added: These consolidated financial statements are the responsibility of the
+Added: Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial statements based
+Added: on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and
+Added: are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules
+Added: and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audits in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements
+Added: are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform,
+Added: an audit of its internal control over financial reporting.
+Added: As part of our audits, we are required to obtain an understanding of internal
+Added: control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal
+Added: control over financial reporting.
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess
−Removed: the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
−Removed: to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
−Removed: the overall presentation of the financial statements.
+Added: Our audits included performing procedures to assess the risks of material
+Added: misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
+Added: Such procedures
+Added: included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
+Added: Our audits also included
+Added: evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation
+Added: of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
+Added: Critical Audit Matters
+Added: The critical audit matters communicated below are matters arising
+Added: from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the
+Added: audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2)
+Added: involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters does not alter in
+Added: any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit
+Added: matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
+Added: Complex Debt and Equity Transactions
+Added: Description of the Matter
+Added: As discussed in Note 9, the Company holds Series B Convertible Preferred
+Added: Stock that qualifies for derivative treatment under ASC 815, Derivatives and Hedging.
+Added: Management uses the Black Scholes Model to value
+Added: their derivatives.
+Added: This model requires management to make assumptions, use judgment, and can be complex.
+Added: How We Addressed the Matter in Our Audit
+Added: We gained an understanding of management’s processes and methodology
+Added: to develop the estimates.
+Added: We reviewed the underlying agreement.
+Added: We evaluated management’s selection of a valuation method, tested
+Added: the inputs used in the Black-Scholes calculation by agreeing terms of the underlying agreements and market information to third-party
+Added: sites, and recalculated the value of the derivatives.
+Added: We also evaluated the adequacy of the disclosures related to these fair value measurements
+Added: and related gains and losses.
/s/ Haynie & Company
2 unchanged sentences
April 13, 2023
−Removed: We have served as the Company’s auditor
+Added: We have served as auditors for the company since 2018.
IIOT-OXYS, Inc.
8 unchanged sentences
Total Current Assets
+Added: Note receivable, net of discount of $ 4,716 and $ 0
+Added: as of December 31, 2022 and 2021, respectively
Intangible assets, net
4 unchanged sentences
Deferred revenue
−Removed: Notes Payable, net of discounts of $ 57,148 and $ 111,781 at December 31, 2021 and 2020, respectively
+Added: Unearned interest
+Added: Notes payable - current, net of discounts of $ 0 and $ 57,148 at December 31, 2022 and 2021, respectively
Shares payable to related parties
Salaries payable to related parties
−Removed: Derivative Liability
+Added: Derivative liabilities
Total Current Liabilities
−Removed: PPP Liability
Notes payable
3 unchanged sentences
Series B Convertible Preferred Stock, 600 shares designated, $0.001 Par Value, $ 1,200 stated value;
−Removed: 155 Shares Issued and Outstanding at December 31, 2021 and 2020, Respectively.
−Removed: Liquidation Preference $ 186,000 as of December 31, 2021 and 2020, respectively
−Removed: Stockholders' Equity (Deficit)
−Removed: Preferred Stock Series A, $ 0.001 Par Value, 10,000,000 Shares authorized;
454 shares and 206 shares issued and outstanding at December 31, 2022 and 2021, respectively.
+Added: Liquidation preference $ 544,800 and $ 247,200 as of December 31, 2022 and 2021, respectively
+Added: Stockholders' Equity (Deficit)
+Added: Series A Preferred Stock, $ 0.001 par value, 10,000,000 Shares authorized;
+Added: 25,845 shares issued and outstanding at December 31, 2022 and 2021, respectively
Common Stock $ 0.001 Par Value, 1,000,000,000 shares authorized;
15 unchanged sentences
Operating Expenses
−Removed: Bank Service Charges
−Removed: Office Expenses
−Removed: Organization Costs
−Removed: Payroll Expense
−Removed: Patent License Fee
+Added: General and administrative
Amortization of intangible assets
4 unchanged sentences
Gain (loss) on extinguishment of debt
+Added: Interest income
Interest expense
Total Other Income (Expense)
−Removed: ( 1,208,467 )
Net Loss Before Income Taxes
9 unchanged sentences
Net Loss Per Share Attributable to Common Stockholders - Basic and Diluted
−Removed: Weighted Average Shares Outstanding Attributable to Common Stockholders
−Removed: - Basic and Diluted
−Removed: The accompanying notes are an integral
−Removed: part of these consolidated financial statements.
+Added: Weighted Average Shares Outstanding Attributable to Common Stockholders - Basic and Diluted
+Added: The accompanying notes are an integral part of these consolidated financial statements.
IIOT-OXYS, Inc.
1 unchanged sentence
Consolidated Statements of Stockholders' Equity (Deficit)
−Removed: For the Years Ended December 31, 2021 and 2020
−Removed: Stockholders' Equity (Deficit)
−Removed: Balance - December 31, 2019
−Removed: $ ( 5,040,307 )
−Removed: $ ( 1,919,021 )
−Removed: Preferred Stock Issued in Exchange of Shares Exchange
−Removed: Common Stock Issued for Conversion of Convertible Note
−Removed: Common Stock issued for Conversion of Detachable Warrants
−Removed: Relief of Derivative Liabilities
−Removed: Warrants Issued for Default of Convertible Note Payables
−Removed: Changes in FMV of Warrants Related to Convertible Note
−Removed: Beneficial Conversion Feature Discount on Note Payable
−Removed: Common Stock Issued for Extinguishment of Debt
−Removed: Common Stock Issued to Officers for Services
−Removed: ( 2,236,774 )
−Removed: ( 2,236,774 )
+Added: For the Years Ended
+Added: December 31, 2022 and 2021
+Added: Additional Paid-In
+Added: Stockholders’ Equity
Balance - December 31, 2020
1 unchanged sentence
$ ( 2,541,280 )
−Removed: Common Stock Issued for Conversion of Convertible Note
+Added: Common stock issued for conversion of convertible note payable
Common stock sold for cash
1 unchanged sentence
Common stock issued for financing commitment
−Removed: Preferred Stock Sold for Cash
Beneficial conversion feature discount on notes payable
7 unchanged sentences
$ ( 1,315,853 )
+Added: Common stock issued for conversion of convertible note payable
+Added: Common stock issued for financing commitment
+Added: Sales commissions paid on capital raise
+Added: Common stock issued for services
+Added: Beneficial Conversion Feature Associated with Discounts
+Added: ( 1,076,881 )
+Added: ( 1,076,881 )
+Added: Balance - December 31, 2022
+Added: $ ( 9,307,137 )
+Added: $ ( 1,813,059 )
The accompanying notes are an integral part of these consolidated financial statements.
7 unchanged sentences
Adjustments to reconcile net loss to net cash (used) by operating activities
−Removed: Loss on Extinguishment of Debt
−Removed: Loss on Issuance of Default Warrants
−Removed: Loss due to Change in Fair Market Value of Derivative Liability
−Removed: Loss on Derivative Liability
−Removed: Preferred Stock Issued for Services
−Removed: Penalty and Fees Incurred due to Default Increase in Notes Payable
+Added: Stock compensation expense for services
+Added: Discount on note receivable
Forgiveness of PPP Loan
Debt discount on notes payable
−Removed: Beneficial conversion feature
+Added: Amortization of beneficial conversion feature
Amortization of Intangible Assets
−Removed: Amortization of Series B Preferred Stock to redemption
Changes in Operating Assets and Liabilities
6 unchanged sentences
Derivative liability
+Added: Unearned interest
Deferred revenue
2 unchanged sentences
Net Cash Used by Operating Activities
+Added: Cash Flows from Investing Activities
+Added: Cash paid for note receivable
+Added: Net Cash used in Investing Activities
Cash Flows From Financing Activities
Cash received from Convertible Note Payable
−Removed: Cash Payments of Notes Payable
Proceeds from sale of Series B Preferred Stock
−Removed: Proceeds from PPP Loan
Net Cash Provided By Financing Activities
3 unchanged sentences
Supplement Disclosures of Cash Flow Information
−Removed: Interest Paid During the Period
−Removed: Income Taxes Paid During the Period
+Added: Interest paid
+Added: Income taxes paid
Supplemental Disclosures of Non-Cash Investing and Financing Activities
2 unchanged sentences
Warrant anti-dilution issuance
−Removed: Discount on Series B Preferred Stock
+Added: Discount on Series B Convertible Preferred Stock
The accompanying notes are an integral part of these consolidated financial statements.
1 unchanged sentence
and Subsidiaries
−Removed: Notes to Consolidated Financial
+Added: Notes to Consolidated Financial Statements
December 31, 2022 and 2021
63 unchanged sentences
Going Concern
−Removed: The accompanying financial statements have
−Removed: been prepared assuming that the Company will continue as a going concern.
−Removed: As shown in the accompanying financial statements, the
−Removed: Company has suffered continuing operating losses, used cash flows in operating activities of $ 628,103
−Removed: and has an accumulated deficit of $ 8,544,232
−Removed: as of December 31, 2021.
−Removed: These factors, among others, raise a substantial doubt about the Company’s ability to continue as a
−Removed: going concern.
−Removed: If the Company is unable to obtain adequate capital, it could be forced to cease operations.
−Removed: The accompanying
−Removed: financial statements do not include any adjustments to reflect the recoverability and classification of recorded asset amounts and
−Removed: classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
+Added: The accompanying financial statements have been
+Added: prepared assuming that the Company will continue as a going concern.
+Added: As shown in the accompanying financial statements, the Company has
+Added: suffered continuing operating losses and reported a net loss of $ 1,076,881 for the year ended December 31, 2022, used cash flows in operating
+Added: activities of $ 657,009 and has recorded an accumulated deficit of $ 9,307,137 as of December 31, 2022.
+Added: These factors, among others, raise
+Added: a substantial doubt about the Company’s ability to continue as a going concern.
+Added: If the Company is unable to obtain adequate capital,
+Added: it could be forced to cease operations.
+Added: The accompanying financial statements do not include any adjustments to reflect the recoverability
+Added: and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to
+Added: continue as a going concern.
Management believes that the Company will be able
96 unchanged sentences
The Company’s consolidated financial instruments
−Removed: consist principally of cash, prepaid expenses, accounts payable, accrued liabilities, notes payable and related parties payable.
−Removed: believes that the recorded values of all the financial instruments approximate their current fair values because of their nature and respective
−Removed: maturity dates or durations.
+Added: consist principally of cash, accounts receivable, prepaid expenses, note receivable, accounts payable, accrued liabilities, notes payable
+Added: and related parties payable.
+Added: The Company believes that the recorded values of all the financial instruments approximate their current
+Added: fair values because of their nature and respective maturity dates or durations.
The Company accounts for income taxes using the
36 unchanged sentences
its fair value recognized currently in the consolidated statements of operations.
−Removed: If a conversion feature does not meet the conditions
−Removed: to be separated and accounted for as an embedded derivative liability, the Company then determines whether the conversion feature is “beneficial”.
−Removed: A conversion feature would be considered beneficial if the conversion feature is “in the money” when the host instrument is
−Removed: issued or, under certain circumstances, later.
−Removed: If convertible debt contains a beneficial conversion feature (“BCF”), the amount
−Removed: of the amount of the proceeds allocated to the BCF reduces the balance of the convertible debt, creating a discount which is amortized
−Removed: over the debt’s term to interest expense in the consolidated statements of operations.
−Removed: When a convertible preferred stock contains a
−Removed: BCF, after allocating the proceeds to the BCF, the resulting discount is either amortized over the period beginning when the convertible
−Removed: preferred stock is issued up to the earliest date the conversion feature may be exercised, or if the convertible preferred stock is immediately
−Removed: exercisable, the discount is fully amortized at the date of issuance.
−Removed: The amortization is recorded similar to a dividend.
−Removed: Convertible debt is accounted for under the ASC
−Removed: 470-20, Debt – Debt with Conversion and Other Options.
+Added: Effective January 1, 2022, we early adopted ASU
+Added: 2020-06, “ Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
+Added: in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in an Entity’s Own
+Added: Equity” using the modified retrospective method of adoption.
+Added: ASU 2020-06 simplifies the accounting for convertible instruments by
+Added: removing certain separation models in Subtopic 470- 20, Debt—Debt with Conversion and Other Options , for convertible
+Added: Under ASU 2020-06, the embedded conversion features no longer are separated from the host contract for convertible instruments
+Added: with conversion features that are not required to be accounted for as derivatives under Topic 815, Derivatives and Hedging, or that do
+Added: not result in substantial premiums accounted for as paid-in capital.
