IIOT-OXYS, INC. 10-Q
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2026
Or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________________to___________________________
Commission File Number: 000-50773
IIOT-OXYS, INC.
(Exact name of registrant as specified in its
charter)
Nevada
56-2415252
(State or other jurisdiction
of incorporation or organization)
(I.R.S. Employer Identification
No.)
705 Cambridge Street , Cambridge , MA
02141
(Address of principal executive offices)
(Zip Code)
( 401 ) 307-3092
(Registrant’s telephone number, including
area code)
Securities registered pursuant to section 12(b) of the Act:
Title of Each Class
Trading Symbol(s)
Name of each exchange on which registered
Not applicable
Not applicable
Not applicable
Securities registered pursuant to Section 12(g) of the Act: Common Stock, Par Value $0.001
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically
every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the
preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☐
Accelerated filer
☐
Non-accelerated filer
☒
Smaller reporting company
☒
Emerging growth company
☐
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares outstanding of the registrant’s common stock
on July 9, 2026 was 586,385,063 .
TABLE OF CONTENTS
PART I—FINANCIAL INFORMATION
3
Item 1. Financial Statements
3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
30
Item 3. Quantitative and Qualitative Disclosures About Market Risk
36
Item 4. Controls and Procedures
36
PART II—OTHER INFORMATION
36
Item 5. Other Information.
37
Item 6. Exhibits.
37
SIGNATURES
38
Introductory Comment
Unless otherwise indicated, any reference to “the
Company”, “our company”, “we”, “us”, or “our” refers to IIOT-OXYS, Inc., a Nevada
corporation, and as applicable to its wholly owned subsidiaries, OXYS Corporation, a Nevada corporation, and HereLab, Inc., a Delaware
corporation.
2
PART I—FINANCIAL INFORMATION
Item 1. Financial Statements
IIOT-OXYS, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
March 31, 2026
December 31, 2025
(Unaudited)
ASSETS
Current Assets
Cash and cash equivalents
$ 6,838
$ 26,342
Total Current Assets
6,838
26,342
Total Assets
$ 6,838
$ 26,342
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities
Accounts payable
$ 187,552
$ 196,794
Accrued liabilities
1,322,046
1,141,681
Deferred revenue
31,425
31,425
Notes payable - current
13,942
13,942
Derivative liabilities
1,105,758
951,532
Total Current Liabilities
2,660,723
2,335,374
Due to stockholders
1,000
1,000
Total Liabilities
2,661,723
2,336,374
Commitments and Contingencies (Note 3)
–
Series B Convertible Preferred Stock, 600 shares designated, $ 0.001 Par Value, $ 1,200 stated value; 583 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively. Liquidation preference $ 699,600 at March 31, 2026 and December 31, 2025, respectively
699,600
699,600
Series C Convertible Preferred Stock, 5,000 shares designated, $ 0.001 Par Value, $ 1,200 stated value; 57 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively. Liquidation preference $ 68,400 at March 31, 2026 and December 31, 2025, respectively
68,400
68,400
Series D Convertible Preferred
Stock, 500
shares designated, $ 0.001
Par Value, $ 1,200
stated value; 253
shares and 210
shares issued
and outstanding at March 31, 2026 and December 31, 2025, respectively. Liquidation preference $ 303,600
and
$ 252,000
at
March 31, 2026 and December 31, 2025, respectively
303,600
252,000
Stockholders' Equity (Deficit)
Preferred Stock, $ 0.001 par value, 10,000,000 Shares authorized
Series A Preferred Stock, 100 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
–
–
Series E Preferred Stock, 1,207 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
1
1
Common Stock $ 0.001 Par Value, 10,000,000,000 shares
authorized; 586,385,063 shares and 586,285,063 shares issued and outstanding at March 31, 2026 and December 31, 2025,
respectively
586,386
586,286
Additional paid in capital
8,730,313
8,733,193
Accumulated deficit
( 13,043,185 )
( 12,649,512 )
Total Stockholders' Equity (Deficit)
( 3,726,485 )
( 3,330,032 )
Total Liabilities and Stockholders' Equity (Deficit)
$ 6,838
$ 26,342
The accompanying notes are an integral part of
these condensed unaudited consolidated financial statements.
3
IIOT-OXYS, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
For The Three Months Ended March 31,
2026
2025
Revenues
$ –
$ –
Cost of Sales
–
–
Gross Profit
–
–
Operating Expenses
Amortization of intangible assets
–
12,205
Payroll expense
–
50,000
Professional fees
56,224
14,585
Other general and administrative
7,365
15,468
Total Operating Expenses
63,589
92,258
Other Income (Expense)
Gain (loss) on change in FMV of derivative liability
( 97,220 )
15,764
Loss on derivatives
( 16,866 )
( 14,224 )
Interest expense
( 49,084 )
( 75,375 )
Other income
597
8,882
Total Other Income (Expense)
( 162,573 )
( 64,953 )
Net Loss Before Income Taxes
( 226,162 )
( 157,211 )
Provision for Income Tax
–
–
Net Loss
( 226,162 )
( 157,211 )
Convertible Preferred Stock Dividend
( 167,511 )
( 23,102 )
Net Loss Attributable to Common Stockholders
$ ( 393,673 )
$ ( 180,313 )
Net Profit (Loss) Per Share Attributable to Common Stockholders - Basic and Diluted
$ ( 0.00 )
$ ( 0.00 )
Weighted Average Shares Outstanding Attributable to Common Stockholders - Basic and Diluted
586,292,841
556,489,737
The accompanying notes are an integral part of
these condensed unaudited consolidated financial statements.
4
IIOT-OXYS, Inc. and Subsidiaries
Condensed Consolidated Statements of Stockholders'
Equity (Deficit)
(Unaudited)
For the Three Months Ended March 31, 2026
Preferred Stock
Common Stock
Additional Paid-In
Accumulated
Total Stockholders' Equity
Series A
Amount
Series E
Amount
Shares
Amount
Capital
Deficit
(Deficit)
Balance - December 31, 2025
100
$ –
1,207
$ 1
586,285,063
$ 586,286
$ 8,733,193
$ ( 12,649,512 )
$ ( 3,330,032 )
Common stock issued for services
–
–
–
–
100,000
100
( 20 )
–
80
Sales commission paid on capital raise
–
–
–
–
–
–
( 2,860 )
–
( 2,860 )
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 167,511 )
( 167,511 )
Net loss
–
–
–
–
–
–
–
( 226,162 )
( 226,162 )
Balance - March 31, 2026
100
$ –
1,207
$ 1
586,385,063
$ 586,386
$ 8,730,313
$ ( 13,043,185 )
$ ( 3,726,485 )
For the Three Months Ended March 31, 2025
Preferred Stock
Common Stock
Additional Paid-In
Accumulated
Total Stockholders' Equity
Series A
Amount
Series E
Amount
Shares
Amount
Capital
Deficit
(Deficit)
Balance - December 31, 2024
25,845
$ 26
–
$ –
555,015,293
$ 555,016
$ 7,306,031
$ ( 11,208,252 )
$ ( 3,347,179 )
Sales commission paid on capital raise
–
–
–
–
–
–
( 9,200 )
–
( 9,200 )
Common stock issued for services
–
–
–
–
300,000
300
60
–
360
Common stock issued to related parties for services
–
–
–
–
5,000,000
5,000
1,000
–
6,000
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 23,102 )
( 23,102 )
Net loss
–
–
–
–
–
–
–
( 157,211 )
( 157,211 )
Balance - March 31, 2025
25,845
$ 26
–
$ –
560,315,293
$ 560,316
$ 7,297,891
$ ( 11,388,565 )
$ ( 3,530,332 )
The accompanying notes are an integral part of
these condensed unaudited consolidated financial statements.
5
IIOT-OXYS, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited)
For the Three Months Ended March 31,
2026
2025
Cash Flows From Operating Activities
Net loss
$ ( 226,162 )
$ ( 157,211 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Stock compensation expense for services
–
1,295
Amortization of intangible assets
–
12,205
Common stock issued for services
100
–
Amortization of debt discount on Series B and D Preferred Stock
8,600
12,000
Loss (Gain) on change in fair value of derivative
liability
97,220
( 15,764 )
Changes in Operating Assets and Liabilities
Decrease in prepaid expenses and other current assets
–
( 15,000 )
(Decrease) Increase in accounts payable
( 9,242 )
( 34,827 )
Increase in accrued liabilities
12,854
38,986
Increase in derivative liability
57,006
69,825
Increase in shares payable to related parties
–
360
Increase in salaries payable to related parties
–
31,599
Net Cash Used in Operating Activities
( 59,624 )
( 56,532 )
Cash Flows from Financing Activities
Cash received from sale of Series D Preferred Stock
43,000
60,000
Cash paid for offering costs
( 2,880 )
( 9,200 )
Net Cash Provided By Financing Activities
40,120
50,800
Net Increase in Cash and Cash Equivalents
( 19,504 )
( 5,732 )
Cash and Cash Equivalents - Beginning of Period
26,342
23,593
Cash and Cash Equivalents - End of Period
$ 6,838
$ 17,861
Supplement Disclosures of Cash Flow Information
Interest paid
$ –
$ –
Income taxes paid
$ –
$ –
Supplemental Disclosures of Non-Cash Investing and Financing Activities
Preferred stock dividend declared but unpaid
$ 167,511
$ 23,102
Issuance of common stock for services
$ 80
$ 6,360
The accompanying notes are an integral part of
these condensed unaudited consolidated financial statements.
6
IIOT-OXYS, Inc. and Subsidiaries
Notes to Condensed Consolidated Financial Statements
March 31, 2026 and 2025
(Unaudited)
NOTE 1 – NATURE OF OPERATIONS, BASIS
OF PRESENTATION AND GOING CONCERN
Unless otherwise indicated, any reference to “the
Company”, “we”, “us”, or “its” refers to IIOT-OXYS, Inc., a Nevada corporation, and as applicable
to its wholly owned subsidiaries, OXYS Corporation, a Nevada corporation, and HereLab, Inc., a Delaware corporation.
IIOT-OXYS, Inc., incorporated in Nevada on July
6, 2017, (the “ Company ”) was established for the purpose of designing, building, testing, and selling Edge Computing
Systems for the Industrial Internet. The Company is currently devoting substantially all its efforts in identifying, developing and marketing
engineered products, software and services for applications in the Industrial Internet which involves collecting and processing data
collected from a wide variety of industrial systems and machines.
On October 30, 2025, the Company had a change
of control in management, and the Company and its debtholders mutually agreed to convert their convertible promissory notes due, and
compensation due to officers in exchange for issuance of Series E Preferred Stock in full settlement of all balances due (Note 3, Note
6 and Note 7).
Basis
of Presentation
The accompanying consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“ GAAP ”)
and include the accounts of the Company. The financial statements and accompanying notes are the representations of the Company’s
management, who is responsible for their integrity and objectivity. In the opinion of the Company’s management, the financial statements
reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation.
Going Concern
The accompanying condensed consolidated
financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the accompanying
financial statements as of March 31, 2026, the Company has suffered continuing operating losses, has a (a) working capital deficit
of $ 2,653,885 , (b) net
loss from operations for the three months ended March 31, 2026 of $ 393,673 ,
(c) cash used in operating activities of $ 59,624 ,
and (d) accumulated deficit of $ 13,043,185 .
