Financial Statements
+Added: IIOT-OXYS, Inc.
and Subsidiaries
−Removed: Balance Sheets
−Removed: September 30,
+Added: Condensed Consolidated Balance Sheets
Current Assets
Cash and cash equivalents
−Removed: Accounts receivable
+Added: Accounts receivable, net
Prepaid expenses
Total Current Assets
−Removed: Note receivable, net of discount of $ 5,661 as of September 30, 2022 and $ 0 at December 31, 2021, respectively
+Added: Note receivable, net of discount of $ 3,791 and $ 4,716 at March 31, 2023 and December 31, 2022, respectively
Intangible assets, net
4 unchanged sentences
Deferred revenue
−Removed: Notes payable, net of discounts of $ 0 and $ 57,148 at September 30, 2022 and December 31, 2021, respectively
−Removed: Salaries payable to related parties
−Removed: Shares payable to officers
Unearned interest
−Removed: Derivative liability
+Added: Notes payable - current
+Added: Shares payable to related parties
+Added: Salaries payable to related parties
+Added: Derivative liabilities
Total Current Liabilities
3 unchanged sentences
Commitments and Contingencies (Note 4)
−Removed: Series B convertible preferred stock, 600 shares designated, $0.001 par value, $ 1,200 stated value;
−Removed: 342 shares and 155 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively.
−Removed: Liquidation Preference $ 410,400 and $ 186,000 as of September 30, 2022 and December 31, 2021, respectively
+Added: Series B Convertible Preferred Stock, 600 shares designated,
+Added: $0.001 Par Value, $ 1,200 stated value;
+Added: 454 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively.
+Added: Liquidation preference $ 544,800 at March 31, 2023 and December 31, 2022, respectively
Stockholders' Equity (Deficit)
−Removed: Preferred Stock, $ 0.001
−Removed: Par Value, 10,000,000
−Removed: shares authorized;
−Removed: shares and 25,845
−Removed: shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively
+Added: Series A Preferred Stock, $ 0.001 par value, 10,000,000 Shares authorized;
+Added: 25,845 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively
Common Stock $ 0.001 Par Value, 1,000,000,000 shares authorized;
−Removed: 309,083,423 Shares and 220,254,395 Shares Issued and Outstanding at September 30, 2022 and December 31, 2021, respectively
+Added: 401,865,785 shares and 352,174,583 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively
Additional paid in capital
6 unchanged sentences
Total Liabilities and Stockholders' Equity (Deficit)
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: IIOT-OXYS, Inc.
and Subsidiaries
−Removed: Statements of Operations
−Removed: For the three months ended
−Removed: September 30,
−Removed: For the nine months ended
−Removed: September 30,
+Added: Consolidated Statements of Operations
+Added: For The Three Months Ended March 31,
Cost of Sales
Operating Expenses
−Removed: Amortization of intangible assets
General and administrative
+Added: Amortization of intangible assets
Total Operating Expenses
Other Income (Expense)
−Removed: Gain (Loss) on change in fair value of derivative liability
−Removed: Loss on derivatives
−Removed: Gain (loss) on extinguishment of debt
+Added: Gain (Loss) on change in FMV of derivative liability
+Added: Loss on derivative
Interest income
1 unchanged sentence
Total Other Income (Expense)
−Removed: Net Income (Loss) Before Income Taxes
+Added: Net Loss Before Income Taxes
Provision for Income Tax
−Removed: Net Income (Loss)
$ ( 162,050 )
$ ( 512,730 )
−Removed: $ ( 801,517 )
Convertible Preferred Stock Dividend
−Removed: Net Income (Loss) Attributable to Common Stockholders
−Removed: $ ( 331,433 )
+Added: Net Loss Attributable to Common Stockholders
$ ( 178,170 )
$ ( 525,160 )
−Removed: Net Income (Loss) Per Share Attributable to Common Stockholders - Basic and Diluted
+Added: Net Loss Per Share Attributable to Common Stockholders - Basic and Diluted
Weighted Average Shares Outstanding Attributable to Common Stockholders - Basic and Diluted
−Removed: The accompanying notes are an integral part of
−Removed: these unaudited condensed consolidated financial statements.
+Added: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: IIOT-OXYS, Inc.
and Subsidiaries
−Removed: Statements of Stockholders' Equity (Deficit)
−Removed: the three months ended September 30, 2022
−Removed: Paid-In Capital
−Removed: Stockholders' Equity (Deficit)
−Removed: Balance - June 30, 2022
−Removed: $ ( 8,956,269 )
−Removed: $ ( 1,571,617 )
−Removed: Common Stock Issued for Financing Commitments
−Removed: Sales commissions paid on capital raise
−Removed: Balance - September 30, 2022
−Removed: $ ( 9,005,473 )
−Removed: $ ( 1,534,295 )
−Removed: For the nine months
−Removed: ended September 30, 2022
−Removed: Paid-In Capital
−Removed: Stockholders' Equity (Deficit)
+Added: Consolidated Statements of Stockholders' Equity (Deficit)
+Added: For the Three Months Ended March 31, 2023 and 2022
+Added: Stockholders’
Balance - December 31, 2022
4 unchanged sentences
Common stock issued for services
−Removed: Common stock issued for conversion of convertible note payables
−Removed: Beneficial Conversion Feature Associated with Discounts
−Removed: Balance - September 30, 2022
−Removed: $ ( 9,005,473 )
−Removed: $ ( 1,534,295 )
−Removed: the three months ended September 30, 2021
−Removed: Paid-In Capital
−Removed: Stockholders' Equity (Deficit)
−Removed: Balance - June 30, 2021
−Removed: $ ( 7,967,456 )
−Removed: $ ( 1,340,942 )
−Removed: Common stock issued for conversion of convertible note payables
−Removed: Common stock sold for cash
−Removed: Commission paid for raising capital
−Removed: Balance - September 30, 2021
+Added: Common stock issued for conversion of convertible note payable
+Added: Balance - March 31, 2023
$ ( 9,485,307 )
$ ( 1,904,293 )
−Removed: For the nine months
−Removed: ended September 30, 2021
−Removed: Paid-In Capital
−Removed: Stockholders' Equity (Deficit)
+Added: Stockholders’
Balance - December 31, 2021
1 unchanged sentence
$ ( 1,314,853 )
−Removed: Common stock issued for conversion of convertible note payables
−Removed: Common stock sold for cash
−Removed: Beneficial conversion feature discount on notes payable
−Removed: Commission paid for raising capital
−Removed: Common stock issued for accrued compensation
+Added: Common stock issued for financing commitments
+Added: Sales commissions paid on capital raise
+Added: Effect of adopting ASY 2020-06
Common stock issued for services
−Removed: Balance - September 30, 2021
+Added: Balance - March 31, 2022
$ ( 8,755,416 )
$ ( 1,784,713 )
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
+Added: IIOT-OXYS, Inc.
and Subsidiaries
−Removed: Consolidated Statements
−Removed: of Cash Flows
−Removed: For the nine months ended September 30,
+Added: Consolidated Statements of Cash Flows
+Added: For The Three Months Ended March 31,
Cash Flows From Operating Activities
2 unchanged sentences
Adjustments to reconcile net loss to net cash (used) by operating activities
−Removed: Gain on extinguishment of debt
Stock compensation expense for services
−Removed: Discount on notes receivable
+Added: Discount on note receivable
Amortization of debt discount on notes payable and preferred stock
1 unchanged sentence
Changes in Operating Assets and Liabilities
−Removed: (Increase) in prepaid expense
−Removed: (Increase) in accounts receivable
−Removed: (Decrease) increase in accounts payable
−Removed: Increase in accrued liabilities
−Removed: Increase (decrease) in derivative liability
−Removed: Increase in unearned interest
−Removed: Increase in shares payable to related parties
−Removed: Increase (decrease) in salaries payable to related parties
+Added: (Increase) Decrease in:
+Added: Accounts receivable
+Added: Increase (Decrease) in:
+Added: Accounts payable
+Added: Accrued liabilities
+Added: Derivative liability
+Added: Unearned interest
+Added: Shares payable to related parties
+Added: Salaries payable to related parties
Net Cash Used by Operating Activities
−Removed: Cash Flows From Investing
+Added: Cash Flows from Investing Activities
Cash paid for note receivable
−Removed: Cash Used in Investing Activities
+Added: Net Cash used in Investing Activities
Cash Flows From Financing Activities
1 unchanged sentence
Cash payments of offering costs
−Removed: Cash received from sale of Series B preferred stock
+Added: Proceeds from sale of Series B Preferred Stock
Net Cash Provided By Financing Activities
−Removed: Net Decrease in Cash and Cash Equivalents
+Added: Net Increase (Decrease) in Cash and Cash Equivalents
Cash and Cash Equivalents - Beginning of Period
5 unchanged sentences
Conversion of convertible notes payable and derivative liabilities
−Removed: Beneficial conversion feature discount on notes payable
Effect of adopting ASU-2020-06
−Removed: The accompanying notes are an integral part of these unaudited condensed
−Removed: consolidated financial statements.
+Added: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
IIOT-OXYS, Inc.
1 unchanged sentence
Notes to Consolidated Financial Statements
−Removed: September 30, 2022 and 2021
+Added: March 31, 2023 and 2022
NOTE 1 - NATURE OF OPERATIONS, BASIS OF PRESENTATION
8 unchanged sentences
systems and machines.
−Removed: The Company was incorporated in the state of New Jersey
−Removed: on October 1, 2003 under the name of Creative Beauty Supply Corporation and commenced operations as of January 1, 2004.
−Removed: On November 30,
+Added: The Company was incorporated in the state of New
+Added: Jersey on October 1, 2003 under the name of Creative Beauty Supply Corporation and commenced operations as of January 1, 2004.