+Added: Consequently, a convertible debt instrument will be accounted for
+Added: as a single liability measured at its amortized cost as long as no other features require bifurcation and recognition as derivatives.
+Added: By removing those separation models, the interest rate of convertible debt instruments typically will be closer to the coupon interest
+Added: rate when applying the guidance in Topic 835, Interest.
+Added: We now account for our Convertible Notes as single liabilities measured at amortized
+Added: As a result, the adoption of the guidance had a material impact on the consolidated financial statements and accompanying notes,
+Added: resulting in adjustments of $371,125, $313,976 and $57,149 to the opening balance of additional paid-in capital, retained earnings, and
+Added: long-term debt, respectively, as of January 1, 2022.
+Added: We have updated our debt note (Note 5) with additional and modified disclosures
+Added: as required by the standard upon adoption.
Recent Accounting Pronouncements
8 unchanged sentences
fiscal years beginning after December 15, 2022, with early adoption permitted.
−Removed: The Company is currently evaluating the impact of this
−Removed: guidance on its consolidated financial statements.
−Removed: In August 2020, the FASB issued ASU 2020-06, Debt—Debt
−Removed: with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic
−Removed: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which simplifies accounting for convertible
−Removed: instruments by removing major separation models required under current GAAP.
−Removed: The ASU also removes certain settlement conditions that are
−Removed: required for equity contracts to qualify for the derivative scope exception and simplifies the diluted earnings per share calculation
−Removed: in certain areas.
−Removed: The amendments in this ASU are effective for annual and interim periods beginning after December 15, 2023, although
−Removed: early adoption is permitted.
−Removed: The Company is in the process of evaluating the impact of this new guidance on its financial statements.
+Added: The Company has adopted this guidance and it does not have
+Added: any material impact on its consolidated financial statements.
Other accounting standards that have been issued
8 unchanged sentences
at December 31, 2022 and 2021, amounted to $ 248,585
−Removed: and $ 347,856 ,
−Removed: respectively.
+Added: and $ 298,085 , respectively.
Schedule of intangible assets
4 unchanged sentences
Intangible Assets, net
−Removed: At December 31, 2021 and 2020, respectively, the
−Removed: Company determined that none of its intangible assets were impaired.
+Added: The Company determined that none of its intangible
+Added: assets were impaired at December 31, 2022 and 2021, respectively.
Amortizable intangible assets are amortized using the straight-line
5 unchanged sentences
Schedule of future amortization
−Removed: Amortization expense
NOTE 4 - COMMITMENTS AND CONTINGENCIES
1 unchanged sentence
agreements with one director, three executive officers, and one engineer of the Company, which include commitments to issue shares of
−Removed: the Company’s common stock from the Company’s Stock Incentive Plans.
−Removed: All the agreements have been terminated and shares have
−Removed: been issued in conjunction with the related separation agreements.
−Removed: According to the terms of the three agreements, 1,319,000 shares vested
−Removed: in 2019, 2,400,000 shares vested in 2020, and 3,600,000 shares of common stock vested in 2021.
+Added: the Company’s common stock from the Company’s 2017 Stock Incentive Plan and 2019 Stock Incentive Plans.
+Added: All the consulting
+Added: agreements have been terminated and shares have been issued in conjunction with the related separation agreements.
+Added: According to the terms
+Added: of the agreements, 3,547,788 shares were vested and issued per the Company’s 2017 Stock Incentive Plan as of December 31, 2022 and
+Added: 2021, respectively, and 3,080,000 shares and 2,980,000 shares were vested and issued per the Company’s 2019 Stock Incentive Plan
+Added: as of December 31, 2022 and 2021, respectively.
In the event that the agreement is terminated
1 unchanged sentence
the effective date of the termination of the agreement and all unearned, unvested shares shall be terminated.
−Removed: The value of the shares was assigned at fair market
−Removed: value on the effective date of the agreement and the pro-rata number of shares earned was calculated and amortized at the end of each
−Removed: reporting period.
−Removed: The Company has accrued $ 0 and $ 730,836 in shares payable in conjunction with these agreements as of December 31, 2021
−Removed: and 2020, respectively.
−Removed: A summary of these agreements is as follows.
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors approved the Consulting Agreement dated effective June 4, 2018 with its CEO.
−Removed: The term of the agreement is for three years beginning
−Removed: as of the effective date, unless terminated earlier pursuant to the agreement and is automatically renewable for one-year terms upon the
−Removed: consent of the parties.
−Removed: The services to be provided by the CEO pursuant to the agreement are those customary for the position in which
−Removed: the CEO is serving.
−Removed: As of the effective date, the Company shall issue to the CEO an aggregate of 3,060,000 shares of the Company’s
−Removed: common stock which vest as follows:
−Removed: 560,000 shares on the first-year anniversary of the effective
−Removed: 1,000,000 shares on the second-year anniversary of the effective
−Removed: 1,500,000 shares on the third-year anniversary of the effective
−Removed: The shares are issued under the 2019 Stock Incentive
−Removed: Vesting of the shares is subject to acceleration of vesting upon the occurrence of certain events such as a Change of Control (as
−Removed: defined in the agreement) or the listing of the Company’s common stock on a senior exchange.
−Removed: As of December 31, 2021 and 2020, 3,060,000
−Removed: shares and 1,560,000 shares had vested and issued, respectively.
−Removed: On June 11, 2020, the Company entered into a Debt
−Removed: Forgiveness Agreement with the CEO, pursuant to which the CEO forgave $ 185,000 of accrued and unpaid consulting fees owed to him pursuant
−Removed: to his consulting agreement with the Company.
−Removed: On June 12, 2020, the Company entered into an amendment effective January 1, 2020 to the
−Removed: Consulting Agreement with the CEO.
−Removed: The amendment stated that from January 1, 2020 until April 23, 2020, the Consultant shall be paid an
−Removed: hourly wage of $12.75 per hour for services performed.
−Removed: From April 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08
−Removed: an hour for services performed.
−Removed: Fees may accrue at the discretion of management.
−Removed: At any time, the Consultant shall have the right to convert
−Removed: any accrued and unpaid fees into shares of Common Stock of the Company.
−Removed: The conversion price shall equal 90% multiplied by the market
−Removed: price (representing a discount rate of 10%).
−Removed: As of December 31, 2021 and 2020, the Company recorded $ 145,844 and $ 138,602 is in salaries
−Removed: payable to related parties due and payable to the CEO, respectively.
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors approved the Consulting Agreement dated effective October 1, 2018 with its COO.
−Removed: The term of the agreement is for three years
−Removed: beginning as of the effective date, unless terminated earlier pursuant to the agreement and is automatically renewable for one-year terms
−Removed: upon the consent of the parties.
−Removed: The services to be provided by the COO pursuant to the agreement are those customary for the position
−Removed: in which the COO is serving.
−Removed: As of the effective date, the Company shall issue to the COO an aggregate of 2,409,000 shares of the Company’s
−Removed: common stock which vest as follows:
−Removed: 409,000 shares on the first-year anniversary of the effective
−Removed: 800,000 shares on the second-year anniversary of the effective
−Removed: 1,200,000 shares on the third-year anniversary of the effective
−Removed: The shares are issued under the 2017 Stock Incentive
−Removed: Vesting of the shares is subject to acceleration of vesting upon the occurrence of certain events such as a Change of Control (as
−Removed: defined in the agreement) or the listing of the Company’s common stock on a senior exchange.
−Removed: As of December 31, 2021 and 2020, 24,090,000
−Removed: shares and 1,209,000 shares, respectively, had vested and issued, respectively.
−Removed: On June 11, 2020, the Company entered into a Debt
−Removed: Forgiveness Agreement with the COO, pursuant to which the COO forgave $ 103,250 of accrued and unpaid consulting fees owed to her pursuant
−Removed: to her consulting agreement with the Company.
−Removed: On June 12, 2020, the Company entered into an amendment effective January 1, 2020 to
−Removed: the Consulting Agreement with the COO.
−Removed: The amendment stated that from January 1, 2020 until April 23, 2020, the Consultant shall be paid
−Removed: an hourly wage of $12.75 per hour for services performed.
−Removed: From April 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08
−Removed: an hour for services performed.
−Removed: Fees may accrue at the discretion of management.
−Removed: At any time, the Consultant shall have the right to convert
−Removed: any accrued and unpaid fees into shares of Common Stock of the Company.
−Removed: The conversion price shall equal 90% multiplied by the market
−Removed: price (representing a discount rate of 10%).
−Removed: As of December 31, 2021 and 2020, the Company recorded $ 128,081 and $ 139,078 in salaries
−Removed: payable to related parties due and payable to the COO, respectively.
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors approved the Amended and Restated Consulting Agreement dated effective April 23, 2018 with its CTO.
−Removed: The term of the agreement
−Removed: is for three years beginning as of the effective date, unless terminated earlier pursuant to the agreement and is automatically renewable
−Removed: for one-year terms upon the consent of the parties.
−Removed: The services to be provided by the CTO pursuant to the agreement are those customary
−Removed: for the position in which the CTO is serving.
−Removed: As of the effective date, the Company shall issue to the CTO an aggregate of 1,800,000 shares
−Removed: of the Company’s common stock which vest as follows:
−Removed: 300,000 shares on the first-year anniversary of the effective
−Removed: 600,000 shares on the second-year anniversary of the effective
−Removed: 900,000 shares on the third-year anniversary of the effective
−Removed: As part of the Amended and Restated Consulting
−Removed: Agreement dated effective April 23, 2018 the CTO shall receive a monthly fee of $9,375 which accrues unless converted into shares of common
−Removed: stock of the Company at a conversion rate specified in the agreement.
−Removed: Until the Company closes a minimum $500,000 capital raise, the monthly
−Removed: fee accrues and, upon the closing of such a capital raise, $3,125 of the monthly fee will be paid to the CTO in cash and the remainder
−Removed: will continue to accrue.
−Removed: Upon the closing of a capital raise of at least $2,000,000, the entire monthly fee will be paid to the CTO in
−Removed: cash and all accrued and unpaid monthly fees will be paid by the Company within one year of the closing of such a capital raise.
−Removed: On April 1, 2021, the Company and CTO mutually
−Removed: agreed to terminate the Amended and Restated Consulting Agreement.
−Removed: The Company and CTO agreed to settle for 843,288 shares of common stock
−Removed: for past services which were valued at the fair value of $270,493.
−Removed: The Company issued 843,288 shares of common stock to the CTO on April
−Removed: As of December 31, 2021 and 2020, 0 shares and 900,000 shares had vested and issued, respectively.
−Removed: On June 11, 2020, the Company entered into a Debt
−Removed: Forgiveness Agreement with the CTO pursuant to which the CTO forgave $ 82,475 of accrued and unpaid consulting fees owed to him pursuant
−Removed: to his consulting agreement with the Company.
−Removed: On June 12, 2020, the Company entered into an amendment effective January 1, 2020 to
−Removed: the Consulting Agreement with the CTO.
−Removed: The amendment stated that from January 1, 2020 until April 23, 2020, the Consultant shall be paid
−Removed: an hourly wage of $12.75 per hour for services performed.
−Removed: From April 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08
−Removed: an hour for services performed.
−Removed: Fees may accrue at the discretion of management.
−Removed: At any time, the Consultant shall have the right to convert
−Removed: any accrued and unpaid fees into shares of Common Stock of the Company.
−Removed: The conversion price shall equal 90% multiplied by the market
−Removed: price (representing a discount rate of 10%).
+Added: The value of the shares
+Added: was assigned at fair market value on the effective date of the agreement and the pro-rata number of shares earned was calculated and amortized
+Added: at the end of each reporting period.
+Added: On March 18, 2022, the Company adopted 2022 Stock
+Added: Incentive Plan and reserved for issuance 20,000,000 shares of common stock for incentivizing its management team.
+Added: Employment Agreement - CEO
+Added: June 2, 2022, the Board approved an Employment Agreement with the CEO dated effective April 1, 2022 whereby, the CEO will receive an
+Added: annual salary of $100,000 which accrues unless converted into shares of common stock of the Company at a stipulated conversion rate.
+Added: If the Company reaches $1,000,000 in cumulative sales over a 12-month period, the annual salary will increase to $150,000 commencing
+Added: the following month.
+Added: If the Company reaches $5,000,000 in cumulative sales over a 12-month period, the annual salary will increase
+Added: to $200,000 commencing the following month.
+Added: The Company awarded the CEO an aggregate of 7,000,000
+Added: shares of the Company’s common stock under the 2022 Stock Incentive Plan, which will vest (i) 1,500,000 shares
+Added: on April 1, 2023, (ii) 2,500,000 shares
+Added: on April 1, 2024, and (iii) 3,000,000 shares
+Added: on April 1, 2025.