These factors, among 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. The accompanying condensed financial
statements do not include any adjustments to reflect the recoverability and classification of recorded asset amounts and
classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Management believes that the Company will be able
to achieve a satisfactory level of liquidity to meet the Company’s obligations for the next twelve months by generating cash through
additional borrowings and/or sale of equity securities, as needed. However, there can be no assurance that the Company will be able to
generate sufficient liquidity to maintain its operations. The financial statements do not include any adjustments that might result from
the outcome of these uncertainties.
7
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
The following summary of the significant accounting
policies of the Company is presented to assist in the understanding of the Company’s financial statements. These accounting policies
conform to the generally accepted accounting principles (the “GAAP”) in all material respects and have been consistently applied
in preparing the accompanying consolidated financial statements.
Interim Financial Statements
The accompanying unaudited interim condensed consolidated
financial statements and related notes have been prepared in accordance with GAAP for interim financial information, and in accordance
with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) with respect to Form 10-Q
and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial
statements. The unaudited interim condensed consolidated financial statements furnished reflect all adjustments (consisting of normal
recurring adjustments) which are, in the opinion of management, necessary for a fair statement of the results for the interim periods
presented. Interim results are not necessarily indicative of the results for the full year. These unaudited interim condensed consolidated
financial statements should be read in conjunction with the audited financial statements of the Company for the year ended December 31,
2025, filed with the SEC on May 11, 2026.
Principles of Consolidation
The consolidated condensed financial statements
for March 31, 2026 and 2025, respectively, include the accounts of the Company, and its wholly owned subsidiaries OXYS Corporation and
HereLab, Inc. All significant intercompany balances and transactions have been eliminated.
Use of Estimates
The preparation of financial statements in conformity
with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. The Company regularly evaluates estimates and assumptions related to the valuation of accounts payable, accrued
liabilities and payable to related parties. The Company bases its estimates and assumptions on current facts, historical experience and
various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments
about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources.
The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there
are material differences between the estimates and the actual results, future results of operations will be affected.
Basic and Diluted Earnings (Loss) Per Common Share
The Company computes earnings (loss) per share
in accordance with Financial Accounting Standards Board Accounting Standards Codification (“ ASC ”), ASC 260, “ Earnings
per Share” . ASC 260 requires presentation of both basic and diluted earnings per share (“ EPS ”) on the face
of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted
average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares
outstanding during the period using the treasury stock method and convertible note and preferred stock using the if-converted method.
In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from
the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
8
Revenue Recognition
The Company recognizes revenue when the products
are delivered to the customer or services are performed in accordance with the contractual terms of the contract with its customer. The
Company recognizes revenue in accordance with ASC Topic No. 606, Revenue from Contracts with Customers, which was adopted on January
1, 2018.
The Company recognizes revenue based on the following
criteria of ASC 606:
·
Identification of a contract or contracts with a customer.
·
Identification of the performance obligations in the contract.
·
Determination of contract price.
·
Allocation of transaction price to the performance obligation.
·
Recognition of revenue when, or as, performance obligation is satisfied.
The Company used a practical expedient available
under ASC 606-10-65-1(f)4 that permits it to consider the aggregate effect of all contract modifications that occurred before the beginning
of the earliest period presented when identifying satisfied and unsatisfied performance obligations, transaction price, and allocating
the transaction price to the satisfied and unsatisfied performance obligations.
The Company has elected to treat shipping and
handling activities as the cost of sales. Additionally, the Company has elected to record revenue net of sales and other similar taxes.
Segment Information
The Company’s Chief Executive Officer (“CEO”)
is our chief operating decision maker (“CODM”) and evaluates performance and makes operating decisions about allocating resources
based on financial data presented on a consolidated basis. The Company is devoting all its efforts to identifying technologies in developing
and marketing engineered products, software and services for applications in the Industrial Internet, which involves collecting and processing
data collected from a wide variety of industrial systems and machines. The Company’s CODM has determined that it operates as a single
reportable segment.
Recent Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03
– Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40); Disaggregation
of Income Statement Expenses . ASU 2024-03 is effective for public business entities for annual periods beginning after December 15,
2026. The Company is currently evaluating the impact, if any, that the updated standard will have on the consolidated financial statements.
9
NOTE 3 – COMMITMENTS AND CONTINGENCIES
2017 Stock Incentive Plan & 2019 Stock
Incentive Plan
In prior years, the Company entered into consulting
agreements with one director, three executive officers, and one engineer of the Company, which included commitments to issue shares of
the Company’s common stock from the Company’s 2017 Stock Incentive Plan (“2017 Plan”) and 2019 Stock Incentive
Plan (“2019 Plan”). The authorized shares pursuant to the 2017 Plan were 4,500,000 shares, and per 2019 Plan were 5,000,000
shares. In the event that a consulting agreement is terminated by either party pursuant to the terms of the agreement, all unvested shares
which have been earned shall vest on a pro-rata basis as of the effective date of the termination of the agreement and all unearned, unvested
shares shall be terminated. The value of the shares was assigned to a fair market value on the effective date of the agreement and the
pro-rata number of shares earned was calculated and amortized at the end of each reporting period. The consulting agreements with two
consultants have been terminated and shares have been issued in conjunction with the related separation agreements. According to the terms
of the agreements, 3,547,788 shares were vested and issued per the Company’s 2017 Plan as of December 31, 2025 and 2024, and 3,530,000
shares were vested and issued per the Company’s 2019 Plan as of December 31, 2025 and 2024, respectively.
2022 Stock Incentive Plan
On March 18, 2022, the Company adopted 2022 Stock
Incentive Plan (“2022 Plan”) and reserved 20,000,000
shares of common stock for issuance to incentivize its management team. Pursuant to the terms of the 2022 Plan, 14,300,000
shares of common stock were vested and 14,200,000
shares and 3,100,000
were issued as of December 31, 2025 and 2024, respectively. 100,000 shares vested remained to be issued to an advisor pursuant to 2022
Plan as of December 31, 2025, and were issued to the advisor on March 24, 2026.
On October 30, 2025, the Company had a change
in control of management and all unvested shares pursuant to the 2017 Plan, 2019 Plan, and 2022 Plan were forfeited and cancelled. The
Board of Directors subsequently terminated each of the 2017 Plan, the 2019 Plan, and the 2022 Plan effective December 31, 2025. As of
December 31, 2025, there were no unvested shares remaining under any of the Plans.
Employment Agreement – CEO
On October 30, 2025, the Company had a
change in control of the management, and the Employment Agreement of Mr. Cliff Emmons, CEO of the Company, was terminated. The
Company entered into a Consulting Agreement with Mr. Emmons pursuant to which Mr. Emmons will receive a monthly fee of $ 4,167
payable in Series E Preferred Stock issuable no later than 15 days following the end of the month. The term of the Consulting
Agreement was for three months which is automatically renewable upon the consent of the parties for additional one-month terms. The
Company recorded $ 12,500
in Consulting fees expense for the three months ended March 31, 2026. Consulting fees and reimbursable expenses payable to Mr.
Emmons totaled $ 25,068
and $ 8,402
at March 31, 2026 and December 31, 2025, respectively.
NOTE 4 – CONVERTIBLE NOTES PAYABLE
The following table summarizes the outstanding
balance of convertible note payable, interest and conversion rates as of March 31, 2026 and December 31, 2025, respectively.
Schedule of outstanding
balance of convertible notes payable
March 31, 2026
(Unaudited)
December 31,
2025
Convertible note payable
(Note “G”) to an investor with interest at 10% per annum, convertible at any time into shares of common stock at $0.0006
per share. Note was issued as payment for future fees to be incurred under the related Equity Financing Agreement. Principal and
interest due on maturity on October 31, 2026. The note is secured by substantially all the assets of the Company.
$ 13,942
$ 13,942
13,942
13,942
Less current portion
( 13,942 )
( 13,942 )
Long term portion
$ –
$ –
10
July 2020 Equity Financing Arrangement
(“Note G”)
On October 29, 2025, the noteholder of Note G
agreed to extend the maturity date of the Secured Convertible Promissory Note from October 29, 2025 to April 29, 2026, and then further
extended to October 31, 2026. All other terms and conditions of the Note G remained the same.
The Company recorded interest expense on Note
G of $ 344 and $ 344 for the three months ended March 31, 2026 and 2025, respectively. Accrued interest payable on Note G was $ 2,861 and
$ 2,517 as of March 31, 2026 and December 31, 2025, respectively. The principal balance payable of Note G totaled $ 13,942 as of March 31,
2026 and December 31, 2025, respectively.
NOTE 5 – EARNINGS (LOSS) PER SHARE
The following table sets forth the computation
of basic and diluted net loss per share of common stock for the three months ended March 31, 2026 and 2025, respectively:
Schedule of computation
of basic and diluted net loss per share of common stock
Three Months Ended March 31,
2026
2025
Net loss attributable to common stockholders (basic)
$ ( 393,673 )
$ ( 180,313 )
Shares used to compute net loss per common share, basic and diluted
586,292,841
556,489,737
Net loss per share attributable to common stockholders, basic and diluted
$ ( 0.00 )
$ ( 0.00 )
Basic net loss per share is calculated by dividing
net loss by the weighted average number of common shares outstanding during the period. Diluted net loss per share is computed by dividing
net loss by the weighted-average number of common shares and common share equivalents outstanding for the period. Common stock equivalents
are only included when their effect is dilutive. The Company’s potentially dilutive securities, which include stock options, convertible
debt, convertible preferred stock and common stock warrants have been excluded from the computation of diluted net loss per share as they
would be anti-dilutive. For all periods presented, there is no difference in the number of shares used to compute basic and diluted shares
outstanding due to the Company’s net loss position.
The following outstanding common stock equivalents
have been excluded from diluted net loss per common share for the three months ended March 31, 2026 and 2025, respectively, because their
inclusion would be anti-dilutive:
Schedule of anti-dilutive shares
As of March 31,
2026
2025
Potentially issuable shares related to convertible notes payable
18,670,141
777,016,043
Potentially issuable vested shares to directors and officers
–
8,200,000
Potentially issuable unvested shares to directors and officers
–
6,100,000
Total anti-dilutive common stock equivalents
18,670,141
791,316,043
11
NOTE 6 – RELATED PARTIES
The Company executed a Convertible
Promissory Note (“Note”) payable to its CEO and director (“Officer”) and indebted in the principal amount of
$ 55,000
as of December 31, 2023. On February 5, 2024, the Company and the Officer entered into a Debt Exchange Agreement to convert $ 55,000
principal balance of Note and $ 13,825
of accrued and unpaid interest as of the maturity date of Note on March
1, 2024 . In exchange for the cancellation of all indebtedness of the Company owed the Officer as evidenced by the Note, and
for no additional consideration, the Company agreed to issue to Officer 57
shares of the Company’s Series C Convertible Preferred Stock, at the stated value of $1,200 per share (See Note 7). Accrued
dividend payable on this Convertible Preferred Stock (including default for non-payment of dividend) totaled $ 30,547
and $ 26,330
as of March 31, 2026 and December 31, 2025, respectively.