30, 2007, the Board of Directors approved a plan to dispose of its wholesale and retail beauty supply business.
5 unchanged sentences
Impact of COVID-19
−Removed: During the period ended September 30, 2022, the effects
−Removed: of a new coronavirus (“ COVID-19 ”) and related actions to attempt to control its spread began to impact our business.
−Removed: The impact of COVID-19 on our operating results for the quarter ended September 30, 2022 was limited, in all material respects, due to
−Removed: the government mandated numerous measures, including closures of businesses, limitations on movements of individuals and goods, and the
−Removed: imposition of other restrictive measures, in its efforts to mitigate the spread of COVID-19 within the country.
−Removed: On March 11, 2020, the World Health Organization designated
−Removed: COVID-19 as a global pandemic.
−Removed: Governments around the world have mandated, and continue to introduce, orders to slow the transmission
−Removed: of the virus, including but not limited to shelter-in-place orders, quarantines, significant restrictions on travel, as well as work restrictions
−Removed: that prohibit many employees from going to work.
−Removed: Uncertainty with respect to the economic effects of the pandemic has introduced significant
−Removed: volatility in the financial markets.
+Added: The global COVID-19 pandemic continues to present
+Added: uncertainty and unforeseeable risks to the Company’s operations and business plan.
+Added: The Company has closely monitored recent developments,
+Added: including the lifting of COVID-19 safety measures, the spread of new strains or variants of the coronavirus (such as the Delta and Omicron
+Added: variants), and supply chain and labor shortages.
+Added: Thus, the full impact of the COVID-19 pandemic on the business and operations remains
+Added: uncertain and will vary depending on the pandemic’s future impact on the third parties with whom the Company does business, as well
+Added: as any legal or regulatory consequences resulting therefrom.
+Added: The Company has been following the recommendations of health authorities
+Added: to minimize exposure risk for its team members and may take further actions that alter our operations, including any required by federal,
+Added: state or local authorities, or that it determines are in the best interests of its employees and other third parties with whom the Company
+Added: does business.
Basis of Presentation
−Removed: The accompanying financial statements have been prepared
−Removed: in accordance with accounting principles generally accepted in the United States of America (“ GAAP ”) and include the
−Removed: accounts of the Company.
−Removed: The financial statements and accompanying notes are the representations of the Company’s management, who
−Removed: is responsible for their integrity and objectivity.
+Added: The accompanying financial statements have been
+Added: prepared in accordance with accounting principles generally accepted in the United States of America (“ GAAP ”) and include
+Added: the accounts of the Company.
+Added: The financial statements and accompanying notes are the representations of the Company’s management,
+Added: who is responsible for their integrity and objectivity.
In the opinion of the Company’s management, the financial statements reflect
5 unchanged sentences
the Company has suffered continuing operating losses, has a working capital deficit of $ 1,741,781 , used cash flows in operating activities
−Removed: of $ 471,561 , and has an accumulated deficit of $ 9,005,473 as of September 30, 2022.
+Added: of $ 61,289 , and has an accumulated deficit of $ 9,485,307 as of March 31, 2023.
These factors, among others, raise a substantial doubt
11 unchanged sentences
the outcome of these uncertainties.
−Removed: NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: The following summary of significant accounting policies
−Removed: of the Company is presented to assist in the understanding of the Company’s financial statements.
−Removed: These accounting policies conform
−Removed: to GAAP in all material respects and have been consistently applied in preparing the accompanying condensed consolidated financial statements.
+Added: NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING
+Added: The following summary of significant accounting
+Added: policies of the Company is presented to assist in the understanding of the Company’s financial statements.
+Added: These accounting policies
+Added: conform to GAAP in all material respects and have been consistently applied in preparing the accompanying consolidated financial statements.
Interim Financial Statements
4 unchanged sentences
The unaudited
−Removed: interim financial statements furnished reflect all adjustments (consisting of normal recurring adjustments) which are, in the opinion
−Removed: of management, necessary for a fair statement of the results for the interim periods presented.
−Removed: Interim results are not necessarily indicative
−Removed: of the results for the full year.
−Removed: These unaudited interim consolidated financial statements should be read in conjunction with the audited
−Removed: financial statements of the Company for the year ended December 31, 2021.
+Added: interim consolidated financial statements furnished reflect all adjustments (consisting of normal recurring adjustments) which are, in
+Added: the opinion of management, necessary for a fair statement of the results for the interim periods presented.
+Added: Interim results are not necessarily
+Added: indicative of the results for the full year.
+Added: These unaudited interim consolidated financial statements should be read in conjunction with
+Added: the audited financial statements of the Company for the year ended December 31, 2022.
Principles of Consolidation
−Removed: The consolidated financial statements for September
+Added: The consolidated financial statements for March
31, 2023 and 2022, respectively, include the accounts of Company, and its wholly-owned subsidiaries OXYS Corporation and HereLab, Inc.
1 unchanged sentence
Reclassifications
−Removed: Certain amounts in the prior periods presented have
−Removed: been reclassified to conform to the current period financial statement presentation.
+Added: Certain amounts in the prior periods presented
+Added: have been reclassified to conform to the current period financial statement presentation.
These reclassifications have no effect on previously
17 unchanged sentences
The Company did not have any cash equivalents as
−Removed: of September 30, 2022 and December 31, 2021.
−Removed: The Company reported a cash balance of $ 34,284 and $ 46,821 as of September 30, 2022 and December
+Added: of March 31, 2023 and December 31, 2022.
+Added: The Company reported a cash balance of $ 25,158 and $ 33,336 as of March 31, 2023 and December
31, 2022, respectively.
8 unchanged sentences
when received.
−Removed: The Company recorded accounts receivable of $ 16,380 and $ 11,280 at September 30, 2022 and December 31, 2021, and no allowance
−Removed: for doubtful accounts was deemed necessary as of September 30, 2022 and December 31, 2021, respectively.
+Added: The Company recorded accounts receivable of $ 9,893 and $ 28,941 at March 31, 2023 and December 31, 2022, and no allowance
+Added: for doubtful accounts was deemed necessary as of March 31, 2023 and December 31, 2022, respectively.
Long-Lived Assets
−Removed: The Company regularly reviews the carrying value and
−Removed: estimated lives of its long-lived assets to determine whether indicators of impairment may exist that warrant adjustments to the carrying
+Added: The Company regularly reviews the carrying value
+Added: and estimated lives of its long-lived assets to determine whether indicators of impairment may exist that warrant adjustments to the carrying
value or estimated useful lives.
2 unchanged sentences
to the Company’s business objectives.
−Removed: Definite-lived intangible assets are amortized on
−Removed: a straight-line basis over the estimated periods benefited and are reviewed when appropriate for possible impairment.
+Added: Definite-lived intangible assets are amortized
+Added: on a straight-line basis over the estimated periods benefited and are reviewed when appropriate for possible impairment.
Basic and Diluted Earnings (Loss) Per Common Share
−Removed: The Company computes earnings (loss) per share in
−Removed: accordance with Financial Accounting Standards Board Accounting Standards Codification (“ ASC ”), ASC 260, “ Earnings
+Added: The Company computes earnings (loss) per share
+Added: in accordance with Financial Accounting Standards Board Accounting Standards Codification (“ ASC ”), ASC 260, “ Earnings
ASC 260 requires presentation of both basic and diluted earnings per share (“ EPS ”) on the face
8 unchanged sentences
Revenue Recognition
−Removed: The Company’s revenue is derived primarily from
−Removed: providing services under contractual agreements.
+Added: The Company’s revenue is derived primarily
+Added: from providing services under contractual agreements.
The Company recognizes revenue in accordance with ASC Topic No.
−Removed: 606, Revenue from
−Removed: Contracts with Customers (“ASC 606”) which was adopted on January 1, 2018.
+Added: from Contracts with Customers (“ASC 606”) which was adopted on January 1, 2018.
According to ASC 606, the Company recognizes revenue
5 unchanged sentences
Recognition of revenue when, or as, performance obligation is satisfied.
−Removed: The Company used a practical expedient available under
−Removed: ASC 606-10-65-1(f)4 that permits it to consider the aggregate effect of all contract modifications that occurred before the beginning
+Added: The Company used a practical expedient available
+Added: under ASC 606-10-65-1(f)4 that permits it to consider the aggregate effect of all contract modifications that occurred before the beginning
of the earliest period presented when identifying satisfied and unsatisfied performance obligations, transaction price, and allocating
the transaction price to the satisfied and unsatisfied performance obligations.
−Removed: The Company has elected to treat shipping and handling
−Removed: activities as cost of sales.
+Added: The Company has elected to treat shipping and
+Added: handling activities as cost of sales.
Additionally, the Company has elected to record revenue net of sales and other similar taxes.
Concentration of Credit Risk
−Removed: Financial instruments that potentially expose the
−Removed: Company to concentrations of risk consist primarily of cash and cash equivalents which are generally not collateralized.
+Added: Financial instruments that potentially expose
+Added: the Company to concentrations of risk consist primarily of cash and cash equivalents which are generally not collateralized.
The Company’s
1 unchanged sentence
Accounts at each institution are insured by the Federal Deposit Insurance Corporation (“ FDIC ”), up to $250,000.
−Removed: September 30, 2022 and December 31, 2021, the Company had no amounts in excess of the FDIC insurance limit.
−Removed: Fair Value of Financial Instruments and Fair Value
−Removed: ASC 820, “ Fair Value Measurements and Disclosures”,
−Removed: requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
−Removed: ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure
−Removed: A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that
−Removed: is significant to the fair value measurement.
−Removed: ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
+Added: March 31, 2023 and December 31, 2022, the Company had no amounts in excess of the FDIC insurance limit.