+Added: The shares are valued at the 90% of the average market price of the shares of 30 trading days at the end of each
+Added: The Company has recorded $ 142,424
+Added: and $ 1 28,082
+Added: in salaries payable to the CEO as of December 31, 2022 and December 31, 2021, respectively.
+Added: Employment Agreement – COO/Interim CFO
+Added: On June 2, 2022, the Board approved an
+Added: Employment Agreement with the COO/Interim CFO dated effective April 1, 2022, whereby, the officer will receive an annual salary of
+Added: $100,000 which accrues unless converted into shares of common stock of the Company at a stipulated conversion rate.
+Added: If the Company
+Added: reaches $1,000,000 in cumulative sales over a 12-month period, the annual salary will increase to $150,000 commencing the following
+Added: If the Company reaches $5,000,000 in cumulative sales over a 12-month period, the annual salary will increase to $200,000
+Added: commencing the following month.
+Added: The Company awarded the COO/Interim CFO an aggregate of 7,000,000 shares
+Added: of the Company common stock under the 2022 Stock Incentive Plan, which will vest (i) 1,500,000 shares
+Added: on April 1, 2023, (ii) 2,500,000 shares
+Added: on April 1, 2024, and (iii) 3,000,000 shares
+Added: on April 1, 2025.
+Added: The shares are valued at the 90% of the average market price
+Added: of the shares of 30 trading days at the end of each quarter.
+Added: The Company recorded $ 121,092
+Added: and $ 145,844
+Added: in salaries payable to the COO/Interim CFO as of December 31, 2022 and December 31, 2021, respectively.
+Added: Consulting Agreement – CTO
Effective March 31, 2021, the Company entered
3 unchanged sentences
in reimbursable expenses and $ 130,451 in accrued and unpaid consulting fees to the CTO within five business days of the effective date.
−Removed: The Termination Agreement also provided for the issuance to the CTO 843,288 shares of the Company’s Common Stock within five business
−Removed: days of the effective date.
−Removed: As of December 31, 2021 and 2020, the Company recorded
−Removed: $ 0 and $ 129,590 in salaries payable to related parties due and payable to the CTO, respectively.
−Removed: NOTE 5 - CONVERTIBLE
−Removed: NOTES PAYABLE
+Added: The Termination Agreement also provided for the issuance to the CTO 843,288 shares of the Company’s Common Stock for the past services
+Added: which were valued at $270,493, within five business days of the effective date.
+Added: The Company recorded $ 0 in salaries payable to the CTO
+Added: at December 31, 2022 and 2021, respectively.
+Added: NOTE 5 - CONVERTIBLE NOTES PAYABLE
The following table summarizes the outstanding
1 unchanged sentence
Schedule of convertible notes payable
−Removed: Convertible note
−Removed: payable to an investor with interest at 12% per annum, convertible at any time into shares of common stock at $0.10 per share.
−Removed: is payable quarterly with the balance of principal and interest due on maturity on March 1, 2023.
−Removed: The note is secured by substantially
−Removed: all the assets of the Company.
−Removed: Convertible note payable to
−Removed: an investor with interest at 5% per annum, convertible at any time into shares of common stock at $0.00084 per share.
−Removed: payable annually with the balance of principal and interest due on maturity on March 1, 2024.
−Removed: The note is secured by substantially
−Removed: all the assets of the Company.
−Removed: Convertible note payable to
−Removed: an investor with interest at 12% per annum.
−Removed: On February 3, 2021, the investor settled the note and accrued interest, in exchange
−Removed: for common stock of the Company.
−Removed: Convertible note payable to
−Removed: an investor with interest at 12% per annum.
−Removed: $10,000 of the principal is currently convertible into shares of common stock at $0.01
−Removed: per share, with remaining principal and interest convertible into shares of common stock at $0.10 per share.
−Removed: Interest is payable
−Removed: quarterly with the balance of principal and interest due on maturity on March 1, 2023.
−Removed: The note is secured by substantially all the
−Removed: assets of the Company.
−Removed: Convertible note payable to
−Removed: a related party with interest at 12% per annum, convertible at any time into shares of common stock at $0.00084 per share.
−Removed: is payable quarterly with the balance of principal and interest due on maturity on August 2, 2022.
−Removed: The note is secured by substantially
−Removed: all the assets of the Company.
−Removed: Convertible note payable to
−Removed: an investor with interest at 10% per annum, convertible at any time into shares of common stock at $0.01 per share.
−Removed: Principal and
−Removed: interest due on maturity on April 29, 2022.
−Removed: note payable to an investor with interest at 10% per annum, convertible at any time into shares of common stock at $0.0099 per share.
+Added: December 31, 2022
+Added: December 31, 2021
+Added: Convertible note payable to an investor with interest at 12% per annum, convertible at any time into shares of common stock at $0.008 per share.
+Added: Interest is payable quarterly with the balance of principal and interest due on maturity on March 1, 2023.
+Added: The note is secured by substantially all the assets of the Company.
+Added: Convertible note payable to an investor with interest at 5% per annum, convertible at any time into shares of common stock at $0.0008 per share.
+Added: Interest is payable annually with the balance of principal and interest due on maturity on March 1, 2024.
+Added: The note is secured by substantially all the assets of the Company.
+Added: Convertible note payable to an investor with interest at 12% per annum, principal and interest convertible into shares of common stock at $0.008 per share.
+Added: Interest is payable quarterly with the balance of principal and interest due on maturity on March 1, 2023.
+Added: The note is secured by substantially all the assets of the Company.
+Added: Convertible note payable to a related party with interest at 12% per annum, convertible at any time into shares of common stock at $0.0008 per share.
+Added: Interest is payable quarterly with the balance of principal and interest due on maturity on August 2, 2024.
+Added: The note is secured by substantially all the assets of the Company.
+Added: Convertible note payable to an investor with interest at 10% per annum, convertible at any time into shares of common stock at $0.01 per share.
+Added: Principal and interest due on maturity on April 29, 2023.
+Added: Convertible note payable to an investor with interest at 10% per annum, convertible at any time into shares of common stock at $0.0099 per share.
Note was issued as payment for future fees to be incurred under the related Equity Financing Agreement.
−Removed: Principal and interest due
−Removed: on maturity on April 29, 2022.
−Removed: Less unamortized
+Added: Principal and interest due on maturity on April 29, 2023.
+Added: Less deferred financing costs
+Added: Less Unamortized discount
+Added: Less current portion
+Added: Long term portion
January 18, 2018 Convertible Note and Warrants (“Note A”)
−Removed: On January 18, 2018, the Board of Directors of
−Removed: the Company approved a non-public offering of up to $1,000,000 aggregate principal amount of its 12% Senior Secured Convertible Notes.
−Removed: The notes are convertible, in whole or in part, into shares of the Company’s common stock, at any time at a rate of $0.65 per share
−Removed: with fractions rounded up to the nearest whole share, unless paid in cash at the Company’s election.
−Removed: The notes bear interest at
−Removed: a rate of 12% per annum and interest payments will be made on a quarterly basis.
−Removed: The notes matured on January 15, 2020.
−Removed: The notes are governed by a Securities Purchase
−Removed: Agreement and are secured by all the assets of the Company pursuant to a Security and Pledge Agreement.
−Removed: In addition to the issuance of
−Removed: the notes in the offering, the Company’s Board of Directors approved, as part of the offering, the issuance of warrants to purchase
−Removed: one share of the Company’s common stock for 50% of the number of shares of common stock issuable upon conversion of each note.
−Removed: warrant is immediately exercisable at $0.75 per share, contains certain anti-dilution down-round features and expires on January 15, 2023.
−Removed: If the Company ever defaults on the loan, the warrants to be issued will increase from 50% of the number of shares of common stock issuable
−Removed: upon conversion to 100%.
−Removed: On March 7, 2019, the Board of Directors of the
−Removed: Company approved Amendment No.
−Removed: 1 to the 12% Senior Secured Convertible Promissory Note and the Warrant Agreement, each issued January
−Removed: 22, 2018, respectively, to the note holder.
−Removed: The amendments (i) extend the maturity date of the note to March 1, 2021 and extend the term
−Removed: of the warrants to March 6, 2024, (ii) lower the conversion price of the note and the exercise price of the warrants to $0.20 and $0.30,
−Removed: respectively, and (iii) add an adjustment to the conversion and exercise price of the note and warrants, respectively, in the event the
−Removed: Company does not achieve certain milestones during calendar 2019.
−Removed: The fair value of the warrants is $ 25,162 determined using the Black-Scholes
−Removed: valuation model with the following assumptions:
−Removed: expected term of 2.5 years;
−Removed: risk free interest rate of 2.6%;
−Removed: and volatility of 127%.
−Removed: effective conversion rate resulted in a discount of $ 23,956 and is amortized to interest expense using the effective interest method over
−Removed: the term of the note.
−Removed: The Company recognized a loss on extinguishment of debt of $ 221,232 related to the decrease in conversion price.
−Removed: On January 1, 2020, the Company failed to achieve
−Removed: certain milestones during calendar 2019 and, as such, the conversion/exercise prices of the note and warrants were adjusted to $0.10 and
−Removed: $0.15, respectively.
−Removed: This resulted in an adjustment to retained earnings of $ 201 based on the change in fair value.
−Removed: Effective January 15, 2020, the Company went into
−Removed: technical default of the note agreement as a result of not making the December 31, 2019 interest payment within the required period.
−Removed: a result, the principal was increased by 20%, or $100,000, and the Company was required to issue an additional 384,615 warrants at the
−Removed: then effective exercise price of $0.15 per share.
−Removed: The fair value of the warrants was $ 44,297 , determined using the Black-Scholes valuation
−Removed: model with the following assumptions:
−Removed: expected term of 4.14 years;
−Removed: risk free interest rate of 1.6%;
−Removed: and volatility of 243%.
−Removed: default, this value was immediately expensed.
−Removed: As of March 31, 2020, the exercise price of the
−Removed: warrants was further adjusted to $0.00084 as a result of the down-round features being triggered.
−Removed: This resulted in an adjustment to retained
−Removed: earnings of $ 71 based on the change in fair value.
−Removed: January 28, 2021, the noteholder of Note A agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March
−Removed: 1, 2022, in exchange for the reduction of the conversion price to $0.01 per share, and all prior Events of Default (as defined in the
−Removed: Note A) including penalties of $100,000 were waived, and all future Events of Default (as defined in the Note A) pertaining to the future
−Removed: payment of interest were waived through maturity.
−Removed: 14, 2021, the Company entered into amendment to the Note A which limits the respective holder to conversions resulting in beneficial ownership
−Removed: by the holder and its affiliates of no more than 4.99% of the outstanding shares of common stock of the Company.
−Removed: Company recorded $100,000 as extinguishment of debt in its statements of operations for the year ended December 31, 2021.
−Removed: recorded $ 300,000 as the beneficial conversion feature discount on note payable of $ 500,000 on January 28, 2021.
−Removed: March 14, 2022, the noteholder of Note A, effective March 1, 2022, agreed to extend the maturity date of the Senior Secured Convertible
−Removed: Note to March 1, 2023 in exchange for the reduction of the conversion price to $0.008 per share and one-year extensions as long as the
−Removed: Note A is not in default.
−Removed: On February 4, 2021, the noteholder A converted
−Removed: the principal balance of $ 50,000 of its convertible promissory note into 5,000,000 shares of common stock of the Company (Note 9).
−Removed: April 15, 2021, the noteholder A converted the principal balance of $ 75,000 of its convertible promissory note into 7,500,000 shares of
−Removed: common stock of the Company (Note 9).
−Removed: On July 28, 2021, the noteholder A converted the principal balance of $ 80,000 of its convertible
−Removed: promissory note into 8,000,000 shares of common stock of the Company (Note 9).
+Added: On January 28, 2021, the noteholder of Note A
+Added: agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022, in exchange for the reduction of
+Added: the conversion price to $0.01 per share, and all prior Events of Default (as defined in the Note A) including penalties of $100,000 were
+Added: waived, and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through maturity.
+Added: O n December 14, 2021, the Company entered into amendment to the Note A which limits the respective
+Added: holder to conversions resulting in beneficial ownership by the holder and its affiliates of no more than 4.99% of the outstanding shares
+Added: of common stock of the Company.
+Added: The Company recorded $100,000 as extinguishment of debt in its statements of operations for the
+Added: year ended December 31, 2021.
+Added: The Company recorded $ 300,000 as the beneficial conversion feature discount on note payable of $ 500,000
+Added: on January 28, 2021.
