53 unchanged sentences
The remediation plan will include
−Removed: the following actions:
−Removed: · Separation of corporate responsibilities, e.g.
−Removed: CEO, CFO, Secretary, etc.
−Removed: to different key management individuals;
−Removed: · Creation and adoption of a formal policy manual specifically dealing with financial controls.
+Added: the creation and adoption of a formal policy manual specifically dealing with financial controls.
Due to a material weakness as disclosed in the
1 unchanged sentence
however, due to lack of resources, we
−Removed: were unable to execute the contemplated remediation plan.
−Removed: If we are unable to increase our workforce, we may never be able to implement
−Removed: the remediation plan proposed above.
+Added: were unable to execute the contemplated remediation plan sans appointing an interim Chief Financial Officer.
+Added: If we are unable to increase
+Added: our workforce, we may never be able to implement the remediation plan proposed above.
We are committed to maintaining a strong internal
12 unchanged sentences
Other Information
+Added: During the quarter ended December 31, 2023, no
+Added: director or officer adopted or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, as each term is
+Added: defined in Item 408(a) of Regulation S-K.
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
86 unchanged sentences
Section 16(a) Reports
−Removed: securities laws, directors, certain officers and persons holding more than 10% of our common stock must report their initial
−Removed: ownership of our common stock and any changes in their ownership to the SEC.
−Removed: The SEC has designated specific due dates for these
−Removed: reports and we must identify in this Annual Report those persons who did not file these reports when due.
−Removed: Based solely on our review
−Removed: of copies of the reports filed with the SEC and the written representations of our directors and executive officers, we believe that
−Removed: all reporting requirements for fiscal year 2022 were complied with by each person who at any time during the 2022 fiscal year was a
−Removed: director or an executive officer or held more than 10% of our common stock.
+Added: laws, directors, certain officers and persons holding more than 10% of our common stock must report their initial ownership of our common
+Added: stock and any changes in their ownership to the SEC.
+Added: The SEC has designated specific due dates for these reports and we must identify
+Added: in this Annual Report those people who did not file these reports when due.
+Added: Based solely on our review of copies of the reports filed
+Added: with the SEC, we believe that all reporting requirements for fiscal year 2023 were complied with by each person who at any time during
+Added: the 2023 fiscal year was a director or an executive officer or held more than 10% of our common stock.
Code of Ethics
30 unchanged sentences
As of December 31, 2023, Mr.
+Added: Emmons earned 1,500,000 shares of common stock valued at $2,221.
+Added: As of December 31, 2022, Mr.
Emmons was owed $139,575 in accrued and unpaid consulting fees and $2,849 in reimbursable expenses.
−Removed: On June 4, 2021, 1,500,000 shares of Common Stock previously granted to Mr.
−Removed: Emmons vested.
McNemar was appointed as our COO effective as of September 20, 2018.
As of December 31, 2023, Ms.
−Removed: McNemar was owed $134,849 in accrued and unpaid consulting fees.
+Added: McNemar was owed $121,092 in accrued and unpaid consulting fees and $1,600 in reimbursable expenses.
+Added: As of December 31, 2023, Mc.
+Added: McNemar earned 1,500,000 shares of common stock valued at $2,221.
As of December 31, 2022, Ms.
McNemar was owed $134,849 in accrued and unpaid consulting fees.
−Removed: On October 1, 2021, 1,200,000 shares of Common Stock previously granted to Ms.
−Removed: McNemar vested.
−Removed: Emmons Consulting Agreement
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors (with Mr.
−Removed: Emmons abstaining) approved the Consulting Agreement dated effective June 4, 2018 with Clifford Emmons, the Company’s
−Removed: Chief Executive Officer, Interim Chief Financial Officer, and director (the “ Emmons Agreement ”).
−Removed: The term of the Emmons
−Removed: Agreement is for three years beginning as of the effective date, unless terminated earlier pursuant to the agreement and is automatically
−Removed: renewable for one-year terms upon the consent of the parties.
−Removed: The services to be provided by Mr.
−Removed: Emmons pursuant to the Emmons Agreement
−Removed: are those customary for the positions in which he is serving.
−Removed: Emmons shall receive a monthly fee of $15,000
−Removed: which accrues unless converted into shares of Common Stock of the Company at a conversion rate specified in the Emmons Agreement.
−Removed: the Company closes a minimum $500,000 capital raise, the monthly fee accrues and, upon the closing of such a capital raise, $5,000 of
−Removed: the monthly fee will be paid to Mr.
−Removed: Emmons in cash and the remainder will continue to accrue.
−Removed: Upon the closing of a capital raise of at
−Removed: least $2,000,000, the entire monthly fee will be paid to Mr.
−Removed: Emmons in cash and all accrued and unpaid monthly fees will be paid by the
−Removed: Company within one year of the closing of such a capital raise.
−Removed: As of the effective date, the Company shall issue
−Removed: Emmons an aggregate of 3,060,000 shares of the Company’s Common Stock which vest as follows:
−Removed: 560,000 shares on the first-year anniversary of the effective date;
−Removed: 1,000,000 shares on the second-year anniversary of the effective date;
−Removed: 1,500,000 shares on the third-year anniversary of the effective date.
−Removed: The shares are granted under the 2019 Plan.
−Removed: of the shares is subject to acceleration of vesting upon the occurrence of certain events such as a Change of Control (as defined in the
−Removed: Emmons Agreement) or the listing of the Company’s Common Stock on a senior exchange.
−Removed: On June 12, 2020, the Company entered into an
−Removed: amendment effective January 1, 2020 (the “ Emmons Amendment ”) to the Emmons Agreement, pursuant to which, Sections 7(a)
−Removed: and 7(b) of the Emmons Agreement were amended to read as follows:
−Removed: January 1, 2020 until April 23, 2020, the Consultant shall be paid an hourly wage of $12.75 per hour for Services performed.
−Removed: 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08 an hour for Services performed (the “ Fees ”).
−Removed: Fees may accrue at the discretion of management.
−Removed: Conversion of
−Removed: Accrued and Unpaid Fees .
−Removed: At any time, the Consultant shall have the right to convert any accrued and unpaid Fees into shares of Common
−Removed: Stock of the Company (the “ Conversion Shares ”).
−Removed: The conversion price shall equal 90% multiplied by the Market Price
−Removed: (as defined herein) (representing a discount rate of 10%) (the “ Conversion Price ”).
−Removed: “Market Price” means
−Removed: the average of the Trading Prices (as defined below) for the shares of Common Stock of the Company during the thirty (30) day period ending
−Removed: on the latest complete trading day prior to the Conversion Date.
−Removed: “Trading Price” and “Trading Prices” means, for
−Removed: any security as of any date, the closing trade price of the Company’s Common Stock on the OTC Pink, OTCQB or applicable trading
−Removed: market as reported by a reliable reporting service (“ Reporting Service ”) designated by the Consultant or, if the OTC
−Removed: Pink is not the principal trading market for such security, the trading price of such security on the principal securities exchange or
−Removed: trading market where such security is listed or traded or, if no trading price of such security is available in any of the foregoing manners,
−Removed: the average of the trading prices of any market makers for such security that are listed in the “pink sheets” by the National
−Removed: Quotation Bureau, Inc.
−Removed: “Conversion Date” shall mean the date of receipt by the Company of the completed and executed Notice
−Removed: of Conversion, the form of which is attached hereto as Exhibit A .
−Removed: Pursuant to the Emmons Amendment, Section 11 was
−Removed: also eliminated from the Emmons Agreement.
−Removed: On June 4, 2021, the Emmons Agreement terminated
−Removed: pursuant to its terms.
Emmons Employment Contract
25 unchanged sentences
events such as a Change of Control (as defined in the Emmons Contract) or the listing of the Company’s Common Stock on a senior
−Removed: McNemar Consulting Agreement
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors approved the Consulting Agreement dated effective October 1, 2018 with Karen McNemar, the Company’s Chief Operating Officer
−Removed: (the “ McNemar Agreement ”).
−Removed: The term of the McNemar Agreement is for three years beginning as of the effective date,
−Removed: unless terminated earlier pursuant to the agreement and is automatically renewable for one-year terms upon the consent of the parties.
−Removed: The services to be provided by Ms.
−Removed: McNemar pursuant to the McNemar Agreement are those customary for the position in which she is serving.
−Removed: McNemar shall receive a monthly fee of $12,750
−Removed: which accrues unless converted into shares of Common Stock of the Company at a conversion rate specified in the McNemar Agreement.
−Removed: the Company closes a minimum $500,000 capital raise, the monthly fee accrues and, upon the closing of such a capital raise, $4,250 of
−Removed: the monthly fee will be paid to Ms.
−Removed: McNemar in cash and the remainder will continue to accrue.
−Removed: Upon the closing of a capital raise of
−Removed: at least $2,000,000, the entire monthly fee will be paid to Ms.
−Removed: McNemar in cash and all accrued and unpaid monthly fees will be paid by
−Removed: the Company within one year of the closing of such a capital raise.
−Removed: As of the effective date, the Company shall issue
−Removed: McNemar an aggregate of 2,409,000 shares of the Company’s Common Stock which vest as follows:
−Removed: 409,000 shares on the first-year anniversary of the effective date;
−Removed: 800,000 shares on the second-year anniversary of the effective date;
−Removed: 1,200,000 shares on the third-year anniversary of the effective date.
−Removed: The shares are granted under the 2017 Stock Incentive
−Removed: Vesting of the shares is subject to acceleration of vesting upon the occurrence of certain events such as a Change of Control (as
−Removed: defined in the McNemar Agreement) or the listing of the Company’s Common Stock on a senior exchange.
−Removed: On June 12, 2020, the Company entered into an
−Removed: amendment effective January 1, 2020 (the “ McNemar Amendment ”) to the McNemar Agreement, pursuant to which, Sections
−Removed: 7(a) and 7(b) of the McNemar Agreement were amended to read as follows:
−Removed: January 1, 2020 until April 23, 2020, the Consultant shall be paid an hourly wage of $12.75 per hour for Services performed.
−Removed: 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08 an hour for Services performed (the “ Fees ”).
−Removed: Fees may accrue at the discretion of management.
−Removed: Conversion of
−Removed: Accrued and Unpaid Fees .
−Removed: At any time, the Consultant shall have the right to convert any accrued and unpaid Fees into shares of Common
−Removed: Stock of the Company (the “ Conversion Shares ”).
−Removed: The conversion price shall equal 90% multiplied by the Market Price
−Removed: (as defined herein) (representing a discount rate of 10%) (the “ Conversion Price ”).
−Removed: “Market Price” means
−Removed: the average of the Trading Prices (as defined below) for the shares of Common Stock of the Company during the thirty (30) day period ending
−Removed: on the latest complete trading day prior to the Conversion Date.
−Removed: “Trading Price” and “Trading Prices” means, for
−Removed: any security as of any date, the closing trade price of the Company’s Common Stock on the OTC Pink, OTCQB or applicable trading
−Removed: market as reported by a reliable reporting service (“ Reporting Service ”) designated by the Consultant or, if the OTC
−Removed: Pink is not the principal trading market for such security, the trading price of such security on the principal securities exchange or
−Removed: trading market where such security is listed or traded or, if no trading price of such security is available in any of the foregoing manners,
−Removed: the average of the trading prices of any market makers for such security that are listed in the “pink sheets” by the National
−Removed: Quotation Bureau, Inc.
−Removed: “Conversion Date” shall mean the date of receipt by the Company of the completed and executed Notice
−Removed: of Conversion, the form of which is attached hereto as Exhibit A .
−Removed: Pursuant to the McNemar Amendment, Section 11
−Removed: was also eliminated from the McNemar Agreement.
−Removed: On October 1, 2021, the McNemar Agreement terminated
−Removed: pursuant to its terms.
McNemar Employment Contract
25 unchanged sentences
on a senior exchange.
−Removed: Debt Forgiveness Agreements
−Removed: On June 11, 2020, the Company entered into Debt
−Removed: Forgiveness Agreements with Mr.
−Removed: Emmons and Ms.
−Removed: McNemar, pursuant to which:
−Removed: Emmons forgave $185,000 of accrued and unpaid consulting fees owed to him pursuant to his consulting agreement with the Company;
−Removed: McNemar forgave $103,250 of accrued and unpaid consulting fees owed to her pursuant to her current and previous consulting agreement with the Company.
−Removed: Share Exchange Agreements
−Removed: As of November 9, 2020, we entered into a Share
−Removed: Exchange Agreements (the “ Exchange Agreements ”) with Mr.
−Removed: Emmons, Vidhyadhar Mitta, our director, and Ms.
−Removed: McNemar pursuant
−Removed: we agreed to sell Mr.
−Removed: Emmons 7,800 shares of Series A Preferred Stock (as defined below) in exchange for 780,000 unissued, vested shares of our Common Stock;
−Removed: we agreed to sell Mr.
−Removed: Mitta 12,000 shares of Series A Preferred in exchange for 1,000,000 unissued, awarded shares of our Common Stock and $168 in accrued and unpaid interest pursuant to a note issued to Mr.
−Removed: we agreed to sell Ms.
−Removed: McNemar 6,045 shares of Series A Preferred Stock in exchange for 604,500 unissued, vested shares of our Common Stock.
Equity Awards
7 unchanged sentences
Have Not Vested
−Removed: 7,000,000 (1)
Karen McNemar
−Removed: 7,000,000 (1)
1,500,000 shares on the first-year anniversary of the grant date;
6 unchanged sentences
Security Ownership of Certain Beneficial Owners and Management
−Removed: The following table and footnotes thereto sets
−Removed: forth information regarding the number of shares of common stock beneficially owned by (i) each director and named executive officer
−Removed: of our company, (ii) each person known by us to be the beneficial owner of 5% or more of its issued and outstanding shares of common
−Removed: stock, and (iii) named executive officers, executive officers, and directors of the Company as a group as of March 30, 2023.
−Removed: In calculating
−Removed: any percentage in the following table of common stock beneficially owned by one or more persons named therein, the following table assumes
+Added: The following table and footnotes thereto set
+Added: forth information regarding the number of shares of common stock beneficially owned by (i) each director and named executive officer of
+Added: our company, (ii) each person known by us to be the beneficial owner of 5% or more of its issued and outstanding shares of common stock,
+Added: and (iii) named executive officers, executive officers, and directors of the Company as a group as of May 10, 2024.
+Added: In calculating any
+Added: percentage in the following table of common stock beneficially owned by one or more persons named therein, the following table assumes
560,015,293 shares of common stock outstanding.
2 unchanged sentences
to the shares set forth opposite the shareholder’s name, subject to community property laws, where applicable.
−Removed: Unless as otherwise
+Added: Unless otherwise
indicated in the following table and/or the footnotes thereto, the address of our named executive officers and directors in the following
5 unchanged sentences
Clifford Emmons
−Removed: 97,536,982 (2)
Karen McNemar
−Removed: 63,226,582 (3)
Vidhyadhar Mitta
−Removed: 226,184,343 (4)
Executive Officers, Named Executive Officers, and Directors as a Group (3 Persons)
−Removed: 5% Beneficial Holders (Not Named Above)
−Removed: Cambridge MedSpace LLC
−Removed: 705 Cambridge Street
−Removed: Cambridge, MA 02141
_____________________
−Removed: ______________________
−Removed: *Less than 1%
−Removed: Under Rule 13d-3 of the Exchange Act, a beneficial owner of a security includes any person who, directly or indirectly, through any contract, arrangement, understanding, relationship, or otherwise has or shares:
+Added: Under Rule 13d-3 of the Exchange Act, a
+Added: beneficial owner of a security includes any person who, directly or indirectly, through any contract, arrangement, understanding,
+Added: relationship, or otherwise has or shares:
(i) voting power, which includes the power to vote, or to direct the voting of shares;
−Removed: and (ii) investment power, which includes the power to dispose or direct the disposition of shares.