+Added: Fair Value of Financial Instruments and Fair
+Added: Value Measurements
+Added: ASC 820, “ Fair Value Measurements and
+Added: Disclosures”, requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring
+Added: ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used
+Added: to measure fair value.
+Added: A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of
+Added: input that is significant to the fair value measurement.
+Added: ASC 820 prioritizes the inputs into three levels that may be used to measure
Level 1 applies to assets or liabilities for which
16 unchanged sentences
values because of their nature and respective maturity dates or durations.
−Removed: The Company accounts for income taxes using the asset
−Removed: and liability method in accordance with ASC 740, “ Income Taxes” .
−Removed: The asset and liability method provide that deferred
−Removed: tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting
−Removed: and tax basis of assets and liabilities, and for operating loss and tax credit carry forwards.
−Removed: Deferred tax assets and liabilities are
−Removed: measured using the currently enacted tax rates and laws.
−Removed: The Company records a valuation allowance to reduce deferred tax assets to the
−Removed: amount that is believed more likely than not to be realized.
+Added: The Company accounts for income taxes using the
+Added: asset and liability method in accordance with ASC 740, “ Income Taxes” .
+Added: The asset and liability method provide that
+Added: deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial
+Added: reporting and tax basis of assets and liabilities, and for operating loss and tax credit carry forwards.
+Added: Deferred tax assets and liabilities
+Added: are measured using the currently enacted tax rates and laws.
+Added: The Company records a valuation allowance to reduce deferred tax assets to
+Added: the amount that is believed more likely than not to be realized.
The Company follows the provisions of ASC 740-10,
12 unchanged sentences
associated interest and penalties that would be payable to the taxing authorities upon examination.
−Removed: Convertible Debt and Convertible Preferred Stock
+Added: Convertible Debt and Convertible Preferred
When the Company issues convertible debt or convertible
13 unchanged sentences
Effective January 1, 2022, we early adopted ASU
−Removed: “ Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s
−Removed: Own Equity (Subtopic 815-40):
−Removed: Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” using the
−Removed: modified retrospective method of adoption.
−Removed: ASU 2020-06 simplifies the accounting for convertible instruments by removing certain separation
−Removed: models in Subtopic 470- 20, Debt—Debt with Conversion and Other Options , for convertible instruments.
−Removed: Under ASU 2020-06,
−Removed: the embedded conversion features no longer are separated from the host contract for convertible instruments with conversion features that
−Removed: are not required to be accounted for as derivatives under Topic 815, Derivatives and Hedging, or that do not result in substantial premiums
−Removed: accounted for as paid-in capital.
−Removed: Consequently, a convertible debt instrument will be accounted for as a single liability measured at
−Removed: its amortized cost as long as no other features require bifurcation and recognition as derivatives.
+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 Equity”
+Added: using the modified retrospective method of adoption.
+Added: ASU 2020-06 simplifies the accounting for convertible instruments by removing certain
+Added: separation models in Subtopic 470- 20, Debt—Debt with Conversion and Other Options , for convertible instruments.
+Added: 2020-06, the embedded conversion features no longer are separated from the host contract for convertible instruments with conversion features
+Added: that are not required to be accounted for as derivatives under Topic 815, Derivatives and Hedging, or that do not result in substantial
+Added: premiums accounted for as paid-in capital.
+Added: Consequently, a convertible debt instrument will be accounted for as a single liability measured
+Added: at its amortized cost as long as no other features require bifurcation and recognition as derivatives.
By removing those separation models,
16 unchanged sentences
periods within fiscal years beginning after December 15, 2022, with early adoption permitted.
−Removed: The Company is currently evaluating the
−Removed: impact of this guidance on its consolidated financial statements.
−Removed: Other accounting standards that have been issued or
−Removed: proposed by FASB and do not require adoption until a future date are not expected to have a material impact on the consolidated financial
+Added: The Company has adopted this guidance and
+Added: it does not have any material impact on its consolidated financial statements.
+Added: Other accounting standards that have been issued
+Added: or proposed by FASB and do not require adoption until a future date are not expected to have a material impact on the consolidated financial
statements upon adoption.
14 unchanged sentences
to 3.23% of the fully diluted share capital of the borrower as of the conversion date.
−Removed: On April 4, 2022, the Company paid to the borrower
−Removed: $ 192,500 and recorded an original issuance discount on note receivable of $ 7,500 .
−Removed: On April 21, 2022, the Company received $ 20,000 as prepaid
−Removed: interest from the borrower.
−Removed: The Company recorded interest income earned on the Note of $ 5,041 and $ 9,808 for the three months and nine
−Removed: months ended September 30, 2022, and interest income of $ 945 and $ 1,839 for the three months and nine months ended September 30, 2022.
−Removed: The Company recorded unearned interest of $ 10,192 and unamortized original debt discount of $ 5,661 at September 30, 2022.
+Added: On April 4, 2022, the Company advanced to the borrower
+Added: $ 192,500 cash and recorded an original issuance discount on note receivable of $ 7,500 .
+Added: On April 21, 2022, the Company received $ 20,000
+Added: as prepaid interest from the borrower.
+Added: The Company recorded interest income earned on the Note of $ 5,856 for the three months ended March
+Added: The Company recorded unearned interest of $ 2,219 and $ 5,151 , and unamortized original debt discount of $ 3,791 and $ 4,716 at March
+Added: 31, 2023 and December 31, 2022, respectively.
NOTE 4 - INTANGIBLE ASSETS
−Removed: The Company’s intangible assets comprise of
−Removed: intellectual property revolving around their field tests, sensor integrations, and board designs.
−Removed: Intangible assets, net of amortization
−Removed: at September 30, 2022 and December 31, 2021 amounted to $ 261,062 and $ 298,085 , respectively.
+Added: The Company’s intangible assets comprise
+Added: of intellectual property revolving around their field tests, sensor integrations, and board designs.
Intangible assets, net of amortization
−Removed: September 30,
+Added: at March 31, 2023 and December 31, 2022 amounted to $ 236,379 and $ 248,585 , respectively.
+Added: Schedule of intangible assets
Intangible Assets
2 unchanged sentences
The Company determined that none of its intangible
−Removed: assets were impaired as of September 30, 2022 and December 31, 2021, respectively, Amortizable intangible assets are amortized using the
−Removed: straight-line method over their estimated useful lives of ten years.
−Removed: Amortization expense of finite-lived intangibles was $ 12,477 and
−Removed: $ 12,477 for the three months ended September 30, 2022 and 2021, and $ 37,023 and $ 37,295 for the nine months ended September 30, 2022 and
−Removed: 2021, respectively.
+Added: assets were impaired as of March 31, 2023 and December 31, 2022, respectively, Amortizable intangible assets are amortized using the straight-line
+Added: method over their estimated useful lives of ten years.
+Added: Amortization expense of finite-lived intangibles was $ 12,205 for the three months
+Added: ended March 31, 2023 and 2022, respectively.
The following table summarizes the Company’s
−Removed: estimated future amortization expense of intangible assets with finite lives as of September 30:
+Added: estimated future amortization expense of intangible assets with finite lives as of March 31, 2023:
Schedule of future amortization
+Added: Amortization Expense
2023 (Remainder of the year)
NOTE 5 - COMMITMENTS AND CONTINGENCIES
−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: On June 4, 2021, the Consulting Agreement of the CEO terminated pursuant to its terms.
−Removed: June 2, 2022, the Board approved an Employment Agreement with the CEO dated effective April 1, 2022 whereby, the CEO will receive an annual
+Added: In prior years, the Company entered into consulting
+Added: agreements with one director, three executive officers, and one engineer of the Company, which include commitments to issue shares of
+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 March 31, 2023 and
+Added: December 31, 2022, 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 March 31, 2023 and December 31, 2022, respectively.
+Added: In the event that the agreement is terminated
+Added: by either party pursuant to the terms of the agreement, all unvested shares which have been earned shall vest on a pro-rata basis as of
+Added: the effective date of the termination of the agreement and all unearned, unvested shares shall be terminated.
+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: 2, 2022, the Board approved an Employment Agreement with the CEO dated effective April 1, 2022 whereby, the CEO will receive an annual
salary of $100,000 which accrues unless converted into shares of common stock of the Company at a stipulated conversion rate.
3 unchanged sentences
following month.
−Removed: The Company awarded the CEO an aggregate of 7,000,000 shares of the Company common stock under the 2022 Stock Incentive
−Removed: Plan, which will vest (i) 1,500,000 shares on April 1, 2023, (ii) 2,500,000 shares on April 1, 2024, and (iii) 3,000,000 shares on April
−Removed: The Company recorded $ 151,204 and $ 145,844 in salaries payable to the CEO as of September 30, 2022 and December 31, 2021, 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%).
+Added: The Company awarded the CEO an aggregate of 7,000,000 shares of the Company’s common stock under the 2022 Stock
+Added: Incentive Plan, which will vest (i) 1,500,000 shares on April 1, 2023, (ii) 2,500,000 shares on April 1, 2024, and
+Added: (iii) 3,000,000 shares on April 1, 2025.
+Added: The shares are valued at the 90% of the average market price of the shares of 30 trading
+Added: days at the end of each quarter.
+Added: The Company has recorded $ 142,424 in salaries payable to the CEO as of March 31, 2023 and December 31,
+Added: 2022, respectively.
+Added: Employment Agreement – COO/Interim CFO
On June 2, 2022, the Board approved an Employment
5 unchanged sentences
reaches $5,000,000 in cumulative sales over a 12-month period, the annual salary will increase to $200,000 commencing the following month.
