14 unchanged sentences
the following Management Discussion and Analysis of the Consolidated Financial Condition, Results of Operations, Stockholders’ Equity
−Removed: and Cash Flow for the quarterly periods ended September 30, 2024 and 2023 gives effect to our acquisition of OXYS Corporation (“ OXYS ”)
+Added: and Cash Flow for the quarterly periods ended March 31, 2025 and 2024 gives effect to our acquisition of OXYS Corporation (“ OXYS ”)
on July 28, 2017.
15 unchanged sentences
· the impact of conflicts between the Russian Federation and Ukraine and Israel in on our operations;
−Removed: geo-political events, such as the crisis in Ukraine and Israel, government responses to such events and the related impact on the economy both nationally and internationally;
+Added: · geo-political events, such as the crisis in Ukraine and Israel, government responses to such events and
+Added: the related impact on the economy both nationally and internationally;
· general market and economic conditions;
93 unchanged sentences
Results of Operations for the Three Months
−Removed: Ended September 30, 2024 Compared to the Three Months Ended September 30, 2023 (Unaudited)
−Removed: For the three months ended September 30, 2024,
−Removed: we did not earn any revenues and did not incur related cost of sales.
−Removed: Our operating expenses were $155,831 which included payroll costs
−Removed: of $50,000, amortization of intangible assets of $12,477, legal and professional fees of $84,279, and general and administrative expenses
−Removed: We recorded net other income of $51,155 consisting of gain of $63,503 due to change in fair market value of derivative liability,
−Removed: and interest expense of $12,348.
−Removed: We also recorded $21,523 as preferred stock dividend on convertible preferred stock for the three months
−Removed: ended September 30, 2024.
−Removed: As a result, we incurred a net loss of $126,199 for the three months ended September 30, 2024.
−Removed: For the three months ended September 30, 2023,
−Removed: we earned revenues of $19,714 and incurred related cost of sales of $4,871.
−Removed: Our operating expenses were $102,272 which included professional
−Removed: fees of $13,861, payroll costs of $53,825, amortization of intangible assets of $12,477, and general and administrative expenses of $22,109.
−Removed: We recorded net other income of $42,138 consisting of gain of $122,089 due to change in fair market value of derivative liability, interest
−Removed: income on note receivable of $8,205, gain on a derivative of $321 and interest expense of $14,077.
−Removed: We also recorded $17,383 as preferred
−Removed: stock dividend on convertible preferred stock for the three months ended September 30, 2023.
−Removed: As a result, we incurred a net loss of $62,674
−Removed: for the three months ended September 30, 2023.
−Removed: During the current and prior period, we did not
−Removed: record an income tax benefit due to the uncertainty associated with the Company’s ability to utilize the deferred tax assets.
−Removed: Results of Operations for the Nine Months
−Removed: Ended September 30, 2024 Compared to the Nine Months Ended September 30, 2023 (Unaudited)
−Removed: For the nine months ended September 30, 2024,
−Removed: we earned revenues of $2,500 and recorded related cost of sales of $2,125.
−Removed: Our operating expenses were $327,186 which included payroll
−Removed: costs of $150,518, amortization of intangible assets of $37,159, legal and professional fees of $129,325, and general and administrative
−Removed: expenses of $8,204.
−Removed: We recorded net other expense of $384,883 consisting of loss of $282,623 due to change in fair market value of derivative
−Removed: liability, gain on a derivative of $27,833 on Series C Convertible Preferred Stock, and interest expense of $130,093.
+Added: Ended March 31, 2025 Compared to the Three Months Ended March 31, 2024 (Unaudited)
+Added: For the three months ended March 31, 2025, we
+Added: did not record any revenues and related cost of sales.
+Added: Our operating expenses totaled $92,258 which included payroll costs of $50,000,
+Added: amortization of intangible assets of $12,205, and general and administrative expenses of $30,053.
+Added: We recorded net other expense of $64,953
+Added: consisting of loss of $15,764 due to change in fair market value of derivative liability;
+Added: loss on derivatives of $14,224 consisting of
+Added: loss on Series C Convertible Preferred Stock of $4,709 and loss on Series D Convertible Preferred Stock of $14,224;
+Added: interest expense of
+Added: $75,375 primarily due to recording of $62,800 as interest expense on issuance of Series D Convertible Preferred Stock;
+Added: received employee
+Added: retention credit from the internal revenue service totaling $8,882 in February 2025 which we recorded as other income.
We also recorded
−Removed: $61,886 as preferred stock dividend on convertible preferred stock for the nine months ended September 30, 2024.