−Removed: Certain shares may be deemed to be beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares).
−Removed: In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example, upon exercise of an option) within 60 days of the date as of which the information is provided.
−Removed: In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the number of shares beneficially owned by such person (and only such person) by reason of these acquisition rights.
−Removed: As a result, the percentage of outstanding shares of any person as shown in the above table does not necessarily reflect the person’s actual ownership or voting power with respect to the number of shares of common stock actually outstanding on the March 30, 2023.
−Removed: Includes 13,333 shares issuable upon the exercise of warrants issued to Cambridge MedSpace LLC, an entity of which Mr.
−Removed: Emmons is a 36.36% owner.
−Removed: Also includes 30,229,704 shares issuable upon the conversion of a note issued to Cambridge MedSpace LLC.
+Added: (ii) investment power, which includes the power to dispose or direct the disposition of shares.
+Added: Certain shares may be deemed to be
+Added: beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares).
+Added: In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example,
+Added: upon exercise of an option) within 60 days of the date as of which the information is provided.
+Added: In computing the percentage
+Added: ownership of any person, the amount of shares outstanding is deemed to include the number of shares beneficially owned by such
+Added: person (and only such person) by reason of these acquisition rights.
+Added: As a result, the percentage of outstanding shares of any person
+Added: as shown in the above table does not necessarily reflect the person’s actual ownership or voting power with respect to the
+Added: number of shares of common stock actually outstanding on the May 10, 2024.
Includes 319,814,327 shares of Common Stock issuable upon the conversion of $218,753 in accrued and unpaid consulting fees.
−Removed: Lastly, includes 780,000 shares issuable upon the conversion of shares of Series A Preferred Stock owned by Mr.
+Added: Also includes 780,000 shares issuable upon the conversion of shares of Series A Preferred Stock owned by Mr.
Includes 294,190,058 shares of Common Stock issuable upon the conversion of $201,226 in accrued and unpaid consulting fees.
3 unchanged sentences
Lastly, includes 1,200,000 shares issuable upon the conversion of shares of Series A Preferred Stock owned by Mr.
−Removed: Includes 36,667 shares issuable upon the exercise of warrants issued to Cambridge MedSpace LLC, an entity of which Mr.
−Removed: Emmons is an owner.
−Removed: Also includes 83,140,000 shares issuable upon the conversion of a note issued to Cambridge MedSpace LLC.
The following table sets forth information known
−Removed: to us regarding the beneficial ownership of our Series A Supervoting Preferred Stock as of March 30, 2023.
+Added: to us regarding the beneficial ownership of our Series A Supervoting Preferred Stock as of May 10, 2024.
Title of Class
8 unchanged sentences
The following table sets forth information known
−Removed: to us regarding the beneficial ownership of our Series B Convertible Preferred Stock as of March 30, 2023.
+Added: to us regarding the beneficial ownership of our Series B Convertible Preferred Stock as of May 10, 2024.
Title of Class
6 unchanged sentences
GHS Investments, LLC
+Added: The following table sets forth information known
+Added: to us regarding the beneficial ownership of our Series C Convertible Preferred Stock as of May 10, 2024.
+Added: Title of Class
+Added: Name and address of
+Added: beneficial owner (1)
+Added: Amount and nature of
+Added: beneficial ownership
+Added: Percent of Class
+Added: Series C Convertible Preferred Stock
+Added: Cambridge MedSpace LLC
Certain Relationships and Related Transactions, and Director Independence
3 unchanged sentences
Executive Compensation.
−Removed: Coufal Amended and Restated Consulting Agreement
−Removed: On March 11, 2019, the Company’s Board of
−Removed: Directors approved the Amended and Restated Consulting Agreement dated effective April 23, 2018 with Antony Coufal, the Company’s
−Removed: Chief Technology Officer (the “ Coufal Agreement ”).
−Removed: The term of the Coufal Agreement is for three years beginning as
−Removed: of the effective date, unless terminated earlier pursuant to the agreement and is automatically renewable for one-year terms upon the
−Removed: consent of the parties.
−Removed: The services to be provided by Mr.
−Removed: Coufal pursuant to the Coufal Agreement are those customary for the position
−Removed: in which he is serving.
−Removed: Coufal shall receive a monthly fee of $9,375
−Removed: which accrues unless converted into shares of Common Stock of the Company at a conversion rate specified in the Coufal Agreement.
−Removed: the Company closes a minimum $500,000 capital raise, the monthly fee accrues and, upon the closing of such a capital raise, $3,125 of
−Removed: the monthly fee will be paid to Mr.
−Removed: Coufal in cash and the remainder will continue to accrue.
−Removed: Upon the closing of a capital raise of at
−Removed: least $2,000,000, the entire monthly fee will be paid to Mr.
−Removed: Coufal in cash and all accrued and unpaid monthly fees will be paid by the
−Removed: Company within one year of the closing of such a capital raise.
−Removed: As of the effective date, the Company shall issue
−Removed: Coufal an aggregate of 1,800,000 shares of the Company’s Common Stock which vest as follows:
−Removed: 300,000 shares on the first-year anniversary of the effective date;
−Removed: 600,000 shares on the second-year anniversary of the effective date;
−Removed: 900,000 shares on the third-year anniversary of the effective date.
−Removed: The shares are granted under the 2017 Stock Incentive
−Removed: Vesting of the shares is subject to acceleration of vesting upon the occurrence of certain events such as a Change of Control (as
−Removed: defined in the Coufal Agreement) or the listing of the Company’s Common Stock on a senior exchange.
−Removed: On June 12, 2020, the Company entered into an
−Removed: amendment effective January 1, 2020 (the “ Coufal Amendment ”) to the Coufal Agreement, pursuant to which, Sections 7(a)
−Removed: and 7(b) of the Coufal Agreement were amended to read as follows:
−Removed: January 1, 2020 until April 23, 2020, the Consultant shall be paid an hourly wage of $12.75 per hour for Services performed.
−Removed: 24, 2020 onward, the Consultant shall be paid an hourly wage of $48.08 an hour for Services performed (the “ Fees ”).
−Removed: Fees may accrue at the discretion of management.
−Removed: Conversion of
−Removed: Accrued and Unpaid Fees .
−Removed: At any time, the Consultant shall have the right to convert any accrued and unpaid Fees into shares of Common
−Removed: Stock of the Company (the “ Conversion Shares ”).
−Removed: The conversion price shall equal 90% multiplied by the Market Price
−Removed: (as defined herein) (representing a discount rate of 10%) (the “ Conversion Price ”).
−Removed: “Market Price” means
−Removed: the average of the Trading Prices (as defined below) for the shares of Common Stock of the Company during the thirty (30) day period ending
−Removed: on the latest complete trading day prior to the Conversion Date.
−Removed: “Trading Price” and “Trading Prices” means, for
−Removed: any security as of any date, the closing trade price of the Company’s Common Stock on the OTC Pink, OTCQB or applicable trading
−Removed: market as reported by a reliable reporting service (“ Reporting Service ”) designated by the Consultant or, if the OTC
−Removed: Pink is not the principal trading market for such security, the trading price of such security on the principal securities exchange or
−Removed: trading market where such security is listed or traded or, if no trading price of such security is available in any of the foregoing manners,
−Removed: the average of the trading prices of any market makers for such security that are listed in the “pink sheets” by the National
−Removed: Quotation Bureau, Inc.
−Removed: “Conversion Date” shall mean the date of receipt by the Company of the completed and executed Notice
−Removed: of Conversion, the form of which is attached hereto as Exhibit A .
−Removed: Pursuant to the Coufal Amendment, Section 11 was
−Removed: also eliminated from the Coufal Agreement.
−Removed: Coufal Debt Forgiveness Agreement
−Removed: On June 11, 2020, the Company entered into Debt
−Removed: Forgiveness Agreements with Mr.
−Removed: Coufal pursuant to which Mr.
−Removed: Coufal forgave $82,475 of accrued and unpaid consulting fees owed to him
−Removed: pursuant to his consulting agreement with the Company.
−Removed: Coufal Termination Agreement
−Removed: Effective March 31, 2021, the Company entered
−Removed: into a Termination Agreement (the “ Termination Agreement ”) with Mr.
−Removed: Coufal, pursuant to which Mr.
−Removed: Coufal resigned and
−Removed: from all positions within the Company and any of its subsidiaries.
−Removed: In addition, the Termination Agreement provided for the payment of
−Removed: $11,144.42 in reimbursable expenses and $130,451 in accrued and unpaid consulting fees to Mr.
−Removed: Coufal within five business days of the
−Removed: effective date.
−Removed: The Termination Agreement also provided for the issuance to Mr.
−Removed: Coufal 843,288 shares of the Company’s Common Stock
−Removed: within five business days of the effective date.
Cambridge MedSpace Note
8 unchanged sentences
The note is governed by the SPA and is secured by all our assets (but is not a senior secured note) pursuant to the Security Agreement.
−Removed: In addition to the issuance of the note, we issued to Cambridge MedSpace warrants to purchase one share of our Common Stock for 50% of
−Removed: the number of shares of Common Stock issuable upon conversion of the note.
−Removed: Each warrant was originally immediately exercisable at $0.75
−Removed: per share and expires on January 22, 2024.
−Removed: The lender is owned by shareholders of the Company, or their affiliates, including Clifford
+Added: In addition to the issuance of the note, we issued Cambridge MedSpace warrants to purchase one share of our Common Stock for 50% of the
+Added: number of shares of Common Stock issuable upon conversion of the note.
+Added: Each warrant was originally immediately exercisable at $0.75 per
+Added: share and expires on January 22, 2024.
+Added: The lender is owned by shareholders of the Company, or their affiliates, including Clifford L.
Emmons, our Chief Executive Officer, Interim Chief Financial Officer, and director.
−Removed: On June 12, 2020, the Company entered into
−Removed: Amendment No.
+Added: On June 12, 2020, the Company entered into Amendment
1 to the note with Cambridge MedSpace pursuant to which the note was amended to extend the maturity date to March 1, 2021.
1 unchanged sentence
2 to the note with Cambridge MedSpace pursuant to which the maturity date as extended to March 1, 2024.
−Removed: Due to adjustments to the conversion price of
−Removed: the note, the conversion price is currently $0.0008.
+Added: Debt Exchange Agreement
+Added: On February 5, 2024 we
+Added: entered into the Debt Exchange Agreement with Cambridge MedSpace LLC, an entity of which the Company’s CEO, Clifford L.
+Added: Emmons shares
+Added: Under the agreement, we agreed to issue to the Lender 57 shares of Series C Preferred Stock in exchange for the forgiveness
+Added: of $68,825 of principal ($55,000) and accrued and unpaid interest.
On August 2, 2019, we entered into a Securities
29 unchanged sentences
be “independent” and, as a result, we are not at this time required to have our Board of Directors comprised of a majority
−Removed: of “independent directors.” Although we have not have adopted the independence standards any national securities exchange
−Removed: to determine the independence of directors, the NYSE MKT LLC provides that a person will be considered an independent director if he or
−Removed: she is not an officer of the company and is, in the view of our board of directors, free of any relationship that would interfere with
−Removed: the exercise of independent judgment.
+Added: of “independent directors.” Although we have not adopted the independence standards any national securities exchange to determine
+Added: the independence of directors, the NYSE MKT LLC provides that a person will be considered an independent director if he or she is not
+Added: an officer of the company and is, in the view of our board of directors, free of any relationship that would interfere with the exercise
+Added: of independent judgment.
Under this standard, our board of directors has determined that Mr.
−Removed: Mitta would meet this standard,
−Removed: and therefore, would be considered to be independent.
+Added: Mitta would meet this standard, and therefore,
+Added: would be considered to be independent.
Principal Accountant Fees and Services
7 unchanged sentences
other than those reported above, for the years ended December 31, 2023 and 2022.
−Removed: The aggregate fees billed for professional services
−Removed: rendered by our principal accountants for tax compliance, tax advice and tax planning in the years ended December 31, 2022 were $3,500
−Removed: and $2,000 in 2021.
+Added: The aggregate fees billed for professional
+Added: services rendered by our principal accountants for tax compliance, tax advice and tax planning in the years ended December 31, 2023
+Added: were $0 and $3,500 in 2022.
All Other Fees
11 unchanged sentences
this Annual Report:
−Removed: Report of Independent Registered Public Accounting Firm
+Added: of Independent Registered Public Accounting Firm for the year ended December 31, 2022
+Added: Report of Independent Registered Public Accounting Firm for the year ended December 31, 2023
Audited Consolidated Balance Sheets at December 31, 2023 and 2022
10 unchanged sentences
Agreement and Plan of Merger dated July 10, 2017
−Removed: Securities Exchange Agreement dated December 14, 2017, with HereLab, Inc.
Nevada Articles of Incorporation for IIOT-OXYS, Inc.
7 unchanged sentences
Certificate of Designation filed with the Nevada Secretary of State on November 9, 2020
+Added: Certificate of Designation filed with the Nevada Secretary of State on January 18, 2024
+Added: Amendment No.
+Added: 1 to the Certificate of Designation filed with the Nevada Secretary of State on February 12, 2024
2017 Stock Incentive Plan
2019 Stock Incentive Plan
−Removed: Non-Exclusive Patent License Agreement with MIT dated February 5, 2018
Form of 12% Senior Secured Convertible Note
4 unchanged sentences
Amendment dated March 14, 2022 to Senior Secured Convertible Promissory Note with Sergey Gogin
+Added: Amendment No.
+Added: 5 to 12% Senior Secured Convertible Promissory Note dated effective March 1, 2023 with Sergey Gogin
Form of Securities Purchase Agreement
12 unchanged sentences
Amendment dated March 14, 2022 to Senior Secured Convertible Promissory Note with YVSGRAMORAH LLC
+Added: Amendment No.
+Added: 5 to 12% Senior Secured Convertible Promissory Note dated effective March 1, 2023 with YVSGRAMORAH LLC
Form of Securities Purchase Agreement
1 unchanged sentence
Form of Warrant
−Removed: Consulting Agreement with Clifford Emmons dated effective June 4, 2018
−Removed: Consulting Agreement with Karen McNemar dated effective October 1, 2018
Securities Purchase Agreement with Cambridge MedSpace, LLC dated January 22, 2019
8 unchanged sentences
2 to the 12% Secured Convertible Promissory Note dated effective August 2, 2022 with Vidhyadhar Mitta
+Added: Amendment No.
+Added: 2 to the 12% Secured Convertible Promissory Note dated effective August 2, 2022 with Vidhyadhar Mitta
Security Agreement with Vidhyadhar Mitta dated August 2, 2019
5 unchanged sentences
$75,000 Convertible Promissory Note dated July 29, 2020 issued to GHS Investments LLC
−Removed: $75,000 Convertible Promissory Note dated July 29, 2020 issued to GHS Investments LLC
Extension No.
1 to Convertible Promissory Note dated April 29, 2021 ($75,000) with GHS Investments LLC
−Removed: Extension No.