−Removed: The Company awarded the COO/Interim CFO an aggregate of 7,000,000 shares of the Company common stock under the 2022 Stock Incentive Plan,
−Removed: which will vest (i) 1,500,000 shares on April 1, 2023, (ii) 2,500,000 shares on April 1, 2024, and (iii) 3,000,000 shares on April 1,
−Removed: The Company recorded $ 133,248 and $ 145,844 in salaries payable to the COO as of September 30, 2022 and December 31, 2021, respectively.
+Added: The Company awarded the COO/Interim CFO an aggregate of 7,000,000 shares of the Company common stock under the 2022 Stock Incentive
+Added: Plan, which will vest (i) 1,500,000 shares on April 1, 2023, (ii) 2,500,000 shares 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
+Added: 30 trading days at the end of each quarter.
+Added: The Company recorded $ 121,092 in salaries payable to the COO/Interim CFO as of March
+Added: 31, 2023 and December 31, 2022, respectively.
NOTE 6 - CONVERTIBLE NOTES PAYABLE
−Removed: The following table summarizes the outstanding balance
−Removed: of convertible notes payable, interest and conversion rates as of September 30, 2022 and December 31, 2021, respectively.
+Added: The following table summarizes the outstanding
+Added: balance of convertible notes payable, interest and conversion rates as of March 31, 2023 and December 31, 2022, respectively.
Schedule of convertible notes payable
−Removed: September 30,
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.
10 unchanged sentences
The notes are secured by substantially all the assets of the Company.
−Removed: 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: Convertible note payable to an investor with interest at 10% per annum, convertible at any time into shares of common stock originally at $0.01 per share.
Principal and interest due on maturity on April 29, 2023.
−Removed: 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.
+Added: Convertible note payable to an investor with interest at 10% per annum, convertible at any time into shares of common stock originally at $0.0099 per share.
Note was issued as payment for future fees to be incurred under the related Equity Financing Agreement.
9 unchanged sentences
and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through maturity.
−Removed: On May 23, 2022, the noteholder of Note A converted $ 90,000 of the principal note balance into 11,250,000 shares of the Company’s
−Removed: common stock at the conversion price of $ 0.008 per share (Note 9).
−Removed: On January 28,
−Removed: 2021, the noteholder of Note A agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022,
−Removed: 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 A) including
−Removed: penalties of $100,000 were waived, and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest
−Removed: were waived through maturity.
−Removed: On December 14, 2021, the Company entered into amendment to the Note A which limits the respective holder
−Removed: to conversions resulting in beneficial ownership by the holder and its affiliates of no more than 4.99% of the outstanding shares of common
−Removed: stock of the Company.
−Removed: The Company recorded $100,000 as extinguishment of debt in its statements of operations for the year ended December
−Removed: The Company recorded interest expense of $ 6,201 and
−Removed: $ 22,631 for the three months and nine months ended September 30, 2022 compared to interest expense of $ 9,659 and $ 36,289 for the same
−Removed: comparable periods of 2021.
−Removed: Accrued interest payable on Note A was $ 153,667 and $ 131,036 as of September 30, 2022 and December 31, 2021,
−Removed: respectively.
−Removed: The principal balance payable on Note A amounted to
−Removed: $ 205,000 and $ 295,000 on September 30, 2022 and December 31, 2021, respectively.
−Removed: January 2019 Convertible Note and Warrants (“Note B”)
−Removed: Effective March 1, 2021, the noteholder of Note B
−Removed: agreed to extend the maturity date of March 1, 2022 of the Senior Secured Convertible Promissory Note to March 1, 2024, and all prior
−Removed: Events of Default (as defined in the Note B) including penalties were waived, and all other terms of the Note B remain the same (Note
−Removed: The Company recorded interest expense of $ 693 and
−Removed: $ 2,057 on Note B for the three months and nine months ended September 30, 2022 compared to interest expense of $ 693 and $ 2,057 for the
−Removed: same comparable periods of 2021.
−Removed: Accrued interest payable on Note B was $ 10,148 and $ 8,092 as of September 30, 2022 and December 31, 2021,
−Removed: respectively.
−Removed: The principal balance payable on Note B amounted to $ 55,000 and $ 55,000 on September 30, 2022 and December 31, 2021, respectively.
+Added: The Company is in default with the terms of the Note A and is currently negotiating with the noteholder to extend the maturity date to
+Added: cure the default.
+Added: The Company recorded interest expense of $ 6,066
+Added: and $ 8,729 for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note A was $ 165,934 and $ 159,868
+Added: as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable on Note A amounted
+Added: to $ 205,000 on March 31, 2023 and December 31, 2022, respectively.
+Added: January 2019 Convertible Note and Warrants (“Note
+Added: Effective March 1, 2021, the noteholder of Note
+Added: B agreed to extend the maturity date of March 1, 2021 of the Secured Convertible Promissory Note to March 1, 2024, and all prior Events
+Added: of Default (as defined in the Note B) including penalties were waived, and all other terms of the Note B remain the same (Note 9).
+Added: The Company recorded interest expense of $ 678
+Added: and $ 678 on Note B for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note B was $ 11,520 and
+Added: $ 10,842 as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable on Note B amounted
+Added: to $ 55,000 and $ 55,000 on March 31, 2023 and December 31, 2022, respectively.
March 2019 Convertible Note and Warrants
3 unchanged sentences
and all future Events of Default (as defined in the Note D) pertaining to the future payment of interest were waived through maturity.
−Removed: On January 28, 2021, the noteholder of Note D agreed
−Removed: to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022 in exchange for the reduction of the conversion
−Removed: price to $0.01 per share, and all prior Events of Default (as defined in the Note D) including penalties of $10,000 were waived, and all
−Removed: future Events of Default (as defined in the Note D) pertaining to the future payment of interest were waived through maturity.
−Removed: recorded $10,000 as extinguishment of debt in its statements of operations for the nine months ended September 30, 2021.
+Added: The Company is in default with the terms of the Note D and is currently negotiating with the noteholder to extend the maturity date to
+Added: cure the default.
The Company recorded interest expense of $ 1,479
−Removed: and $ 4,487 on Note D for the three months and nine months ended September 30, 2022 compared to interest expense of $ 1,512 and $ 4,603 for
−Removed: the same comparable periods of 2021.
−Removed: Accrued interest payable on Note D was $ 19,185 and $ 14,698 as of September 30, 2022 and December
−Removed: 31, 2021, respectively.
−Removed: The principal balance payable on Note D amounted to $ 50,000 on September 30, 2022 and December 31, 2021, respectively.
+Added: and $ 1,479 on Note D for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note D was $ 22,177
+Added: and $ 20,698 as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable on Note D amounted
+Added: to $ 50,000 on March 31, 2023 and December 31, 2022, respectively.
August 2019 Convertible Note and Warrants (“Note
On August 2, 2021, the noteholder of Note E agreed
−Removed: to extend the maturity date of the Senior Secured Convertible Promissory Note to August 2, 2024 .
−Removed: All other terms and conditions of the
−Removed: Note E remain the same.
−Removed: The Company recorded interest expense of $ 3,781 and
−Removed: $ 11,219 on Note E for the three months and nine months ended September 30, 2022 compared to interest expense of $ 3,781 and $ 11,219 for
−Removed: the same comparable periods of 2021.
−Removed: Accrued interest payable on Note E was $ 44,909 and $ 14,698 as of September 30, 2022 and December
−Removed: 31, 2021, respectively.
−Removed: The principal balance payable on Note E amounted to $ 125,000 and $ 125,000 on September 30, 2022 and December 31,
−Removed: 2021, respectively.
+Added: to extend the maturity date of the Secured Convertible Promissory Note to August 2, 2024.
+Added: All other terms and conditions of the Note E
+Added: remain the same.
+Added: The Company recorded interest expense of $ 3,699
+Added: and $ 3,699 on Note E for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note E was $ 52,389
+Added: and $ 48,690 as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable on Note E amounted
+Added: to $ 125,000 and $ 125,000 on March 31, 2023 and December 31, 2022, respectively.
July 2020 Equity Financing Arrangement
On April 29, 2022, the noteholder of Note F agreed
−Removed: to extend the maturity date of the Senior Secured Convertible Promissory Note to April 29, 2023 .
−Removed: All other terms and conditions of the
−Removed: Note F remain the same.
−Removed: On February 1, 2021, the noteholder of Note F converted the principal balance of $ 66,833 of its convertible promissory
−Removed: note and $ 5,177 of accrued interest into 7,200,000 shares of common stock of the Company.
−Removed: On November 4, 2021, the noteholder of Note
−Removed: F agreed to extend the maturity date of the Note F from October 29, 2021 to April 29, 2022 in exchange of receiving 625,000 shares of
−Removed: common stock valued at $ 5,563 as commitment fee for extending the maturity date of Note F.
−Removed: The Company recorded interest expense of $ 836 and
−Removed: $ 2,481 on Note F for the three months and nine months ended September 30, 2022 compared to interest expense of $ 836 and $ 3,067 for the
−Removed: same comparable periods of 2021.
−Removed: Accrued interest payable on Note F was $ 4,193 and $ 1,712 as of September 30, 2022 and December 31, 2021,
−Removed: respectively.
−Removed: The principal balance payable on Note F amounted to $ 33,167 on September 30, 2022 and December 31, 2021, respectively.
+Added: to extend the maturity date of the Secured Convertible Promissory Note to April 29, 2023 .
+Added: All other terms and conditions of the Note F
+Added: remain the same.
+Added: On March 23, 2023, the noteholder of Note F converted the principal balance of its convertible promissory note of $ 25,814
+Added: and $ 7,186 of accrued interest into 17,837,838 shares of common stock of the Company valued at the fair value of $ 0.00185 per share.