+Added: On March 14, 2022, the noteholder of Note A, effective March 1, 2022, agreed to extend the maturity date of the Senior
+Added: Secured Convertible Note to March 1, 2023 in exchange for the reduction of the conversion price to $0.008 per share and one-year extensions
+Added: as long as the Note A is not in default.
+Added: On February 4, 2021,
+Added: the noteholder A converted the principal balance of $ 50,000 of its convertible promissory note into 5,000,000 shares of common stock of
+Added: the Company (Note 9).
+Added: On April 15, 2021, the noteholder A converted the principal balance of $ 75,000 of its convertible promissory note
+Added: into 7,500,000 shares of common stock of the Company (Note 9).
+Added: On July 28, 2021, the noteholder A converted the principal balance of $ 80,000
+Added: of its convertible promissory note into 8,000,000 shares of common stock of the Company (Note 9).
+Added: On March 14, 2022, the noteholder of
+Added: Note A agreed to extend the maturity date of March 1, 2022 of the Senior Secured Convertible Promissory Note to March 1, 2023, in exchange
+Added: for the reduction of the conversion price to $0.008 per share, and all prior Events of Default (as defined in the Note A) including penalties
+Added: were waived, and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through
+Added: On May 23, 2022, the noteholder of Note A converted $ 90,000 of the principal note balance into 11,250,000 shares
+Added: of the Company’s common stock at the conversion price of $ 0.008 per share (Note 9).
The conversion shares totaled 45,608,457 and 42,603,642
−Removed: shares of common stock, upon conversion of the total principal and accrued interest of $ 426,036 and $ 685,824 , as of December 31, 2021
−Removed: and 2020, respectively.
+Added: shares of common stock, upon conversion of the total principal and accrued interest of $ 364,868 and $ 426,036 as of December 31, 2022 and
+Added: 2021, respectively.
The Company amortized the beneficial conversion
2 unchanged sentences
discount totaled $ 0 and $ 45,340 at December 31, 2022 and 2021, respectively.
−Removed: In addition, the Company recorded interest expense of
−Removed: $ 45,212 and $ 70,701 for the year ended December 31, 2021 and 2020, respectively.
−Removed: Accrued interest payable on Note A was $ 131,036 and $ 85,824
−Removed: as of December 31, 2021 and 2020, respectively.
+Added: The Company adopted ASU 2020-06 in 2022 eliminating the use
+Added: of beneficial conversion feature, hence no beneficial conversion feature expense was recorded for 2022 extensions.
+Added: In addition, the Company
+Added: recorded interest expense of $ 28,832 and $ 45,212 for the years ended December 31, 2022 and 2021, respectively.
+Added: Accrued interest payable
+Added: on Note A was $ 159,868 and $ 131,036 as of December 31, 2022 and 2021, respectively.
The principal balance payable on Note A amounted
−Removed: to $ 295,000 and $ 600,000 on December 31, 2021 and 2020, respectively.
+Added: to $ 205,000 and $ 295,000 at December 31, 2022 and 2021, respectively.
January 2019 Convertible Note and Warrants (“Note B”)
−Removed: On January 22, 2019, the Company entered into
−Removed: a Securities Purchase Agreement and Security and Pledge Agreement with a single investor and issued a Secured Convertible Promissory Note
−Removed: to the investor in the principal amount of $ 55,000 .
−Removed: In addition to the note, the Company issued to the investor 36,667 warrants.
−Removed: warrant is immediately exercisable at $ 0.75 per share, contains certain anti-dilution down-round features and expires on January 22, 2024 .
−Removed: If the Company ever defaults on the loan, the warrants to be issued will increase from 50% of the number of shares of common stock issuable
−Removed: upon conversion to 100%.
−Removed: The warrants are considered equity instruments based on the Company’s adoption of ASU 2017-11.
−Removed: As of March 31, 2020, the exercise price of the
−Removed: warrants was adjusted to $ 0.00084 as a result of the down-round features being triggered.
−Removed: This resulted in an adjustment to retained earnings
−Removed: of $ 7 based on the change in fair value.
−Removed: The unpaid principal balance of the note and accrued
−Removed: interest is $ 55,000 and $ 8,092 at December 31, 2021 and $ 55,000 and $ 5,342 as of December 31, 2020, respectively.
−Removed: The Company recorded
−Removed: interest expense of $ 2,750 and $ 2,758 for the years ended December 31, 2021 and 2020, respectively.
−Removed: The Company amortized the discount
−Removed: to interest expense $ 0 and $ 194 for the years ended December 31, 2021 and 2020, respectively.
−Removed: The unamortized discount on the Note B was
−Removed: $0 at December 31, 2021 and 2020, respectively.
−Removed: This note and accrued interest is due to a related party.
−Removed: On June 12, 2020, this note
−Removed: was amended to extend the maturity date to March 1, 2022, and all events of default were waived.
−Removed: The conversion
−Removed: shares totaled 78,864,418 and 75,426,918 shares of common stock upon the conversion of the total principal and accrued interest of $ 63,092
−Removed: and $ 60,342 as of December 31, 2021 and 2020, respectively.
−Removed: On April 6, the Noteholder of Note B agreed to extend the maturity date of
−Removed: the Note B to March 1, 2024.
−Removed: March 2019 Convertible Note
−Removed: and Warrants (“Note C”) and (“Note D”)
−Removed: On March 7, 2019, the Board of Directors of the
−Removed: Company approved a non-public offering of up to $500,000 aggregate principal amount of its 12% Senior Secured Convertible Notes (Note
−Removed: C and Noted D), collectively called “Notes” unless specifically specified otherwise.
−Removed: The Notes are convertible, in whole or
−Removed: in part, into shares of the Company’s common stock, at any time at a rate of $0.20 per share with fractions rounded up to the nearest
−Removed: whole share, unless paid in cash at the Company’s election.
−Removed: The Notes bear interest at a rate of 12% per annum and interest payments
−Removed: will be made on a quarterly basis.
−Removed: The Notes matured on March 1, 2021.
−Removed: The conversion price of the Notes is also subject to adjustments
−Removed: if the Company does not achieve certain milestones during the calendar year 2019.
−Removed: The Notes are governed by a Securities Purchase
−Removed: Agreement and are secured by all the assets of the Company pursuant to a Security and Pledge Agreement.
−Removed: Funding is subject to the occurrence
−Removed: of certain milestones, as stated in the SPA.
−Removed: In addition to the issuance of the Notes in the offering, the Company’s Board of Directors
−Removed: approved, as part of the offering, the issuance of warrants to purchase one share of the Company’s common stock for 50% of the number
−Removed: of shares of common stock issuable upon conversion of each Note.
−Removed: Each warrant is immediately exercisable at $ 0.30 per share and expires
−Removed: five years from the issuance date.
−Removed: The exercise price of the warrants is also subject to adjustments if the Company does not achieve certain
−Removed: milestones during the calendar year 2019.
−Removed: On March 6, 2019, the Company entered into SPAs
−Removed: and Security and Pledge Agreements with its first two investors (Note C and Note D) in the offering and issued Notes to the investors
−Removed: in the principal amount of $ 50,000 each totaling in the aggregate if $ 100,000 .
−Removed: Subscription funds were received by the Company from the
−Removed: investors on March 6, 2019.
−Removed: In addition to the Notes, the Company issued to the investors an aggregate of 250,000 warrants.
−Removed: is immediately exercisable at $0.30 per share, contains certain anti-dilution down-round features and expires on March 6, 2024.
−Removed: Company ever defaults on the loan the warrants to be issued will increase from 50% of the number of shares of common stock issuable upon
−Removed: conversion to 100%.
−Removed: The warrants are considered equity instruments based on the Company’s adoption of ASU 2017-11.
−Removed: The proceeds received upon issuing the Notes and
−Removed: warrants were allocated to each instrument on a relative fair value basis.
−Removed: The initial fair value of the warrants was $ 12,646 determined
−Removed: using the Black-Scholes valuation model with the following assumptions:
−Removed: expected term of 2.5 years;
−Removed: risk free interest rate of 2.5%;
−Removed: volatility of 127%.
−Removed: The effective conversion rate resulted in a discount of $ 11,226 and is amortized to interest expense using the effective
−Removed: interest method over the term of the Notes.
−Removed: On January 1, 2020, the Company failed to achieve
−Removed: certain milestones during calendar 2019 and, as such, the conversion/exercise prices of the Notes and warrants were adjusted to $0.10
−Removed: and $0.15, respectively.
−Removed: This resulted in an adjustment to retained earnings of $ 131 based on the change in fair value.
−Removed: Effective January 15, 2020, the Company went into
−Removed: technical default of the Note agreement as a result of not making the December 31, 2019 interest payment within the required period.
−Removed: a result, the principal was increased by 20%, or $20,000, in aggregate, and the Company was required to issue an additional 250,000 warrants
−Removed: at the then effective exercise price of $0.15 per share.
−Removed: The fair value of the warrants was $ 28,793 , determined using the Black-Scholes
−Removed: valuation model with the following assumptions:
−Removed: expected term of 4.14 years;
−Removed: risk free interest rate of 1.6%;
−Removed: and volatility of 243%.
−Removed: Due to the default, this value was immediately expensed.
−Removed: As of March 31, 2020, the exercise price of the
−Removed: warrants was further adjusted to $0.00084 as a result of the down-round features being triggered.
−Removed: This resulted in an adjustment to retained
−Removed: earnings of $ 46 based on the change in fair value.
−Removed: On September 21, 2020, these Notes were amended
−Removed: to reduce the conversion price of an aggregate of $20,000 of the total outstanding principal value of $ 120,000 from $0.10 to $0.01 per
−Removed: The remaining aggregate principal of $100,000 remains convertible at $0.10 per share.
−Removed: This modification to the Notes was considered
−Removed: substantial (i.
−Removed: the change in fair value of the conversion feature was greater than 10% of the carrying value of the debt).
−Removed: the modification was accounted for as an extinguishment of debt, resulting in the recognition of an extinguishment loss of $ 18,360 for
−Removed: the year ended December 31, 2020.
−Removed: On October 15, 2020, the holder of Note C converted
−Removed: $ 10,000 of the principal note amount into 1,000,000 shares of common stock.
−Removed: On January 28, 2021, the noteholder of Note C
+Added: Effective March 1, 2021, the noteholder of Note
+Added: B agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022, and all prior Events of Default
+Added: (as defined in the Note B) including penalties were waived, and all other terms of the Note B remain the same (Note 9).
+Added: On April 6, 2022,
+Added: the Noteholder of Note B agreed to extend the maturity date of the Note B to March 1, 2024.
+Added: The unpaid principal balance of the Note B and
+Added: accrued interest is $ 55,000 and $ 10,842 at December 31, 2022 and $ 55,000 and $ 8,092 as of December 31, 2021, respectively.
+Added: recorded interest expense of $ 2,750 and $ 2,750 for the years ended December 31, 2022 and 2021, respectively.
+Added: This note and accrued interest
+Added: is due to a related party.
+Added: The conversion shares totaled 82,301,918 and 78,864,418 shares of common stock upon the conversion of the total
+Added: principal and accrued interest of $ 65,842 and $ 63,092 as of December 31, 2022 and 2021, respectively.
+Added: March 2019 Convertible Note and Warrants (“Note D”)
+Added: On January 28, 2021, the noteholder of Note D
agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022 in exchange for the reduction of
−Removed: the conversion price to $0.01 per share, and all prior Events of Default (as defined in the Note C) including penalties of $10,000 were
−Removed: waived, and all future Events of Default (as defined in the Note C) pertaining to the future payment of interest were waived through maturity.
−Removed: The Company recorded $ 10,000 as extinguishment of debt in its statements of operations for the year ended December 31, 2021.
−Removed: recorded $ 30,000 as debt discount on note payable and amortized it to interest expense since the Note C was converted into common stock
−Removed: of the Company immediately.
−Removed: The Company amortized the discount to interest expense of $ 30,000 and $ 2,037 for the year ended December 31,
−Removed: 2021 and 2020, respectively.
+Added: the conversion price to $0.01 per share, and all prior Events of Default (as defined in the Note D) including penalties of $10,000 were
+Added: waived, and all future Events of Default (as defined in the Note D) pertaining to the future payment of interest were waived through maturity.
+Added: O n December 14, 2021, the Company entered into amendment to the Note D which limits the respective
+Added: holder to conversions resulting in beneficial ownership by the holder and its affiliates of no more than 4.99% of the outstanding shares
+Added: of common stock of the Company.
+Added: The Company recorded $10,000 as extinguishment of debt in its statements of operations for the
+Added: year ended December 31, 2021.
+Added: The Company recorded $ 30,000 as the beneficial conversion feature discount on note payable of $ 50,000 on
+Added: January 28, 2021.