−Removed: 1 to Convertible Promissory Note dated April 29, 2021 ($100,000) with GHS Investments LLC
Amendment No.
2 unchanged sentences
3 dated April 29, 2022 to $75,000 Convertible Promissory Note issued to GHS Investments LLC
−Removed: Amendment No.
−Removed: 2 dated November 4, 2021 to $75,000 Convertible Promissory Note issued to GHS Investments LLC
−Removed: Amendment No.
−Removed: 3 dated April 29, 2022 to $75,000 Convertible Promissory Note issued to GHS Investments LLC
+Added: Extension No.
+Added: 4 to the Convertible Promissory Note issued July 29, 2020 with GHS Investments LLC
Collaboration Agreement effective March 18, 2020 with Aingura IIoT, S.L.
−Removed: Finder’s Fee Agreement dated November 10, 2021 with J.H.
+Added: Finder’s Fee Agreement dated August 17, 2023 with J.H.
Darbie & Co., Inc.
2 unchanged sentences
Debt Forgiveness Agreement with Karen McNemar effective as of December 31, 2019
−Removed: Amendment to Consulting Agreement with Clifford L.
−Removed: Emmons dated June 12, 2020
−Removed: Amendment to Consulting Agreement with Karen McNemar dated June 12, 2020
Securities Purchase Agreement dated November 16, 2020 with GHS Investments, LLC
−Removed: Settlement and Mutual Release Agreement dated July 29, 2020
+Added: Securities Purchase Agreement dated August 24, 2023 with GHS Investments, LLC
Exchange Agreement Dated November 9, 2020 with Clifford L.
1 unchanged sentence
Exchange Agreement Dated November 9, 2020 with Karen McNemar
−Removed: Employment Contract dated April 1, 2021 with Chandran Seshagiri
Common Stock Purchase Agreement dated February 24, 2021 with GHS Investments, LLC
−Removed: Termination Agreement with Antony Coufal dated effective March 31, 2021
Employment Contract dated Effective April 1, 2022 with Clifford L.
Employment Contract dated Effective April 1, 2022 with Karen McNemar
+Added: Debt Exchange Agreement dated February 5, 2024 with Cambridge MedSpace LLC
Code of Ethics
+Added: Letter from Haynie & Company Dated December 1, 2023 Regarding Change in Certifying Accountant
List of Subsidiaries
12 unchanged sentences
*Management contract or compensatory plan or arrangement.
−Removed: Form 10-K Summary
+Added: Item 16 Form 10-K Summary
SIGNATURE PAGE FOLLOWS
3 unchanged sentences
IIOT-OXYS, INC.
−Removed: April 13, 2023
/s/ Clifford L.
1 unchanged sentence
(Principal Executive Officer)
−Removed: April 13, 2023
/s/ Karen McNemar
6 unchanged sentences
Director and Chief Executive Officer (Principal Executive Officer)
−Removed: April 13, 2023
+Added: July 3 , 2024
/s/ Karen McNemar
1 unchanged sentence
Interim Chief Financial Officer (Principal Financial and Accounting Officer
−Removed: April 13, 2023
+Added: July 3 , 2024
/s/ Vidhyadhar Mitta
−Removed: April 13, 2023
+Added: July 3 , 2024
Vidhyadhar Mitta
INDEX TO FINANCIAL STATEMENTS
−Removed: Report of Independent Registered Public Accounting Firm
+Added: Report of Independent Registered Public Accounting Firm for the year ended December 31, 2023
+Added: Report of Independent Registered Public Accounting Firm for the year ended December 31, 2022
Audited Consolidated Balance Sheets at December 31, 2023 and 2022
3 unchanged sentences
Notes to Audited Consolidated Financial Statements
−Removed: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: To the Board of Directors and
−Removed: Stockholders of IIOT-OXYS, Inc
+Added: REPORT OF INDEPENDENT
+Added: REGISTERED PUBLIC ACCOUNTING FIRM
+Added: To the Board of Directors and Stockholders of IIOT-OXYS,
Opinion on the Financial Statements
−Removed: We have audited the accompanying consolidated balance sheets of IIOT-OXYS,
−Removed: (the Company) as of December 31, 2022, and 2021, and the related consolidated statements of operations, stockholders’ equity
−Removed: (deficit), and cash flows for each of the years in the two-year period ended December 31, 2022, and the related consolidated notes (collectively
−Removed: referred to as the financial statements).
−Removed: In our opinion, the consolidated financial statements present fairly, in all material respects,
−Removed: the consolidated financial position of the Company as of December 31, 2022, and 2021 and the results of its consolidated operations and
−Removed: its cash flows for each of the years in the two-year period ended December 31, 2022 and 2021, in conformity with accounting principles
+Added: We have audited the accompanying consolidated
+Added: balance sheet of IIOT-OXYS, Inc.
+Added: (“the Company”) as of December 31, 2023, and the related consolidated statements of operations,
+Added: stockholders’ equity (deficit), and cash flows for the year then ended, and the related notes (collectively referred to as the financial
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
+Added: as of December 31, 2023, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles
generally accepted in the United States of America.
−Removed: Consideration of the Company’s Ability to Continue as a Going
−Removed: The accompanying consolidated financial statements have been prepared
−Removed: assuming that the Company will continue as a going concern.
−Removed: As more fully described in Note 1 to the consolidated financial statements,
+Added: Going Concern
+Added: The accompanying consolidated financial statements
+Added: have been prepared assuming that the Company will continue as a going concern.
+Added: As discussed in Note 1 to the consolidated financial statements,
the Company has incurred net losses since inception and has negative cash flows from operations.
−Removed: These factors raise substantial doubt
−Removed: about the Company’s ability to continue as a going concern.
+Added: These factors, among others, raise substantial
+Added: doubt about the Company’s ability to continue as a going concern.
Management’s plans in regard to these matters are also described
+Added: The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
+Added: Basis for Opinion
+Added: These financial statements are the responsibility
+Added: of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s financial statements based on our
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required
+Added: to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations
+Added: of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audit in accordance with the
+Added: standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
+Added: statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged
+Added: to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit, we are required to obtain an understanding
+Added: of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
+Added: internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: Our audit included performing procedures to assess
+Added: the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
+Added: to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
+Added: the overall presentation of the financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
+Added: Critical Audit Matters
+Added: The critical audit matters communicated below
+Added: are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to
+Added: the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our
+Added: especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit matters does not alter in any way our opinion
+Added: on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions
+Added: on the critical audit matters or on the accounts or disclosures to which they relate.
+Added: Complex Equity Transactions
+Added: As discussed in Note 9, the Company
+Added: has outstanding Series B Convertible Preferred stock that is required to be analyzed pursuant to ASC 815, Derivatives and Hedging.
+Added: uses an option pricing model to evaluate the fair value of its derivative liabilities, which requires management to make assumptions related
+Added: to fair value measurements.
+Added: Calculations and accounting for these features require management’s
+Added: judgments related to initial and subsequent recognition of the debt and related features, use of a valuation model, and value of the inputs
+Added: used in the selected valuation model.
+Added: How We Addressed the Matter
+Added: Our audit procedures related to the
+Added: evaluation of the Company’s accounting for these instruments included the following, among others:
+Added: o We obtained an understanding of management’s process and methodology.
+Added: o We independently evaluated the inputs utilized by management in order to determine the relevance and reliability
+Added: of data used.
+Added: o We evaluated the underlying contracts and agreements and recalculated the fair value of derivative liabilities
+Added: and related disclosures.
+Added: & Associates II, PLLC – PCAOB ID # 5525
+Added: We have served as the Company’s auditor since 2024.
+Added: Spokane, Washington
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
+Added: To the Board of Directors and
+Added: Stockholders of IIOT-OXYS, Inc.
+Added: Opinion on the Financial Statements
+Added: We have audited the accompanying consolidated
+Added: balance sheet of IIOT-OXYS, Inc.
+Added: (the Company) as of December 31, 2022, and the related consolidated statements of operations, stockholders’
+Added: equity (deficit), and cash flows for the year ended December 31, 2022, and the related consolidated notes (collectively referred to as
+Added: the financial statements).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated
+Added: financial position of the Company as of December 31, 2022, and the results of its consolidated operations and its cash flows for the year
+Added: ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
+Added: Consideration of the Company’s Ability
+Added: to Continue as a Going Concern
+Added: The accompanying consolidated financial statements
+Added: have been prepared assuming that the Company will continue as a going concern.
+Added: As more fully described in Note 1 to the consolidated financial
+Added: statements, the Company has incurred net losses since inception and has negative cash flows from operations.
+Added: These factors raise substantial
+Added: doubt about the Company’s ability to continue as a going concern.
+Added: Management’s plans in regard to these matters are also described
in Note 1 to the consolidated financial statements.
2 unchanged sentences
Basis for Opinion
−Removed: These consolidated financial statements are the responsibility of the
−Removed: Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s consolidated financial statements based
−Removed: on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and
−Removed: are required to be independent with respect to the Company in accordance with the U.S.
−Removed: federal securities laws and the applicable rules
−Removed: and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: We conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements
−Removed: are free of material misstatement, whether due to error or fraud.
−Removed: The Company is not required to have, nor were we engaged to perform,
−Removed: an audit of its internal control over financial reporting.
−Removed: As part of our audits, we are required to obtain an understanding of internal
−Removed: control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal
−Removed: control over financial reporting.
+Added: These consolidated financial statements are the
+Added: responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial
+Added: statements based on our audit.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States)
+Added: (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities laws and the applicable
+Added: rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audit in accordance with the
+Added: standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
+Added: financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we
+Added: engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audit, we are required to obtain an understanding
+Added: of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
+Added: internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess the risks of material
−Removed: misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures
−Removed: included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included
−Removed: evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation
−Removed: of the consolidated financial statements.
−Removed: We believe that our audits provide a reasonable basis for our opinion.
−Removed: Critical Audit Matters
−Removed: The critical audit matters communicated below are matters arising
−Removed: from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the
−Removed: audit committee and that:
−Removed: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2)
−Removed: involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters does not alter in
−Removed: any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit
−Removed: matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
−Removed: Complex Debt and Equity Transactions
−Removed: Description of the Matter
−Removed: As discussed in Note 9, the Company holds Series B Convertible Preferred
−Removed: Stock that qualifies for derivative treatment under ASC 815, Derivatives and Hedging.
−Removed: Management uses the Black Scholes Model to value
−Removed: their derivatives.
−Removed: This model requires management to make assumptions, use judgment, and can be complex.
−Removed: How We Addressed the Matter in Our Audit
−Removed: We gained an understanding of management’s processes and methodology
−Removed: to develop the estimates.
−Removed: We reviewed the underlying agreement.
−Removed: We evaluated management’s selection of a valuation method, tested
−Removed: the inputs used in the Black-Scholes calculation by agreeing terms of the underlying agreements and market information to third-party
−Removed: sites, and recalculated the value of the derivatives.
−Removed: We also evaluated the adequacy of the disclosures related to these fair value measurements
−Removed: and related gains and losses.
+Added: Our audit included performing procedures to assess
+Added: the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
+Added: to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
+Added: Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
+Added: the overall presentation of the consolidated financial statements.
+Added: We believe that our audit provides a reasonable basis for our opinion.
/s/ Haynie & Company
2 unchanged sentences
April 13, 2023
−Removed: We have served as auditors for the company since 2018.
+Added: We began serving as the Company’s auditors
+Added: We became the predecessor auditor in 2023.
IIOT-OXYS, Inc.
6 unchanged sentences
Accounts receivable, net
−Removed: Prepaid expenses
+Added: Prepaid expenses and other current assets
Total Current Assets
−Removed: Note receivable, net of discount of $ 4,716 and $ 0
−Removed: as of December 31, 2022 and 2021, respectively
+Added: Note receivable, net of discount of $ 0 and $ 4,716 at December 31, 2023 and 2022, respectively
Intangible assets, net
5 unchanged sentences
Unearned interest
−Removed: Notes payable - current, net of discounts of $ 0 and $ 57,148 at December 31, 2022 and 2021, respectively
+Added: Notes payable - current
Shares payable to related parties
8 unchanged sentences
516 shares and 454 shares issued and outstanding at December 31, 2023 and 2022, respectively.
−Removed: Liquidation preference $ 544,800 and $ 247,200 as of December 31, 2022 and 2021, respectively
+Added: Liquidation preference $ 619,200 and $ 544,800 at December 31, 2023 and 2022, respectively
Stockholders' Equity (Deficit)
−Removed: Series A Preferred Stock, $ 0.001 par value, 10,000,000 Shares authorized;
+Added: Preferred Stock, $ 0.001 par value, 10,000,000 Shares authorized
+Added: Series A Preferred Stock, 25,845
shares issued and outstanding at December 31, 2023 and 2022, respectively
8 unchanged sentences
( 1,813,059 )
−Removed: Total Liabilities and Stockholders' Equity (Deficit)
−Removed: The accompanying notes are an integral part of these consolidated financial statements.
+Added: Total Liabilities and Stockholders' Equity
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
IIOT-OXYS, Inc.
1 unchanged sentence
Consolidated Statements of Operations
−Removed: For The Years Ended December 31,
+Added: For The Year Ended December 31,
Cost of Sales
Operating Expenses
−Removed: General and administrative
Amortization of intangible assets
+Added: General and administrative
Total Operating Expenses
1 unchanged sentence
Gain (Loss) on change in FMV of derivative liability
−Removed: Loss on derivative
−Removed: Gain (loss) on extinguishment of debt
+Added: Gain (Loss) on derivative
Interest income
11 unchanged sentences
$ ( 1,076,881 )
−Removed: Net Loss Per Share Attributable to Common Stockholders - Basic and Diluted
+Added: Net Profit (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 these consolidated financial statements.
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
IIOT-OXYS, Inc.
and Subsidiaries
−Removed: Consolidated Statements of Stockholders' Equity (Deficit)
−Removed: For the Years Ended
−Removed: December 31, 2022 and 2021
−Removed: Additional Paid-In
−Removed: Stockholders’ Equity
+Added: Consolidated Statements of Stockholders' Equity
+Added: For the Years Ended December 31, 2023 and 2022
+Added: Preferred Stock
+Added: Additional Paid-In Capital
+Added: Accumulated Deficit
+Added: Total Stockholders' Equity (Deficit)
Balance - December 31, 2021
1 unchanged sentence
$ ( 1,315,853 )
−Removed: Common stock issued for conversion of convertible note payable
−Removed: Common stock sold for cash
−Removed: Common stock issued for extension of notes payable
−Removed: Common stock issued for financing commitment
−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
Common Stock Issued for Services
+Added: Common stock issued for conversion of convertible note payables
+Added: Beneficial Conversion Feature Associated with Discounts
( 1,076,881 )
3 unchanged sentences
( 1,813,059 )
−Removed: Common stock issued for conversion of convertible note payable
−Removed: Common stock issued for financing commitment
+Added: Common stock issued for financing commitments
Sales commissions paid on capital raise
Common stock issued for services
−Removed: Beneficial Conversion Feature Associated with Discounts
+Added: Common stock issued for settlement of accrued interest on note payable
+Added: Common stock issued for conversion of convertible note payables
+Added: Loss on extinguishment of notes payable
( 1,136,460 )
3 unchanged sentences
$ ( 2,623,264 )
−Removed: The accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
IIOT-OXYS, Inc.