On October 30, 2025, the Company had a change
in control and GHS Investments, LLP became the majority owner of the issued and outstanding shares of common and preferred stock (See
Note 5 and Note 8).
On
October 30, 2025, the Company entered into a Consulting Agreement (the “Consulting Agreement”) with its Officer,
pursuant to which the Officer agreed to receive a monthly fee of $ 4,167 payable
in Series E Preferred Stock issuable no later than 15 days following the end of the month. The term of the Consulting Agreement is
for three months, which is automatically renewable upon the consent of the parties for additional one-month terms. The Company has
not issued Series E Preferred Stock for the Officer’s unpaid compensation as of March 31, 2026. The Company has recorded
consulting fees expense of $ 12,500 for
the three months ended March 31, 2026. Consulting fees and reimbursable expenses payable to the Officer totaled $ 25,068 and
$ 8,402 as
of March 31, 2026 and December 31, 2025, respectively. The expected number of Series
E Preferred Stock to be issued totaled 21 shares and 7 shares as of March 31, 2026 and December 31, 2025, respectively.
On October 30, 2025,
the Company entered into a Debt Exchange Agreement (the “Emmons DEA”) with Clifford L. Emmons, it’s Chief Executive
Officer and Director. Pursuant to the Emmons DEA, Mr. Emmons exchanged $ 387,242 of accrued compensation and unpaid fees owed to him by
the Company under various agreements, for 269 shares of the Company’s Series E Convertible Preferred Stock (the “Series E
Preferred Stock”). In addition to the issuance of the Company’s Series E Preferred Stock, Mr. Emmons agreed to cancel 7,800
shares of Series A Preferred Stock owned by him. The closing of the Emmons DEA occurred on November 5, 2025. The Company recorded dividend
expense of $ 4,217 for the three months ended March 31, 2026, The Company recorded $ 30,547 and $ 26,330 as dividend payable to Mr. Emmons
as of March 31, 2026 and December 31, 2025, respectively (Note 7).
NOTE 7 – STOCKHOLDERS' EQUITY
The Company has an authorized capital of 10,000,000,000
shares, $ 0.001
par value common stock, and 10,000,000
shares of $ 0.001
par value preferred stock at March 31, 2026. The Company has 586,385,063
shares of common stock, 100
shares of Series A Preferred Stock, 583
shares of Series B Preferred Stock, 57
shares of Series C Preferred Stock, 253
shares of Series D Preferred Stock, and 1,207
shares of Series E Preferred Stock issued and outstanding as of March 31, 2026.
Common Stock
Holders of shares of common stock are entitled
to one vote for each share on all matters to be voted on by the stockholders. Holders of common stock do not have cumulative voting rights.
Holders of common stock are entitled to share ratably in dividends, if any, as may be declared from time to time by the Board of Directors
in its discretion of funds legally available, therefore. In the event of liquidation, dissolution, or winding up of the Company, the holders
of common stock are entitled to share pro rata in all assets remaining after payment in full of all liabilities. All of the outstanding
shares of common stock are fully paid and non-assessable. Holders of common stock have no preemptive rights to purchase the Company’s
common stock. There are no conversion or redemption rights or sinking fund provisions with respect to the common stock.
Stock Incentive Plans
On December 14, 2017, the Board of Directors of
the Company approved the 2017 Stock Incentive Plan (the “ 2017 Plan ”). Awards may be made under the 2017 Plan for up
to 4,500,000 shares of common stock of the Company. All the Company’s employees, officers and directors, as well as consultants
and advisors to the Company are eligible to be granted awards under the 2017 Plan. No awards can be granted under the 2017 Plan after
the expiration of 10 years from the plan approval, but awards previously granted may extend beyond that date. Awards may consist of both
incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards. On October 30, 2025,
the Company cancelled 952,212 unissued shares pursuant to the 2017 Plan. As of March 31, 2026 and December 31, 2025, 0 shares remain unissued
or unvested pursuant to the 2017 Plan.
12
On March 11, 2019, the Board of Directors of the
Company approved the 2019 Stock Incentive Plan (the “ 2019 Plan ”). Awards may be made under the 2019 Plan for up to
5,000,000 shares of common stock of the Company. All of the Company’s employees, officers and directors, as well as consultants
and advisors to the Company are eligible to be granted awards under the 2019 Plan. No awards can be granted under the 2019 Plan after
the expiration of 10 years from the plan approval but awards previously granted may extend beyond that date. Awards may consist of both
incentive and non-statutory options, restricted stock units, stock appreciation rights, and restricted stock awards. On October 30, 2025,
the Company cancelled 1,270,000 unissued shares pursuant to the 2019 Plan. As of March 31, 2026 and December 31, 2025, 0 shares remain
unissued or unvested pursuant to the 2019 Plan.
On March 18, 2022, the Board of Directors adopted
the 2022 Stock Incentive Plan (the “ 2022 Plan ”), under which 20,000,000 shares of common stock were authorized for
issuance. The Company has awarded 14,300,000 shares under the 2022 Plan, of which 14,200,000 were issued as of December 31, 2025 and 100,000
shares were issued on March 24, 2026. In connection with the change of control on October 30, 2025, 6,000,000 unvested shares were cancelled.
The 2022 Plan was terminated effective December 31, 2025 pursuant to a resolution of the Board of Directors.
Shares earned and issued related to the consulting
agreements are issued under the 2017 Stock Incentive Plan and the 2019 Stock Incentive Plan (see Note 3).
A summary of the status of the Company’s
non-vested shares at March 31, 2026 and 2025 and changes during the three months ended, is presented below:
Schedule of non-vested shares
2022 Stock Incentive Plan
Shares of
Common Stock
Weighted
Average
Exercise
Price
Authorized shares per the 2022 Plan – 20,000,000 shares
Balance - December 31, 2024
11,200,000
$ –
Awarded
–
0.006146
Issued
( 5,100,000 )
–
Forfeited
–
–
Balance – March 31, 2025 – (Unvested)
6,100,000
$ 0.006146
Balance - December 31, 2025
6,100,000
$ 0.006146
Awarded
–
–
Issued
( 100,000 )
0.006146
Forfeited
( 6,000,000 )
–
Balance – March 31, 2026 – (Unvested)
–
$ –
Preferred Stock
Series A Supervoting Convertible Preferred
Stock
The Board of Directors of the Company authorized
the issuance of 25,845 shares of preferred stock, $ 0.001 par value per share, designated as Series A Supervoting Preferred Stock. On October
30, 2025, the Company entered into a Stock Purchase Agreement with GHS Investments, LLC, a Nevada limited liability company (“GHS”),
pursuant to which, upon occurrence of certain conditions, including defaults by the Company under its agreements with GHS and subsequent
waivers and extensions thereof by GHS, the Company would issue to GHS 100 shares of the Company’s Series A Supervoting Preferred
Stock. On November 5, 2025, the closing of the Stock Purchase Agreement occurred, and GHS was issued 100 shares of Series A Supervoting
Preferred Stock.
13
Dividends: Initially, there will be
no dividends due or payable on Series A Supervoting Preferred Stock. Any future terms with respect to dividends shall be determined by
the Board consistent with the Company’s Articles of Incorporation.
Liquidation and Redemption Rights: Upon
the occurrence of a Liquidation Event (as defined below), the holders of Series A Supervoting Preferred Stock are entitled to receive
net assets on a pro-rata basis. Each holder of Series A Supervoting Preferred Stock is entitled to receive ratably any dividends declared
by the Board, if any, out of funds legally available for the payment of dividends. Liquidation Event means (i) the liquidation, dissolution
or winding-up, whether voluntary or involuntary, of the Company, (ii) the purchase or redemption by the Company of the shares of any class
of stock or the merger or consolidation of the Company with or into any other corporation or corporations, or (iii) the sale, license
or lease of all or substantially all, or any material part of, the Company’s assets.
Conversion: Each holder of Series
A Supervoting Preferred Stock may voluntarily convert its shares into shares of common stock of the Company at a rate of 1:100 (as may
be adjusted for any combinations or splits with respect to such shares).
Rank: All shares of the Series A Supervoting
Preferred Stock shall rank senior to the Company’s (A) common stock, par value $0.001 per share, and any other class or series of
capital stock of the Company hereafter created.
Voting Rights:
A.
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: 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.
B.
Each individual share of Series A Super Voting Preferred Stock shall have the voting rights equal to:
[twenty times the sum of: {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}]
Divided by:
[the number of shares of Series A Super Voting Preferred Stock issued and outstanding at the time of voting]
With respect to all matters upon which stockholders
are entitled to vote or to which stockholders are entitled to give consent, the holders of the outstanding shares of Series A Super Voting
Preferred Stock shall vote together with the holders of Common Stock without regard to class, except as to those matters on which separate
class voting is required by applicable law or the Articles of Incorporation or Bylaws.
The Company had 100 shares of Series A Preferred
Stock issued and outstanding at March 31, 2026 and December 31, 2025, respectively.
Series B Convertible Preferred Stock Equity
Financing
On November 16, 2020, the Board of Directors of
the Company had authorized issuance of up to 600 shares of preferred stock, $ 0.001 par value per share, designated as Series B Convertible
Preferred Stock. Each share of Preferred Stock shall have a par value of $0.001 per share and a stated value of $1,200, subject to the
increase set forth in the Certificate of Designation.
14
Dividends: Each share of Series B Convertible
Preferred Stock shall be entitled to receive, and the Company shall pay, cumulative dividends of 12% per annum, payable quarterly, beginning
on the Original Issuance Date and ending on the date that such share of Series B Convertible Preferred Share has been converted or redeemed
(the “Dividend End Date”). Dividends may be paid in cash or in shares of Series B Convertible Preferred Stock. From and after
the initial Closing Date, in addition to the payment of dividends pursuant to Section 2(a), each Holder shall be entitled to receive,
and the Company shall pay, dividends on shares of Series B Convertible Preferred Stock equal to (on an as-if-converted-to-Common-Stock
basis) and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares
of the common stock. The Company shall pay no dividends on shares of the common stock unless it simultaneously complies with the previous
sentence.
Voting Rights : The Series B Convertible
Preferred Stock will vote together with the common stock on an as converted basis subject to the Beneficial Ownership Limitations (not
in excess of 4.99% conversion limitation). However, as long as any shares of Series B Convertible Preferred Stock are outstanding, the
Company shall not, without the affirmative vote of the Holders of a majority of the then outstanding shares of the Series B Convertible
Preferred Stock directly and/or indirectly (a) alter or change adversely the powers, preferences or rights given to the Series b Convertible
Preferred Stock or alter or amend this Certificate of Designation, (b) authorize or create any class of stock ranking as to redemption
or distribution of assets upon a Liquidation (as defined in Section 5) senior to, or otherwise Pari passu with, the Series B Convertible
Preferred Stock or, authorize or create any class of stock ranking as to dividends senior to, or otherwise Pari passu with, the Series
b Convertible Preferred Stock, (c) amend its Articles of Incorporation or other charter documents in any manner that adversely affects
any rights of the Holders, (d) increase the number of authorized shares of Series B Convertible Preferred Stock, or (e) enter into any
agreement with respect to any of the foregoing.