+Added: The Company amortized the beneficial conversion feature discount to interest expense of $ 0 and $ 25,466 for the years
+Added: ended December 31, 2022 and 2021, respectively.
The unamortized discount was $ 0 and $ 4,534 at December 31, 2022 and 2021, respectively.
−Removed: In addition, the Company
−Removed: recorded interest expense on Note C of $ 460 and $ 6,686 for the years ended December 31, 2021 and 2020, respectively.
−Removed: Accrued interest
−Removed: payable on Note C was $ 0 and $ 6,050 at December 31, 2021 and December 31, 2020, respectively.
−Removed: On January 28, 2021, the noteholder of Note C
−Removed: converted the principal balance of $ 40,000 of its convertible promissory note and $ 6,510 of accrued interest, into 4,650,978 shares of
−Removed: common stock of the Company (Note 9).
−Removed: The principal balance payable on Note C amounted to $ 0 and $ 50,000 on December 31, 2021 and 2020.
−Removed: January 28, 2021, the noteholder of Note D agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March
−Removed: 1, 2022 in exchange for the reduction of the conversion price to $ 0.01 per share, and all prior Events of Default (as defined in the Note
−Removed: D) including penalties of $10,000 were waived, and all future Events of Default (as defined in the Note D) pertaining to the future payment
−Removed: of interest were waived through maturity.
−Removed: O n December 14, 2021, the Company entered into
−Removed: amendment to the Note D which limits the respective holder to conversions resulting in beneficial ownership by the holder and its affiliates
−Removed: of no more than 4.99% of the outstanding shares of common stock of the Company.
−Removed: Company recorded $ 10,000 as extinguishment of debt in its statements of operations for the year ended December 31, 2021.
−Removed: The Company recorded
−Removed: $ 30,000 as the beneficial conversion feature discount on note payable of $50,000 on January 28, 2021.
−Removed: The Company amortized the beneficial
−Removed: conversion feature discount to interest expense of $ 25,466 and $ 1,019 for the years ended December 31, 2021 and 2020, respectively.
−Removed: unamortized discount was $ 4,534 and $ 0 at December 31, 2021 and 2020, respectively.
−Removed: In addition, the Company recorded interest expense
−Removed: of $ 6,115 and $ 7,070 for the years ended December 31, 2021 and 2020, respectively.
−Removed: Accrued interest payable on Note D was $ 14,698 and
−Removed: $ 6,768 as of December 31, 2021 and 2020, respectively.
−Removed: The principal balance payable on Note D amounted to $ 50,000 and $ 60,000 on December
−Removed: 31, 2021 and 2020, respectively.
+Added: In addition, the Company recorded interest expense of $ 6,000 and $ 6,115 for the years ended December 31, 2022 and 2021, respectively.
+Added: Accrued interest payable on Note D was $ 20,698 and $ 14,698 as of December 31, 2022 and 2021, respectively.
+Added: The principal balance payable
+Added: on Note D amounted to $ 50,000 and $ 50,000 on December 31, 2022 and 2021, respectively.
On March 14, 2022, the noteholder of Note D, effective
1 unchanged sentence
of the conversion price to $ 0.008 per share and one-year extensions as long as the Note D is not in default.
+Added: The Company adopted ASU 2020-06
+Added: in 2022 eliminating the use of beneficial conversion feature, hence no beneficial conversion feature expense was recorded for 2022 extensions.
The conversion shares of Note D totaled 8,837,192
−Removed: and 1,588,520 shares of common stock upon the conversion of the total principal and accrued interest of $ 64,698 and $ 68,582 as of December
−Removed: 31, 2021 and 2020, respectively.
+Added: shares and 6,469,754 shares of common stock upon the conversion of the total principal and accrued interest of $ 70,698 and $ 64,698 as
+Added: of December 31, 2022 and 2021, respectively.
August 2019 Convertible Note and Warrants (“Note E”)
−Removed: On August 2, 2019, the Company entered into a
−Removed: Securities Purchase Agreement with an investor for the purchase of a 12 % Secured Convertible Note in the principal amount of up to $ 125,000 .
−Removed: The note is convertible, in whole or in part, into shares of the Company’s common stock, at any time at a rate of $0.08 per share
−Removed: with fractions rounded up to the nearest whole share, unless paid in cash at the Company’s election.
−Removed: The note bears interest at
−Removed: a rate of 12% per annum and interest payments will be made on a quarterly basis.
−Removed: The note matured on August 2, 2021 .
−Removed: $ 75,000 , $ 25,000 ,
−Removed: and $ 25,000 subscription funds were received by the Company from the investor on August 2, 2019, September 6, 2019, and October 16, 2019,
−Removed: respectively.
−Removed: In addition to the note, the Company issued to the investor an aggregate of 781,250 warrants.
−Removed: The warrants were considered
−Removed: equity instruments based on the Company’s adoption of ASU 2017-11.
−Removed: The proceeds received upon issuing the note and
−Removed: warrants were allocated to each instrument on a relative fair value basis.
−Removed: The initial fair value of the warrants was $ 71,035 determined
−Removed: using the Black-Scholes valuation model with the following assumptions:
−Removed: expected term of 2.5 years;
−Removed: risk free interest rate of 1.6 %;
−Removed: volatility of 132 %.
−Removed: The effective conversion rate resulted in a discount of $ 104,941 and is amortized to interest expense using the effective
−Removed: interest method over the term of the note.
−Removed: Effective January 30, 2020, the Company went into
−Removed: technical default of the note agreement as a result of not making the December 31, 2019 interest payment within the required period.
−Removed: a result, the Company was required to issue an additional 781,250 warrants at the then effective exercise price of $0.12 per share.
−Removed: fair value of the warrants was $ 90,342 , determined by using the Black-Scholes valuation model with the following assumptions:
−Removed: term of 4.76 years;
−Removed: risk free interest rate of 1.6 %;
−Removed: and volatility of 233 %.
−Removed: Due to the default, this value was immediately expensed.
−Removed: As of March 31, 2020, the exercise price of the
−Removed: warrants was adjusted to $ 0.00084 as a result of the down-round features being triggered.
−Removed: This resulted in an adjustment to retained earnings
−Removed: of $ 70 based on the change in fair value.
On August 2, 2021, the noteholder of Note E agreed
2 unchanged sentences
Note E remain the same.
−Removed: The Company amortized the debt discount on Note E to interest expense of $ 34,104 and $ 52,539 for the years ended
−Removed: December 31, 2021 and 2020, respectively.
−Removed: The unamortized discount was $ 0 and $ 34,104 at December 31, 2021 and 2020, respectively.
−Removed: Company recorded interest expense of $ 15,000 and $ 15,051 on Note E for the years ended December 31, 2021 and 2020, respectively.
−Removed: interest payable on Note E was $ 33,690 and $ 18,690 as of December 31, 2021 and 2020, respectively.
−Removed: The principal balance payable on Note
−Removed: E amounted to $ 125,000 and $ 125,000 on December 31, 2021 and 2020, respectively.
−Removed: The maturity date of the Note E is August 2, 2022.
−Removed: note is payable to a related party.
−Removed: The conversion shares totaled 188,916,781 shares of common stock upon conversion of the total principal
−Removed: and accrued interest of $ 158,690 as of December 31, 2021.
+Added: The Company adopted ASU 2020-06 in 2022 eliminating the use of beneficial conversion feature, hence no beneficial
+Added: conversion feature expense was recorded for 2022 extensions.
+Added: The Company amortized the debt discount on Note E to interest expense of
+Added: $ 0 and $ 34,104 for the years ended December 31, 2022 and 2021, respectively.
+Added: The unamortized discount was $ 0 at December 31, 2022 and
+Added: 2021, respectively.
+Added: The Company recorded interest expense of $ 15,000 and $ 15,000 on Note E for the years ended December 31, 2022 and 2021,
+Added: respectively.
+Added: Accrued interest payable on Note E was $ 48,690 and $ 33,690 as of December 31, 2021 and 2020, respectively.
+Added: The principal
+Added: balance payable on Note E amounted to $ 125,000 and $ 125,000 on December 31, 2022 and 2021, respectively.
+Added: This note is payable to a related
+Added: The conversion shares totaled 217,112,620 shares and 188,916,781 shares of common stock upon conversion of the total principal
+Added: and accrued interest of $ 173,690 and $ 158,690 as of December 31, 2022 and 2021, respectively.
August 29, 2019 Convertible Note and Warrants (“Note F”)
−Removed: On August 29, 2019, the Company entered into a
−Removed: Securities Purchase Agreement with an investor for the purchase of a Convertible Promissory Note in the principal amount of up to $ 105,000 .
−Removed: The Note is not convertible within 180 days of receipt of funds for the first closing and is then convertible, in whole or in part, into
−Removed: shares of the Company’s Common Stock at a rate of $ 0.20 per share.
−Removed: Upon an “Event of Default,” as defined in the note,
−Removed: the conversion price becomes the “Variable Conversion Price” which is defined in the note as “60% multiplied by the
−Removed: Marked Price.” “Market Price” is defined in the note as “the lowest one (1) Trading Price (as defined in the note)
−Removed: for the common stock during the twenty-five (25) Trading Day period ending on the last complete Trading Day prior to the Conversion Date.”
−Removed: The note bears interest at a rate of 10 % per annum with principal and accrued and unpaid interest payable six months from the receipt
−Removed: of funds for each tranche under the note.
−Removed: Subscription funds of $ 30,000 were received by the Company from the investor on September 6,
−Removed: 2019 for which the Company paid a purchase price of $35,000.
−Removed: In addition to the notes, the Company issued to the investor an aggregate
−Removed: of 175,000 warrants.
−Removed: The warrants are considered equity instruments based on the Company’s adoption of ASU 2017-11.
−Removed: The proceeds received upon issuing the notes and
−Removed: warrants were allocated to each instrument on a relative fair value basis.
−Removed: The initial fair value of the warrants was $ 15,868 determined
−Removed: using the Black-Scholes valuation model with the following assumptions:
−Removed: expected term of 2.5 years;
−Removed: risk free interest rate of 1.4 %;
−Removed: volatility of 132 %.
−Removed: The effective conversion rate resulted in a discount of $ 10,378 and is amortized to interest expense using the effective
−Removed: interest method over the term of the notes.
−Removed: As of March 31, 2020, the exercise price of the
−Removed: warrants was adjusted to $ 0.00084 and the number of warrants was increased to 41,666,667 as a result of the down-round features being
−Removed: This resulted in an adjustment to retained earnings of $ 203,002 based on the change in fair value.
−Removed: During the three months ended March 31, 2020,
−Removed: the note went into default upon passing its maturity date.
−Removed: As a result, a default penalty of $ 26,250 was recorded and added to the principal
−Removed: In addition, the conversion price became the “Variable Conversion Price” as defined above.
−Removed: This note became convertible
−Removed: into a variable number of shares of common stock for which there is no floor to the number of shares that might be required to be issued.
−Removed: Based on the requirements of ASC 815, Derivatives and Hedging, the conversion feature represents an embedded derivative that is required
−Removed: to be bifurcated and accounted for as a separate derivative liability.
−Removed: The derivative liability is originally recorded at its estimated
−Removed: fair value and is required to be revalued at each conversion event and reporting period.
−Removed: Changes in the derivative liability fair value
−Removed: are reported in operating results each reporting period.
−Removed: The Company valued the conversion feature on the
−Removed: date of default resulting in initial liability of $ 159,888 , which was immediately expensed as loss on derivative.
−Removed: At each conversion date,
−Removed: the Company recalculated the value of the derivative liability associated with the convertible note recording a gain (loss) in connection
−Removed: with the change in fair market value.
−Removed: In addition, the pro-rata portion of the derivative liability as compared to the portion of the
−Removed: convertible note converted was reclassed to additional paid-in capital.
−Removed: For the year ended December 31, 2020, the Company recorded a loss
−Removed: of $ 114,051 related to the change of fair value of the derivative liability to additional paid-in capital.
−Removed: Upon issuance and at each conversion, reporting
−Removed: period date, and extinguishment date, the Company valued the conversion feature using the Black-Scholes option pricing model with the
−Removed: following assumptions:
−Removed: conversion prices ranging from $ 0.0008 to $ 0.0073 , the closing stock price of the Company's common stock on the
−Removed: date of valuation ranging from $0.0022 to $0.021, an expected dividend yield of 0 %, expected volatility ranging from 459 % to 574 %, risk-free
−Removed: interest rates ranging from 0.11 % to 0.39 %, and an expected term of 0.25 years.
−Removed: On May 20, 2020, the second closing of the Convertible
−Removed: Promissory Note occurred pursuant to which the Company paid a purchase price of $ 35,000 and received gross proceeds of $ 29,300 .