1 unchanged sentence
Consolidated Statements of Cash Flows
−Removed: For The Years Ended December 31,
+Added: For the Year Ended December 31,
Cash Flows From Operating Activities
4 unchanged sentences
Discount on note receivable
−Removed: Forgiveness of PPP Loan
−Removed: Debt discount on notes payable
−Removed: Amortization of beneficial conversion feature
+Added: Amortization of debt discount on notes payable and preferred stock
Amortization of intangible assets
+Added: Loss on extinguishment of notes payable
Changes in Operating Assets and Liabilities
−Removed: (Increase) Decrease in:
−Removed: Accounts receivable
−Removed: Prepaid expense
−Removed: Increase (Decrease) in:
−Removed: Accounts payable
−Removed: Accrued liabilities
−Removed: Derivative liability
−Removed: Unearned interest
−Removed: Deferred revenue
−Removed: Shares payable to related parties
−Removed: Salaries payable to related parties
+Added: Decrease (increase) in accounts receivable
+Added: Decrease in prepaid expenses and other current assets
+Added: Increase (decrease) in accounts payable
+Added: Increase in accrued liabilities
+Added: Increase in derivative liability
+Added: (Decrease) increase in unearned interest
+Added: (Decrease) in deferred revenue
+Added: Increase in shares payable to related parties
+Added: Increase (decrease) in salaries payable to
+Added: related parties
Net Cash Used by Operating Activities
3 unchanged sentences
Cash Flows from Financing Activities
−Removed: Cash received from Convertible Note Payable
+Added: Cash received from sale of common stock, net
Proceeds from sale of Series B Preferred Stock
9 unchanged sentences
Conversion of convertible notes payable and derivative liabilities
−Removed: Warrant anti-dilution issuance
+Added: Deferred financing cost on notes payable
Discount on Series B Convertible Preferred Stock
−Removed: The accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
IIOT-OXYS, Inc.
5 unchanged sentences
Unless otherwise indicated, any reference to “the
−Removed: Company”, “our company”, “we”, “us”, or “our” refers to IIOT-OXYS, Inc., a Nevada
−Removed: corporation, and as applicable to its wholly-owned subsidiaries, OXYS Corporation, a Nevada corporation, and HereLab, Inc., a Delaware
−Removed: IIOT-OXYS, Inc., a Nevada corporation (the “Company”)
−Removed: was originally established for the purpose of designing, building, testing, and selling Edge Computing Systems for the Industrial Internet.
−Removed: The Company is currently devoting substantially all its efforts in identifying, developing and marketing engineered products, software
−Removed: and services for applications in the Industrial Internet which involves collecting and processing data collected from a wide variety of
−Removed: industrial systems and machines.
−Removed: We were 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,
−Removed: 2007, our Board of Directors approved a plan to dispose of our wholesale and retail beauty supply business.
−Removed: On May 18, 2015, we changed
−Removed: our name to Gotham Capital Holdings.
−Removed: From January 1, 2009 until July 28, 2017, we had no operations.
−Removed: On March 16, 2017, our Board of Directors
−Removed: approved to change our name to “IIOT-OXYS, Inc.” and authorized a change of domicile from New Jersey to Nevada.
−Removed: Impact of COVID-19
−Removed: During the year ended December 31, 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: of COVID-19 on our operating results for the year ended December 31, 2022 was limited, in all material respects, due to the government
−Removed: mandated numerous measures, including closures of businesses, limitations on movements of individuals and goods, and the imposition of
−Removed: 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
−Removed: designated 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: Company”, “we”, “us”, or “its” refers to IIOT-OXYS, Inc., a Nevada corporation, and as applicable
+Added: to its wholly-owned subsidiaries, OXYS Corporation, a Nevada corporation, and HereLab, Inc., a Delaware corporation.
+Added: IIOT-OXYS, Inc., incorporated in Nevada on July
+Added: 6, 2017, (the “ Company ”) was established for the purpose of designing, building, testing, and selling Edge Computing
+Added: Systems for the Industrial Internet.
+Added: The Company is currently devoting substantially all its efforts in identifying, developing and marketing
+Added: engineered products, software and services for applications in the Industrial Internet which involves collecting and processing data collected
+Added: from a wide variety of industrial systems and machines.
Basis of Presentation
−Removed: The accompanying financial statements have been
−Removed: prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include
−Removed: the accounts of the Company.
−Removed: The financial statements and accompanying notes are the representations of the Company’s management,
−Removed: who is responsible for their integrity and objectivity.
−Removed: In the opinion of the Company’s management, the financial statements reflect
−Removed: all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.
+Added: The accompanying consolidated financial statements
+Added: have been prepared in accordance with accounting principles generally accepted in the United States of America (“ GAAP ”)
+Added: and include the accounts of the Company.
+Added: The financial statements and accompanying notes are the representations of the Company’s
+Added: management, who is responsible for their integrity and objectivity.
+Added: In the opinion of the Company’s management, the financial statements
+Added: reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.
Principles of Consolidation
28 unchanged sentences
These factors, among others, raise
−Removed: a substantial doubt about the Company’s ability to continue as a going concern.
+Added: substantial doubt about the Company’s ability to continue as a going concern.
If the Company is unable to obtain adequate capital,
16 unchanged sentences
Cash and Cash Equivalents
−Removed: The Company considers all highly liquid instruments
−Removed: with maturity of three months or less at the time of issuance to be cash equivalents.
−Removed: The Company reported a cash balance of $ 33,336 and
+Added: The Company considers all highly liquid
+Added: instruments with a maturity of three months or less at the time of issuance to be cash equivalents.
+Added: The Company reported a cash
+Added: balance of $ 644
as of December 31, 2023 and 2022, respectively.
+Added: Customer Concentration
+Added: For the year ended December 31, 2023, 100 %
+Added: of revenue was derived from sales to one customer.
+Added: For the year ended December 31, 2022, 100 %
+Added: of the revenues were derived from sales to two customers.
Accounts Receivable and Allowance for Doubtful
−Removed: Trade accounts receivable are carried at original
−Removed: invoice amount less an estimate made for doubtful accounts.
−Removed: The Company determines the allowance for doubtful accounts by identifying
−Removed: potential troubled accounts and by using historical experience and future expectations applied to an aging of accounts.
−Removed: Trade accounts
−Removed: receivable are written off when deemed uncollectible.
−Removed: Recoveries of trade accounts receivable previously written off are recorded as income
−Removed: when received.
−Removed: There was no allowance for doubtful accounts as of December 31, 2022 and December 31, 2021, respectively.
+Added: Trade accounts receivable are carried at
+Added: original invoice amount less an estimate made for doubtful accounts.
+Added: The Company determines the allowance for doubtful accounts by
+Added: identifying potential troubled accounts and by using historical experience and future expectations applied to an aging of accounts
+Added: and follows the guidelines and processes of measuring both current and expected future credit losses.
+Added: Trade accounts receivable are
+Added: written off when deemed uncollectible.
+Added: Recoveries of trade accounts receivable previously written off are recorded as income when
+Added: The Company has adopted and implemented Accounting Standards Codification (“ASC”) Topic 326 Financial
+Added: Instruments – Credit Losses during 2023 which has no impact on the financial statements as of December 31, 2023.
+Added: allowance for doubtful accounts as of December 31, 2023 and December 31, 2022, respectively.
Long-Lived Assets
20 unchanged sentences
Revenue Recognition
−Removed: The Company’s revenue is derived primarily
−Removed: from providing services under contractual agreements.
−Removed: The Company recognizes revenue in accordance with ASC Topic No.
−Removed: from Contracts with Customers (“ASC 606”) which was adopted on January 1, 2018.
+Added: The Company recognize revenues when the products
+Added: are delivered to the customer or services are performed in accordance with the contractual terms of the contract with its customer.
+Added: Company recognizes revenue in accordance with ASC Topic No.
+Added: 606, Revenue from Contracts with Customers (“ASC 606”)
+Added: 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
−Removed: 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
−Removed: of the earliest period presented when identifying satisfied and unsatisfied performance obligations, transaction price, and allocating
−Removed: the transaction price to the satisfied and unsatisfied performance obligations.
+Added: Advance payments received from customers for products
+Added: or services that are to be delivered or performed in the future are recorded as deferred revenues.
The Company has elected to treat shipping and
9 unchanged sentences
December 31, 2022, the Company had no amounts in excess of the FDIC insurance limit.
−Removed: Fair Value of Financial Instruments and Fair
−Removed: Value Measurements
+Added: Fair Value of Financial Instruments and
+Added: Fair Value Measurements
ASC 820, “ Fair Value Measurements and
18 unchanged sentences
there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or
+Added: The Company recorded derivative liabilities as Level 3 to measure the fair value of the change in derivative
The Company’s consolidated financial instruments
41 unchanged sentences
its fair value recognized currently in the consolidated statements of operations.
−Removed: Effective January 1, 2022, we early adopted ASU
−Removed: 2020-06, “ Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts
−Removed: in Entity’s Own Equity (Subtopic 815-40):
−Removed: Accounting for Convertible Instruments and Contracts in an Entity’s Own
−Removed: Equity” using the modified retrospective method of adoption.
−Removed: ASU 2020-06 simplifies the accounting for convertible instruments by
−Removed: removing certain separation models in Subtopic 470- 20, Debt—Debt with Conversion and Other Options , for convertible
−Removed: Under ASU 2020-06, the embedded conversion features no longer are separated from the host contract for convertible instruments
−Removed: with conversion features that are not required to be accounted for as derivatives under Topic 815, Derivatives and Hedging, or that do
−Removed: not result in substantial premiums accounted for as paid-in capital.
−Removed: Consequently, a convertible debt instrument will be accounted for
−Removed: as a single liability measured at its amortized cost as long as no other features require bifurcation and recognition as derivatives.
−Removed: By removing those separation models, the interest rate of convertible debt instruments typically will be closer to the coupon interest
−Removed: rate when applying the guidance in Topic 835, Interest.
−Removed: We now account for our Convertible Notes as single liabilities measured at amortized
−Removed: As a result, the adoption of the guidance had a material impact on the consolidated financial statements and accompanying notes,
−Removed: resulting in adjustments of $371,125, $313,976 and $57,149 to the opening balance of additional paid-in capital, retained earnings, and
−Removed: long-term debt, respectively, as of January 1, 2022.
−Removed: We have updated our debt note (Note 5) with additional and modified disclosures
−Removed: as required by the standard upon adoption.
+Added: Effective January 1, 2022, we early adopted
+Added: ASU 2020-06, “ Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and
+Added: Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40):
+Added: Accounting for Convertible Instruments and Contracts in
+Added: an Entity’s Own Equity” using the modified retrospective method of adoption.
+Added: ASU 2020-06 simplifies the accounting for
+Added: convertible instruments by removing certain separation models in Subtopic 470- 20, Debt—Debt with Conversion and Other
+Added: Options , for convertible instruments.
+Added: Under ASU 2020-06, the embedded conversion features no longer are separated from the host
+Added: contract for convertible instruments with conversion features that are not required to be accounted for as derivatives under Topic
+Added: 815, Derivatives and Hedging, or that do not result in substantial premiums accounted for as paid-in capital.
+Added: Consequently, a
+Added: convertible debt instrument will be accounted for as a single liability measured at its amortized cost as long as no other features
+Added: require bifurcation and recognition as derivatives.
+Added: By removing those separation models, the interest rate of convertible debt
+Added: instruments typically will be closer to the coupon interest rate when applying the guidance in Topic 835, Interest .
+Added: account for our Convertible Notes as single liabilities measured at amortized cost.
+Added: As a result, the adoption of the guidance had a
+Added: material impact on the consolidated financial statements and accompanying notes, resulting in adjustments of $371,125, $313,976 and
+Added: $57,149 to the opening balance of additional paid-in capital, retained earnings, and long-term debt, respectively, as of January 1,
+Added: We have updated our debt note (Note 5) with additional and modified disclosures as required by the standard upon
Recent Accounting Pronouncements
−Removed: In December 2019, the Financial Accounting Standards
−Removed: Board issued Accounting Standards Update (“ASU”) ASU No.
−Removed: 2019-12, Income Taxes (Topic 740) , Simplifying the Accounting
−Removed: for Income Taxes, which is intended to simplify various aspects related to accounting for income taxes.
−Removed: ASU 2019-12 removes certain exceptions
−Removed: to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application.
−Removed: This guidance
−Removed: is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2021, and interim periods within
−Removed: fiscal years beginning after December 15, 2022, with early adoption permitted.
−Removed: The Company has adopted this guidance and it does not have
−Removed: any material impact on its consolidated financial statements.
−Removed: Other accounting standards that have been issued
−Removed: 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
−Removed: statements upon adoption.
−Removed: The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated
−Removed: to its financial condition, results of operations, cash flows or disclosures.
+Added: December 2023, the FASB issued ASU No.
+Added: 2023-09, Income Taxes (Topic 720):
+Added: Improvements to Income Tax Disclosures (“ASU 2023-09”) ,
+Added: which prescribes standard categories for the components of the effective tax rate reconciliation and requires disclosure of additional
+Added: information for reconciling items meeting certain quantitative thresholds, requires disclosure of disaggregated income taxes paid, and
+Added: modifies certain other income tax-related disclosures.
+Added: ASU 2023-09 is effective for annual periods beginning after December 15, 2024 and
+Added: allows for adoption on a prospective basis, with a retrospective option.
+Added: The Company is currently evaluating the potential impact of the
+Added: adoption of ASU 2023-09 on its consolidated financial statements.
+Added: November 2023, the FASB issued ASU No.
+Added: 2023-07, Segment Reporting (Topic 280):
+Added: Improvements to Reportable Segment
+Added: Disclosures (“ASU 2023-07”), which is intended to improve reportable segment disclosure requirements, primarily
+Added: through enhanced disclosures about significant segment expenses.
+Added: The disclosures requirements included in ASU 2023-07 are required
+Added: for all public entities, including those with a single reportable segment.
+Added: ASU 2023-07 is effective for annual periods beginning
+Added: after December 15, 2024, on a retrospective basis, and early adoption is permitted.
+Added: The Company is currently evaluating the
+Added: potential impact of ASU 2023-07 on its consolidated financial statements.
+Added: NOTE 3 - NOTE RECEIVABLE
+Added: On April 4, 2022, the Company issued an unsecured
+Added: convertible promissory note with the principal sum of $ 200,000 (“Note”) with a company incorporated under the laws of the
+Added: Province of British Columbia.
+Added: The Note bears an original issuance discount of $ 7,500 and matures on April 4, 2024 .
+Added: The interest on the
+Added: Note accrues at the rate of 10% per annum from the date of the Note, and will continue to accrue on the outstanding principal until the
+Added: entire balance is paid or converted into shares of common stock equal to 3.23% of the fully diluted share capital of the borrower on the
+Added: conversion date.
+Added: The terms of the Note require the borrower to prepay (i) within 30 days of April 4, 2022, the first twelve months of
+Added: interest totaling $20,000, and (ii) within six months of April 4, 2022, the interest for the second twelve months under the Note totaling
+Added: The Company will have the right, at its option on the maturity date, to convert all the principal sum into the common stock equal
+Added: to 3.23% of the fully diluted share capital of the borrower as of the conversion date.
+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 for the first twelve months of the Note.
+Added: The Company recorded interest income earned on
+Added: the Note of $ 20,000 and $ 14,849 for the years ended December 31, 2023 and 2022, respectively.