Liquidation : Upon any liquidation, dissolution
or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the Holders shall be entitled to receive
out of the assets, whether capital or surplus, of the Company an amount equal to the Stated Value, plus any accrued and unpaid dividends
thereon and any other fees or liquidated damages then due and owing thereon under this Certificate of Designation, for each share of Series
B Convertible Preferred Stock before any distribution or payment shall be made to the holders of any Junior Securities, and if the assets
of the Company shall be insufficient to pay in full such amounts, then the entire assets to be distributed to the Holders shall be ratably
distributed among the Holders in accordance with the respective amounts that would be payable on such shares if all amounts payable thereon
were paid in full.
Conversion : Each share of Series B Convertible
Preferred Stock shall be convertible, at any time and from time to time from and after the Original Issue Date at the option of the Holder
thereof, into that number of shares of common stock (subject to the limitations) determined by dividing the Stated Value of such share
of Series B Convertible Preferred Stock by the Conversion Price. The Conversion Price for the Series B Convertible Preferred Stock shall
be the amount equal to the lowest traded price for the Company’s common stock for the fifteen (15) Trading Days immediately preceding
the date of such conversion. All such foregoing determinations will be appropriately adjusted for any stock dividend, stock split, stock
combination, reclassification or similar transaction that proportionately decreases or increases the common stock during such a measuring
period. Following an event of default, the Conversion price shall equal the lower of : (a) the then applicable Conversion Price; or (b)
a price per share equaling 80% of the lowest traded price for the Company’s common stock during the ten (10) trading days preceding
the relevant Conversion.
Redemption: The Series B Convertible Preferred
Stock may be redeemed by payment of the stated value thereof, with the following premiums based on the time of the redemption.
·
115% of the stated value if the redemption takes place within 90 days of issuance
·
120% of the stated value if the redemption takes place after 90 days and within 120 days of issuance
·
125% of the stated value if the redemption takes place after 120 days and within 180 days of issuance; and
·
each share of Preferred Stock is redeemed one year from the day of issuance
15
November 19, 2020
On November 19, 2020, pursuant to the terms of
a Securities Purchase Agreement dated November 16, 2020 (the “SPA”), the Company entered into a new preferred equity financing
agreement with GHS Investments, LLC (“GHS”) in the amount of up to $600,000. The SPA provides for GHS’s purchase, from
time to time, of up to 600 shares of the newly designated Series B Convertible Preferred Stock. The initial closing under the SPA consisted
of 45 shares of Series B Convertible Preferred Stock, stated value $1,200 per share, issued to GHS for an initial purchase price of $45,000,
or $1,000 per share. At the Company’s option, and subject to the terms of the SPA and the Certificate of Designation for the Series
B Convertible Preferred Stock (the “COD”), additional closings in the amount of 40 shares of Series B Convertible Preferred
Stock for a total purchase price of $40,000 may take place at a rate of up to once every 30 days. In connection with the initial closing
in the amount of 45 shares of Series B Convertible Preferred Stock, the Company issued an additional 25 shares of Series B Convertible
Preferred Stock to GHS as a commitment fee.
No additional closing may take place after the
two-year anniversary of the SPA, or once the entire $600,000 amount has been funded. If the average daily dollar trading volume for the
Company’s common stock for the 30 trading days preceding a particular additional closing is at least $50,000 per day, the Company
may, at its option, increase the amount of that additional closing to 75 shares of Series B Convertible Preferred Stock ($75,000).
The Series B Convertible Preferred Stock is classified
as temporary equity, as it is convertible upon issuance at an amount equal to the lowest traded price for the Company’s common stock
for the fifteen trading days immediately preceding the date of conversion.
Based on the requirements of ASC 815, Derivatives
and Hedging , the conversion feature represents an embedded derivative that is required to be bifurcated and accounted for as a separate
derivative liability. The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each
conversion event and reporting period. Changes in the derivative liability fair value are reported in operating results for each reporting
period.
On November 19, 2020, GHS purchased a total of
70 shares of Series B Convertible Preferred Stock for gross proceeds of $ 45,000 . The Company paid $ 900 in selling commissions to complete
this financing.
On November 19, 2020 (the date of receipt of
cash proceeds of $45,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 103,267 ,
$ 58,267
as day one loss on the derivative, $ 39,000
as interest expense, and $ 39,000
as Series B Convertible Preferred Stock mezzanine liability, and $ 45,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months.
The Company recalculated the value of the derivative
liability associated with this convertible preferred stock and recorded a loss in connection with the change in fair market value of the
derivative liability of $ 6,630 for the three months ended March 31, 2026, and a gain of $ 2,751 for the three months ended March 31, 2025,
respectively. The Company recorded preferred dividend expense of $ 18,334 and $ 2,485 for the three months ended March 31, 2026 and 2025,
respectively. The Company recorded $ 197,874 and $ 179,540 as preferred stock dividend payable as of March 31, 2026 and December 31, 2025,
respectively. The preferred stock dividend payable at March 31, 2026 included $139,406 of cumulative dividend payable at a default rate
of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty of $139,406 for non-payment of dividend as
of March 31, 2026. Derivative liability payable for this transaction totaled $ 84,947 and $ 78,317 at March 31, 2026 and December 31, 2025, respectively.
Series B Convertible Preferred Stock mezzanine liability was $ 84,000 at March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0141, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0184, an expected dividend yield
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
ranging from 0.13 years to 1.50 years.
16
December 16, 2020
On December 16, 2020, pursuant to the terms of
the SPA, GHS purchased an additional 85 shares of Series B Convertible Preferred Stock for gross proceeds of $ 85,000 . The Company paid
$ 1,700 in selling commissions to complete this financing.
On December 16, 2020 (the date of receipt of
cash proceeds of $85,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 106,241 ,
$ 21,241
as day one loss on the derivative, $ 17,000
as interest expense, and $ 17,000
as Series B Convertible Preferred Stock mezzanine liability, and $ 85,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months.
The Company recalculated the value of the derivative
liability associated with this convertible preferred stock and recorded a loss of $ 8,050 in connection with the change in fair market
value of the derivative liability for the three months ended March 31, 2026, and recorded a gain of $ 3,341 for the three months ended
March 31, 2025, respectively. The Company recorded preferred dividend expense of $ 21,814 and $ 3,018 for the three months ended March 31,
2026 and 2025, respectively. The Company recorded $ 237,789 and $ 215,975 as preferred stock dividend payable as of March 31, 2026 and December
31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $170,942 of cumulative dividend payable at a default
rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty of $170,902 for non-payment of dividend
as of March 31, 2026. Derivative liability payable for this transaction totaled $ 103,150 and $ 95,099 at March 31, 2026 and December 31,
2025, respectively. Series B Convertible Preferred Stock mezzanine liability was $ 102,000 at March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0141, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0184, an expected dividend yield
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
ranging from 0.21 years to 1.50 years.
December 20, 2021
On December 20, 2021, pursuant to the terms of
the SPA, GHS purchased an additional 51 shares of Series B Convertible Preferred Stock for gross proceeds of $ 51,000 . The Company paid
$ 1,000 in selling commissions to complete this financing. For the year ended December 31, 2021, the Company inadvertently reported this
sale of 51 shares as Series A Preferred stock (See Series A Supervoting Preferred Stock). The accompanying financial statements reflect
the correct purchase of Series B Convertible Preferred Stock rather than Series A Convertible Preferred Stock. The overall effect of this
correction was not significant to the December 31, 2021 financial statements.
The Company recalculated the value of the derivative
liability associated with this convertible preferred stock and recorded a loss of $ 4,830 in connection with the change in fair market
value of the derivative liability for the three months ended March 31, 2026, and recorded a gain of $ 2,005 for the three months ended
March 31, 2025, respectively. The Company recorded preferred dividend expense of $ 25,684 and $ 1,811 for the three months ended March 31,
2026 and 2025, respectively. The Company recorded $ 114,954 and $ 89,270 as preferred stock dividend payable as of March 31, 2026 and December
31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $85,337 of cumulative dividend payable at a default
rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty of $85,604 for non-payment of dividend
as of March 31, 2026. Derivative liability payable for this transaction totaled $ 61,890 and $ 57,060 at March 31, 2026 and December 31, 2025,
respectively. Series B Convertible Preferred Stock mezzanine liability was $ 61,200 at March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0050 the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0070, an expected dividend yield
of 0%, expected volatility ranging from 173.26% to 221.64%, risk-free interest rates ranging from 0.91% to 5.46%, and an expected term
of 1.50 years.
17
February 7, 2022
On February 7, 2022, pursuant to the terms of
the SPA, GHS purchased an additional 51 shares of Series B Convertible Preferred Stock for gross proceeds of $ 51,000 . The Company paid
$ 1,000 in selling commissions to complete this financing.
On February 7, 2022 (the date of receipt of
cash proceeds of $51,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 65,025 ,
$ 14,025
as day one loss on the derivative, $ 10,200
as interest expense, and $10,200 as Series B Convertible Preferred Stock mezzanine liability, and $ 51,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months. The Company recalculated the value of the derivative liability associated with the
convertible note and recorded a loss of $ 4,830
in connection with the change in fair market value of the derivative liability for the three months ended March 31, 2026, and
recorded a gain of $ 2,005
for the three months ended March 31, 2025, respectively. In addition, the Company recorded $ 10,560
and $ 1,811
as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock dividend
payable to GHS on this derivative totaled $ 93,607
and $ 83,047
as of March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $64,975 of
cumulative dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative
penalty of $82,787 for non-payment of dividend as of March 31, 2026. The Company did not record the waived penalty in its financial
statements as of March 31, 2026 and 2025, respectively. Derivative liability payable for this transaction totaled $ 61,890
and $ 57,060
as of March 31, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0096, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0172, an expected dividend yield
of 0%, expected volatility ranging from 160.35% to 201.38%, risk-free interest rates ranging from 1.09% to 5.46%, and an expected term
of 1.35 to 1.5 years.
March 24, 2022
On March 24, 2022, pursuant to the terms of the
SPA, GHS purchased an additional 136 shares of Series B Convertible Preferred Stock for gross proceeds of $ 136,000 . The Company paid $ 2,720
in selling commissions to complete this financing.
On March 24, 2022 (the date of receipt of
cash proceeds of $136,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative
liability of $ 328,422 ,
$ 192,422
as day one loss on the derivative, $ 27,200
as interest expense, and $ 27,200
as Series B Convertible Preferred Stock mezzanine liability, and $ 136,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months. The Company recalculated the value of the derivative liability associated with the
convertible note and recorded a loss of $ 12,880
in connection with the change in fair market value of the derivative liability for the three months ended March 31, 2026, and
recorded a gain of $ 5,345
for the three months ended March 31, 2025, respectively. In addition, the Company recorded $ 10,158
and $ 4,829
as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock dividend
payable to GHS on this derivative totaled $ 215,658
and $ 205,500
as of March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $141,721
of cumulative dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative
penalty of $213,765 for non-payment of dividend as of March 31, 2026. Derivative liability payable for this transaction totaled
$ 165,040
and $ 152,159
as of March 31, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 163,200
as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0096, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0018, an expected dividend yield
of 0%, expected volatility ranging from 160.35% to 202.70%, risk-free interest rates ranging from 1.55% to 5.46%, and an expected term
of 1.48 to 1.5 years.