−Removed: to the issuance of the note, the Company issued to the holder warrants to purchase one share of the Company’s Common Stock for 100%
−Removed: of the number of shares of Common Stock issuable upon conversion of the funds received in the second closing.
−Removed: Each warrant is immediately
−Removed: exercisable at $ 0.20 per share, unless adjusted, and expires on May 20, 2025 .
−Removed: On July 29, 2020, the Company entered into a Settlement
−Removed: and Mutual Release Agreement with the lender pursuant to which the Company paid $ 100,000 to the lender in exchange for the full extinguishment
−Removed: of the remaining principal amount and all accrued and unpaid interest and penalties associated with the Convertible Promissory Note dated
−Removed: August 29, 2019 issued to the lender (approximately $62,000).
−Removed: All remaining unexercised warrants to purchase the Company’s Common
−Removed: Stock issued to the lender were also extinguished pursuant to the Settlement Agreement.
−Removed: Upon receipt of the Settlement Amount by the lender,
−Removed: the lender agreed to release all reserved shares of the Company’s Common Stock.
−Removed: The Settlement Agreement also provides for a full
−Removed: mutual release of the parties.
−Removed: The settlement payment was allocated to the extinguished debt and warrants based on their relative fair
−Removed: The difference in the settlement amount allocated to the debt components, including the related derivative liability, and the
−Removed: actual value of the debt components of $ 2,155 was recorded as a gain on extinguishment for the year ended December 31, 2020.
−Removed: The settlement
−Removed: amount allocated to the warrants of $ 1,609 was recorded as a reduction to additional paid-in capital.
−Removed: In addition, the remaining unamortized
−Removed: discount was fully amortized to interest expense upon the settlement.
On February 1, 2021, the noteholder of Note F
2 unchanged sentences
The Company recorded amortization of debt to interest expense of $ 3,637 and $ 1,925 for the years
−Removed: ended December 31, 2021 and 2020, leaving an unamortized debt balance of $ 3,637 and $ 0 at December 31, 2021 and 2020, respectively.
−Removed: Company recorded interest expense of $ 3,903 and $ 742 for the years ended December 31, 2021 and 2020, respectively.
+Added: ended December 31, 2022 and 2021, and unamortized debt balance of $ 0 and $ 3,637 at December 31, 2022 and 2021, respectively.
+Added: recorded interest expense of $ 3,317 and $ 3,903 for the years ended December 31, 2022 and 2021, respectively.
Accrued interest payable
1 unchanged sentence
The principal balance payable on Note F amounted to $ 33,167
−Removed: and $ 100,000 on December 31, 2021 and 2020, respectively.
−Removed: The noteholder of Note F agreed to extend the maturity date of the note from
−Removed: April 29, 2021 to April 29, 2022 (Note 11).
−Removed: The conversion shares totaled 3,487,893 shares of common stock upon conversion of the total
−Removed: principal and accrued interest of $ 34,879 as of December 31, 2021.
−Removed: 2020 Equity Financing Arrangement (“Note G”)
−Removed: On July 29, 2020, the Company entered an Equity
−Removed: Financing Agreement and Registration Rights Agreement with an investor, pursuant to which the investor agreed to purchase up to $5,000,000
−Removed: in shares of the Company’s Common Stock, from time to time over the course of 36 months after effectiveness of a registration statement
−Removed: on Form S-1 of the underlying shares of Common Stock.
−Removed: In connection with entering into the Equity Financing
−Removed: Agreement, on July 29, 2020, the Company issued to the investor a Convertible Promissory Note in the principal amount of $ 100,000 (the
−Removed: “$100k Note”).
−Removed: The $100k Note matured on April 29, 2021 upon which time all accrued and unpaid interest was due and payable.
−Removed: Interest accrued on the $100k Note at 10% per annum based on a 360-day year.
−Removed: The $100k Note was convertible at any time, upon the election
−Removed: of the investor, into shares of the Company’s Common Stock at $0.01 per share.
−Removed: The $100k Note was subject to various “Events
−Removed: of Default,” which were disclosed in the $100k Note.
−Removed: Upon the occurrence of an uncured “Event of Default,” the $100k
−Removed: Note will become immediately due and payable and will be subject to penalties and adjustments to the conversion price (the lesser of:
−Removed: (a) $0.01 or (b) 70% multiplied by the Market Price (as defined in the $100k Note) (representing a discount rate of 30%).
−Removed: Upon the issuance
−Removed: of the $100k Note, the Company has agreed to reserve one times the number of shares of Common Stock into which the $100k Note is convertible
−Removed: and, 101 days from the issuance of the $100k Note, the Company will reserve two-and-a-half times the number of shares of Common Stock
−Removed: into which the $100k Note is convertible.
−Removed: Within three Trading Days (as defined in the $100k Note) of the sale by the investor of all
−Removed: of the Common Stock issued upon the conversion of the $100k Note, the Company is required to issue to investor a number of shares of Common
−Removed: Stock priced at the lowest traded price for the relevant Trading Day, which represents the difference between $130,000 and the net proceeds
−Removed: to the investor from the sale of aggregate Common Stock issued upon the conversion of the $100k Note.
−Removed: Also, in connection with entering into the Equity
−Removed: Financing Agreement, on July 29, 2020, the Company issued to the investor a Convertible Promissory Note in the principal amount of $75,000
−Removed: (the “$75k Note”).
−Removed: No proceeds were received for this note as it was issued to offset future transaction costs related
−Removed: to any future issuances of equity under the agreement.
−Removed: As a result, the amount has been capitalized as deferred offering costs in the
−Removed: accompanying balance sheet and will be offset against any future proceeds received under the agreement.
−Removed: The $75k Note matures on April
−Removed: 29, 2022 upon which time all accrued and unpaid interest will be due and payable.
−Removed: Interest accrues on the $75k Note at 10% per
−Removed: annum based on a 360-day year.
−Removed: The $75k Note is convertible at any time, upon the election of the investor, into shares of the Company’s
−Removed: Common Stock at $0.01 per share.
−Removed: The $75k Note is subject to various “Events of Default,” which are disclosed in the $75k
−Removed: Upon the occurrence of an uncured “Event of Default,” the $75k Note will become immediately due and payable (multiplied
−Removed: by 130% of the unpaid principal and accrued and unpaid interest) and will be subject to penalties and adjustments to the conversion price
−Removed: (the lesser of:
−Removed: (a) $0.01 or (b) 70% multiplied by the Market Price (as defined in the $75k Note) (representing a discount rate of 30%).
−Removed: Upon the issuance of the $75k Note, the Company has agreed to reserve one time the number of shares of Common Stock into which the $75k
−Removed: Note is convertible and, 101 days from the issuance of the $75k Note, the Company will reserve two-and-a-half times the number of shares
−Removed: of Common Stock into which the $75k Note is convertible.
+Added: on December 31, 2022 and 2021, respectively.
+Added: July 2020 Equity Financing Arrangement (“Note G”)
As of December 31, 2022 and 2021, the unpaid principal
−Removed: balance of Note G was $ 75,000 , and the accrued interest was $ 9,740 and $ 2,240 .
−Removed: The Company recorded interest expense of $ 7,500 and $ 5,226
−Removed: for the years ended December 31, 2021 and 2020, respectively.
−Removed: The Company recorded amortization of debt to interest expense of $ 1,925
−Removed: and $ 25,484 for the years ended December 31, 2021 and 2020, leaving an unamortized debt balance of $ 3,637 and $ 0 at December 31, 2021
+Added: balance of Note G was $ 75,000 , and the accrued interest was $ 17,240 and $ 9,740 , respectively.
+Added: The Company recorded interest expense of
+Added: $ 7,500 and $ 7,500 for the years ended December 31, 2022 and 2021, respectively.
+Added: The Company recorded amortization of debt to interest
+Added: expense of $ 3,637 and $ 1,925 for the years ended December 31, 2022 and 2021, leaving an unamortized debt balance of $ 0 and $ 3,637 at December
31, 2022 and 2021, respectively.
−Removed: The conversion shares totaled 8,473,973 shares of common stock upon conversion of the total principal and accrued
−Removed: interest of $ 84,740 as of December 31, 2021.
+Added: The conversion shares totaled 9,317,144 and 8,473,973 shares of common stock upon conversion of the total
+Added: principal and accrued interest of $ 92,240 and $ 84,740 as of December 31, 2022 and 2021, respectively.
NOTE 6 - EARNINGS (LOSS) PER SHARE
The following table sets forth the computation
−Removed: of basic and diluted net loss per share of common stock for the three and nine months ended December 31, 2021 and 2020:
+Added: of basic and diluted net loss per share of common stock for the years ended December 31, 2022 and 2021:
Schedule of earnings per share
18 unchanged sentences
inclusion would be anti-dilutive:
−Removed: of antidilutive shares
+Added: Schedule of antidilutive shares
As of December 31,
1 unchanged sentence
Potentially issuable shares related to convertible notes payable
−Removed: Potentially issuable vested shares to directors and officers
−Removed: Potentially issuable unvested shares to officers
Total anti-dilutive common stock equivalents
12 unchanged sentences
Loan in the amount of $ 36,700 .
−Removed: The Company recorded the PPP Loan of $ 0 and $ 36,700 as a liability on its Balance Sheet at December 31,
−Removed: 2021 and 2020, respectively.
+Added: The Company recorded the PPP Loan of $ 36,700 as other income in its statements of operations for the year
+Added: ended December 31, 2021.
Supplemental Target Advance
14 unchanged sentences
earned by the stockholder amounted to $ 3,000 and $ 3,000 , respectively.
−Removed: The Company has recorded $ 750 and $ 16,500 of rent payable to the
−Removed: stockholder in accounts payable as of December 31, 2021 and 2020, respectively.
−Removed: The Company recorded professional fees paid to
−Removed: officers and a director amounting to $ 7,182 and $ 0 for the year ended December 31, 2020 and 2019, respectively.
+Added: The Company has recorded $ 250 and $ 750 of rent payable to the stockholder
+Added: in accounts payable as of December 31, 2022 and 2021, respectively.
The Company awarded shares payable to officers
−Removed: and a director valued at $ 349,657 and $ 728,892 for the years ended December 31, 2021 and 2020, respectively, pursuant to the terms of
−Removed: an exchange agreement (Note 4).
+Added: and a director valued at $ 13,941 and $ 349,657 for the years ended December 31, 2022 and 2021, respectively, pursuant to the terms of an
+Added: exchange agreement (Note 4).
Shares payable to officers and a director were $ 13,941 and $ 0 at December 31, 2022 and 2021, respectively.
The officers and a director converted shares payable valued at $ 1,062,986 into 3,543,288 shares of common stock for the year ended December
−Removed: 31, 2021, and shares payable valued at $ 415,350 into 15,845 shares of Series A Supervoting Convertible Preferred Stock during the year
−Removed: ended December 31, 2020.
−Removed: No convertible preferred stock was issued to related parties in 2021.
+Added: No convertible preferred stock was issued to related parties in 2022 and 2021, respectively.
NOTE 9 - STOCKHOLDERS' EQUITY
The Company has an authorized capital of 1,000,000,000
−Removed: shares of $ 0.001 par value common stock and 10,000,000 shares of $ 0.001 par value preferred stock at December 31, 2021.
+Added: shares of $ 0.001 par value common stock
+Added: and 10,000,000 shares of $ 0.001
+Added: par value preferred stock at December 31, 2022.
The Company had 352,174,583
−Removed: 220,254,395 shares and 145,110,129 shares of common stock, and 25,896 shares and 25,845 shares of preferred stock, issued and outstanding
−Removed: as of December 31, 2021 and 2020, respectively.
+Added: shares and 220,254,395 shares of common
+Added: stock, and 25,845
+Added: shares of preferred stock, issued and outstanding as of December 31, 2022 and 2021, respectively.
On January 4, 2021, pursuant to the authorization
34 unchanged sentences
the five business days prior to the closing.
−Removed: On February 26, 2021, March 16, 2021, April 14, 2021 and August 3, 2021, the investor purchased
−Removed: 8,000,000 shares, 8,400,000 shares, 8,900,000 shares and 10,200,000 shares of common stock for a cash consideration of $ 120,000 , $ 126,000 ,
−Removed: $ 133,500 , and $ 153,000 , respectively.
+Added: From February 26, 2021 to December 31, 2021, the investor purchased 35,500,000 shares of
+Added: common stock for a cash consideration of $ 532,500 , and from January 1, 2022 to December 31, 2022, the investor purchased 120,570,188 shares
+Added: of common stock for a cash consideration of $ 557,065 , respectively.