+Added: The Company recorded interest expense of $ 757
+Added: and $ 818 on Note F for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note F was $ 0 and $ 5,029
+Added: as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable on Note F amounted
+Added: to $ 7,353 and $ 33,167 on March 31, 2023 and December 31, 2022, respectively.
July 2020 Equity Financing Arrangement
On April 29, 2022, the noteholder of Note G agreed
−Removed: to extend the maturity date of the Senior Secured Convertible Promissory Note to April 29, 2023 .
−Removed: All other terms and conditions of the
−Removed: Note G remain the same.
−Removed: On November 4, 2021, the noteholder of Note G agreed to extend the maturity date of the Note G from October 29,
−Removed: 2021 to April 29, 2022 in exchange of receiving 625,000 shares of common stock valued at $ 5,563 as commitment fee for extending the maturity
−Removed: date of Note G.
−Removed: The Company recorded interest expense of $ 1,890 and
−Removed: $ 5,610 on Note G for the three months and nine months ended September 30, 2022 compared to interest expense of $ 1,890 and $ 5,610 for the
−Removed: same comparable periods of 2021.
−Removed: Accrued interest payable on Note G was $ 15,349 and $ 9,740 as of September 30, 2022 and December 31, 2021,
−Removed: respectively.
−Removed: The principal balance payable of Note G amounted to $ 75,000 at September 30, 2022 and December 31, 2021, respectively.
+Added: to extend the maturity date of the Secured Convertible Promissory Note to April 29, 2023 .
+Added: All other terms and conditions of the Note G
+Added: remain the same.
+Added: The Company recorded interest expense of $ 1,849
+Added: and $ 1,849 on Note G for the three months ended March 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note G was $ 17,688
+Added: and $ 17,240 as of March 31, 2023 and December 31, 2022, respectively.
+Added: The principal balance payable of Note G amounted
+Added: to $ 75,000 at March 31, 2023 and December 31, 2022, respectively.
NOTE 7 - EARNINGS (LOSS) PER SHARE
−Removed: The following table sets forth the computation of
−Removed: basic and diluted net loss per share of common stock for the three months and nine months ended September 30, 2022 and 2021:
+Added: The following table sets forth the computation
+Added: of basic and diluted net loss per share of common stock for the three months ended March 31, 2023 and 2022:
Schedule of earnings per share
Three Months Ended
−Removed: September 30,
Net loss attributable to common stockholders (basic)
$ ( 178,170 )
−Removed: Shares used to compute net loss per common share, basic and diluted
−Removed: Net loss per share attributable to common stockholders, basic and diluted
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: Net loss attributable to common stockholders (basic)
$ ( 525,160 )
−Removed: $ ( 818,211 )
Shares used to compute net loss per common share, basic and diluted
12 unchanged sentences
The following outstanding common stock equivalents
−Removed: have been excluded from diluted net loss per common share for the nine months ended September 30, 2022 and 2021, respectively, because
−Removed: their inclusion would be anti-dilutive:
+Added: have been excluded from diluted net loss per common share for the three months ended March 31, 2023 and 2022, respectively, because their
+Added: inclusion would be anti-dilutive:
Schedule of anti dilutive shares
−Removed: As of September 30,
+Added: As of March 31,
Warrants to purchase common stock
Potentially issuable shares related to convertible notes payable and convertible preferred stock
−Removed: Potentially issuable unvested shares to directors and officers
−Removed: Potentially issuable vested shares to a consultant
Total anti-dilutive common stock equivalents
NOTE 8 - RELATED PARTIES
−Removed: At September 30, 2022 and December 31, 2021, respectively,
+Added: At March 31, 2023 and December 31, 2022, respectively,
the amount due to two stockholders was $ 1,000 relating to depositing funds for opening bank accounts for the Company.
−Removed: The Company executed an operating lease to rent its
−Removed: current office facility from a stockholder on a month-to-month basis at a monthly rent of $250 starting January 1, 2020.
−Removed: The Company recorded
−Removed: rent expense of $ 750 and $ 2,250 for the three months and nine months ended September 30, 2022 and 2021, respectively.
−Removed: The Company has
−Removed: recorded $ 1,000 and $ 750 of rent payable to the stockholder in accounts payable as of September 30, 2022 and December 31, 2021, respectively.
+Added: The Company executed an operating lease to rent
+Added: its current office facility from a stockholder on a month-to-month basis at a monthly rent of $ 250 starting January 1, 2020.
+Added: recorded rent expense of $ 750 for the three months ended March 31, 2023 and 2022, respectively.
+Added: The Company has recorded $ 1,000 and $ 250
+Added: of rent payable to the stockholder in accounts payable as of March 31, 2023 and December 31, 2022, respectively.
NOTE 9 - STOCKHOLDERS' EQUITY
has an authorized capital of 1,000,000,000 shares, $ 0.001 par value common stock, and 10,000,000 shares of $ 0.001 par value preferred
−Removed: stock at September 30, 2022.
−Removed: The Company has 309,083,423 shares and 220,254,396 shares of common stock, and 25,896 shares and 25,845 shares
−Removed: of preferred stock, issued and outstanding as of September 30, 2022 and December 31, 2021, respectively.
−Removed: Holders of shares of common stock are entitled to
−Removed: one vote for each share on all matters to be voted on by the stockholders.
+Added: stock at March 31, 2023.
+Added: The Company has 401,865,785 shares 352,174,583 shares of common stock, and 25,845 shares and 25,845 shares of
+Added: preferred stock, issued and outstanding as of March 31, 2023 and December 31, 2022, respectively.
+Added: Holders of shares of common stock are entitled
+Added: to one vote for each share on all matters to be voted on by the stockholders.
Holders of common stock do not have cumulative voting rights.
8 unchanged sentences
There are no conversion or redemption rights or sinking fund provisions with respect to the common stock.
−Removed: On February 24, 2021, the Company entered into a Common
−Removed: Stock Purchase Agreement with an investor pursuant to which the investor agreed to purchase up to $5,000,000 of the Company’s registered
−Removed: common stock at $0.015 per share.
−Removed: Pursuant to the Agreement, purchases may be made by the Company during the Commitment Period (as defined
−Removed: in the Agreement) through the submission of a purchase notice to the investor no sooner than ten business days after the preceding closing.
−Removed: No purchase notice can be made in an amount less than $10,000 or greater than $500,000 or greater than two times the average of the daily
−Removed: trading dollar volume for the Company’s common stock during the ten business days preceding the purchase date.
−Removed: Each purchase notice
−Removed: is limited to the investor beneficially owning no more than 4.99% of the total outstanding common stock of the Company at any given time.
−Removed: There are certain conditions precedent to each purchase including, among others, an effective registration statement in place and the
−Removed: VWAP of the closing price of the Company’s common stock greater than $0.0175 for the Company's common stock during the five business
−Removed: days prior to the closing.
−Removed: From January 27, 2022 to September 30, 2022, the investor purchased 77,479,027 shares of common stock for a
−Removed: cash consideration of $ 481,657 .
−Removed: The shares sold to the investor were valued at 80% of the lowest traded price of common stock during the
−Removed: ten consecutive days preceding the relevant purchase date.
−Removed: On February 23, 2022, the Company issued to a consultant
−Removed: for services rendered, pursuant to a consulting agreement, 100,000 shares of common stock valued at the fair market price on the date
−Removed: of issuance of $ 900 .
−Removed: On May 23, 2022, the noteholder of Note A converted
−Removed: $ 90,000 of the principal note balance into 11,250,000 shares of the Company’s common stock at the agreed conversion price of $ 0.008
−Removed: per share (Note 6).
+Added: On February 24, 2021, the Company entered into
+Added: a Common Stock Purchase Agreement with an investor pursuant to which the investor agreed to purchase up to $5,000,000 of the Company’s
+Added: registered common stock at $0.015 per share.
+Added: Pursuant to the Agreement, purchases may be made by the Company during the Commitment Period
+Added: (as defined in the Agreement) through the submission of a purchase notice to the investor no sooner than ten business days after the preceding
+Added: No purchase notice can be made in an amount less than $10,000 or greater than $500,000 or greater than two times the average
+Added: of the daily trading dollar volume for the Company’s common stock during the ten business days preceding the purchase date.
+Added: purchase notice is limited to the investor beneficially owning no more than 4.99% of the total outstanding common stock of the Company
+Added: at any given time.
+Added: There are certain conditions precedent to each purchase including, among others, an effective registration statement
+Added: in place and the VWAP of the closing price of the Company’s common stock greater than $0.0175 for the Company's common stock during
+Added: the five business days prior to the closing.
+Added: From January 1, 2023 to March 31, 2023, the investor purchased 31,603,364 shares of common
+Added: stock for a cash consideration of $ 54,196 .
+Added: On February 10, 2023, the Company issued 50,000
+Added: shares of its common stock to a consultant for services.
+Added: The common stock was valued at the fair market price of $ 215 on the date of issuance.
+Added: The shares were issued under the Company’s 2019 Stock Incentive Plan.
+Added: On February 21, 2023, the Company issued 100,000
+Added: shares of its common stock to a consultant for services.
+Added: The common stock was valued at the fair market price of $ 340 on the date of issuance.
+Added: The shares were issued under the Company’s 2019 Stock Incentive Plan.
+Added: On March 13, 2023, the Company issued 100,000
+Added: shares of its common stock to a consultant for services.
+Added: The common stock was valued at the fair market price of $ 270 on the date of issuance.
+Added: The shares were issued under the Company’s 2019 Stock Incentive Plan.
+Added: On March 23, 2023, the noteholder of Note F converted
+Added: the principal balance of $ 25,814 and accrued interest of $ 7,186 into 17,837,838 shares of common stock.
+Added: The shares issued were valued
+Added: at the fair value of common stock on the date of issuance.