18
November 17, 2022
On November 17, 2022, pursuant to the terms of
the SPA, GHS purchased an additional 61 shares of Series B Convertible Preferred Stock for gross proceeds of $ 61,000 . The Company paid
$ 1,220 in selling commissions to complete this financing.
On November 17, 2022 (the date of receipt of
cash proceeds of $61,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 54,072 ,
$ 6,928
as day one gain on the derivative, $ 12,200
as interest expense, $ 12,200
as Series B Convertible Preferred Stock mezzanine liability, and $ 61,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months. The Company recalculated the value of the derivative liability associated with the
convertible note and recorded a loss of $ 5,777
in connection with the change in fair market value of the derivative liability for the three months ended March 31, 2026, and
recorded a gain of $ 2,398
for the three months ended March 31, 2025, respectively. In addition, the Company recorded $ 10,267
and $ 2,166
as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock dividend
payable to GHS on this derivative totaled $ 85,266
and $ 74,999
as of March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $57,831 of
cumulative dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative
penalty of $85,326 for non-payment of dividend as of March 31, 2026. Derivative liability payable for this transaction totaled
$ 74,025
and $ 68,248
as of March 31, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 73,200
as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0020, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0022, an expected dividend yield
of 0%, expected volatility ranging from 173.26% to 201.59%, risk-free interest rates ranging from 3.68% to 5.46%, and an expected term
of 1.5 years.
August 24, 2023
On August 24, 2023, pursuant to the terms of the
SPA, GHS purchased 62 shares of Series B Convertible Preferred Stock for gross proceeds of $ 62,000 . The Company paid $ 1,240 in selling
commissions to complete this financing.
On August 24, 2023 (the date of receipt of
cash proceeds of $62,000 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 61,679 ,
$ 321
as day one gain on the derivative, $ 12,400
as interest expense, and $ 12,400
as Series B Convertible Preferred Stock mezzanine liability, and $ 62,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is eighteen months.
The Company recalculated the value of the derivative
liability associated with the convertible note and recorded a loss of $ 5,872 in connection with the change in fair market value of the
derivative liability for the three months ended March 31, 2026, and recorded a gain of $ 2,440 for the three months ended March 31, 2025,
respectively. In addition, the Company recorded $ 9,535 and $ 2,201 as preferred stock dividend expense for the three months ended March
31, 2026 and 2025, respectively. Preferred stock dividend payable to GHS on this derivative totaled $ 72,016 and $ 62,481 as of March 31,
2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $50,980 of cumulative dividend
payable at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty of $75,541 for non-payment
of dividend as of March 31, 2026. Derivative liability payable for this transaction totaled $ 75,239 and $ 69,367 as of March 31, 2026 and December 31, 2025,
and Series B Convertible Preferred Stock mezzanine liability was $74,400 as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0014, the
closing stock price of the Company’s common stock on the date of valuation ranging from $0.0006 to $0.0015, an expected dividend
yield of 0%, expected volatility ranging from 189.98% to 202.70%, risk-free interest rates ranging from 3.68% to 5.46%, and an expected
term of 1.5 years.
19
April 16, 2024
On April 16, 2024, pursuant to the terms of the
SPA, GHS purchased 20 shares of Series B Convertible Preferred Stock for gross proceeds of $ 17,600 . The Company paid $ 2,400 in selling
commissions to complete this financing.
On April 16, 2024 (the date of receipt of
cash proceeds of $17,600 issuance), the Company valued the fair value of the derivative and recorded an initial derivative liability
of $ 20,324 ,
$ 321
as day one loss on the derivative, $ 4,000
as interest expense, and $ 24,000
as Series B Convertible Preferred Stock mezzanine liability, and $ 20,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is one year.
The Company recalculated the value of the derivative
liability associated with the convertible note and recorded a loss of $ 1,706 in connection with the change in fair market value of the
derivative liability for the three months ended March 31, 2026, and recorded a gain of $ 678 for the three months ended March 31, 2025,
respectively. In addition, the Company recorded $ 1,957 and $ 710 as preferred stock dividend expense for the three months ended March 31,
2026 and 2025, respectively. Preferred stock dividend payable to GHS on this derivative totaled $ 11,767 and $ 9,810 as of March 31, 2026
and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $6,843 of cumulative dividend payable
at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty of $9,915 for non-payment
of dividend as of March 31, 2026. Derivative liability payable for this transaction totaled $ 21,575 and $ 19,870 as of March 31, 2026 and December 31, 2025,
and Series B Convertible Preferred Stock mezzanine liability was $ 24,000 as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0009, the
closing stock price of the Company’s common stock on the date of valuation ranging from $0.0006 to $0.0014, an expected dividend
yield of 0%, expected volatility ranging from 186.23% to 205.33%, risk-free interest rates ranging from 3.68% to 5.18%, and an expected
term of 1 year.
October 3, 2024
On October 3, 2024, pursuant to the terms of the
SPA, GHS purchased 43 shares of Series B Convertible Preferred Stock and committed an additional 4 shares for services/fees
for gross consideration of $ 43,000 . The Company paid $ 7,860 in selling commissions and legal fees to complete this financing.
On October 3, 2024 (the date of receipt of
cash proceeds of $39,140), the Company valued the fair value of the derivative and recorded an initial derivative liability of
$ 47,000 ,
$ 16,189 as
day one loss on the derivative, $ 9,400
as interest expense, and $ 56,400 as
Series B Convertible Preferred Stock mezzanine liability, and $ 39,140
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
The Company recalculated the value of the derivative
liability associated with the convertible note and recorded a loss of $ 4,008
and $ 2,865
in connection with the change in fair market value of the derivative liability for the three months ended March 31, 2026 and 2025, respectively.
In addition, the Company recorded $4,252 and $ 1,809
as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock dividend payable
to GHS on this derivative totaled $ 21,301
and $ 17,049
as of March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $12,743 of
cumulative dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. GHS waived the cumulative penalty
of $21,531 for non-payment of dividend as of March 31, 2026. Derivative liability payable for this transaction totaled $ 50,701
and $ 46,694
as of March 31, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 56,400
as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0009, the
closing stock price of the Company’s common stock on the date of valuation ranging from $0.0006 to $0.0012, an expected dividend
yield of 0%, expected volatility ranging from 173.26% to 201.59%, risk-free interest rates ranging from 3.68% to 4.16%, and an expected
term of 1 year.
20
Series C Convertible Preferred Stock
On January 8, 2024, the Board of Directors of
the Company had authorized issuance of up to 5,000 shares of preferred stock, $0.001 per share, designated as Series C Convertible Preferred
Stock. Each share of Preferred Stock shall have a par value of $0.001 per share and a stated value of $1,200, subject to the increase
set forth in the Certificate of Designation.
Dividends: Each share of Series C Convertible
Preferred Stock shall be entitled to receive, and the Company shall pay, cumulative dividends of 12% per annum, payable quarterly, beginning
on the Original Issuance Date and ending on the date that such share of Series C Convertible Preferred Share has been converted or redeemed
(the “Dividend End Date”). Dividends may be paid in cash or in shares of Series C Convertible Preferred Stock. From and after
the issuance date, in addition to the payment of dividends pursuant to Section 3 (a), each Holder shall be entitled to receive, and the
Company shall pay, dividends on shares of Series C Convertible Preferred Stock equal to (on an as-if-converted-to-Common-Stock basis)
and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of the
common stock. The Company shall pay no dividends on shares of the common stock unless it simultaneously complies with the previous sentence.
Voting Rights : The Holder shall be entitled
to vote on an as-converted basis (subject to the Beneficial Ownership Limitation), together with the holders of Common Stock, with respect
to any question upon which the holders of Common Stock have the right to vote, except as may be otherwise provided by applicable law.
Except as otherwise expressly provided herein or as required by law, the Holders of Series C Preferred Stock and the holders of Common
Stock shall vote together and not as separate classes.
Liquidation : Upon any liquidation, dissolution
or winding up of the Company, whether voluntary or involuntary (a “Liquidation”), the Holders shall be paid, in preference
and prior to any payment made to the holders of the Junior Securities and any other stock ranking in liquidation junior to the Series
C Preferred Stock, an amount per share equal to the Stated Value (such amount is referred to herein as the “Liquidation Preference”).
If upon a Liquidation Event, the assets to be distributed among the Holders shall be insufficient to permit payment in full to the Holders
of the Liquidation Preference, then the entire assets of the Company shall be distributed ratably among such holders in proportion to
the full respective Liquidation Preference to which they are entitled.
Conversion : The Holder shall have the right,
at any time to convert such shares into Common Stock into that number of shares of common stock (subject to the Beneficial Ownership Limitation
(as defined below)) determined by dividing the Stated Value of such share of Series C Preferred Stock by the Optional Conversion Rate
(as defined below) (each, and “Optional Conversion”) at a conversion rate of the volume-weighted average price (“VWAP”)
for the Company’s common stock for the ten (10) Trading Days immediately preceding the date of such conversion (the “Optional
Conversion Rate”). “Trading Days” shall mean a day on which the means the principal markets or exchange on which the
common stock is listed or quoted for trading on the date in question is open for business. “Beneficial Ownership Limitation”
shall mean 4.99% of the number of shares of the common stock outstanding immediately after giving effect to the issuance of shares of
common stock issuable upon conversion of Series C Preferred Stock held by the applicable Holder.
No fractional shares of Common Stock shall be
issued upon conversion of shares of Series C Preferred Stock. If more than one share of Series C Preferred Stock shall be surrendered,
or deemed surrendered, pursuant to subsection (c) above, for conversion at any one time by the same Holder, the number of full shares
of Common Stock issuable upon conversion thereof shall be computed on the basis of the aggregate number of shares of such Series C Preferred
Stock so surrendered. Any fractional share which would otherwise be issuable upon conversion of any shares of Series C Preferred Stock
(after aggregating all shares of Series C Preferred Stock held by each holder) shall be rounded to the nearest whole number (with one-half
being rounded upward).
The Company shall reserve, free from preemptive
rights, out of its authorized but unissued shares of Common Stock solely for the purpose of effecting the conversion of the shares of
Series C Preferred Stock sufficient shares to provide for the conversion of all outstanding shares of Series C Preferred Stock. All shares
of Common Stock which may be issued in connection with the conversion provisions set forth herein will, upon issuance by the Company,
be validly issued, fully paid and non-assessable, with no personal liability attaching to the ownership thereof, and free from all taxes,
liens or charges with respect thereto.
21
All shares of Series C Preferred Stock which have
been converted shall no longer be deemed to be outstanding and all rights with respect to such shares including the rights to receive
dividends and to vote, shall immediately cease and terminate on the Optional Conversion Date, except only the right of the Holder thereof
to receive shares of Common Stock in exchange thereof.
The Series C Convertible Preferred Stock is classified
as temporary equity, as it is convertible upon issuance at an amount equal to the lowest traded price for the Company’s common stock
for the fifteen trading days immediately preceding the date of conversion.