−Removed: As a result, we incurred
−Removed: a net loss of $773,580 for the nine months ended September 30, 2024.
−Removed: nine months ended September 30, 2023, we earned revenues of $98,286 and incurred related cost of sales of $30,330.
−Removed: Our operating expenses
−Removed: were $410,757 which included professional fees of $138,027, payroll costs of $194,083, amortization of intangible assets of $37,023, and
−Removed: general and administrative expenses of $41,623.
−Removed: We recorded net other expenses of $131,297 consisting of a loss $34,600 due to change
−Removed: in fair market value of derivative liability, gain on a derivative of $321, interest income on note receivable of $19,983, interest expense
−Removed: of $117,001 on the convertible promissory notes.
−Removed: We also recorded preferred stock dividend on convertible preferred stock of $49,803 for
−Removed: the nine months ended September 30, 2023.
−Removed: As a result, we incurred a net loss of $523,901 for the nine months ended September 30, 2023.
+Added: preferred stock dividend on convertible preferred stock of $23,102.
+Added: As a result of the above, we recorded a net loss of $180,313 attributable
+Added: to common stockholders for the three months ended March 31, 2025.
+Added: For the three months ended March 31, 2024, we
+Added: earned revenues of $2,500 and incurred related cost of sales of $2,125.
+Added: Our operating expenses were $66,682 which included payroll costs
+Added: of $50,518, amortization of intangible assets of $12,341, and general and administrative expenses of $3,823.
+Added: We recorded net other expense
+Added: of $135,111 consisting of loss of $81,239 due to change in fair market value of derivative liability, gain on a derivative of $28,157
+Added: on Series C Convertible Preferred Stock, and interest expense of $82,029.
+Added: We also recorded $19,200 as preferred stock dividend on convertible
+Added: preferred stock for the three months ended March 31, 2024.
+Added: As a result, we incurred a net loss of $220,618 for the three months ended
+Added: March 31, 2024.
During the current and prior period, we did not
1 unchanged sentence
No revenues were earned in Q1 2025 and, thus,
−Removed: revenues were substantially less than the same period in 2023.
+Added: revenues were less than the same period in 2024.
Revenue growth for the rest of 2025 will be challenging given the difficulty
2 unchanged sentences
capital and the following factors:
−Removed: · Our DOT Bridge Monitoring Contract ended in December 2023 but
−Removed: we believe our Structural Health Monitoring (“SHM”) vertical is the foundation of our future revenue stream.
−Removed: continue with our main contractor to the DOT for extension and expansion contracts.
−Removed: Additional prospects with our current DOT state,
−Removed: and DOT contacts in two other northeast states continue to be pursued but may not convert to contracts for another six to nine months.
−Removed: Projects with local municipalities in our current northeast state also continue to be prospected and may convert to contracts in early
−Removed: 2025, as they are based on potential state grants and not dependent on state or municipal budget cycles.
−Removed: · Our Smart Manufacturing vertical is another potential source
−Removed: of future revenue based on the strong use case developed from our CNC POC and SaaS contracts over the past year.
−Removed: Although the SaaS contract
−Removed: ended in May 2024, the tool cost savings exceeded our projections, and we believe the customer will continue to benefit from the insights
−Removed: The customer will continue to endorse our capabilities and services, including promotional video material previously released
−Removed: We believe their endorsement and promotional videos are valuable collateral to prospect future Smart Manufacturing CNC business.
−Removed: Additional POCs for other discrete manufacturing processes, including metal stamping, plastic injection molding, plastic extrusion, and
−Removed: automated assembly and test are also potential avenues of future revenue streams.
−Removed: · Our strategic partnership continues to be our greatest asset.
−Removed: The strength of our Aingura IIoT, S.L.
−Removed: partnership provides supplemental expertise, equipment and software, which ensures our ability
−Removed: to bring value to our prospective customers.
−Removed: Despite these positive factors, we continue to
−Removed: face significant headwinds and we have not been able to raise material funds for ongoing operations through our existing financing agreements
+Added: · Our DOT Bridge Monitoring Contract ended in December 2023 but we believe our Structural Health
+Added: Monitoring (“ SHM ”) vertical is the foundation of our future revenue stream.
+Added: Recent discussions with our main
+Added: contractor to the DOT revealed that the monitoring program in which we’ve participated in previous years has been suspended
+Added: with no foreseeable plans to restart the program.
+Added: Despite this setback, our main contractor has confirmed we can continue to monitor
+Added: our two sites (at our cost), which will allow us to effectively market our system and services to local municipalities and other
+Added: We continue to pursue DOT contacts in two other northeast states, but these may not convert to contracts for another
+Added: Projects with local municipalities in our current northeast state also continue to be prospected and may convert to contracts
+Added: sometime in 2025, as they are based on potential state grants and not dependent on state or municipal budget cycles.