On April 1, 2021, the Company’s Chief Technology
23 unchanged sentences
at $ 1,800 in satisfaction of accrued shares payable compensation (Note 8).
+Added: On February 23, 2022, the Company issued to
+Added: a consultant for services rendered, pursuant to a consulting agreement, 100,000
+Added: shares of common stock valued at the fair market price on the date of issuance of $ 900 .
+Added: On May 23, 2022, the noteholder of Note A converted
+Added: $ 90,000 of the principal note balance into 11,250,000 shares of the Company’s common stock at the agreed conversion
+Added: price of $0.008 per share (Note 6)
As a result of all common stock issuances, the
21 unchanged sentences
of both incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards.
+Added: March 18, 2022, the Board of Directors approved and adopted the 2022 Stock Incentive Plan (the “2022 Plan”).
+Added: be made under the 2022 Plan for up to 20,000,000 shares
+Added: of common stock of the Company, subject to adjustment as to the number and kind of shares awarded.
+Added: Only employees and directors of
+Added: the Company or an Affiliated company are eligible to receive Incentive Options under the 2022 Plan.
+Added: The Company awarded 7,000,000 shares
+Added: of the Company’s common stock to an officer and 7,000,000
+Added: shares of common stock to a director of the Company (see Note 4) vesting 1,500,000 shares vesting on the first anniversary on the
+Added: date of issuance, 2,500,000 shares vesting on the second anniversary of the date of issuance, and 3,000,000 shares on the third
+Added: anniversary of the date of issuance.
+Added: In addition, on October 3, 2022, the Company awarded 300,000
+Added: shares of common stock to an advisor vesting 100,000 shares on the first anniversary date of issuance, 100,000 shares vesting on the
+Added: second anniversary, and the remaining 100,000 vesting the third anniversary of the date of issuance.
+Added: The common shares vested
+Added: pursuant to the 2022 Plan amounted to 0 shares
+Added: at December 31, 2022 and the 14,300,000 shares
+Added: remain unvested as of that date.
+Added: the year ended December 31, 2022, under the 2022 Plan, the Company recorded stock compensation expense of $ 14,624
+Added: for 2,568,493
+Added: shares payable to an officer, an advisor and a director that remain unvested as of December 31, 2022.
+Added: shares earned are valued at the 90% of the average market price of the shares of 30 trading days at the end of each
Shares earned and issued related to the consulting
4 unchanged sentences
A summary of the status of the Company’s
−Removed: non-vested shares as December 31, 2021 and 2020 and changes during the year then ended, is presented below:
+Added: non-vested shares at December 31, 2022 and 2021 and changes during the year then ended, is presented below:
Summary of non-vested shares
−Removed: Balance at December 31, 2019
+Added: 2017 Stock Incentive Plan
+Added: Authorized Shares
+Added: Balance – December 31, 2020
+Added: Awarded and issued
( 3,547,788 )
Balance at December 31, 2021
+Added: Awarded and issued
+Added: Balance at December 31, 2022
+Added: Unvested common shares - December 31, 2022
+Added: 2019 Stock Incentive Plan
+Added: Authorized Shares
+Added: Balance - December 31, 2020
+Added: Awarded and issued
( 2,980,000 )
Balance at December 31, 2021
+Added: Awarded and issued
+Added: Balance at December 31, 2022
+Added: Unvested common shares - December 31, 2022
+Added: 2022 Stock Incentive Plan
+Added: Authorized Shares
+Added: Balance at December 31, 2021
+Added: Balance at December 31, 2022
+Added: Unvested common shares - December 31, 2022
Preferred Stock
28 unchanged sentences
of voting, plus ii) the total number of shares of all Series of Preferred stocks which are issued and outstanding at the time of voting.
−Removed: Each individual share of Series A Super Voting Preferred Stock shall have the voting
−Removed: rights equal to:
+Added: Each individual share of Series A Super Voting Preferred
+Added: Stock shall have the voting rights equal to:
[twenty times the
8 unchanged sentences
law or the Articles of Incorporation or Bylaws.
−Removed: On November 9, 2020, the Company awarded a director
−Removed: for services rendered, 1,000,000 shares of common stock valued at its fair value on the date of issuance of $8,600 and concurrently, exchanged
−Removed: the common stock for Series A Supervoting Convertible Preferred Stock, and accrued interest of $168 relating to the outstanding convertible
−Removed: note which was convertible into common stock, was converted into Series A Supervoting Convertible Preferred Stock.
−Removed: The Company issued
−Removed: 12,000 shares of Series A Supervoting Convertible Preferred Stock in exchange of $8,768 of services rendered and accrued interest for
−Removed: the year ended December 31, 2020.
−Removed: On December 31, 2020, the officers and a director
−Removed: converted $685,350 of their vested shares payable compensation costs into 2,284,500 shares of the Company’s common stock and $415,350
−Removed: of their unrecognized compensation costs into 13,845 shares of the Company’s Series A Convertible Preferred Stock.
−Removed: total unrecognized compensation costs related to the non-vested share-based compensation arrangements awarded to employees were $730,836
−Removed: and $1,102,645 as of December 31, 2020 and 2019, respectively.
−Removed: That cost is expected to be recognized over a weighted-average period of
−Removed: 0.5 years and 1.4 years as of December 31, 2020 and December 31, 2019, respectively.
The total fair value of shares compensation recognized
−Removed: during the year ended December 31, 2020 and 2019, was $728,892 and $685,416, respectively.
+Added: during the years ended December 31, 2022 and 2021, was $0 and $351,457, respectively.
+Added: On October 1, 2022, the Company cancelled 51 shares
+Added: of Series A Preferred stock valued at $ 51,000 , and issued Series B Convertible Preferred Stock, valued at $ 51,000 for equity financing
+Added: to GHS Investments (See Series B Convertible Preferred Stock Equity Financing dated December 20, 2021).
The Company did not issue any Series A Supervoting
−Removed: Convertible Preferred Stock during the year ended December 31, 2021.
−Removed: The Company had 25,845 shares of Series A Supervoting Convertible
−Removed: Preferred Stock issued and outstanding at December 31, 2021 and December 31, 2020, respectively.
+Added: Convertible Preferred Stock during the years ended December 31, 2022 and 2021, respectively.
+Added: The Company reported 25,845 shares of Series
+Added: A Supervoting Convertible Preferred Stock issued and outstanding at December 31, 2022 and December 31, 2021, respectively.
Series B Convertible Preferred Stock Equity
73 unchanged sentences
Preferred Stock to GHS as a commitment fee.
−Removed: The Company’s ability to conduct additional
−Removed: closings under the SPA is subject to certain conditions, including the following:
−Removed: The Company’s continued compliance with all covenants and agreements under the SPA and the COD, with no uncured defaults under the Company’s agreements with GHS;
−Removed: The continued quotation of the Company’s common stock on the over-the-counter market or another trading market or exchange;
−Removed: The average daily dollar trading volume for the Company’s common stock for the 30 trading days preceding each additional closing must be at least $10,000 per day;
−Removed: The closing market price for the Company’s common stock must be at least $0.01 for each of the 30 trading days preceding each additional closing.
No additional closings may take place after the
12 unchanged sentences
Changes in the derivative liability fair value are reported in operating results each reporting
−Removed: On November 19, 2020 (the date of receipt of cash
−Removed: proceeds of $45,000 issuance), the Company valued the conversion feature of the derivative and recorded an initial derivative liability
−Removed: of $ 103,267 , $ 58,267 as day one loss on the derivative, $ 39,000 as interest expense, and $ 84,000 as Series B Convertible Preferred Stock
−Removed: mezzanine liability and $ 84,000 as amortization.
−Removed: At December 31, 2020, the Company recalculated the value of the derivative liability
−Removed: associated with the convertible note and recorded a loss of $ 39,266 in connection with the change in fair market value of the derivative
−Removed: In addition, the Company recorded $900 as sales commission to complete this financing as of December 31, 2020.
−Removed: recalculated the value of derivative liability associated with the convertible note in connection with the change in the fair market value
−Removed: of the derivative liability and recorded a gain of $ 48,683 for the year ended December 31, 2021.
−Removed: In addition, the Company recorded $ 10,080
−Removed: and $ 1,160 as preferred dividend payable to GHS for the years ended December 31, 2021 and 2020, respectively.
−Removed: On November 19, 2020, December 31, 2020, March
−Removed: 31, 2021, June 30, 2021, September 30, 2021 and December 31, 2021, the Company valued the conversion feature using the Black-Scholes option
−Removed: pricing model with the following assumptions:
−Removed: conversion exercise prices ranging from $0.004 to $0.0141, the closing stock price of the
−Removed: Company's common stock on the date of valuation ranging from $0.0070 to $0.0184, an expected dividend yield of 0%, expected volatility
−Removed: ranging from 200.53% to 440.99%, risk-free interest rates ranging from 0.07% to 0.38%, and an expected term of 1.50 to 0.38 years.
+Added: December 20, 2021
On December 20, 2021, pursuant to the terms of
2 unchanged sentences
$ 1,000 in selling commissions to complete this financing.
−Removed: On December 16, 2020 (the date of receipt of cash
−Removed: proceeds of $85,000 issuance), the Company valued the conversion feature of the derivative and recorded an initial derivative liability
−Removed: of $ 106,241 , $ 1,700 as interest expense, $ 102,000 as Series B Convertible Preferred Stock a mezzanine liability and $ 102,000 as amortization.
−Removed: At December 31, 2020, the Company recalculated the value of the derivative liability associated with the convertible note recording a
−Removed: loss of $ 67,008 in connection with the change in fair market value of the derivative liability.
−Removed: In addition, the Company recorded $ 503
−Removed: as preferred stock dividend payable to GHS as of December 31, 2020.
−Removed: At December 31, 2021, the Company recalculated the value of derivative
−Removed: liability and recorded a gain of $ 54,223 in connection with the change in fair market value of the derivative liability.
+Added: For the year ended December 31, 2021, the Company inadvertently reported this
+Added: sale of 51 shares as Series A Preferred stock (See Series A Supervoting Preferred Stock).
+Added: The accompanying financial statements reflect
+Added: the correct purchase of Series B Convertible Preferred Stock rather than Series A Convertible Preferred Stock.
+Added: The overall effect of this
+Added: correction was not significant to the December 31, 2021 financial statements
+Added: The Company recalculated the value of the derivative
+Added: liability associated with this convertible preferred stock recording a loss of $ 52,789 for the year ended December 31, 2022 in connection
+Added: with the change in fair market value of the derivative liability.
+Added: In addition, the Company recorded $ 9,200 in interest expense to record
+Added: the fair value of derivative liability.
+Added: The Company recorded $ 7,565 as preferred stock dividend expense for the year ended December 31,
+Added: 2022, and $ 7,565 as preferred stock dividend payable as of December 31, 2022.
+Added: Derivative liability payable for this transaction totaled
+Added: $ 52,789 at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at December 31, 2022
+Added: The Company valued the conversion feature using
+Added: the Black-Scholes option pricing model with the following assumptions:
+Added: conversion exercise prices ranging from $0.0019 to $0.005 the closing
+Added: stock price of the Company's common stock on the date of valuation ranging from $0.0022 to $0.0060, an expected dividend yield of 0%,
+Added: expected volatility ranging from 174.58% to 208.19%, risk-free interest rates ranging from 0.91% to 4.737%, and an expected term of 1.50
+Added: February 7, 2022
+Added: On February 7, 2022, pursuant to the terms of
+Added: the SPA, GHS purchased an additional 51 shares of Series B Convertible Preferred Stock for gross proceeds of $ 51,000 .
+Added: The Company paid
+Added: $ 1,000 in selling commissions to complete this financing.
+Added: On February 7, 2022 (the date of receipt of
+Added: cash proceeds of $51,000
+Added: issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 65,025 ,
+Added: as day one loss on the derivative, $ 10,200
+Added: as interest expense, and $ 10,200
+Added: as Series B Convertible Preferred Stock mezzanine liability, and $ 51,000
+Added: as amortization.
+Added: The Company recalculated the value of the derivative liability associated with the convertible note and recorded a
+Added: gain of $ 12,234
+Added: for the year ended December 31, 2022 in connection with the change in fair market value of the derivative liability.
the Company recorded $ 6,579
−Removed: $ 12,240 as preferred stock dividend expense for the year ended December 31, 2021 and $ 12,743 as preferred stock dividend payable as of
+Added: as preferred stock dividend expense for the year ended December 31, 2022, and preferred stock dividend payable to GHS on this
+Added: derivative totaled $ 6,579
+Added: as of December 31, 2022.
+Added: Derivative liability payable for this transaction totaled $ 52,789
+Added: at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
+Added: at December 31, 2022.