Based on the requirements of ASC 815, Derivatives
and Hedging , the conversion feature represents an embedded derivative that is required to be bifurcated and accounted for as a separate
derivative liability. The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each
conversion event and reporting period. Changes in the derivative liability fair value are reported in operating results each reporting
period.
March 1, 2024
On March 1, 2024, a convertible promissory
noteholder and the Company mutually agreed to convert the principal balance of $ 55,000
and accrued interest of $ 13,825
into a total of 57
shares of Series C Convertible Preferred Stock. The Company valued the fair value of the derivative and recorded an initial
derivative liability of $ 40,668 ,
$ 425
as contra interest expense, $28,157 as day one gain on the derivative, $ 68,825
as a loss recorded on issuance to interest expense, and $ 68,825
as Series C Convertible Preferred Stock mezzanine liability. The expected term of the derivative in calculating the fair value of
derivative liability is one year.
The Company recalculated the value of the derivative
liability associated with the convertible note and recorded a loss of $ 11,718 and $ 2,565 in connection with the change in fair market
value of the derivative liability for the three months ended March 31, 2026 and 2025, respectively. In addition, the Company recorded
$ 4,217 and $ 2,024 as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock
dividend payable to GHS on this derivative totaled $ 30,547 and $ 26,330 as of March 31, 2026 and December 31, 2025, respectively. The preferred
stock dividend payable at March 31, 2026 included $15,480 of cumulative dividend payable at a default rate of 18% per annum pursuant to
the terms of the agreement. GHS waived the cumulative penalty of $21,531 for non-payment of dividend as of March 31, 2026. Derivative liability payable
for this transaction totaled $ 50,941 and $ 39,223 as of March 31, 2026 and December 31, 2025, and Series C Convertible Preferred Stock
mezzanine liability was $ 68,400 as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise prices ranging from $0.0004 to $0.0014, the
closing stock price of the Company's common stock on the date of valuation ranging from $0.0006 to $0.0014, an expected dividend yield
of 0%, expected volatility ranging from 173.26% to 202.70%, risk-free interest rates ranging from 3.68% to 5.09%, and an expected term
of 1 year.
Series D Convertible Preferred Stock
On March 17, 2025, the Board of Directors of
the Company had authorized issuance of up to 210
shares of preferred stock, $0.001 par value per share, designated as Series D Convertible Preferred Stock (Note 8). Each share of
Preferred Stock shall have a par value of $0.001 per share and a stated value of $ 1,200 ,
subject to the increase set forth in the Certificate of Designation.
Dividends: Each share of Series D Convertible
Preferred Stock shall be entitled to receive, and the Company shall pay, cumulative dividends of 12% per annum, payable quarterly, beginning
on the Original Issuance Date and ending on the date that such share of Series D Convertible Preferred Share has been converted or redeemed
(the “Dividend End Date”). Dividends may be paid in cash or in shares of Series D Convertible Preferred Stock. From and after
the issuance date, in addition to the payment of dividends pursuant to Section 3 (a), each Holder shall be entitled to receive, and the
Company shall pay, dividends on shares of Series D Convertible Preferred Stock equal to (on an as-if-converted-to-Common-Stock basis)
and in the same form as dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of the
common stock. The Company shall pay no dividends on shares of the common stock unless it simultaneously complies with the previous sentence.
22
Voting Rights : The Holder shall be entitled
to vote on an as-converted basis (subject to the Beneficial Ownership Limitation), together with the holders of Common Stock, with respect
to any question upon which the holders of Common Stock have the right to vote, except as may be otherwise provided by applicable law.
Except as otherwise expressly provided herein or as required by law, the Holders of Series D Preferred Stock and the holders of Common
Stock shall vote together and not as separate classes.
Liquidation : Upon any liquidation, dissolution
or winding up of the Company, whether voluntary or involuntary (a “Liquidation”), the Holders shall be paid, in preference
and prior to any payment made to the holders of the Junior Securities and any other stock ranking in liquidation junior to the Series
D Preferred Stock, an amount per share equal to the Stated Value (such amount is referred to herein as the “Liquidation Preference”).
If upon a Liquidation Event, the assets to be distributed among the Holders shall be insufficient to permit payment in full to the Holders
of the Liquidation Preference, then the entire assets of the Company shall be distributed ratably among such holders in proportion to
the full respective Liquidation Preference to which they are entitled.
Conversion : The Holder shall have the right,
at any time to convert such shares into Common Stock into that number of shares of common stock (subject to the Beneficial Ownership Limitation
(as defined below)) determined by dividing the Stated Value of such share of Series D Preferred Stock by the Optional Conversion Rate
(as defined below) (each, and “Optional Conversion”) at a conversion rate of the volume-weighted average price (“VWAP”)
for the Company’s common stock for the ten (10) Trading Days immediately preceding the date of such conversion (the “Optional
Conversion Rate”). “Trading Days” shall mean a day on which the means the principal markets or exchange on which the
common stock is listed or quoted for trading on the date in question is open for business. “Beneficial Ownership Limitation”
shall mean 4.99% of the number of shares of the common stock outstanding immediately after giving effect to the issuance of shares of
common stock issuable upon conversion of Series D Preferred Stock held by the applicable Holder.
No fractional shares of Common Stock shall be
issued upon conversion of shares of Series D Preferred Stock. If more than one share of Series D Preferred Stock shall be surrendered,
or deemed surrendered, pursuant to subsection (c) above, for conversion at any one time by the same Holder, the number of full shares
of Common Stock issuable upon conversion thereof shall be computed on the basis of the aggregate number of shares of such Series D Preferred
Stock so surrendered. Any fractional share which would otherwise be issuable upon conversion of any shares of Series D Preferred Stock
(after aggregating all shares of Series D Preferred Stock held by each holder) shall be rounded to the nearest whole number (with one-half
being rounded upward).
The Company shall reserve, free from preemptive
rights, out of its authorized but unissued shares of Common Stock solely for the purpose of effecting the conversion of the shares of
Series D Preferred Stock sufficient shares to provide for the conversion of all outstanding shares of Series D Preferred Stock. All shares
of Common Stock which may be issued in connection with the conversion provisions set forth herein will, upon issuance by the Company,
be validly issued, fully paid and non-assessable, with no personal liability attached to ownership thereof, and free from all taxes, liens
or charges with respect thereto.
All shares of Series D Preferred Stock which have
been converted shall no longer be deemed to be outstanding and all rights with respect to such shares including the rights to receive
dividends and to vote, shall immediately cease and terminate on the Optional Conversion Date, except only the right of the Holder thereof
to receive shares of Common Stock in exchange thereof.
The Series D Convertible Preferred Stock is classified
as temporary equity, as it is convertible upon issuance at an amount equal to the lowest traded price for the Company’s common stock
for the fifteen trading days immediately preceding the date of conversion.
Based on the requirements of ASC 815, Derivatives
and Hedging , the conversion feature represents an embedded derivative that is required to be bifurcated and accounted for as a separate
derivative liability. The derivative liability is originally recorded at its estimated fair value and is required to be revalued at each
conversion event and reporting period. Changes in the derivative liability fair value are reported in operating results for each reporting
period.
March 21, 2025
On March 21, 2025, pursuant to the terms of the
SPA, GHS purchased 60 shares of Series D Convertible Preferred Stock for gross consideration of $ 60,000 . The Company paid $ 9,200
in selling commissions and legal fees to complete this financing.
23
On March 21, 2025 (the date of receipt of
cash proceeds of $50,800), the Company valued the fair value of the derivative and recorded an initial derivative liability of
$ 65,024 ,
$ 14,224
as day one loss on the derivative, $ 12,000
as interest expense, and $ 72,000
as Series D Convertible Preferred Stock mezzanine liability, and $ 50,800
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is one year.
The Company recalculated the value of the derivative
liability associated with the convertible note and recorded a loss of $ 7,600 and a gain of $ 191 in connection with the change in fair
market value of the derivative liability for the three months ended March 31, 2026 and 2025, respectively. In addition, the Company recorded
$ 4,916 and $ 237 as preferred stock dividend expense for the three months ended March 31, 2026 and 2025, respectively. Preferred stock
dividend payable to GHS on this derivative totaled $ 19,290 and $ 14,374 as of March 31, 2026 and December 31, 2025, respectively. The preferred
stock dividend payable at March 31, 2026 included $12,544 of cumulative dividend payable at a default rate of 18% per annum pursuant to
the terms of the agreement. GHS waived the cumulative penalty of $25,326 for non-payment of dividend as of March 31, 2026. Derivative liability payable
for this transaction totaled $ 85,570 and $ 77,970 as of March 31, 2026 and December 31, 2025, and Series D Convertible Preferred Stock
mezzanine liability was $ 72,000 as of March 31, 2026 and December 31, 2025, respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.0004 to $0.0008, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.001, an expected dividend yield
of 0%, expected volatility ranging from 173.26% to 199.73%, risk-free interest rates ranging from 3.68% to 4.04%, and an expected term
of 1 year.
April 10, 2025
On April 10, 2025, pursuant to the terms of
the SPA, GHS purchased 45
shares of Series D Convertible Preferred Stock for gross consideration of $ 45,000 .
The Company paid $ 900 in
selling commissions and legal fees to complete this financing.
On April 10, 2025 (the date of receipt of
cash proceeds of $44,100), the Company valued the fair value of the derivative and recorded an initial derivative liability of
$ 57,220 ,
$ 12,220
as day one loss on the derivative, $ 9,000
as interest expense, and $ 54,000
as Series D Convertible Preferred Stock mezzanine liability, and $ 45,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 5,700 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 2,632
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 7,825 and $ 5,193 as of
March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $3,120 of cumulative
dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. Derivative liability payable for this transaction totaled $ 64,177 and $ 58,477 as of March 31, 2026 and
December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 54,000 as of March 31, 2026 and December 31, 2025,
respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.0004 to $0.0007, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.0010, an expected dividend
yield of 0%, expected volatility ranging from 173.26% to 199.89%, risk-free interest rates ranging from 3.68% to 3.97%, and an expected
term of 1 year.
May 14, 2025 - 1
On May 14, 2025, pursuant to the terms of the
SPA, GHS purchased 11 shares of Series D Convertible Preferred Stock for gross consideration of $ 11,000 . The Company paid $ 220
in selling commissions and legal fees to complete this financing.
24
On May 10, 2025 (the date of receipt of cash
proceeds of $10,780), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 13,815 ,
$ 2,815
as day one loss on the derivative, $ 2,200
as interest expense, $ 13,815 as
Series D Convertible Preferred Stock mezzanine liability, and $ 11,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of
derivative liability is one year.
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 1,393 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 644
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 1,755 and $ 1,111 as of
March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $753 of cumulative
dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. Derivative liability payable for this transaction totaled $ 15,688 and $ 14,294 as of March 31, 2026 and
December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 13,200 as of March 31, 2026 and December 31, 2025,
respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.0004 to $0.0007, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.0010, an expected dividend
yield of 0%, expected volatility ranging from 191.75% to 199.89%, risk-free interest rates ranging from 3.68% to 4.14%, and an expected
term of 1 year.
May 14, 2025 - 2
On May 14, 2025, pursuant to the terms of
the SPA, GHS purchased 25
shares of Series D Convertible Preferred Stock for gross consideration of $ 25,000 .