Stock Incentive Plans
−Removed: On December 14, 2017, the Board of Directors of the
+Added: On December 14, 2017, the Board of Directors of
+Added: the Company approved the 2017 Stock Incentive Plan (the “ 2017 Plan ”).
+Added: Awards may be made under the 2017 Plan for up
+Added: to 4,500,000 shares of common stock of the Company.
+Added: All of the Company’s employees, officers and directors, as well as consultants
+Added: and advisors to the Company are eligible to be granted awards under the 2017 Plan.
+Added: No awards can be granted under the 2017 Plan after
+Added: the expiration of 10 years from the plan approval but awards previously granted may extend beyond that date.
+Added: Awards may consist of both
+Added: incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards.
+Added: On March 11, 2019, the Board of Directors of the
Company approved the 2019 Stock Incentive Plan (the “ 2019 Plan ”).
7 unchanged sentences
incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards.
−Removed: On March 11, 2019, the Board of Directors of the Company
−Removed: approved the 2019 Stock Incentive Plan (the “ 2019 Plan ”).
−Removed: Awards may be made under the 2019 Plan for up to 5,000,000
−Removed: shares of common stock of the Company.
−Removed: All of the Company’s employees, officers and directors, as well as consultants and advisors
−Removed: to the Company are eligible to be granted awards under the 2019 Plan.
−Removed: No awards can be granted under the 2019 Plan after the expiration
−Removed: of 10 years from the plan approval but awards previously granted may extend beyond that date.
−Removed: Awards may consist of both incentive and
−Removed: non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards.
On March 18, 2022, the Board of Directors
10 unchanged sentences
anniversary of the date of issuance.
−Removed: The common shares vested pursuant to the 2022 Plan amounted to 0
−Removed: shares at September 30, 2022 and the 14,000,000
−Removed: remain unvested as of that date.
−Removed: For the three months and nine months ended September 30, 2022, the Company recorded $ 3,617
−Removed: as stock compensation expense for the 764,384 shares and 1,512,329 shares payable to an officer and a director that remain unvested
−Removed: as of September 30, 2022.
+Added: In addition, on October 3, 2022, the Company awarded
+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
+Added: shares at March 31, 2023 and December 31, 2022, and the 14,300,000
+Added: remain unvested as of March 31, 2023.
+Added: For the three months March 31, 2023, the Company recorded $ 1,735
+Added: as stock compensation expense for the 739,726
+Added: shares payable to an officer and a director that remain unvested as of March 31, 2023.
+Added: Total shares payable to an officer,
+Added: consultant and a director totaled 3,308,219
+Added: shares and 2,568,493
+Added: shares at March 31, 2023 and December 31, 2022, respectively.
Shares earned and issued related to the consulting
3 unchanged sentences
of the Company’s common stock on a senior exchange.
−Removed: A summary of the status of the Company’s non-vested
−Removed: shares as of September 30, 2022 and 2021, and changes during the six months period then ended, is presented below:
−Removed: Summary of non-vested shares
+Added: A summary of the status of the Company’s
+Added: non-vested shares as of March 31, 2023 and 2022, and changes during the three months period then ended, is presented below:
+Added: Schedule of summary of non-vested shares
Non-vested Shares of Common Stock
−Removed: Weighted Average Fair Value
+Added: Weighted Average
+Added: Authorized shares per the 2022 Plan – 20,000,000 shares
Balance at December 31, 2022
−Removed: Balance at September 30, 2022
−Removed: 2017 Plan and 2019 Plan
+Added: Balance at March 31, 2023
+Added: Authorized shares per the 2019 Plan – 5,000,000 shares
Balance at December 31, 2022
−Removed: ( 3,600,000 )
−Removed: Balance at September 30, 2021
+Added: Balance at March 31, 2023
+Added: Authorized shares per the 2017 Plan – 4,500,000 shares
+Added: Balance at December 31, 2022
+Added: Balance at March 31, 2023
Preferred Stock
−Removed: Series A Supervoting Convertible Preferred Stock
−Removed: On July 2, 2020, the Board of Directors of the Company
−Removed: authorized the issuance of 15,600 shares of preferred stock, $ 0.001 par value per share, designated as Series A Supervoting Convertible
+Added: Series A Supervoting Convertible Preferred
+Added: On July 2, 2020, the Board of Directors of the
+Added: Company authorized the issuance of 15,600 shares of preferred stock, $ 0.001 par value per share, designated as Series A Supervoting Convertible
Preferred Stock.
−Removed: Initially, there will be no
−Removed: dividends due or payable on the Series A Supervoting Preferred Stock.
−Removed: Any future terms with respect to dividends shall be determined by
−Removed: the Board consistent with the Corporation’s Articles of Incorporation.
+Added: Initially, there will be
+Added: no dividends due or payable on the Series A Supervoting Preferred Stock.
+Added: Any future terms with respect to dividends shall be determined
+Added: by the Board consistent with the Corporation’s Articles of Incorporation.
Liquidation and Redemption Rights:
7 unchanged sentences
sale, license or lease of all or substantially all, or any material part of, the Corporation’s assets.
−Removed: Each holder of Series A Supervoting
−Removed: Preferred Stock may voluntarily convert its shares into shares of common stock of the Corporation at a rate of 1:100 (as may be adjusted
−Removed: for any combinations or splits with respect to such shares).
+Added: Each holder of Series
+Added: A Supervoting Preferred Stock may voluntarily convert its shares into shares of common stock of the Corporation at a rate of 1:100 (as
+Added: may be adjusted for any combinations or splits with respect to such shares).
All shares of the Series A Supervoting
6 unchanged sentences
[twenty times the sum of:
−Removed: of Common stock issued and outstanding at the time of voting + all shares of Series A and any newly designated Preferred stock issued
−Removed: and outstanding at the time of voting}]
−Removed: [the number of shares of Series A Super
−Removed: Voting Preferred Stock issued and outstanding at the time of voting]
−Removed: With respect to all matters upon which stockholders
−Removed: are entitled to vote or to which stockholders are entitled to give consent, the holders of the outstanding shares of Series A Super
−Removed: Voting Preferred Stock shall vote together with the holders of Common Stock without regard to class, except as to those matters on which
−Removed: separate class voting is required by applicable law or the Articles of Incorporation or Bylaws.
−Removed: The Company had 25,896 shares of preferred stock issued
−Removed: and outstanding at September 30, 2022 and December 31, 2021, respectively.
+Added: shares of Common stock issued and outstanding at the time of voting + all shares of Series A and any newly designated Preferred stock
+Added: issued and outstanding at the time of voting}]
+Added: [the number of shares of Series
+Added: A Super Voting Preferred Stock issued and outstanding at the time of voting]
+Added: With respect to all matters upon which
+Added: stockholders are entitled to vote or to which stockholders are entitled to give consent, the holders of the outstanding shares
+Added: of Series A Super Voting Preferred Stock shall vote together with the holders of Common Stock without regard to class, except as to
+Added: those matters on which separate class voting is required by applicable law or the Articles of Incorporation or Bylaws.
+Added: The Company had 25,845 shares of preferred stock
+Added: issued and outstanding at March 31, 2023 and December 31, 2022, respectively.
Series B Convertible Preferred Stock Equity
−Removed: On November 16, 2020, the Board of Directors of the
−Removed: Company authorized the issuance of up to 600 shares of preferred stock, $ 0.001 par value per share, designated as Series B Convertible
+Added: On November 16, 2020, the Board of Directors of
+Added: the Company authorized the issuance of up to 600 shares of preferred stock, $ 0.001 par value per share, designated as Series B Convertible
Preferred Stock.
1 unchanged sentence
forth in the Certificate of Designation.
−Removed: Each share of Series B Convertible
−Removed: Preferred Stock shall be entitled to receive, and the Corporation shall pay, cumulative dividends of 12% per annum, payable quarterly,
−Removed: beginning on the Original Issuance Date and ending on the date that such share of Series B Convertible Preferred Share has been converted
−Removed: or redeemed (the “Dividend End Date”).
−Removed: Dividends may be paid in cash or in shares of Series B Convertible Preferred Stock.
−Removed: From and after the initial Closing Date, in addition to the payment of dividends pursuant to Section 2(a), each Holder shall be entitled
−Removed: to receive, and the Corporation shall pay, dividends on shares of Series B Convertible Preferred Stock equal to (on an as-if-converted-to-Common-Stock
+Added: Each share of Series B
+Added: Convertible Preferred Stock shall be entitled to receive, and the Corporation shall pay, cumulative dividends of 12% per annum, payable
+Added: quarterly, beginning on the Original Issuance Date and ending on the date that such share of Series B Convertible Preferred Share has
+Added: been converted or redeemed (the “Dividend End Date”).
+Added: Dividends may be paid in cash or in shares of Series B Convertible Preferred
+Added: From and after the initial Closing Date, in addition to the payment of dividends pursuant to Section 2(a), each Holder shall be
+Added: entitled to receive, and the Corporation shall pay, dividends on shares of Series B Convertible Preferred Stock equal to (on an as-if-converted-to-Common-Stock
basis) and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares
14 unchanged sentences
agreement with respect to any of the foregoing.
−Removed: Upon any liquidation, dissolution
−Removed: or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”), the Holders shall be entitled to receive
−Removed: out of the assets, whether capital or surplus, of the Corporation an amount equal to the Stated Value, plus any accrued and unpaid dividends
−Removed: thereon and any other fees or liquidated damages then due and owing thereon under this Certificate of Designation, for each share of Series
−Removed: B Convertible Preferred Stock before any distribution or payment shall be made to the holders of any Junior Securities, and if the assets
−Removed: of the Corporation shall be insufficient to pay in full such amounts, then the entire assets to be distributed to the Holders shall be
−Removed: ratably distributed among the Holders in accordance with the respective amounts that would be payable on such shares if all amounts payable
−Removed: thereon were paid in full.