+Added: · Our Smart Manufacturing vertical is another potential source of future revenue based on the strong use
+Added: case developed from our CNC POC and SaaS contracts in previous years.
+Added: Although the SaaS contract ended in May 2024, the tool cost savings
+Added: exceeded our projections and our customer’s expectations.
+Added: This previous customer will continue to endorse our capabilities and services,
+Added: including promotional video material previously released and pending.
+Added: We believe their endorsement and promotional videos are valuable
+Added: collateral to prospect future Smart Manufacturing CNC business.
+Added: Additional POCs for other discrete manufacturing processes, including
+Added: metal stamping, plastic injection molding, plastic extrusion, and automated assembly and test are also potential avenues of future revenue
+Added: · We believe our strategic partnership continues to be our greatest asset.
+Added: The strength of our Aingura IIoT,
+Added: partnership provides supplemental expertise, equipment and software, which ensures our ability to bring value to our prospective
+Added: Their recent successes in expanding their minimally invasive monitoring and predictive algorithms into heavy industrial equipment
+Added: applications bodes well for additional U.S.
+Added: collaborations with us.
+Added: Despite these positive factors, we continue to face
+Added: significant headwinds and we have not been able to raise material funds for ongoing operations through our existing financing agreements
due to market conditions.
−Removed: Our CEO and COO have not received any and have accrued all compensation since mid-April 2023 and the lack of
−Removed: funds has severely limited sales and marketing efforts.
−Removed: Our management continues to secure limited funding from our lead investor to pay
−Removed: for ongoing expenses and our leadership team is considering our options for both the short and long term.
−Removed: Given the current challenges
−Removed: in raising adequate funds, management is pursuing options including vetting suitable companies to merge with or acquire us.
+Added: Our CEO and COO have received negligible compensation and have accrued almost all compensation since mid-April
+Added: 2023 and the lack of funds has severely limited sales and marketing efforts.
+Added: Our management continues to secure limited funding from our
+Added: lead investor to pay for ongoing expenses and our leadership team is considering our options for both the short and long term.
+Added: current challenges in raising adequate funds, management is pursuing options including vetting suitable companies to merge with or acquire
We believe we’ve created valuable assets
8 unchanged sentences
Liquidity and Capital Resources for the
−Removed: Nine Months Ended September 30, 2024 Compared to the Nine Months Ended September 30, 2023 (Unaudited)
−Removed: At September 30, 2024, we reported a cash balance
−Removed: of $3,181 as a result of an increase of $2,537 from $644 cash balance at December 31, 2023.
−Removed: This increase was primarily as a result of
−Removed: net cash of $17,600 provided by financing activities from the sale of Series B preferred stock.
+Added: Three Months Ended March 31, 2025 Compared to the Three Months Ended March 31, 2024 (Unaudited)
+Added: At March 31, 2025, we reported a cash balance
+Added: of $17,861 as a result of a decrease of $5,732 from $23,593 cash balance at December 31, 2024.
+Added: This decrease was primarily as a result
+Added: of net cash used in operating activities of $56,532 offset against the net cash received from sale of Series D Convertible Preferred Stock
+Added: of $50,800 during the three months ended March 31, 2025.
Operating Activities
−Removed: Net cash flows used in operating activities for
−Removed: the nine months ended September 30, 2024 was $15,063, primarily attributed to the net loss of $773,580, amortization of debt discount
−Removed: on notes payable and preferred stock of $4,000, amortization of intangible assets of $37,159, and net increase in operating assets and
−Removed: liabilities of $717,358.
−Removed: The Company recorded changes in operating assets and liabilities primarily attributable to decrease in accounts
−Removed: receivable of $5,460, increase in accounts payable of $145,234, increase in accrued liabilities of $114,498, increase in derivative liabilities
−Removed: of $343,615, increase in shares payable to related parties of $1,980, and increase in salaries payable to related parties of $106,571.
−Removed: Net cash flows used in operating activities for
−Removed: the nine months ended September 30, 2023 was $129,417, primarily attributed to the net loss of $523,901, stock compensation expense of
−Removed: $825, discount received on note receivable of $2,805, amortization of debt discount on notes payable and preferred stock of $12,400, and
−Removed: amortization of intangible assets of $37,023.