+Added: The Company amortized the discount on note
+Added: receivable and recorded it as interest income of $ 3,750 and $ 2,784 for the years ended December 31, 2023 and 2022, respectively.
+Added: recorded unearned interest of $ 0 and $ 5,151 , and reported unamortized original debt discount of $ 966 and $ 4,716 at December 31, 2023 and
+Added: 2022, respectively.
+Added: The noteholder is in default of paying $20,000
+Added: in interest payments within the six months of April 4, 2022, and has not made any principal payments on the Note to the Company.
+Added: Company has provided an allowance for bad debt for the total amount of $ 200,000 of the Note and $ 15,068 of interest receivable on the
+Added: Note as of December 31, 2023.
NOTE 4 - INTANGIBLE ASSETS
2 unchanged sentences
Intangible assets, net of amortization
−Removed: at December 31, 2022 and 2021, amounted to $ 248,585
−Removed: and $ 298,085 , respectively.
+Added: at December 31, 2023 and 2022, amounted to $ 199,085 and $ 248,585 , respectively.
Schedule of intangible assets
21 unchanged sentences
of the agreements, 3,547,788 shares were vested and issued per the Company’s 2017 Stock Incentive Plan as of December 31, 2023 and
−Removed: 2021, respectively, and 3,080,000 shares and 2,980,000 shares were vested and issued per the Company’s 2019 Stock Incentive Plan
−Removed: as of December 31, 2022 and 2021, respectively.
+Added: 2022, respectively, and 3,530,000 shares 3,080,000 shares were vested and issued per the Company’s 2019 Stock Incentive Plan as
+Added: of December 31, 2023 and 2022, respectively.
In the event that the agreement is terminated
6 unchanged sentences
Incentive Plan and reserved for issuance 20,000,000 shares of common stock for incentivizing its management team.
+Added: Pursuant to the terms
+Added: of the 2022 Plan, 3,100,000 shares and 0 shares of common stock were vested and issued as of December 31, 2023 and 2022, respectively.
Employment Agreement - CEO
3 unchanged sentences
the following month.
−Removed: If the Company reaches $5,000,000 in cumulative sales over a 12-month period, the annual salary will increase
−Removed: to $200,000 commencing the following month.
+Added: If the Company reaches $5,000,000 in cumulative sales over a 12-month period, the annual salary will increase to
+Added: $200,000 commencing the following month.
The Company awarded the CEO an aggregate of 7,000,000
−Removed: shares of the Company’s common stock under the 2022 Stock Incentive Plan, which will vest (i) 1,500,000 shares
−Removed: on April 1, 2023, (ii) 2,500,000 shares
−Removed: on April 1, 2024, and (iii) 3,000,000 shares
−Removed: on April 1, 2025.
−Removed: The shares are valued at the 90% of the average market price of the shares of 30 trading days at the end of each
−Removed: The Company has recorded $ 142,424
+Added: shares of the Company’s common stock under the 2022 Stock Incentive Plan, which
+Added: will vest (i) 1,500,000
+Added: shares on April 1, 2023, (ii) 2,500,000
+Added: shares on April 1, 2024, and (iii) 3,000,000
+Added: shares on April 1, 2025.
+Added: The shares are valued at the 90% of the fair value
+Added: of the average share price of the shares of 30 trading days at the end of each quarter.
+Added: has recorded $ 199,053
and $ 142,424
−Removed: in salaries payable to the CEO as of December 31, 2022 and December 31, 2021, respectively.
+Added: in salaries payable to the CEO as of December 31, 2023 and 2022, respectively.
Employment Agreement – COO/Interim CFO
6 unchanged sentences
commencing the following month.
−Removed: The Company awarded the COO/Interim CFO an aggregate of 7,000,000 shares
−Removed: of the Company common stock under the 2022 Stock Incentive Plan, which will vest (i) 1,500,000 shares
−Removed: on April 1, 2023, (ii) 2,500,000 shares
−Removed: on April 1, 2024, and (iii) 3,000,000 shares
−Removed: on April 1, 2025.
−Removed: The shares are valued at the 90% of the average market price
−Removed: of the shares of 30 trading days at the end of each quarter.
+Added: The Company awarded the COO/Interim CFO an aggregate of 7,000,000
+Added: shares of the Company common stock under the 2022 Stock Incentive Plan, which will vest (i) 1,500,000
+Added: shares on April 1, 2023, (ii) 2,500,000
+Added: shares on April 1, 2024, and (iii) 3,000,000
+Added: shares on April 1, 2025.
+Added: The shares are valued at the 90% of the fair value of
+Added: the average share price of the shares of 30 trading days at the end of each quarter.
The Company recorded $ 181,526
and $ 121,092
−Removed: in salaries payable to the COO/Interim CFO as of December 31, 2022 and December 31, 2021, respectively.
−Removed: Consulting Agreement – CTO
−Removed: Effective March 31, 2021, the Company entered
−Removed: into a Termination Agreement (the “ Termination Agreement ”) with the CTO, pursuant to which the CTO resigned and from
−Removed: all positions within the Company and any of its subsidiaries.
−Removed: In addition, the Termination Agreement provided for the payment of $ 11,144
−Removed: in reimbursable expenses and $ 130,451 in accrued and unpaid consulting fees to the CTO within five business days of the effective date.
−Removed: The Termination Agreement also provided for the issuance to the CTO 843,288 shares of the Company’s Common Stock for the past services
−Removed: which were valued at $270,493, within five business days of the effective date.
−Removed: The Company recorded $ 0 in salaries payable to the CTO
−Removed: at December 31, 2022 and 2021, respectively.
+Added: in salaries payable to the COO/Interim CFO as of December 31, 2023 and 2022, respectively.
NOTE 6 - CONVERTIBLE NOTES PAYABLE
4 unchanged sentences
December 31, 2022
−Removed: 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.
−Removed: Interest is payable quarterly with the balance of principal and interest due on maturity on March 1, 2023.
+Added: Convertible note payable to an investor with interest at 12%
+Added: per annum, convertible at any time into shares of common stock at the lowest VWAP of $0.001 per share on December 31, 2023.
+Added: of principal and accrued and unpaid interest is payable on maturity on March 1, 2024, unless automatically extended for one-year
+Added: periods if no Event of Default is existing.
The note is secured by substantially all the assets of the Company.
−Removed: Convertible note payable to an investor with interest at 5% per annum, convertible at any time into shares of common stock at $0.0008 per share.
−Removed: Interest is payable annually with the balance of principal and interest due on maturity on March 1, 2024.
+Added: Convertible note payable to an investor with interest at 5% per annum, convertible
+Added: at any time into shares of common stock at $0.00084 per share.
+Added: Interest is payable annually with the balance of principal and interest
+Added: due on maturity on March 1, 2024.
The note is secured by substantially all the assets of the Company.
−Removed: Convertible note payable to an investor with interest at 12% per annum, principal and interest convertible into shares of common stock at $0.008 per share.
−Removed: Interest is payable quarterly with the balance of principal and interest due on maturity on March 1, 2023.
+Added: Convertible note payable to an investor with interest at 12% per annum, convertible
+Added: at any time into shares of common stock at the lowest VWAP of $0.001 per share on December 31, 2023.
+Added: The balance of principal and
+Added: accrued and unpaid interest is payable on March 1, 2024, unless automatically extended for one-year periods if no Event of Default
The note is secured by substantially all the assets of the Company.
−Removed: Convertible note payable to a related party with interest at 12% per annum, convertible at any time into shares of common stock at $0.0008 per share.
−Removed: Interest is payable quarterly with the balance of principal and interest due on maturity on August 2, 2024.
+Added: Convertible note payable to a related party with interest at 12% per annum,
+Added: convertible at any time into shares of common stock at $0.00084 per share.
+Added: Interest is payable quarterly with the balance of principal
+Added: and interest due on maturity on August 2, 2024.
The note is 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,
+Added: convertible at any time into shares of common stock 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.
−Removed: Note was issued as payment for future fees to be incurred under the related Equity Financing Agreement.
+Added: Convertible note payable to an investor with interest
+Added: at 10% per annum, convertible at any time into shares of common stock at $0.0009 per share.
+Added: Note was issued as payment for future
+Added: fees to be incurred under the related Equity Financing Agreement.
Principal and interest due on maturity on April 29, 2025.
+Added: note is secured by substantially all the assets of the Company.
Less deferred financing costs
−Removed: Less Unamortized discount
Less current portion
Long term portion
−Removed: January 18, 2018 Convertible Note and Warrants (“Note A”)
−Removed: On January 28, 2021, the noteholder of Note A
−Removed: agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022, in exchange for the reduction of
−Removed: the conversion price to $0.01 per share, and all prior Events of Default (as defined in the Note A) including penalties of $100,000 were
−Removed: waived, and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through maturity.
−Removed: O n December 14, 2021, the Company entered into amendment to the Note A which limits the respective
−Removed: holder to conversions resulting in beneficial ownership by the holder and its affiliates of no more than 4.99% of the outstanding shares
−Removed: of common stock of the Company.
−Removed: The Company recorded $100,000 as extinguishment of debt in its statements of operations for the
−Removed: year ended December 31, 2021.
−Removed: The Company recorded $ 300,000 as the beneficial conversion feature discount on note payable of $ 500,000
−Removed: on January 28, 2021.
−Removed: On March 14, 2022, the noteholder of Note A, effective March 1, 2022, agreed to extend the maturity date of the Senior
−Removed: Secured Convertible Note to March 1, 2023 in exchange for the reduction of the conversion price to $0.008 per share and one-year extensions
−Removed: as long as the Note A is not in default.
−Removed: On February 4, 2021,
−Removed: the noteholder A converted the principal balance of $ 50,000 of its convertible promissory note into 5,000,000 shares of common stock of
−Removed: the Company (Note 9).
−Removed: On April 15, 2021, the noteholder A converted the principal balance of $ 75,000 of its convertible promissory note
−Removed: into 7,500,000 shares of common stock of the Company (Note 9).
−Removed: On July 28, 2021, the noteholder A converted the principal balance of $ 80,000
−Removed: of its convertible promissory note into 8,000,000 shares of common stock of the Company (Note 9).
−Removed: On March 14, 2022, the noteholder of
−Removed: Note A agreed to extend the maturity date of March 1, 2022 of the Senior Secured Convertible Promissory Note to March 1, 2023, in exchange
−Removed: for the reduction of the conversion price to $0.008 per share, and all prior Events of Default (as defined in the Note A) including penalties
−Removed: were waived, and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through
−Removed: On May 23, 2022, the noteholder of Note A converted $ 90,000 of the principal note balance into 11,250,000 shares
−Removed: of the Company’s common stock at the conversion price of $ 0.008 per share (Note 9).
−Removed: The conversion shares totaled 45,608,457 and 42,603,642
−Removed: shares of common stock, upon conversion of the total principal and accrued interest of $ 364,868 and $ 426,036 as of December 31, 2022 and
−Removed: 2021, respectively.
−Removed: The Company amortized the beneficial conversion
−Removed: feature discount to interest expense of $ 0 and $ 254,660 for the years ended December 31, 2022 and 2021, respectively.
−Removed: The unamortized
−Removed: discount totaled $ 0 and $ 45,340 at December 31, 2022 and 2021, respectively.
−Removed: The Company adopted ASU 2020-06 in 2022 eliminating the use
−Removed: of beneficial conversion feature, hence no beneficial conversion feature expense was recorded for 2022 extensions.
−Removed: In addition, the Company
−Removed: recorded interest expense of $ 28,832 and $ 45,212 for the years ended December 31, 2022 and 2021, respectively.
−Removed: Accrued interest payable
−Removed: on Note A was $ 159,868 and $ 131,036 as of December 31, 2022 and 2021, respectively.
+Added: 18, 2018 Convertible Note and Warrants (“Note A”)
+Added: On March 14, 2022, the noteholder of Note A agreed
+Added: to extend the maturity date of March 1, 2022 of the Senior Secured Convertible Promissory Note to March 1, 2023, in exchange for the reduction
+Added: of the conversion price to $0.008 per share, and all prior Events of Default (as defined in the Note A) including penalties were waived,
+Added: and all future Events of Default (as defined in the Note A) pertaining to the future payment of interest were waived through maturity.
+Added: On July 21, 2023, the noteholder of Note A agreed to extend the maturity date to March 1, 2024 , and Note A convertible into shares of
+Added: common stock on December 31, 2023 at the lowest VWAP of $0.001 per share during the look back period, provided:
+Added: Upon request of the noteholder of Note A, the Company shall issue twenty thousand dollars ($20,000) worth of common shares (the “1 st Incentive Shares) and the price per 1 st Incentive Share shall be the Volume-Weighted Average Price (VWAP) per common share of the Company (subject to adjustments) for the previous ten trading days.
+Added: The Company shall use its best efforts to file a registration statement registering the resales of the 1 st Incentive Shares within 45 calendar days from the date hereof.
+Added: The Company shall use is best efforts to have the registration statement declared “effective” within sixty (60) calendar days from its filing.
+Added: The Company shall use its best efforts to have a registration statement registering the resales of the 1st Incentive Shares remain effective until such time that the noteholder of Note A no longer holds any such 1st Incentive Shares.
+Added: Upon full conversion of the Note A and Note D, the Company shall issue to the holder of Note A fifty thousand dollars ($50,000) worth of common shares (the “2nd Incentive Shares”) and the price per 2nd Incentive Share shall be the VWAP per common share of the Company (subject to adjustments) for the previous ten (10) Trading Days.
+Added: The Company shall use its best efforts to file a registration statement registering the resales of the 2nd Incentive Shares within forty-five (45) calendar days from the date of issuance.
+Added: The Company shall use is best efforts to have the registration statement declared “effective” within sixty (60) calendar days from its filing.
+Added: The Company shall use its best efforts to have a registration statement registering the resales of the 2nd Incentive Shares remain effective until such time that the noteholder of Note A no longer holds any such 2nd Incentive Shares.
+Added: All other terms and conditions of the convertible
+Added: promissory note remain the same.
+Added: The noteholder of Note A waives all events of default pertaining to the Note A, known or unknown to the
+Added: noteholder, by the Company prior to the date hereof.
+Added: The noteholder also waives all defaults of the transaction documents, known or unknown
+Added: to the noteholder of Note A by the Company prior to the date hereof.
+Added: The Company recorded interest expense of $ 24,600
+Added: and $ 28,832 for the years ended December 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note A was $ 184,468 and $ 159,868
+Added: as of December 31, 2023 and 2022, respectively.
The principal balance payable on Note A amounted
−Removed: to $ 205,000 and $ 295,000 at December 31, 2022 and 2021, respectively.
+Added: to $ 205,000 at December 31, 2023 and 2022, respectively.
January 2019 Convertible Note and Warrants (“Note B”)
1 unchanged sentence
B agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2024, and all prior Events of Default
−Removed: (as defined in the Note B) including penalties were waived, and all other terms of the Note B remain the same (Note 9).
−Removed: On April 6, 2022,
−Removed: the Noteholder of Note B agreed to extend the maturity date of the Note B to March 1, 2024.
−Removed: The unpaid principal balance of the Note B and
−Removed: accrued interest is $ 55,000 and $ 10,842 at December 31, 2022 and $ 55,000 and $ 8,092 as of December 31, 2021, respectively.
−Removed: recorded interest expense of $ 2,750 and $ 2,750 for the years ended December 31, 2022 and 2021, respectively.
−Removed: This note and accrued interest
−Removed: is due to a related party.