−Removed: share of Series B Convertible Preferred Stock shall be convertible, at any time and from time to time from and after the Original
−Removed: Issue Date at the option of the Holder thereof, into that number of shares of common stock (subject to the limitations) determined
−Removed: by dividing the Stated Value of such share of Series B Convertible Preferred Stock by the Conversion Price.
−Removed: The Conversion Price for
−Removed: the Series B Convertible Preferred Stock shall be the amount equal to the lowest traded price for the Company’s common stock
−Removed: for the fifteen (15) Trading Days immediately preceding the date of such conversion.
−Removed: All such foregoing determinations will be
−Removed: appropriately adjusted for any stock dividend, stock split, stock combination, reclassification or similar transaction that
−Removed: proportionately decreases or increases the common stock during such measuring period.
−Removed: Following an event of default, the Conversion
−Removed: price shall equal the lower of:
−Removed: (a) the then applicable Conversion Price;
−Removed: or (b) a price per share equaling 80% of the lowest
−Removed: traded price for the Company’s common stock during the ten (10) trading days preceding the relevant Conversion.
−Removed: The Series B Convertible
−Removed: Preferred Stock may be redeemed by payment of the stated value thereof, with the following premiums based on the time of the
+Added: Upon any liquidation,
+Added: dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”), the Holders shall be entitled
+Added: to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to the Stated Value, plus any accrued and
+Added: unpaid dividends thereon and any other fees or liquidated damages then due and owing thereon under this Certificate of Designation, for
+Added: each share of Series B Convertible Preferred Stock before any distribution or payment shall be made to the holders of any Junior Securities,
+Added: and if the assets of the Corporation shall be insufficient to pay in full such amounts, then the entire assets to be distributed to the
+Added: Holders shall be ratably distributed among the Holders in accordance with the respective amounts that would be payable on such shares
+Added: if all amounts payable thereon were paid in full.
+Added: Each share of Series B
+Added: Convertible Preferred Stock shall be convertible, at any time and from time to time from and after the Original Issue Date at the option
+Added: of the Holder thereof, into that number of shares of common stock (subject to the limitations) determined by dividing the Stated Value
+Added: of such share of Series B Convertible Preferred Stock by the Conversion Price.
+Added: The Conversion Price for the Series B Convertible Preferred
+Added: Stock shall be the amount equal to the lowest traded price for the Company’s common stock for the fifteen (15) Trading Days immediately
+Added: preceding the date of such conversion.
+Added: All such foregoing determinations will be appropriately adjusted for any stock dividend, stock
+Added: split, stock combination, reclassification or similar transaction that proportionately decreases or increases the common stock during
+Added: such measuring period.
+Added: Following an event of default, the Conversion price shall equal the lower of:
+Added: (a) the then applicable Conversion
+Added: or (b) a price per share equaling 80% of the lowest traded price for the Company’s common stock during the ten (10) trading
+Added: days preceding the relevant Conversion.
+Added: The Series B Convertible Preferred
+Added: Stock may be redeemed by payment of the stated value thereof, with the following premiums based on the time of the redemption.
115% of the stated value if the redemption takes place within 90 days of issuance;
2 unchanged sentences
each share of Preferred Stock is redeemed one year from the day of issuance
−Removed: On November 19, 2020, pursuant to the terms of a Securities
−Removed: Purchase Agreement dated November 16, 2020 (the “ SPA ”), the Company entered into a new preferred equity financing agreement
−Removed: with GHS Investments, LLC (“ GHS ”) in the amount of up to $600,000.
+Added: November 19, 2020
+Added: On November 19, 2020, pursuant to the terms of
+Added: a Securities Purchase Agreement dated November 16, 2020 (the “SPA”), the Company entered into a new preferred equity financing
+Added: agreement with GHS Investments, LLC (“GHS”) in the amount of up to $600,000.
The SPA provides for GHS’s purchase, from
8 unchanged sentences
in the amount of 45 shares of Series B Convertible Preferred Stock, the Company issued an additional 25 shares of Series B Convertible
−Removed: Preferred Stock to GHS as a service fee.
+Added: Preferred Stock to GHS as a commitment fee.
+Added: No additional closings may take place after the
+Added: two-year anniversary of the SPA, or once the entire $600,000 amount has been funded.
+Added: If the average daily dollar trading volume for the
+Added: Company’s common stock for the 30 trading days preceding a particular additional closing is at least $50,000 per day, the Company
+Added: may, at its option, increase the amount of that additional closing to 75 shares of Series B Convertible Preferred Stock ($75,000).
+Added: The Series B Convertible Preferred Stock is classified
+Added: as temporary equity, as it is convertible upon issuance at an amount equal to the lowest traded price for the Company’s common stock
+Added: for the fifteen trading days immediately preceding the date of conversion.
+Added: Based on the requirements of ASC 815, Derivatives
+Added: and Hedging , the conversion feature represents an embedded derivative that is required to be bifurcated and accounted for as a separate
+Added: derivative liability.
+Added: The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each
+Added: conversion event and reporting period.
+Added: Changes in the derivative liability fair value are reported in operating results each reporting
+Added: On November 19, 2020, GHS purchased a total of
+Added: 70 shares of Series B Convertible Preferred Stock for gross proceeds of $ 45,000 .
+Added: The Company paid $ 900 in selling commissions to complete
+Added: this financing.
On November 19, 2020 (the date of receipt of cash
2 unchanged sentences
liability, and $ 45,000 as amortization.
−Removed: The Company recalculated the value of the derivative liability associated with the convertible
−Removed: note and recorded a gain of $ 25,701 and a loss of $ 7,755 for the three months ended September 30, 2022 and 2021, respectively, and recorded
−Removed: a gain of $ 28,848 and a gain of $ 79,211 for the nine months ended September 30, 2022 and 2021, respectively, in connection with the change
−Removed: in fair market value of the derivative liability.
−Removed: In addition, the Company recorded $ 2,541 and $ 2,541 as preferred stock dividend for
−Removed: the three months ended September 30, 2022 and 2021, and $ 7,539 and $ 7,539 for the nine months ended September 30, 2022 and 2021, respectively,
−Removed: payable to GHS.
−Removed: Preferred stock dividend payable to GHS was $ 18,779 and $ 11,240 as of September 30, 2022 and December 31, 2021, respectively.
−Removed: On December 16, 2020, pursuant to the terms of the
−Removed: SPA, GHS purchased an additional 85 shares of Series B Convertible Preferred Stock for gross proceeds of $ 85,000 .
+Added: The Company recalculated the value of the derivative
+Added: liability associated with this convertible preferred stock recording a loss of $ 199 and a gain of $ 18,069 for the three months ended March
+Added: 31, 2023 and 2022 in connection with the change in fair market value of the derivative liability.
+Added: The Company recorded $ 2,485 as preferred
+Added: stock dividend expense for the three months ended March 31, 2023 and 2022, and $ 23,805 and $ 21,320 as preferred stock dividend payable
+Added: as of March 31, 2023 and December 31, 2022, respectively.
+Added: Derivative liability payable for this transaction totaled $ 72,665 and $ 72,456
+Added: at March 31, 2023 and December 31, 2022, and Series B Convertible Preferred Stock mezzanine liability was $ 84,000 at March 31, 2023 and
+Added: December 31, 2022, respectively.
+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 $0.0013 to $0.0140, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0015 to $0.0184, an expected dividend yield
+Added: of 0%, expected volatility ranging from 160.41% to 440.99%, risk-free interest rates ranging from 0.38% to 4.73%, and an expected term
+Added: ranging from 0.13 years to 1.50 years.
+Added: December 16, 2020
+Added: On December 16, 2020, pursuant to the terms of
+Added: the SPA, GHS purchased an additional 85 shares of Series B Convertible Preferred Stock for gross proceeds of $ 85,000 .
The Company paid
2 unchanged sentences
proceeds of $ 85,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 106,241 ,
−Removed: $ 1,700 as interest expense, $ 102,000 as Series B Convertible Preferred Stock a mezzanine liability, and $ 102,000 as amortization.
−Removed: Company recalculated the value of the derivative liability associated with the convertible note and recorded a gain of $ 31,208 and a loss
−Removed: of $ 10,348 for the three months ended September 30, 2022 and 2021, respectively, and recorded a gain of $ 40,096 and $ 93,358 for the nine
−Removed: months ended September 30, 2022 and 2021, respectively, in connection with the change in fair market value of the derivative liability.
−Removed: In addition, the Company recorded $ 3,085 and $ 3,085 as preferred stock dividend for the three months ended September 30, 2022 and 2021,
−Removed: and $ 9,155 and $ 9,155 for the nine months ended September 30, 2022 and 2021, respectively, payable to GHS.
−Removed: Preferred stock dividend payable
−Removed: to GHS was $ 21,898 and $ 12,743 as of September 30, 2022 and December 31, 2021, respectively.
−Removed: On February 7, 2022 (the date of receipt of cash proceeds
−Removed: of $ 51,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 65,025 , $ 15,025
−Removed: as day one loss on the derivative, $ 10,200 as interest expense, and $ 10,200 as Series B Convertible Preferred Stock mezzanine liability,
−Removed: and $ 61,200 as amortization.
−Removed: The Company recalculated the value of the derivative liability associated with the convertible note and recorded
−Removed: a gain of $ 18,725 for the three months ended September 30, 2022, and a gain of $ 17,667 for the nine months ended September 30, 2022, in
−Removed: connection with the change in fair market value of the derivative liability.
−Removed: In addition, the Company recorded $ 1,851 as preferred stock
−Removed: dividend for the three months ended September 30, 2022, and $ 4,728 as preferred dividend for the nine months ended September 30, 2022,
−Removed: payable to GHS.