The Company paid $ 500 in
selling commissions and legal fees to complete this financing.
On May 10, 2025 (the date of receipt of cash
proceeds of $24,500), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 31,399 ,
$ 6,399
as day one loss on the derivative, $ 5,000
as interest expense, $ 13,815
as Series D Convertible Preferred Stock mezzanine liability, and $ 11,000
as a loss recorded on issuance to interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 3,167 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 1,463
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 3,989 and $ 2,526 as of
March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $1,711 of cumulative
dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. Derivative liability payable for this transaction totaled $ 35,654 and $ 32,487 as of March 31, 2026 and
December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 30,000 as of March 31, 2026 and December 31, 2025,
respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.0004 to $0.0007, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.0010, an expected dividend
yield of 0%, expected volatility ranging from 191.75% to 199.89%, risk-free interest rates ranging from 3.68% to 4.14%, and an expected
term of 1 year.
October 30, 2025
On October 30, 2025, pursuant to the terms of
the SPA, GHS purchased 35 shares of Series D Convertible Preferred Stock for gross consideration of $ 35,000 . The Company paid
$ 700 in selling commissions and legal fees to complete this financing.
25
On October 30, 2025 (the date of receipt of cash
proceeds of $34,300), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 28,724 , $ 6,276
as day one loss on the derivative, $ 7,000 as interest expense, $ 7,000 as Series D Convertible Preferred Stock mezzanine liability,
and $ 35,000 a loss recorded on issuance as interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 4,433 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 1,927
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 3,026 and $ 1,099 as of
March 31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $2,170 of cumulative
dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. Derivative liability payable for this transaction totaled $ 49,916 and $ 45,482 as of March 31, 2026 and
December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 42,000 as of March 31, 2026 and December 31, 2025,
respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.00048 to $0.0005, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0005 to $0.0008, an expected dividend
yield of 0%, expected volatility ranging from 173.26% to 198.95%, risk-free interest rates ranging from 3.48% to 3.70%, and an expected
term of 1 year.
December 2, 2025
On December 2, 2025, pursuant to the terms of
the SPA, GHS purchased 34 shares of Series D Convertible Preferred Stock for gross consideration of $ 34,000 . The Company paid
$680 in sales commissions and legal fees to complete this financing.
On December 2, 2025 (the date of receipt of
cash proceeds of $33,320), the Company valued the fair value of the derivative and recorded an initial derivative liability of
$ 36,821 ,
$ 2,821
as day one loss on the derivative, $ 6,800
as interest expense, $ 6,800
as Series D Convertible Preferred Stock mezzanine liability, and $ 34,000
as a loss recorded on issuance as interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 4,307 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 1,836
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 2,230 and $ 394 as of March
31, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at March 31, 2026 included $1,841 of cumulative dividend
payable at a default rate of 18% per annum pursuant to the terms of the agreement. Derivative liability payable for this transaction totaled $ 48,490 and $ 44,183 as of March 31, 2026 and
December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 40,800 as of March 31, 2026 and December 31, 2025,
respectively.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.00048 to $0.0006, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0007 to $0.0008, an expected dividend
yield of 0%, expected volatility ranging from 173.26% to 198.95%, risk-free interest rates ranging from 3.48% to 3.68%, and an expected
term of 1 year.
March 12, 2026
On March 12, 2026, pursuant to the terms of
the SPA, GHS purchased 43
shares of Series D Convertible Preferred Stock for gross consideration of $ 43,000 .
The Company paid $ 2,860
in sales commissions and legal fees to complete this financing.
On March 12, 2026 (the date of receipt of
cash proceeds of $40,140), the Company valued the fair value of the derivative and recorded an initial derivative liability of
$ 57,006 ,
$ 16,866
as day one loss on the derivative, $ 8,600
as interest expense, $ 8,600
as Series D Convertible Preferred Stock mezzanine liability, and $ 40,140
as a loss recorded on issuance as interest expense. The expected term of the derivative in calculating the fair value of derivative
liability is one year.
26
The Company recalculated the value of derivative
liability associated with the convertible note in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 4,319 for the three months ended March 31, 2026. In addition, the Company recorded preferred stock dividend expense of $ 357
for the three months ended March 31, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 357 as of March 31, 2026. Derivative
liability payable for this transaction totaled $ 61,325 as of March 31, 2026, and Series D Convertible Preferred Stock mezzanine liability
was $ 51,600 as of March 31, 2026.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.00048 to $0.0006, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0008 to $0.0010, an expected dividend
yield of 0%, expected volatility ranging from 173.26% to 175.68%, risk-free interest rates ranging from 3.66% to 3.68%, and an expected
term of 1 year.
Series E Preferred Stock
On October 30, 2025, the Board of Directors of
the Company had authorized issuance of up to 3,000 shares of preferred stock, $ 0.001 par value per share, designated as Series E Convertible
Preferred Stock. Each share of Preferred Stock shall have a par value of $0.001 per share and a stated value of $ 1,200 , subject to the
increase set forth in the Certificate of Designation.
Dividends : Each share of Preferred Stock
shall be entitled to receive, and the Corporation shall pay, cumulative dividends of 10% per annum, payable quarterly, beginning on the
Original Issue Date and ending on the date that such share of Preferred Share has been converted or redeemed. Dividends may be paid in
cash or in shares of Preferred Stock, at the Corporation’s discretion. From and after the initial Closing Date, in addition to the
payment of dividends, each Holder shall be entitled to receive, and the Corporation shall pay, dividends on shares of Preferred Stock
equal to (on an as-if-converted-to-Common-Stock basis) and in the same form as dividends actually paid on shares of the Common Stock when,
as and if such dividends are paid on shares of the Common Stock. The Corporation shall pay no dividends on shares of the Common Stock
unless it simultaneously complies with the previous sentence. Any dividends that are not paid a Dividend Payment Date shall continue to
accrue and shall entail a late fee (“ Late Fees ”), which must be paid in cash, at the rate of 12% per annum or the lesser
rate permitted by applicable law which shall accrue and compound daily from the Dividend Payment Date through and including the date of
actual payment in full.
Voting
Rights . The Preferred Stock will vote together with the common stock on an as-converted basis subject to the Beneficial
Ownership Limitations. However, as long as any shares of Preferred Stock are outstanding, the Corporation shall not, without the
affirmative vote of the Holders of a majority of the then outstanding shares of the Preferred Stock directly and/or indirectly (a)
alter or change adversely the powers, preferences or rights given to the Preferred Stock or alter or amend this Certificate of
Designation, (b) authorize or create any class of stock ranking as to redemption or distribution of assets upon a Liquidation (as
defined in Section 5) senior to, or otherwise pari passu with, the Preferred Stock
or, authorize or create any class of stock ranking as to dividends senior to, or otherwise pari
passu with, the Preferred Stock, (c) amend its Articles of Incorporation or other charter documents in any manner that
adversely affects any rights of the Holders, (d) increase the number of authorized shares of Preferred Stock, or (e) enter into any
agreement with respect to any of the foregoing.
Liquidation: Upon any liquidation, dissolution
or winding-up of the Corporation, whether voluntary or involuntary (a “ Liquidation ”), the Holders shall be entitled
to receive out of the assets, whether capital or surplus, of the Corporation an amount equal to the Stated Value, plus any accrued and
unpaid dividends thereon and any other fees or liquidated damages then due and owing thereon under this Certificate of Designation, for
each share of Preferred Stock before any distribution or payment shall be made to the holders of any Junior Securities, and if the assets
of the Corporation shall be insufficient to pay in full such amounts, then the entire assets to be distributed to the Holders shall be
ratably distributed among the Holders in accordance with the respective amounts that would be payable on such shares if all amounts payable
thereon were paid in full. A Fundamental Transaction or Change of Control Transaction shall not be deemed a Liquidation. The Corporation
shall mail written notice of any such Liquidation, not less than forty-five (45) days prior to the payment date stated therein, to each
Holder.
Conversion: Each share of Preferred Stock
shall be convertible, at any time and from time to time from and after the Original Issue Date at the option of the Holder thereof, into
that number of shares of Common Stock (subject to certain limitations) determined by dividing the Stated Value of such share of Preferred
Stock by Conversion Price. Holders shall effect conversions by providing the Corporation with the form of conversion notice. Each Notice
of Conversion shall specify the number of shares of Preferred Stock to be converted, the number of shares of Preferred Stock owned prior
to the conversion at issue, the number of shares of Preferred Stock owned subsequent to the conversion at issue and the date on which
such conversion is to be effected, which date may not be prior to the date the applicable Holder delivers by facsimile or email such Notice
of Conversion to the Corporation (such date, the “ Conversion Date ”). If no Conversion Date is specified in a Notice
of Conversion, the Conversion Date shall be the date that such Notice of Conversion to the Corporation is deemed delivered hereunder.
The calculations and entries set forth in the Notice of Conversion shall control in the absence of manifest or mathematical error. To
effect conversions of shares of Preferred Stock, a Holder shall not be required to surrender the certificate(s) representing the shares
of Preferred Stock to the Corporation unless all of the shares of Preferred Stock represented thereby are so converted, in which case
such Holder shall deliver the certificate representing such shares of Preferred Stock promptly following the Conversion Date at issue.
Shares of Preferred Stock converted into Common Stock or redeemed in accordance with the terms hereof shall be canceled and shall not
be reissued.
27
Conversion price: The conversion price
for the Preferred Stock shall be a fixed price equal to $0.0005. All such foregoing determinations will be appropriately adjusted for
any stock dividend, stock split, stock combination, reclassification or similar transaction that proportionately decreases or increases
the Common Stock during such measuring period. Nothing herein shall limit a Holder’s right to pursue actual damages including, but
not limited to, as a result of a Triggering Event pursuant to Section 10 hereof and the Holder shall have the right to pursue all remedies
available to it hereunder, at law or in equity including, without limitation, a decree of specific performance and/or injunctive relief.
The exercise of such rights shall not prohibit the Holder from seeking to enforce damages pursuant to any other Section hereof or under
applicable law.
Corporation Redemption: The Corporation
shall have the right to redeem, all (but not less than all), shares of the Preferred Stock issued and outstanding at any time after the
Original Issue Date, upon three (3) business days’ notice, at a redemption price per Preferred Stock then issued and outstanding
(the “ Corporation Redemption Price ”), equal to the product of (i) the Premium Rate (means 1.10) multiplied by (ii)
the sum of (x) the Stated Value, (y) all accrued but unpaid dividends, and (z) all other amount due to the Holder pursuant to this Certificate
of Designation and/or any Transaction Document including, but not limited to Late Fees, liquidated damages and the legal fees and expenses
of the Holder’s counsel relating to this Certification of Designation, any other Transaction Document and/or the transactions contemplated
thereunder and/or hereunder. Notwithstanding the delivery of a Corporation Redemption Notice, a Holder may convert some or all of its
shares of Preferred Stock until the date it receives in full Corporation Redemption Price, provided , however ,
that notwithstanding anything to the contrary provided herein or elsewhere (i) in the event a Holder would be precluded from converting
any shares of Preferred Stock, due to the limitation contained in Section 5, the Corporation Redemption Payment Date, for such Holder
only, shall automatically be extended by one hundred twenty (120) days (or such shorter period as so provided to the Corporation by the
Holder at any time and (ii) if a Mandatory Conversion has occurred prior to the Corporation Redemption Payment Date and for whatever reason
including, but not limited to, the Beneficial Ownership Limitation, a Holder still owns Preferred Stock, any such Holder may elect to
extend the Corporation Redemption Payment Date as to any or all of such Holder’s Preferred Stock for up to one hundred twenty (120)
days following the Corporation Redemption Payment Date to allow such Holder to convert its remaining Preferred Stock into Conversion Shares.