−Removed: The conversion shares totaled 82,301,918 and 78,864,418 shares of common stock upon the conversion of the total
−Removed: principal and accrued interest of $ 65,842 and $ 63,092 as of December 31, 2022 and 2021, respectively.
+Added: (as defined in the Note B) including penalties were waived, and all other terms of the Note B remain the same.
+Added: The Company recorded interest expense of
+Added: for the years ended December 31, 2023 and 2022, respectively.
+Added: This note and accrued interest is due to a related party.
+Added: interest payable on Note B totaled $ 13,592
+Added: as of December 31, 2023 and 2022, respectively.
+Added: The Company recorded a loss on extinguishment of $ 149,766 due to the
+Added: change in the conversion price of this convertible note as of December 31, 2023.
+Added: The principal balance payable on Note B amounted
+Added: to $ 55,000 at December 31, 2023 and 2022, respectively.
March 2019 Convertible Note and Warrants (“Note D”)
−Removed: On January 28, 2021, the noteholder of Note D
−Removed: agreed to extend the maturity date of the Senior Secured Convertible Promissory Note to March 1, 2022 in exchange for the reduction of
−Removed: the conversion price to $0.01 per share, and all prior Events of Default (as defined in the Note D) including penalties of $10,000 were
−Removed: waived, and all future Events of Default (as defined in the Note D) pertaining to the future payment of interest were waived through maturity.
−Removed: O n December 14, 2021, the Company entered into amendment to the Note D which limits the respective
−Removed: holder to conversions resulting in beneficial ownership by the holder and its affiliates of no more than 4.99% of the outstanding shares
−Removed: of common stock of the Company.
−Removed: The Company recorded $10,000 as extinguishment of debt in its statements of operations for the
−Removed: year ended December 31, 2021.
−Removed: The Company recorded $ 30,000 as the beneficial conversion feature discount on note payable of $ 50,000 on
−Removed: January 28, 2021.
−Removed: The Company amortized the beneficial conversion feature discount to interest expense of $ 0 and $ 25,466 for the years
−Removed: ended December 31, 2022 and 2021, respectively.
−Removed: The unamortized discount was $ 0 and $ 4,534 at December 31, 2022 and 2021, respectively.
−Removed: In addition, the Company recorded interest expense of $ 6,000 and $ 6,115 for the years ended December 31, 2022 and 2021, respectively.
−Removed: Accrued interest payable on Note D was $ 20,698 and $ 14,698 as of December 31, 2022 and 2021, respectively.
−Removed: The principal balance payable
−Removed: on Note D amounted to $ 50,000 and $ 50,000 on December 31, 2022 and 2021, respectively.
−Removed: On March 14, 2022, the noteholder of Note D, effective
−Removed: March 1, 2022, agreed to extend the maturity date of the Senior Secured Convertible Note to March 1, 2023 in exchange for the reduction
−Removed: of the conversion price to $ 0.008 per share and one-year extensions as long as the Note D is not in default.
−Removed: The Company adopted ASU 2020-06
−Removed: in 2022 eliminating the use of beneficial conversion feature, hence no beneficial conversion feature expense was recorded for 2022 extensions.
−Removed: The conversion shares of Note D totaled 8,837,192
−Removed: shares and 6,469,754 shares of common stock upon the conversion of the total principal and accrued interest of $ 70,698 and $ 64,698 as
−Removed: of December 31, 2022 and 2021, respectively.
+Added: On March 14, 2022, the noteholder of Note D agreed
+Added: to extend the maturity date of March 1, 2022 of the Senior Secured Convertible Promissory Note to March 1, 2023, in exchange for the reduction
+Added: of the conversion price to $0.008 per share, and all prior Events of Default (as defined in the Note D) including penalties were waived,
+Added: and all future Events of Default (as defined in the Note D) pertaining to the future payment of interest were waived through maturity.
+Added: On July 21, 2023, the noteholder of Note A agreed to extend the maturity of March 1, 2023 date to March 1, 2024 and Note D convertible
+Added: into shares of common stock at December 31, 2023 at the lowest VWAP of $0.001 per share during the look back period (see Note A above”).
+Added: The Company recorded interest expense of
+Added: for the years ended December 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note D was $ 26,698
+Added: as of December 31, 2023 and 2022, respectively.
+Added: The Company recorded a loss on extinguishment of $ 36,528 due to the change in the
+Added: conversion price of this convertible note as of December 31, 2023.
+Added: The principal balance payable on Note D amounted to $ 50,000
+Added: at December 31, 2023 and 2022, respectively.
August 2019 Convertible Note and Warrants (“Note E”)
3 unchanged sentences
Note E remain the same.
−Removed: The Company adopted ASU 2020-06 in 2022 eliminating the use of beneficial conversion feature, hence no beneficial
−Removed: conversion feature expense was recorded for 2022 extensions.
−Removed: The Company amortized the debt discount on Note E to interest expense of
−Removed: $ 0 and $ 34,104 for the years ended December 31, 2022 and 2021, respectively.
−Removed: The unamortized discount was $ 0 at December 31, 2022 and
−Removed: 2021, respectively.
−Removed: The Company recorded interest expense of $ 15,000 and $ 15,000 on Note E for the years ended December 31, 2022 and 2021,
−Removed: respectively.
−Removed: Accrued interest payable on Note E was $ 48,690 and $ 33,690 as of December 31, 2021 and 2020, respectively.
−Removed: The principal
−Removed: balance payable on Note E amounted to $ 125,000 and $ 125,000 on December 31, 2022 and 2021, respectively.
−Removed: This note is payable to a related
−Removed: The conversion shares totaled 217,112,620 shares and 188,916,781 shares of common stock upon conversion of the total principal
−Removed: and accrued interest of $ 173,690 and $ 158,690 as of December 31, 2022 and 2021, respectively.
+Added: The Company recorded interest expense of $ 15,000
+Added: and $ 15,000 on Note E for the years ended December 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note E was $ 63,690 and
+Added: $ 48,690 as of December 31, 2023 and 2022, respectively.
+Added: This note is payable to a related party.
+Added: The principal balance payable on Note
+Added: E amounted to $ 125,000 as of December 31, 2023 and 2022, respectively.
August 29, 2019 Convertible Note and Warrants (“Note F”)
−Removed: On February 1, 2021, the noteholder of Note F
−Removed: converted the principal balance of $ 66,833 of its convertible promissory note and $ 5,177 of accrued interest into 7,200,000 shares of
−Removed: common stock of the Company (Note 9).
−Removed: The Company recorded amortization of debt to interest expense of $ 3,637 and $ 1,925 for the years
−Removed: ended December 31, 2022 and 2021, and unamortized debt balance of $ 0 and $ 3,637 at December 31, 2022 and 2021, respectively.
−Removed: recorded interest expense of $ 3,317 and $ 3,903 for the years ended December 31, 2022 and 2021, respectively.
−Removed: Accrued interest payable
−Removed: on Note F was $ 5,029 and $ 1,712 as of December 31, 2022 and 2021, respectively.
−Removed: The principal balance payable on Note F amounted to $ 33,167
−Removed: on December 31, 2022 and 2021, respectively.
−Removed: July 2020 Equity Financing Arrangement (“Note G”)
−Removed: As of December 31, 2022 and 2021, the unpaid principal
−Removed: balance of Note G was $ 75,000 , and the accrued interest was $ 17,240 and $ 9,740 , respectively.
+Added: On April 29, 2022, the noteholder of Note F
+Added: agreed to extend the maturity date of the Secured Convertible Promissory Note to April
+Added: All other terms and conditions of the Note F remain the same.
+Added: On March 23, 2023, the noteholder of Note F converted
+Added: the principal balance of its convertible promissory note of $ 25,814
+Added: of accrued interest into 17,837,838
+Added: shares of common stock of the Company valued at the fair value of $0.00185 per share.
+Added: Per the terms of Note F, the conversion rate
+Added: is 100% of the lowest traded price for the 15 days prior to the conversion date, with the lowest traded price of $0.00185 on March
+Added: On April 27, 2023, the noteholder of Note F converted the remaining principal balance of $ 7,353
+Added: and accrued interest of $ 71
+Added: into 4,949,507
+Added: shares of common stock of the Company at the lowest traded price of $0.0015 on April 21, 2023.
The Company recorded interest expense of $ 829
and $ 3,317 for the years ended December 31, 2023 and 2022, respectively.
−Removed: The Company recorded amortization of debt to interest
−Removed: expense of $ 3,637 and $ 1,925 for the years ended December 31, 2022 and 2021, leaving an unamortized debt balance of $ 0 and $ 3,637 at December
+Added: Accrued interest payable on Note F was $ 0 and $ 5,029 as of December
31, 2023 and 2022, respectively.
−Removed: The conversion shares totaled 9,317,144 and 8,473,973 shares of common stock upon conversion of the total
−Removed: principal and accrued interest of $ 92,240 and $ 84,740 as of December 31, 2022 and 2021, respectively.
+Added: The principal balance payable on Note F amounted to $ 0 and $ 33,167 as of December 31, 2023 and 2022,
+Added: respectively.
+Added: July 2020 Equity Financing Arrangement (“Note G”)
+Added: On April 29, 2022, the noteholder of Note G agreed
+Added: to extend the maturity date of the Secured Convertible Promissory Note to April 29, 2023 .
+Added: On May 1, 2023, the noteholder of Note G agreed
+Added: to extend the maturity date of the Secured Convertible Promissory Note to April 29, 2025.
+Added: All other terms and conditions of the Note G
+Added: remain the same.
+Added: On October 1, 2023, the noteholder G
+Added: converted $ 18,000
+Added: of accrued interest into 20
+Added: million shares of common stock at the conversion price of $ 0.0009
+Added: Per the terms of Note G, the conversion rate is 100% of the lowest traded price for the 15 days prior to the conversion
+Added: date, with the lowest traded price of $0.0009 on September 27, 2023.
+Added: On November 14, 2023, the noteholder of Note G converted $ 3,137
+Added: of principal and $ 7,863
+Added: of accrued interest into 20
+Added: million shares of common stock as the lowest traded price of $ 0.00055
+Added: on November 6, 2023.
+Added: On December 14, 2023, the noteholder of note G converted $ 12,875
+Added: of principal and $ 1,125
+Added: of accrued interest into 20
+Added: million shares of common stock at the conversion price of $ 0.0007
+Added: per share, with the lowest traded price of $0.0007 on November 28, 2023.
+Added: The Company recorded interest expense of $ 11,148
+Added: and $ 7,500 on Note G for the years ended December 31, 2023 and 2022, respectively.
+Added: Accrued interest payable on Note G was $ 0 and $ 17,240
+Added: as of December 31, 2023 and 2022, respectively.
+Added: In addition, as of December 31, 2023, the Company recorded interest
+Added: expense of $ 75,700 as historical deferred financing costs relating to the noteholder G’s equity line commitment to the Company.
+Added: The principal balance payable of Note G amounted
+Added: to $ 58,988 and $ 75,000 at December 31, 2023 and 2022, respectively.
NOTE 7 - EARNINGS (LOSS) PER SHARE
21 unchanged sentences
inclusion would be anti-dilutive:
−Removed: Schedule of antidilutive shares
+Added: Schedule of anti dilutive shares
As of December 31,
2 unchanged sentences
Total anti-dilutive common stock equivalents
−Removed: NOTE 7 - PAYCHECK PROTECTION PROGRAM LOAN
−Removed: The Company applied for and received funding from
−Removed: the Payroll Protection Program (the “ PPP Loan ”) in the amount of $ 36,700 under the Coronavirus Aid, Relief and Economic
−Removed: Security Act (the “ CARES Act ”).
−Removed: The PPP Loan matures on April 23, 2022 and bears interest at a rate of 1.0 % per annum.
−Removed: Monthly amortized principal and interest payments are deferred for six months after the date of disbursement (subject to further
−Removed: deferral pursuant to the terms of the Paycheck Protection Flexibility Act of 2020).
−Removed: The Promissory Note contains events of default and
−Removed: other provisions customary for a loan of this type.
−Removed: The Paycheck Protection Program provides that the use of PPP Loan amount shall be
−Removed: limited to certain qualifying expenses and may be partially or wholly forgiven in accordance with the requirements set forth in the CARES
−Removed: On August 31, 2021, the Company received a notification from the Small Business Administration approving the forgiveness of the PPP
−Removed: Loan in the amount of $ 36,700 .
−Removed: The Company recorded the PPP Loan of $ 36,700 as other income in its statements of operations for the year
−Removed: ended December 31, 2021.
−Removed: Supplemental Target Advance
−Removed: On July 7, 2021 and July 8, 2021, a commercial
−Removed: bank granted to the Company two payments of $5,000 each, under the authority and regulations of the U.
−Removed: Small Business Administration
−Removed: Supplemental Target Advance of the Coronavirus Aid, Relief, and Economic Security Act (The “CARES Act”).
−Removed: Such advances amounted
−Removed: to $10,000 and does not need to be repaid.
−Removed: The Company recorded $ 10,000 as other income in its statements of operations for the year ended
−Removed: December 31, 2021.
NOTE 8 - RELATED PARTIES
1 unchanged sentence
to two stockholders was $ 1,000 relating to depositing funds for opening bank accounts for the Company.
−Removed: The Company leases its current office facility
−Removed: on a month-to-month basis at a monthly rent of $250 starting January 1, 2020.
−Removed: For the year ended December 31, 2022 and 2021, rent expense
−Removed: earned by the stockholder amounted to $ 3,000 and $ 3,000 , respectively.
−Removed: The Company has recorded $ 250 and $ 750 of rent payable to the stockholder
+Added: The Company leases its current
+Added: office facility from these stockholders on a month-to-month basis at a monthly rent of $250 starting January 1, 2020.
+Added: Rent expense totaled
+Added: $ 3,000 for each of the years ended December 31, 2023 and 2022, respectively.
+Added: The Company has recorded $ 250 as rent payable to the stockholder
in accounts payable as of December 31, 2023 and 2022, respectively.
+Added: The Company executed a convertible promissory
+Added: note payable with an officer and director (see Note B) and indebted in the principal amount of $ 55,000 and accrued interest payable of
+Added: $ 13,592 and $ 10,842 as of December 31, 2023 and 2022, respectively.
+Added: The Company executed three convertible promissory
+Added: notes payable with a director (see Note E) and indebted in the principal amount of $ 125,000 and accrued interest payable of $ 63,690 and
+Added: $ 48,690 as of December 31, 2023 and 2022, respectively.
The Company awarded shares payable to officers
2 unchanged sentences
Shares payable to officers and a director were $ 15,225 and $ 14,624 at December 31, 2023 and 2022, respectively.
−Removed: The officers and a director converted shares payable valued at $ 1,062,986 into 3,543,288 shares of common stock for the year ended December
No convertible preferred stock was issued to related parties in 2023 and 2022, respectively.
NOTE 9 - STOCKHOLDERS' EQUITY
−Removed: The Company has an authorized capital of 1,000,000,000
−Removed: shares of $ 0.001 par value common stock
−Removed: and 10,000,000 shares of $ 0.001
−Removed: par value preferred stock at December 31, 2022.
+Added: The Company has an authorized capital
+Added: of 3,000,000,000 shares of $ 0.001
+Added: par value common stock and 10,000,000
+Added: shares of $ 0.001 par value preferred
The Company had 470,015,293
2 unchanged sentences
shares of preferred stock, issued and outstanding as of December 31, 2023 and 2022, respectively.