−Removed: Preferred stock dividend payable to GHS was $ 4,728 as of September 30, 2022.
−Removed: On March 24, 2022 (the date of receipt of cash proceeds
−Removed: of $ 136,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 328,422 , $ 192,422
−Removed: as day one loss on the derivative, $ 27,200 as interest expense, and $ 27,200 as Series B Convertible Preferred Stock mezzanine liability,
−Removed: and $ 163,200 as amortization.
−Removed: The Company recalculated the value of the derivative liability associated with the convertible note and
−Removed: recorded a gain of $ 49,934 and $ 190,813 for the three months and nine months ended September 30, 2022, in connection with the change in
−Removed: fair market value of the derivative liability.
−Removed: In addition, the Company recorded preferred stock dividend of $ 4,936 and $ 10,194 for the
−Removed: three months and nine months ended September 30, 2022 payable to GHS.
−Removed: Preferred stock dividend payable to GHS was $ 10,194 as of September
−Removed: The Company valued the fair value using the Black-Scholes
−Removed: option pricing model at September 30, 2022, with the following assumptions:
−Removed: conversion exercise price - $ 0.0031 , the closing stock price
−Removed: of the Company's common stock on the date of valuation - $ 0.0032 , an expected dividend yield - 0 %, expected volatility – 177.44 %,
−Removed: risk-free interest rate – 4.05 %, and an expected term – 1.5 years.
−Removed: As a result of receipt of cash proceeds relating to
−Removed: Series B Convertible Preferred Stock, the Company recorded derivative liability of $ 328,839 and $ 212,816 at September 30, 2022 and December
+Added: $ 21,241 as day one loss on the derivative, $ 17,000 as interest expense, and $ 17,000 as Series B Convertible Preferred Stock mezzanine
+Added: liability, and $ 85,000 as amortization.
+Added: The Company recalculated the value of the derivative
+Added: liability associated with this convertible preferred stock recording a loss of $ 242 and a gain of $ 20,784 for the three months ended March
+Added: 31, 2023 and 2022 in connection with the change in fair market value of the derivative liability.
+Added: The Company recorded $ 3,018 as preferred
+Added: stock dividend expense for the three months ended March 31, 2023 and 2022, and $ 28,001 and $ 24,983 as preferred stock dividend payable
+Added: as of March 31, 2023 and December 31, 2022, respectively.
+Added: Derivative liability payable for this transaction totaled $ 88,224 and 87,982
+Added: at March 31, 2023 and December 31, 2022, and Series B Convertible Preferred Stock mezzanine liability was $ 102,000 at March 31, 2023 and
+Added: December 31, 2022, respectively.
+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 $0.0013 to $0.0187, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0015 to $0.0184, an expected dividend yield
+Added: of 0%, expected volatility ranging from 160.41% to 431.65%, risk-free interest rates ranging from 0.38% to 4.737%, and an expected term
+Added: of 1.50 years.
+Added: December 20, 2021
+Added: On December 20, 2021, 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: The Company recalculated the value of the derivative
+Added: liability associated with this convertible preferred stock recording a loss of $ 145 for the three months ended March 31, 2023 in connection
+Added: with the change in fair market value of the derivative liability.
+Added: The Company recorded $ 1,811 as preferred stock dividend expense for
+Added: the three months ended March 31, 2023 and 2022, and $ 9,376 and $ 7,565 as preferred stock dividend payable as of March 31, 2023 and December
31, 2022, respectively.
−Removed: In addition, preferred stock dividend payable was $ 55,600 and $ 23,983 at September 30, 2022 and December 31, 2021,
−Removed: respectively, and loss on derivatives for the three months and nine months ended
−Removed: September 30, 2022 was $ 5,504 and $ 207,447 , and for the three months and nine months ended September 30, 2021 was $ 0 and $ 0 , respectively.
−Removed: A summary of the status of the Company’s warrants
−Removed: as of September 30, 2022 and 2021, and changes during the three months then ended, is presented below:
−Removed: Summary of warrant activity
+Added: Derivative liability payable for this transaction totaled $ 52,935 and $ 52,789 at March 31, 2023 and December 31,
+Added: 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at March 31, 2023 and December 31, 2022, respectively.
+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 $0.0013 to $0.0050 the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.0015 to $0.0060, an expected dividend yield
+Added: of 0%, expected volatility ranging from 174.58% to 208.19%, risk-free interest rates ranging from 0.91% to 4.737%, and an expected term
+Added: of 1.50 years.
+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 cash
+Added: proceeds of $51,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 65,025 ,
+Added: $ 14,025 as day one loss on the derivative, $ 10,200 as interest expense, and $ 10,200 as Series B Convertible Preferred Stock mezzanine
+Added: liability, and $ 51,000 as amortization.
+Added: The Company recalculated the value of the
+Added: derivative liability associated with the convertible note at March 31, 2023 and 2022, and recorded a loss of $ 145
+Added: for the three months ended March 31, 2023 and 2022, respectively, in connection with the change in fair market value of the
+Added: derivative liability.
+Added: In addition, the Company recorded $ 1,811
+Added: as preferred stock dividend expense for the three months ended March 31, 2023 and 2022.
+Added: Preferred stock dividend payable to GHS on
+Added: this derivative totaled $ 8,390
+Added: as of March 31, 2023 and December 31, 2022.
+Added: Derivative liability payable for this transaction totaled $ 52,935
+Added: at March 31, 2023 and December 31, 2022, and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
+Added: at March 31, 2023 and December 31, 2022, respectively.
+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 $0.0013 to $0.0096, the
+Added: closing stock price of the Company’s common stock on the date of valuation ranging from $0.0015 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 cash
+Added: proceeds of $136,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 328,422 ,
+Added: $ 192,422 as day one loss on the derivative, $ 27,200 as interest expense, and $ 27,200 as Series B Convertible Preferred Stock mezzanine
+Added: liability, and $ 136,000 as amortization.
+Added: The Company recalculated the value of the derivative
+Added: liability associated with the convertible note at March 31, 2023 and 2022, and recorded a loss of $ 387 and a gain of $ 105,194 for the
+Added: three months ended March 31, 2023 and 2022, respectively, in connection with the change in fair market value of the derivative liability.
+Added: In addition, the Company recorded preferred stock dividend expense of $ 4,829 and $ 376 for the three months ended March 31, 2023 and 2022.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 19,960 and $ 15,131 at March 31, 2023 and December 31, 2022.
+Added: liability payable for this transaction totaled $ 141,159 and $ 140,772 at March 31, 2023 and December 31, 2022, respectively, and Series
+Added: B Convertible Preferred Stock mezzanine liability was $ 163,200 at March 31, 2023 and 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 $0.0013 to $0.0096, the
+Added: closing stock price of the Company’s common stock on the date of valuation ranging from $0.0015 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 cash
+Added: proceeds of $61,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 54,072 ,
+Added: $ 6,928 as day one gain on the derivative, $ 12,200 as interest expense, and $ 12,200 as Series B Convertible Preferred Stock mezzanine liability,
+Added: and $ 61,000 as amortization.
+Added: The Company recalculated the value of the derivative
+Added: liability associated with the convertible note at March 31, 2023 and recorded a loss of $ 174 for the three months ended March 31, 2023,
+Added: in connection with the change in fair market value of the derivative liability.
+Added: In addition, the Company recorded preferred stock dividend
+Added: expense of $ 2,166 for the three months ended March 31, 2023.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 3,225
+Added: and $ 1,059 at March 31, 2023 and December 31, 2022.
+Added: Derivative liability payable for this transaction totaled $ 63,314 and $ 63,140 at March
+Added: 31, 2023 and December 31, 2022, respectively, and Series B Convertible Preferred Stock mezzanine liability was $ 73,200 at March 31, 2023
+Added: and 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 $0.0013 to $0.0020, the
+Added: closing stock price of the Company’s common stock on the date of valuation ranging from $0.0015 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 4.64 % 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 $ 471,165 and $ 469,873 as of March 31, 2023 and December 31, 2022, and Series B Convertible
+Added: Preferred Stock liability of $ 544,800 as of March 31, 2023 and December 31, 2022, respectively.
+Added: A summary of the status of the Company’s
+Added: warrants as of March 31, 2023 and 2022, and changes during the three months then ended, is presented below:
+Added: Schedule of summary of warrant activity
Shares Under Warrants
3 unchanged sentences
Expired/Forfeited
−Removed: Outstanding at September 30, 2021
+Added: Outstanding at March 31, 2022
Outstanding at December 31, 2022
Expired/Forfeited
−Removed: Outstanding at September 30, 2022
+Added: Outstanding at March 31, 2023
NOTE 10 – SUBSEQUENT EVENTS
2 unchanged sentences
accounting for events or transactions in the current period or require additional disclosure.
−Removed: On October 16, 2022, pursuant to the Equity Financing
−Removed: Agreement, the Company sold 6,130,677 shares of its common stock for cash consideration of $12,038 and paid sales commissions of $241.
−Removed: On November 1, 2022, pursuant to the Equity Financing
−Removed: Agreement, the Company sold 6,364,961 shares of its common stock for cash consideration of $10,936 and paid sales commissions of $219.
+Added: On April 27, 2023, the noteholder of Note F elected
+Added: to convert $7,353 of principal amount and $71 of accrued interest, totaling $7,424 into 4,949,507 shares of common stock.
+Added: The shares were
+Added: valued at the fair value of the common stock on the date of issuance.
+Added: On May 1, 2023, the noteholder of Note G agreed
+Added: to extend the maturity date of the Convertible Promissory Note G to April 29, 2025.
+Added: All other terms and conditions of the convertible
+Added: promissory note remain the same.
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.