−Removed: The Company recorded changes in operating assets and liabilities of $347,041 primarily attributable
−Removed: to decrease in accounts receivable of $18,021, increase in prepaid expenses and other current assets of $10,028, decrease in accounts
−Removed: payable of $38,108, increase in accrued liabilities of $125,434, increase in derivative liabilities of $96,279, decrease in unearned interest
−Removed: of $5,151, increase in shares payable to related parties of $3,870, and increase in salaries payable to related parties of $156,724.
+Added: Net cash flows used in
+Added: operating activities for the three months ended March 31, 2025 was $56,532, primarily attributed to the net loss of $180,313, stock compensation
+Added: expense for services of $1,295, amortization of intangible assets of $12,205, loss on change in FMV of derivative liability of $20,473
+Added: of Series C and Series D Convertible Preferred Stock, and net increase in operating assets and liabilities of $72,742.
+Added: The Company recorded
+Added: changes in operating assets and liabilities primarily attributable to an increase in prepaid expenses and other current assets of $15,000,
+Added: decrease in accounts payable of $34,827, increase in accrued liabilities of $62,088, increase in derivative liabilities of $33,588, increase
+Added: in shares payable to related parties of $360, and increase in salaries payable to related parties of $31,599.
+Added: Net cash flows provided
+Added: by operating activities for the three months ended March 31, 2024 was $761, primarily attributed to the net loss of $220,618, amortization
+Added: of intangible assets of $12,341, and net increase in operating assets and liabilities of $209,038.
+Added: The Company recorded changes in operating
+Added: assets and liabilities primarily attributable to decrease in accounts receivable of $2,960, increase in accounts payable of $1,247, increase
+Added: in accrued liabilities of $42,805, increase in derivative liabilities of $121,906, increase in shares payable to related parties of $520,
+Added: and increase in salaries payable to related parties of $39,600.
Investing Activities
−Removed: Net cash used in investing activities for the
−Removed: nine months ended September 30, 2024 and 2023 was 0.
+Added: Net cash used in investing
+Added: activities for the three months ended March 31, 2025 and 2024 was $0.
Financing Activities
−Removed: Net cash provided by financing activities for
−Removed: the nine months ended September 30, 2024 was $17,600 due to cash received of $20,000 from equity financing of convertible preferred stock,
−Removed: net of cash payment of $2,400 in fees paid in connection with the capital raise.
−Removed: Net cash provided by financing activities for the nine
−Removed: months ended September 30, 2023 was $113,871 primarily due to sales of our common stock of $54,195, Series B convertible preferred stock
−Removed: of $62,000 and paid $2,324 in costs for raising capital.
−Removed: As a result of the above activities, the Company
−Removed: recorded an increase of $2,537 in cash for the nine months ended September 30, 2024, and a decrease of $15,546 in cash for the nine months
−Removed: ended September 30, 2023, respectively.
−Removed: The accompanying condensed consolidated financial
−Removed: statements have been prepared assuming that the Company will continue as a going concern.
−Removed: As shown in the accompanying financial statements,
−Removed: the Company has suffered continuing operating losses, has a working capital deficit of $2,801,570, net loss incurred for the nine months
−Removed: ended September 30, 2024 of $773,580, and has an accumulated deficit of $11,217,177 as of September 30, 2024.
−Removed: These factors, among others,
−Removed: raise substantial doubt about the Company’s ability to continue as a going concern.
+Added: Net cash provided by
+Added: financing activities for the three months ended March 31, 2025, was $50,800, due to cash received from sale of Series D Convertible Preferred
+Added: Stock of $60,000, net of cash payments of offering costs of $9,200.
+Added: Net cash provided by financing activities for the three months ended
+Added: March 31, 2024, was $0.
+Added: As a result of the above
+Added: activities, the Company recorded a decrease in cash of $5,732 for the three months ended March 31, 2025, and an increase in cash of $761
+Added: for the three months ended March 31, 2024, respectively.
+Added: The accompanying condensed unaudited consolidated
+Added: financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: As shown in the accompanying financial
+Added: statements, the Company has suffered continuing operating losses, has a working capital deficit of $2,826,576, net loss incurred for the
+Added: three months ended March 31, 2025 of $180,313, and has an accumulated deficit of $11,388,565 as of March 31, 2025.
+Added: These factors, among
+Added: others, raise substantial doubt about the Company’s ability to continue as a going concern.
If the Company is unable to obtain adequate
capital, it could be forced to cease operations.
−Removed: The accompanying condensed financial statements do not include any adjustments to reflect
−Removed: the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company
−Removed: be unable to continue as a going concern.
+Added: The accompanying condensed unaudited financial statements do not include any adjustments
+Added: to reflect the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should
+Added: the Company be unable to continue as a going concern.
Off-Balance Sheet Arrangements
7 unchanged sentences
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.