+Added: The Company valued the conversion feature using
+Added: the Black-Scholes option pricing model with the following assumptions:
+Added: conversion exercise prices ranging from $0.0019 to $0.0096, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0022 to $0.0172, an expected dividend yield
+Added: of 0%, expected volatility ranging from 160.35% to 177.44%, risk-free interest rates ranging from 1.09% to 4.73%, and an expected term
+Added: of 1.35 to 1.5 years.
+Added: March 24, 2022
+Added: On March 24, 2022, pursuant to the terms of the
+Added: SPA, GHS purchased an additional 136 shares of Series B Convertible Preferred Stock for gross proceeds of $ 136,000 .
+Added: The Company paid $ 2,720
+Added: in selling commissions to complete this financing.
+Added: On March 24, 2022 (the date of receipt of
+Added: cash proceeds of $136,000
+Added: issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 328,422 ,
+Added: as day one loss on the derivative, $ 27,200
+Added: as interest expense, and $ 27,200
+Added: as Series B Convertible Preferred Stock mezzanine liability, and $ 136,000
+Added: as amortization.
+Added: The Company recalculated the value of the derivative liability associated with the convertible note and recorded a
+Added: gain of $ 187,650
+Added: for the year ended December 31, 2022, in connection with the change in fair market value of the derivative liability.
+Added: the Company recorded preferred stock dividend expense of $ 15,131
+Added: for the year ended December 31, 2022.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 15,131 at
December 31, 2022.
−Removed: On December 16, 2020, December 31, 2020, March
−Removed: 31, 2021, June 30, 2021, September 30, 2021 and December 31, 2021, the Company valued the conversion feature using the Black-Scholes option
−Removed: pricing model with the following assumptions:
−Removed: conversion exercise prices ranging from $ 0.004 to $ 0.0141 , the closing stock price of the
−Removed: Company's common stock on the date of valuation ranging from $ 0.0063 to $ 0.0184 , an expected dividend yield of 0 %, expected volatility
−Removed: ranging from 431.65 % to 200.59 %, risk-free interest rates ranging from 0.39 % to 0.07 %, and an expected term of 1.50 to 0.46 years.
−Removed: As a result of receipt of cash proceeds relating
−Removed: to Series B Convertible Preferred Stock, the Company recorded derivative liability of $ 212,816 and $ 315,782 and Series B Convertible Preferred
−Removed: Stock liability of $ 186,000 and $ 186,000 at December 31, 2021 and 2020, respectively.
+Added: Derivative liability payable for this transaction totaled $ 140,772
+Added: at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 163,200
+Added: at December 31, 2022.
+Added: The Company valued the conversion feature using
+Added: the Black-Scholes option pricing model with the following assumptions:
+Added: conversion exercise prices ranging from $0.0019 to $0.0096, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0022 to $0.0183, an expected dividend yield
+Added: of 0%, expected volatility ranging from 160.35% to 177.44%, risk-free interest rates ranging from 1.55% to 4.73%, and an expected term
+Added: of 1.48 to 1.5 years.
+Added: November 17, 2022
+Added: On November 17, 2022, pursuant to the terms of
+Added: the SPA, GHS purchased an additional 61 shares of Series B Convertible Preferred Stock for gross proceeds of $ 61,000 .
+Added: The Company paid
+Added: $ 1,220 in selling commissions to complete this financing.
+Added: On November 17, 2022 (the date of receipt of
+Added: cash proceeds of $61,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
+Added: of $ 54,072 , $ 6,928 as day one gain on the derivative, $ 12,200 as interest expense, and $ 12,200 as Series B Convertible
+Added: Preferred Stock mezzanine liability, and $ 61,000 as amortization.
+Added: The Company recalculated the value of the derivative liability
+Added: associated with the convertible note and recorded a loss of $ 9,069 for the year ended December 31, 2022, in connection with the
+Added: change in fair market value of the derivative liability.
+Added: In addition, the Company recorded preferred stock dividend expense of
+Added: $ 1,059 for the year ended December 31, 2022.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 1,059 at
+Added: December 31, 2022.
+Added: Derivative liability payable for this transaction totaled $ 63,140 at December 31, 2022 and Series B Convertible
+Added: Preferred Stock mezzanine liability was $ 73,200 at December 31, 2022.
+Added: The Company valued the conversion feature using
+Added: the Black-Scholes option pricing model with the following assumptions:
+Added: conversion exercise prices ranging from $0.0019 to $0.0020, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0020 to $0.0022, an expected dividend yield
+Added: of 0%, expected volatility ranging from 174.58% to 179.98%, risk-free interest rates ranging from 4.68% to 4.73%, and an expected term
+Added: of 1.5 years.
+Added: As a result of issuance of derivative instruments,
+Added: the Company recorded a derivative liability of $ 469,873 and $ 202,616 as of December 31, 2022 and 2021, and Series B Convertible Preferred
+Added: Stock liability of $ 544,800 and $ 247,200 as of December 31, 2022 and 2021, respectively.
A summary of the status of the Company’s
1 unchanged sentence
Summary of warrant activity
−Removed: Shares Under Warrants
−Removed: Weighted Average Exercise Price
−Removed: Weighted Average Remaining Contractual Life
+Added: Exercise Price
+Added: Contractual Life
Outstanding at December 31, 2020
Expired/Forfeited
−Removed: ( 41,666,667 )
Outstanding at December 31, 2021
32 unchanged sentences
of those differences, which will either be deductible or taxable when the assets and liabilities are recovered or settled.
−Removed: On December 22, 2017, the 2017 Tax Cuts and Jobs
−Removed: Act (the “Tax Reform Act”) was enacted into law and the new legislation contains several key tax provisions that impact the
−Removed: Company, including a reduction of the corporate income tax rate to 21% effective for tax years beginning after December 31, 2017 and the
−Removed: Transition Tax, among others.
−Removed: The staff of the US Securities and Exchange Commission (SEC) has recognized the complexity of reflecting
−Removed: the impacts of the Tax Reform Act, and issued guidance in Staff Accounting Bulletin 118 (“SAB 118”) in December 2017, which
−Removed: clarifies accounting for income taxes under ASC 740 if information is not yet available or complete and provides for up to a one-year
−Removed: period in which to complete the required analyses and accounting (the measurement period).
−Removed: Adjustments to incomplete and unknown amounts
−Removed: will be recorded and disclosed prospectively during the measurement period.
−Removed: The Company has completed the required analysis and
−Removed: accounting for substantially all the effects.
−Removed: Except for the reduction of the income tax rate from 34% to 21%, there were no
−Removed: material impact on the Company’s financial statements.
At December 31, 2022 and 2021, the Company had
−Removed: accumulated net operating losses of approximately $ 8,340,000 and $ 7,481,000 , respectively, for U.S.
−Removed: federal and Massachusetts income tax
−Removed: purposes available to offset future taxable incomes.
−Removed: The net operating losses generated in tax years prior to December 31, 2017, can be
−Removed: carry forward for twenty years, whereas the net operating losses generated after December 31, 2017 can be carry forward indefinitely.
−Removed: Management determined that it was unlikely that the Company’s deferred tax assets would be realized and have provided for a full
−Removed: valuation allowance associated with the net deferred tax assets.
−Removed: At December 31, 2021
−Removed: and 2020, the Company’s deferred income tax assets and valuation allowance were $ 1,465,996 and $ 1,287,319 , respectively.
+Added: accumulated net operating losses of approximately $ 9,307,000
+Added: and $ 8,242,000 , respectively, for U.S.
+Added: and Massachusetts income tax purposes available to offset future taxable incomes.
+Added: The net operating losses generated in tax years prior
+Added: to December 31, 2017, can carry forward for twenty years, whereas the net operating losses generated after December 31, 2017 can carry
+Added: forward indefinitely.
+Added: Management determined that it was unlikely that the Company’s deferred tax assets would be realized and have
+Added: provided for a full valuation allowance associated with the net deferred tax assets.
In the ordinary course of business, the Company’s
18 unchanged sentences
accounting for events or transactions in the current period or require additional disclosure.
−Removed: On February 7, 2022, the Company sold 51 shares
−Removed: of Series B preferred stock to GHS Investments, LLC for a cash consideration of $51,000.
+Added: On January 16, 2023, the Company issued 10,650,921
+Added: shares of common stock to GHS Investments, LLC for a cash consideration of $16,557.
The Company paid a sales commission of $331.
−Removed: 14, 2022, the Company entered into amendments to each of the Notes A and D effective March 1, 2022 which extend the maturity dates to
−Removed: March 1, 2023, reduce the conversion price to $0.008 per share, add an additional Event of Default (as defined in the Notes) that the
−Removed: closing price of the shares of Common Stock on the Trading Market (as defined in the Notes) is less than $0.008 per share for ten (10)
−Removed: consecutive Trading Days (as defined in the Notes), and adding automatic one-year extensions as long at either Note is not in default.
−Removed: 18, 2022, the Board of Directors of the Company approved the 2022 Stock Incentive Plan (the “ Plan ”).
−Removed: Awards may be
−Removed: made under the Plan for up to 20,000,000 shares of common stock of the Company.
−Removed: All of the Company’s employees, officers and directors,
−Removed: as well as consultants and advisors to the Company are eligible to be granted awards under the Plan.
−Removed: No awards can be granted under the
−Removed: Plan after the expiration of 10 years from the Effective Date but awards previously granted may extend beyond that date.
−Removed: Awards may consist
−Removed: of both incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards.
−Removed: 24, 2022, the Company issued 136 shares of Series B Preferred stock to GHS Investments, LLC at the purchase price of $1,000 per share
−Removed: for cash proceeds of $136,000.
−Removed: On April 4, 2022 (the
−Removed: “Issuance Date”), the Company was issued a 10% Unsecured Convertible Promissory Note (the “Note”) in the principal
−Removed: amount of $200,000 by Aretas Sensor Networks Inc., a company incorporated under the laws of the Province of British Columbia (“ Aretas ”).
−Removed: The purchase price of the Note was $192,500 with a discount of $7,500.
−Removed: The Note matures on April 4, 2024 at which time the Company has
−Removed: the option to either receive the principal amount or shares of Aretas representing 3.23% of the fully-diluted share capital of Aretas.
−Removed: Within 30 days of the Issuance Date of the Note, an interest payment of $20,000 is due and, within six months of the Issuance Date, a
−Removed: final interest payment of $20,000 is due.
−Removed: The Note may be prepaid at any time by Aretas upon 10 days’ written notice to the Company.
−Removed: Upon an Event of Default, as defined in the Note, interest will accrue at 20% and, if conversion shares are not issued to the Company
−Removed: by Aretas, Aretas will pay to the Company $1,000 per day until the shares are issued.
−Removed: On April 6, 2022, the Company and noteholder of
−Removed: Note B agreed to extend the maturity date of the promissory note to March 1, 2024.
−Removed: On April 8, 2022, the Company sold 7,828,223 shares
−Removed: of common stock to GHS Investments LLC for $98,635.60.
−Removed: The Company paid selling commissions to the broker of $1,972.71.
+Added: On February 6, 2023, the Company issued 16,854,990
+Added: shares of common stock to GHS Investments, LLC for a cash consideration of $27,581.
+Added: The Company paid a sales commission of $552.
+Added: On February 10, 2023, the Company issued 50,000
+Added: shares of common stock under 2019 Plan to an employee for past services.
+Added: The shares were valued at the fair value of common stock on the
+Added: date of issuance.
+Added: On February 21, 2023, the Company issued 100,000
+Added: shares of common stock under 2019 Plan to an advisor of the Company.
+Added: The shares were valued at their fair value on the date of issuance.
+Added: On February 22, 2023, the Company issued 4,097,453
+Added: shares of common stock to GHS Investments, LLC for a cash consideration of $10,057.
+Added: The Company paid a sales commission of $201.
+Added: On March 13, 2023, the Company issued 100,000
+Added: shares of common stock under 2019 Plan to an advisor of the Company.
+Added: The shares were valued at their fair value on the date of issuance.
+Added: On March 23, 2023, the noteholder of Convertible
+Added: Promissory Note F elected to convert $27,814 of the principal amount of the note and accrued and unpaid interest of $7,186 into 17,837,838
+Added: shares of common stock at the conversion price of $0.00185 per share.
+Added: 1, 2023, pursuant to their respective employment agreements, 1,500,000 shares of common stock previously awarded to each of the Company’s
+Added: CEO and COO vested.
+Added: date of this filing, the Company is in default with the terms of the Notes A and D, which matured for payment on March 1, 2023.
+Added: is negotiating with the noteholders to extend the maturity date to cure the default.
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.