−Removed: On January 4, 2021, pursuant to the authorization
−Removed: and approval previously provided by the stockholders, the Company filed a Certificate of Amendment to its Articles of Incorporation with
−Removed: the Secretary of State of Nevada to increase its authorized shares of common stock, $0.001 par value per share, from 190,000,000 shares
−Removed: to 1,000,000,000 shares, which filing became effective on January 18, 2021.
+Added: The Company’s authorized
+Added: common stock was increased to 3,000,000,000 shares of $0.001 par value on May 28, 2024.
Holders of shares of common stock are entitled
10 unchanged sentences
There are no conversion or redemption rights or sinking fund provisions with respect to the common stock.
−Removed: On January 28, 2021, the noteholder of Note C
−Removed: converted the principal balance of $ 40,000 of its convertible promissory note and $ 6,510 of accrued interest, into 4,650,978 shares of
−Removed: common stock of the Company (Note 5).
−Removed: On February 1, 2021, the noteholder of Note F
−Removed: converted the principal balance of $ 66,833 of its convertible promissory note and $ 5,177 of accrued interest into 7,200,000 shares of
−Removed: common stock of the Company (Note 5).
−Removed: On February 4, 2021, the noteholder of Note A
−Removed: converted the principal balance of $ 50,000 of its convertible promissory note into 5,000,000 shares of common stock of the Company (Note
On February 24, 2021, the Company entered into
10 unchanged sentences
the five business days prior to the closing.
−Removed: From February 26, 2021 to December 31, 2021, the investor purchased 35,500,000 shares of
−Removed: common stock for a cash consideration of $ 532,500 , and from January 1, 2022 to December 31, 2022, the investor purchased 120,570,188 shares
−Removed: of common stock for a cash consideration of $ 557,065 , respectively.
−Removed: On April 1, 2021, the Company’s Chief Technology
−Removed: Officer resigned from his employment with the Company.
−Removed: In settlement of the Company’s total obligations with the officer upon separation,
−Removed: the Company issued 843,288 shares of its common stock valued at $ 252,986 as award shares payable pursuant to the Stock Incentive Plan
−Removed: for services performed (Note 8).
−Removed: On April 15, 2021, the noteholder of Note A converted
−Removed: the principal balance of $ 75,000 of its convertible promissory note into 7,500,000 shares of common stock of the Company (Note 5).
−Removed: On May 20, 2021, the Company issued to a consultant
−Removed: for services rendered, pursuant to a consulting agreement, 500,000 shares of common stock valued at the fair market price on the date
−Removed: of issuance of $ 7,800 .
−Removed: On May 20, 2021, the Company issued to a consultant
−Removed: for services, pursuant to a consulting agreement, 50,000 shares of common stock valued at the fair market price on the date of issuance
−Removed: On June 15, 2021, the Company issued 1,500,000
−Removed: shares of common stock valued at $ 450,000 to Company’s Chief Executive Officer in satisfaction of accrued shares payable compensation
−Removed: On July 28, 2021, the noteholder of Note A converted
−Removed: the principal balance of $ 80,000 of its convertible promissory note into 8,000,000 shares of common stock (Note 5).
−Removed: On November 23, 2021, the noteholders of Notes
−Removed: F and G agreed to extend the maturity date of their Convertible Promissory Notes in exchange of receiving 1,250,000 shares of common stock
−Removed: valued at the fair market price of $ 11,125 on the date of issuance (Note 6).
−Removed: On December 21, 2021, the Company issued 1,800,000
−Removed: shares of common stock to the noteholder of Note F as commitment fee for making equity financing available to the Company.
−Removed: recorded the fair value of such common stock issued at the fair market price of $ 15,300 on the date of issuance of common stock.
−Removed: On December 21, 2021, the Company issued 1,200,000
−Removed: shares of common stock to its Chief Operating Officer valued at $ 360,000 , and issued 150,000 shares of common stock to a consultant valued
−Removed: at $ 1,800 in satisfaction of accrued shares payable compensation (Note 8).
−Removed: On February 23, 2022, the Company issued to
−Removed: a consultant for services rendered, pursuant to a consulting agreement, 100,000
−Removed: shares of common stock valued at the fair market price on the date 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
−Removed: price of $0.008 per share (Note 6)
+Added: From January 1, 2023 to December 31, 2023, the investor purchased 31,603,364 shares of common
+Added: stock for a cash consideration of $ 54,196 .
+Added: The Company issued to consultants 3,450,000 shares
+Added: of common stock valued at $ 4,665 for services rendered pursuant to consulting agreements for the year ended December 31, 2023.
+Added: stock issued to consultants was valued at the fair market value of the common stock on the date of issuance.
+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.
+Added: On April 27, 2023, the noteholder of Note F converted
+Added: the principal balance of $ 7,353 and accrued interest of $ 71 into 4,949,507 shares of common stock.
+Added: The shares issued were valued at the
+Added: fair value of common stock on the date of issuance.
+Added: On October 17, 2023, the Company issued to
+Added: noteholder of Note G 20,000,000
+Added: shares of common stock in settlement of accrued interest due of $ 18,000
+Added: on the convertible promissory note.
+Added: The Company reclassified $2,000 from additional paid in capital due to below par-value issuance of shares.
+Added: On November 14, 2023, the noteholder of Note G
+Added: converted the principal balance of $ 3,132 and accrued interest of $ 7,862 totaling $ 11,000 into 20,000,000 shares of common stock.
+Added: shares issued were valued at the fair value of common stock on the date of issuance.
+Added: The Company reclassified $9,000 from additional paid in capital due
+Added: to below par-value issuance of shares.
+Added: On December 14, 2023, the noteholder of Note G
+Added: converted the principal balance of $ 12,875 and accrued interest of $ 1,125 totaling $ 14,000 into 20,000,000 shares of common stock.
+Added: shares issued were valued at the fair value of common stock on the date of issuance.
+Added: The Company reclassified $6,000 from additional paid in capital due
+Added: to below par-value issuance of shares.
+Added: The Company recorded a loss on extinguishment
+Added: on Note B and Note D of $ 186,294 as a result of changes in conversion prices of the convertible promissory notes.
+Added: The offset of the loss
+Added: was recorded to additional paid in capital as of December 31, 2023.
As a result of all common stock issuances, the
−Removed: Company recorded 352,174,583 shares and 220,254,396 shares of common stock issued and outstanding at December 31, 2022 and December 31,
−Removed: 2021, respectively.
+Added: Company recorded 470,015,293 shares and 352,174,583 shares of common stock issued and outstanding at December 31, 2023 and 2022, respectively.
Stock Incentive Plans
19 unchanged sentences
March 18, 2022, the Board of Directors approved and adopted the 2022 Stock Incentive Plan (the “2022 Plan”).
−Removed: be made under the 2022 Plan for up to 20,000,000 shares
−Removed: of common stock of the Company, subject to adjustment as to the number and kind of shares awarded.
−Removed: Only employees and directors of
−Removed: the Company or an Affiliated company are eligible to receive Incentive Options under the 2022 Plan.
−Removed: The Company awarded 7,000,000 shares
−Removed: of the Company’s common stock to an officer and 7,000,000
−Removed: shares of common stock to a director of the Company (see Note 4) vesting 1,500,000 shares vesting on the first anniversary on the
−Removed: date of issuance, 2,500,000 shares vesting on the second anniversary of the date of issuance, and 3,000,000 shares on the third
+Added: be made under the 2022 Plan for up to 20,000,000
+Added: shares of common stock of the Company, subject to adjustment as to the number and kind of shares awarded.
+Added: Only employees and
+Added: directors of the Company or an Affiliated company are eligible to receive Incentive Options under the 2022 Plan.
+Added: The Company awarded 7,000,000
+Added: shares of the Company’s common stock to an officer and 7,000,000
+Added: shares of common stock to a director of the Company (see Note 5), both vesting 1,500,000 shares vesting on the first anniversary on
+Added: the date of issuance, 2,500,000 shares vesting on the second anniversary of the date of issuance, and 3,000,000 shares on the third
anniversary of the date of issuance.
3 unchanged sentences
The common shares vested
−Removed: pursuant to the 2022 Plan amounted to 0 shares
−Removed: at December 31, 2022 and the 14,300,000 shares
−Removed: remain unvested as of that date.
−Removed: the year ended December 31, 2022, under the 2022 Plan, the Company recorded stock compensation expense of $ 14,624
−Removed: for 2,568,493
−Removed: shares payable to an officer, an advisor and a director that remain unvested as of December 31, 2022.
−Removed: shares earned are valued at the 90% of the average market price of the shares of 30 trading days at the end of each
+Added: pursuant to the 2022 Plan amounted to 3,100,000
+Added: shares at December 31, 2023 and the 11,200,000
+Added: shares remain unvested as of that date.
+Added: years ended December 31, 2023 and 2022, under the 2022 Plan, the Company recorded stock compensation expense of $ 4,441 and $ 14,624 for
+Added: 3,000,000 shares and 2,568,493 shares payable to an officer, an advisor and a director.
+Added: The shares earned
+Added: are valued at the 90% of the average market price of the shares of 30 trading days at the end of each quarter.
Shares earned and issued related to the consulting
5 unchanged sentences
non-vested shares at December 31, 2023 and 2022 and changes during the year then ended, is presented below:
−Removed: Summary of non-vested shares
+Added: Schedule of summary of non-vested shares
2022 Stock Incentive Plan
−Removed: Authorized Shares
−Removed: Balance – December 31, 2020
−Removed: Awarded and issued
−Removed: ( 3,547,788 )
Balance at December 31, 2021
−Removed: Awarded and issued
Balance at December 31, 2022
−Removed: Unvested common shares - December 31, 2022
−Removed: 2019 Stock Incentive Plan
−Removed: Authorized Shares
−Removed: Balance - December 31, 2020
−Removed: Awarded and issued
( 3,100,000 )
−Removed: Balance at December 31, 2021
−Removed: Awarded and issued
−Removed: Balance at December 31, 2022
−Removed: Unvested common shares - December 31, 2022
−Removed: 2022 Stock Incentive Plan
−Removed: Authorized Shares
−Removed: Balance at December 31, 2021
−Removed: Balance at December 31, 2022
−Removed: Unvested common shares - December 31, 2022
+Added: Balance at December 31, 2023 – (Unvested)
+Added: Balance at December 31, 2023 – (Vested)
+Added: Total Options outstanding – December 31, 2023
Preferred Stock
23 unchanged sentences
Voting Rights :
−Removed: If at least one share of Series A Super Voting Preferred Stock is issued and outstanding,
−Removed: then the total aggregate issued shares of Series A Super Voting Preferred Stock at any given time, regardless of their number, shall have
−Removed: voting rights equal to 20 times the sum of:
−Removed: i) the total number of shares of Common stock which are issued and outstanding at the time
−Removed: of voting, plus ii) the total number of shares of all Series of Preferred stocks which are issued and outstanding at the time of voting.
−Removed: Each individual share of Series A Super Voting Preferred
−Removed: Stock shall have the voting rights equal to:
−Removed: [twenty times the
−Removed: {all shares of Common stock issued and outstanding at the time of voting + all shares of Series A and any newly designated Preferred
−Removed: stock issued and outstanding at the time of voting}]
−Removed: [the number of
−Removed: shares of Series A Super Voting Preferred Stock issued and outstanding at the time of voting]
+Added: If at least one share of Series A Super Voting Preferred Stock is issued and outstanding, then the total aggregate issued shares of Series A Super Voting Preferred Stock at any given time, regardless of their number, shall have voting rights equal to 20 times the sum of:
+Added: i) the total number of shares of Common stock which are issued and outstanding at the time of voting, plus ii) the total number of shares of all Series of Preferred stocks which are issued and outstanding at the time of voting.
+Added: Each individual share of Series A Super Voting Preferred Stock shall have the voting rights equal to:
+Added: [twenty times the sum of:
+Added: {all shares of Common stock issued and outstanding at the time of voting + all shares of Series A and any newly designated Preferred stock issued and outstanding at the time of voting}]
+Added: [the number of shares of Series A Super Voting Preferred Stock issued and outstanding at the time of voting]
With respect to all
3 unchanged sentences
law or the Articles of Incorporation or Bylaws.
−Removed: The total fair value of shares compensation recognized
−Removed: during the years ended December 31, 2022 and 2021, was $0 and $351,457, respectively.
−Removed: On October 1, 2022, the Company cancelled 51 shares
−Removed: of Series A Preferred stock valued at $ 51,000 , and issued Series B Convertible Preferred Stock, valued at $ 51,000 for equity financing
−Removed: to GHS Investments (See Series B Convertible Preferred Stock Equity Financing dated December 20, 2021).
−Removed: The Company did not issue any Series A Supervoting
−Removed: Convertible Preferred Stock during the years ended December 31, 2022 and 2021, respectively.
−Removed: The Company reported 25,845 shares of Series
−Removed: A Supervoting Convertible Preferred Stock issued and outstanding at December 31, 2022 and December 31, 2021, respectively.
+Added: The Company had 25,845 shares of Series A Preferred
+Added: Stock issued and outstanding at December 31, 2023 and 2022, respectively.
Series B Convertible Preferred Stock Equity
51 unchanged sentences
Stock may be redeemed by payment of the stated value thereof, with the following premiums based on the time of the redemption.
−Removed: · 115% of the stated value if the redemption takes
−Removed: place within 90 days of issuance;
−Removed: · 120% of the stated value if the redemption takes
−Removed: place after 90 days and within 120 days of issuance
−Removed: · 125% of the stated value if the redemption takes
−Removed: place after 120 days and within 180 days of issuance;
−Removed: · each share of Preferred Stock is redeemed one
−Removed: year from the day of issuance
+Added: 115% of the stated value if the redemption takes place within 90 days of issuance;
+Added: 120% of the stated value if the redemption takes place after 90 days and within 120 days of issuance
+Added: 125% of the stated value if the redemption takes place after 120 days and within 180 days of issuance;
+Added: each share of Preferred Stock is redeemed one year from the day of issuance
+Added: November 19, 2020
On November 19, 2020, pursuant to the terms of
26 unchanged sentences
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.
+Added: On November 19, 2020 (the date of receipt of cash
+Added: proceeds of $45,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 103,267 ,
+Added: $ 58,267 as day one loss on the derivative, $ 39,000 as interest expense, and $ 39,000 as Series B Convertible Preferred Stock mezzanine
+Added: liability, and $ 45,000 as amortization.
+Added: The Company recalculated the value of the derivative
+Added: liability associated with this convertible preferred stock recording a loss of $ 211 and a gain of $ 21,393 for the years ended December
+Added: 31, 2023 and 2022, respectively, in connection with the change in fair market value of the derivative liability.
+Added: The Company recorded $ 10,080 as preferred stock
+Added: dividend expense for each of the years ended December 31, 2023 and 2022, respectively.
+Added: The Company recorded $ 31,400 and $ 21,320 as preferred
+Added: stock dividend payable as of December 31, 2023 and 2022, respectively.
+Added: Derivative liability payable for this transaction totaled $ 72,667
+Added: and $ 72,456 at December 31, 2023 and 2022, and Series B Convertible Preferred Stock mezzanine liability was $ 84,000 at December 31, 2023
+Added: and 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 $0.0006 to $0.0141, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.00065 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 0.07% to 5.46%, and an expected term
+Added: ranging from 0.13 years to 1.50 years.
December 16, 2020
3 unchanged sentences
$ 1,700 in selling commissions to complete this financing.
+Added: On December 16, 2020 (the date of receipt of cash
+Added: proceeds of $85,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 106,241 ,
+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 and recorded a loss of $ 256 and a gain of $ 31,043 for the years ended December
+Added: 31, 2023 and 2022, respectively, in connection with the change in fair market value of the derivative liability.
+Added: The Company recorded
+Added: preferred stock dividend expense of $ 12,240 for each of the years ended December 31, 2023 and 2022, respectively.
+Added: The Company recorded
+Added: $ 37,223 and $ 24,983 as preferred stock dividend payable as of December 31, 2023 and 2022, respectively.
+Added: Derivative liability payable for
+Added: this transaction totaled $ 88,238 and $ 87,982 at December 31, 2023 and 20222, and Series B Convertible Preferred Stock mezzanine liability
+Added: was $ 102,000 at December 31, 2023 and 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 $0.0006 to $0.0141, the
+Added: closing stock price of the Company's common stock on the date of valuation ranging from $0.00065 to $0.0184, an expected dividend yield
+Added: of 0%, expected volatility ranging from 160.41% to 437.59%, risk-free interest rates ranging from 0.07% to 5.46%, and an expected term
+Added: ranging from 0.21 years to 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.
For the year ended December 31, 2021, the Company inadvertently reported this
5 unchanged sentences
The Company recalculated the value of the derivative
−Removed: liability associated with this convertible preferred stock recording a loss of $ 52,789 for the year ended December 31, 2022 in connection
−Removed: with the change in fair market value of the derivative liability.
−Removed: In addition, the Company recorded $ 9,200 in interest expense to record
−Removed: the fair value of derivative liability.
−Removed: The Company recorded $ 7,565 as preferred stock dividend expense for the year ended December 31,
−Removed: 2022, and $ 7,565 as preferred stock dividend payable as of December 31, 2022.
−Removed: Derivative liability payable for this transaction totaled
−Removed: $ 52,789 at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at December 31, 2022
+Added: liability associated with this convertible preferred stock recording a loss of $ 154 and $ 52,789 for the years ended December 31, 2023
+Added: and 2022, respectively, in connection with the change in fair market value of the derivative liability.
+Added: In addition, the Company recorded
+Added: $ 9,200 in interest expense to record the fair value of derivative liability.
+Added: The Company recorded $ 7,344 and $ 7,565 as preferred stock
+Added: dividend expense for the years ended December 31, 2023 and 2022, and $ 14,909 and $ 7,565 as preferred stock dividend payable as of December
+Added: 31, 2023 and 2022, respectively.
+Added: Derivative liability payable for this transaction totaled $ 52,943 and $ 52,789 at December 31, 2023 and
+Added: 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at December 31, 2023 and 2022, respectively.
The Company valued the conversion feature using
8 unchanged sentences
$ 1,000 in selling commissions to complete this financing.
−Removed: On February 7, 2022 (the date of receipt of
−Removed: cash proceeds of $51,000
−Removed: issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 65,025 ,
−Removed: as day one loss on the derivative, $ 10,200
−Removed: as interest expense, and $ 10,200
−Removed: as Series B Convertible Preferred Stock mezzanine liability, and $ 51,000
−Removed: as amortization.
−Removed: The Company recalculated the value of the derivative liability associated with the convertible note and recorded a
−Removed: gain of $ 12,234
−Removed: for the year ended December 31, 2022 in connection with the change in fair market value of the derivative liability.
−Removed: the Company recorded $ 6,579
−Removed: as preferred stock dividend expense for the year ended December 31, 2022, and preferred stock dividend payable to GHS on this
−Removed: derivative totaled $ 6,579
−Removed: as of December 31, 2022.
−Removed: Derivative liability payable for this transaction totaled $ 52,789
−Removed: at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
−Removed: at December 31, 2022.
+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 derivative liability associated with the convertible
+Added: note and recorded a loss of $ 154 and a gain of $ 12,234 for the years ended December 31, 2023 and 2022, respectively, in connection with
+Added: the change in fair market value of the derivative liability.
+Added: In addition, the Company recorded $ 7,344 and $ 6,579 as preferred stock dividend
+Added: expense for the years ended December 31, 2023 and 2022, and preferred stock dividend payable to GHS on this derivative totaled $ 13,923
+Added: and $ 6,579 as of December 31, 2023 and 2022, respectively.
+Added: Derivative liability payable for this transaction totaled $ 52,943 and $ 52,789
+Added: at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at December 31, 2023 and 2022, respectively.
The Company valued the conversion feature using
9 unchanged sentences
in selling commissions to complete this financing.
−Removed: On March 24, 2022 (the date of receipt of
−Removed: cash proceeds of $136,000
−Removed: issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 328,422 ,
−Removed: as day one loss on the derivative, $ 27,200
−Removed: as interest expense, and $ 27,200
−Removed: as Series B Convertible Preferred Stock mezzanine liability, and $ 136,000
−Removed: as amortization.
−Removed: The Company recalculated the value of the derivative liability associated with the convertible note and recorded a
−Removed: gain of $ 187,650
−Removed: for the year ended December 31, 2022, in connection with the change in fair market value of the derivative liability.
−Removed: the Company recorded preferred stock dividend expense of $ 15,131
−Removed: for the year ended December 31, 2022.
−Removed: Preferred stock dividend payable to GHS for this derivative totaled $ 15,131 at
−Removed: December 31, 2022.
−Removed: Derivative liability payable for this transaction totaled $ 140,772
−Removed: at December 31, 2022 and Series B Convertible Preferred Stock mezzanine liability was $ 163,200
−Removed: at December 31, 2022.
+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 liability associated with the convertible
+Added: note and recorded a loss of $ 410 and a gain of $ 187,650 for the years ended December 31, 2023 and 2022, in connection with the change
+Added: in fair market value of the derivative liability.
+Added: In addition, the Company recorded preferred stock dividend expense of $ 19,584 and $ 15,131
+Added: for the years ended December 31, 2023 and 2022.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 34,715 and $ 15,131
+Added: at December 31, 2023 and 2022.
+Added: Derivative liability payable for this transaction totaled $ 141,182 and $ 140,772 at December 31, 2023 and
+Added: 2022, and Series B Convertible Preferred Stock mezzanine liability was $ 163,200 at December 31, 2023 and 2022, respectively.
The Company valued the conversion feature using
9 unchanged sentences
$ 1,220 in selling commissions to complete this financing.
−Removed: On November 17, 2022 (the date of receipt of
−Removed: cash proceeds of $61,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
−Removed: of $ 54,072 , $ 6,928 as day one gain on the derivative, $ 12,200 as interest expense, and $ 12,200 as Series B Convertible
−Removed: Preferred Stock mezzanine liability, and $ 61,000 as amortization.
−Removed: The Company recalculated the value of the derivative liability
−Removed: associated with the convertible note and recorded a loss of $ 9,069 for the year ended December 31, 2022, in connection with the
−Removed: change in fair market value of the derivative liability.
−Removed: In addition, the Company recorded preferred stock dividend expense of
−Removed: $ 1,059 for the year ended December 31, 2022.
−Removed: Preferred stock dividend payable to GHS for this derivative totaled $ 1,059 at
−Removed: December 31, 2022.
−Removed: Derivative liability payable for this transaction totaled $ 63,140 at December 31, 2022 and Series B Convertible
−Removed: Preferred Stock mezzanine liability was $ 73,200 at December 31, 2022.
+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, $ 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 liability associated with the convertible note and recorded
+Added: a loss of $ 184 and $ 9,069 for the years ended December 31, 2023 and 2022, respectively, in connection with the change in fair market value
+Added: of the derivative liability.
+Added: In addition, the Company recorded preferred stock dividend expense of $ 8,784 and $ 1,059 for the years ended
+Added: December 31, 2023 and 2022.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 9,843 and $ 1,059 at December 31, 2023
+Added: Derivative liability payable for this transaction totaled $ 63,324 and $ 63,140 at December 31, 2023 and 2022, and Series B Convertible
+Added: Preferred Stock mezzanine liability was $ 73,200 at December 31, 2023 and 2022, respectively.
The Company valued the conversion feature using
4 unchanged sentences
of 1.5 years.
+Added: August 24, 2023
+Added: On August 24, 2023, pursuant to the terms of the
+Added: SPA, GHS purchased 62 shares of Series B Convertible Preferred Stock for gross proceeds of $ 62,000 .
+Added: The Company paid $ 1,240 in selling
+Added: commissions to complete this financing.
+Added: On August 24, 2023 (the date of receipt of cash
+Added: proceeds of $62,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 61,679 ,
+Added: $ 321 as day one gain on the derivative, $ 12,400 as interest expense, and $ 12,400 as Series B Convertible Preferred Stock mezzanine liability,
+Added: and $ 62,000 as amortization.
+Added: The Company recalculated the value of the derivative
+Added: liability associated with the convertible note at December 31, 2023 and recorded a loss of $ 2,732 for the year ended December 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 $ 3,155 for the year ended December 31, 2023.
+Added: Preferred stock dividend payable to GHS for this derivative totaled $ 3,155 at
+Added: December 31, 2023.
+Added: Derivative liability payable for this transaction totaled $ 64,411 at December 31, 2023 and Series B Convertible Preferred
+Added: Stock mezzanine liability was $ 74,400 at December 31, 2023.
+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 $0.0006 to $0.0014, the
+Added: closing stock price of the Company’s common stock on the date of valuation ranging from $0.00065 to $0.0015, an expected dividend
+Added: yield of 0%, expected volatility ranging from 189.98% to 201.38%, risk-free interest rates ranging from 4.79% to 5.46%, and an expected
+Added: term of 1.5 years.
+Added: The following table represents the change in the
+Added: fair value of the derivative liabilities for the years ended December 31, 2023 and 2022, respectively.
+Added: Balance at December 31, 2021
+Added: Change in the fair value of derivative liability
+Added: Balance at December 31, 2022
+Added: Change in the fair value of derivative liability
+Added: Balance at December 31, 2023
As a result of issuance of derivative instruments,
3 unchanged sentences
warrants as of December 31, 2023 and 2022 and changes during the years then ended, is presented below:
−Removed: Summary of warrant activity
+Added: Schedule of summary of warrant activity
Exercise Price
37 unchanged sentences
At December 31, 2023 and 2022, the Company had
−Removed: accumulated net operating losses of approximately $ 9,307,000
−Removed: and $ 8,242,000 , respectively, for U.S.
−Removed: and Massachusetts income tax purposes available to offset future taxable incomes.
−Removed: The net operating losses generated in tax years prior
−Removed: to December 31, 2017, can carry forward for twenty years, whereas the net operating losses generated after December 31, 2017 can carry
−Removed: forward indefinitely.
−Removed: Management determined that it was unlikely that the Company’s deferred tax assets would be realized and have
−Removed: provided for a full valuation allowance associated with the net deferred tax assets.
+Added: accumulated net operating losses of approximately $ 10,444,000 and $ 9,307,000 , respectively, for U.S.
+Added: federal and Massachusetts income tax
+Added: purposes available to offset future taxable incomes.
+Added: The net operating losses generated in tax years prior to December 31, 2017, can carry
+Added: forward for twenty years, whereas the net operating losses generated after December 31, 2017 can carry forward indefinitely.
+Added: determined that it was unlikely that the Company’s deferred tax assets would be realized and have provided for a full valuation
+Added: allowance associated with the net deferred tax assets.
In the ordinary course of business, the Company’s
18 unchanged sentences
accounting for events or transactions in the current period or require additional disclosure.
−Removed: On January 16, 2023, the Company issued 10,650,921
−Removed: shares of common stock to GHS Investments, LLC for a cash consideration of $16,557.
−Removed: The Company paid a sales commission of $331.
−Removed: On February 6, 2023, the Company issued 16,854,990
−Removed: shares of common stock to GHS Investments, LLC for a cash consideration of $27,581.
−Removed: The Company paid a sales commission of $552.
−Removed: On February 10, 2023, the Company issued 50,000
−Removed: shares of common stock under 2019 Plan to an employee for past services.
−Removed: The shares were valued at the fair value of common stock on the
−Removed: date of issuance.
−Removed: On February 21, 2023, the Company issued 100,000
−Removed: shares of common stock under 2019 Plan to an advisor of the Company.
−Removed: The shares were valued at their fair value on the date of issuance.
−Removed: On February 22, 2023, the Company issued 4,097,453
−Removed: shares of common stock to GHS Investments, LLC for a cash consideration of $10,057.
−Removed: The Company paid a sales commission of $201.
−Removed: On March 13, 2023, the Company issued 100,000
−Removed: shares of common stock under 2019 Plan to an advisor of the Company.
−Removed: The shares were valued at their fair value on the date of issuance.
+Added: On January 4, 2024, the noteholder of Convertible
+Added: Promissory Note G elected to convert $9,381 of the principal amount of the note and accrued and unpaid interest of $619 into 20,000,000
+Added: shares of common stock at the conversion price the lowest traded price of $0.0005 per share.
+Added: On January 25, 2024, the noteholder of Convertible
+Added: Promissory Note G elected to convert $9,480 of the principal amount of the note and accrued and unpaid interest of $520 into 20,000,000
+Added: shares of common stock at the conversion price of the lowest traded price of $0.0005 per share.
+Added: On February 5, 2024, the Company and the noteholder
+Added: of Convertible Promissory Note B entered into a Debt Exchange Agreement to convert $55,000 principal balance of Note B and $14,600 of
+Added: accrued and unpaid interest as of the maturity date of Note B on March 1, 2024.
+Added: In exchange for the cancellation of all indebtedness of
+Added: the Company owed to the noteholder B as evidenced by the Convertible Note, and for no additional consideration, the Company agreed to
+Added: issue to the noteholder B, 57 shares of the Company’s Series C convertible preferred stock at the stated value of $1,200 per share.
+Added: On February 19, 2024, the noteholder of Convertible
+Added: Promissory Note G elected to convert $11,499 of the principal amount of the note and accrued and unpaid interest of $501 into 20,000,000
+Added: shares of common stock at the conversion price the lowest traded price of $0.0006 per share.
On March 12, 2024, the noteholder of Convertible
−Removed: Promissory Note F elected to convert $27,814 of the principal amount of the note and accrued and unpaid interest of $7,186 into 17,837,838
−Removed: shares of common stock at the conversion price of $0.00185 per share.
−Removed: 1, 2023, pursuant to their respective employment agreements, 1,500,000 shares of common stock previously awarded to each of the Company’s
−Removed: CEO and COO vested.
−Removed: date of this filing, the Company is in default with the terms of the Notes A and D, which matured for payment on March 1, 2023.
−Removed: is negotiating with the noteholders to extend the maturity date to cure the default.
+Added: Promissory Note G elected to convert $14,686 of the principal amount of the note and accrued and unpaid interest of $314 into 25,000,000
+Added: shares of common stock at the conversion price the lowest traded price of $0.0006 per share.
+Added: On April 15, 2024, pursuant to the terms of the
+Added: SPA, GHS purchased 20 shares of Series B Convertible Preferred Stock for gross proceeds of $20,000.
+Added: The Company paid $400 in selling commissions
+Added: to complete this financing and $2,000 in purchaser’s legal fees.
+Added: On May 28, 2024, the Company filed an amendment
+Added: to its Articles of Incorporation increasing its authorized common shares to 3,000,000,000.
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.