On October 30, 2025,
the Company entered into a Debt Exchange Agreement (the “Emmons DEA”) with Clifford L. Emmons, it’s Chief Executive
Officer and Director. Pursuant to the Emmons DEA, Mr. Emmons exchanged $ 387,242
of accrued compensation and unpaid fees owed to him by the Company under various agreements, for 269
shares of the Company’s Series E Convertible Preferred Stock (the “Series E Preferred Stock”). In addition to the issuance
of the Company’s Series E Preferred Stock, Mr. Emmons agreed to cancel 7,800
shares of Series A Preferred Stock owned by him. The closing of the Emmons DEA occurred on November 5, 2025. The Company recorded dividend
expense of $ 8,237 for the three months ended March 31,
2026, The Company recorded $ 13,796
and $ 5,599
as dividend payable to Mr. Emmons as of March 31, 2026 and December 31, 2025, respectively.
On October
30, 2025, the Company entered into a Debt Exchange Agreement (the “Mitta DEA”) with Vidhyadhar Mitta, it’s former Director.
Pursuant to the Mitta DEA, Mr. Mitta exchanged $ 216,156 of principal and accrued and unpaid interest owed to him by the Company under
the 12% Secured Convertible Promissory Note issued to Mr. Mitta on August 2, 2019 for 180 shares of Series E Preferred Stock. In addition
to the issuance of the Series E Preferred Stock, Mr. Mitta agreed to cancel 12,000 shares of Series A Preferred Stock owned by him. The
closing of the Mitta DEA occurred on November 5, 2025. The Company recorded dividend expense of $ 5,512 for the three months ended March
31, 2026. The Company recorded $ 9,233 and $ 5,559 as dividend payable to Mr. Mitta as of March 31, 2026 and December 31, 2025, respectively.
On October
30, 2025, the Company entered into a Debt Exchange Agreement (the “McNemar DEA”) with Karen McNemar, it’s former Chief
Financial Officer. Pursuant to the McNemar DEA, Ms. McNemar exchanged $ 323,269 of accrued and unpaid fees owed to her by the Company under
various agreements for 269 shares of Series E Preferred Stock. In addition to the issuance of the Series E Preferred Stock, Ms. McNemar
agreed to cancel 6,045 shares of Series A Preferred Stock owned by her. The closing of the McNemar DEA occurred on November 5, 2025. The
Company recorded dividend expense of $ 8,237 for the three months ended March 31, 2026. The Company recorded $ 13,796 and $ 5,559 as dividend
payable to Ms. McNemar as of March 31, 2026 and December 31, 2025, respectively.
On October 30, 2025, the Company entered into
a Debt Exchange Agreement (the “Senior Secured DEA”) with Sergey Gogin and Yvsgramorah, LLC, an entity controlled by Mr. Gogin
(the “Senior Secured Holders”). Pursuant to the Senior Secured DEA, the Senior Secured Holders exchanged an aggregate of $ 522,195
of principal and accrued and unpaid interest owed to the Senior Secured Holders by the Company under the Senior Secured Convertible Note
issued to Mr. Gogin on January 22, 2018 (the “Gogin Note”) and the Senior Secured Convertible Note issued to Yvsgramorah,
LLC on March 6, 2019 (the “YVS Note,” together, with the Gogin Note, the “Senior Secured Notes”) for an aggregate
of 489 shares (the “Senior Secured Shares”) of Series E Preferred Stock. The closing of the Senior Secured DEA occurred on
November 5, 2025. The Company recorded dividend expense of $ 14,973 for the three months ended March
31, 2026. The Company recorded $ 25,079 and $ 10,106 as dividend payable to Mr. Gogin as of March 31, 2026 and December 31, 2025, respectively.
28
The following table represents the change in the
fair value of the derivative liabilities for the three months ended March 31, 2026 and 2025, respectively.
Schedule of change in the fair value of the derivative liabilities
Level 1
Level 2
Level 3
Balance at December 31, 2024
$ –
$ –
$ 758,787
Additions to derivative liability
–
–
64,985
Gain due to change in the fair value of derivative liability
–
–
( 15,724 )
Balance at March 31, 2025
$ –
$ –
$ 808,048
Balance at December 31, 2025
$ –
$ –
$ 951,532
Additions to derivative liability
–
–
57,006
Loss due to change in the fair value of derivative liability
–
–
97,220
Balance at March 31, 2026
$ –
$ –
$ 1,105,758
As a result of issuance of derivative instruments,
the Company recorded a derivative liability of $ 1,105,758 and $ 951,532 as of March 31, 2026 and December 31, 2025, Series B Convertible
Preferred Stock liability of $ 699,600 as of March 31, 2026 and December 31, 2025, Series C Convertible Preferred Stock liability of $ 68,400
as of March 31, 2026 and December 31, 2025, and Series D Convertible Preferred Stock liability of $ 303,600 and $ 252,000 as of March 31,
2026 and December 31, 2025, respectively.
NOTE 8 – SUBSEQUENT EVENTS
Management has evaluated all subsequent events through the date of
filing.
On April 10, 2026, the Board of Directors adopted
a resolution to terminate the company’s three equity compensation plans: the 2017 Stock Incentive Plan (the “2017 Plan”),
the 2019 Stock Incentive Plan (the “2019 Plan”), and the 2022 Stock Incentive Plan (the “2022 Plan”). Each of
the Plans was terminated effective December 31, 2025.
On April 16, 2026, the Board of Directors adopted
a resolution to approve and authorize an amendment to the Original Certificate of Designation for Series D to increase the total
number of authorized shares of Series D Preferred Stock from 210 shares to 500 shares.
On April 21, 2026, GHS
Investments entered into a financing arrangement and purchased 45 shares of Series D Convertible Preferred Stock, $0.001 par value, $1,200
stated value, for a cash consideration of $43,100, The Company paid sales commissions of $900 and $1,000 in legal fees to complete this
sale transaction.
On May 6, 2026, the Company entered into an extension
to the July 29, 2020 Convertible Promissory Note G issued to GHS Investments in the original principal amount of $75,000.. The maturity
date of the Note G was extended from April 29, 2026 to October 31, 2026. In addition, all prior Events of Default (as defined in the Note)
were waived by GHS (Note 4).
On June 12, 2026, GHS Investments entered into a financing arrangement
and purchased 37 shares of Series D Convertible Preferred Stock, $0.001 par value, $1,200 stated value, for a cash consideration of $36,280.
The Company paid sales commissions of $720.
On July 9, 2026, GHS Investments entered into
a financing arrangement and purchased 27 shares of Series D Convertible Preferred Stock, $0.001 par value, $1,200 stated value, for a
cash consideration of $26,460. The Company paid sales commissions of $540.
29
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
This Management’s Discussion and Analysis
of Financial Condition and Results of Operations contain certain forward-looking statements. Historical results may not indicate future
performance. Our forward-looking statements reflect our current views about future events; are based on assumptions and are subject to
known and unknown risks and uncertainties that could cause actual results to differ materially from those contemplated by these statements.
We undertake no obligation to publicly update or revise any forward-looking statements, including any changes that might result from any
facts, events, or circumstances after the date hereof that may bear upon forward-looking statements. Furthermore, we cannot guarantee
future results, events, levels of activity, performance, or achievements
Basis of Presentation
The financial information presented below and
the following Management Discussion and Analysis of the Consolidated Financial Condition, Results of Operations, Stockholders’ Equity
and Cash Flow for the quarterly periods ended March 31, 2026 and 2025 gives effect to our acquisition of OXYS Corporation (“ OXYS ”)
on July 28, 2017. In accordance with the accounting reporting requirements for the recapitalization related to the “reverse merger”
of OXYS, the financial statements for OXYS have been adjusted to reflect the change in the shares outstanding and the par value of the
common stock of OXYS. Additionally, all intercompany transactions between the Company and OXYS have been eliminated.
Forward-Looking Statements
Statements in this management’s discussion
and analysis of financial condition and results of operations contain certain forward-looking statements. To the extent that such statements
are not recitations of historical fact, such statements constitute forward looking statements which, by definition, involve risks and
uncertainties. Where in any forward-looking statements, if we express an expectation or belief as to future results or events, such expectation
or belief is expressed in good faith and believed to have a reasonable basis, but there can be no assurance that the statement of expectation
or belief will result or be achieved or accomplished.
Factors that may cause differences between actual
results and those contemplated by forward-looking statements are not limited to the following:
·
the impact of conflicts between the Russian Federation and Ukraine and Israel in on our operations;
·
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;
·
general market and economic conditions;
·
our ability to maintain and grow our business with our current customers;
·
our ability to meet the volume and service requirements of our customers;
·
industry consolidation, including acquisitions by us or our competitors;
·
capacity utilization and the efficiency of manufacturing operations;
30
·
success in developing new products;
·
timing of our new product introductions;
·
new product introductions by competitors;
·
the ability of competitors to more fully leverage low-cost geographies for manufacturing or distribution;
·
product pricing, including the impact of currency exchange rates;
·
effectiveness of sales and marketing resources and strategies;
·
adequate manufacturing capacity and supply of components and materials;
·
strategic relationships with our suppliers;
·
product quality and performance;
·
protection of our products and brand by effective use of intellectual property laws;
·
the financial strength of our competitors;
·
the outcome of any future litigation or commercial dispute;
·
barriers to entry imposed by competitors with significant market power in new markets; and
·
government actions throughout the world.
You should not rely on forward-looking statements
in this document. This management’s discussion contains forward looking statements that involve risks and uncertainties. We use
words such as “anticipates,” “believes,” “plans,” “expects,” “future,” “intends,”
and similar expressions to identify these forward-looking statements. Prospective investors should not place undue reliance on these statements,
which apply only as of the date of this document. Our actual results could differ materially from those anticipated in these forward-looking
statements.
Critical Accounting Policies
The following discussions are based upon our financial
statements, which have been prepared in accordance with accounting principles generally accepted in the United States. These financial
statements and accompanying notes have been prepared in accordance with accounting principles generally accepted in the United States.
The preparation of these financial statements
requires management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and
expenses, and related disclosures of contingencies. We continually evaluate the accounting policies and estimates used to prepare the
financial statements. We base our estimates on historical experiences and assumptions believed to be reasonable under current facts and
circumstances. Actual amounts and results could differ from these estimates made by management.
31
We regularly
review the carrying value and estimated lives of its long-lived assets to determine whether indicators of impairment may exist that warrant
adjustments to the carrying value or estimated useful lives. The determinants used for this evaluation include management’s estimate
of the asset’s ability to generate positive income from operations and positive cash flow in future periods as well as the strategic
significance of the assets to the Company’s business objectives. Definite-lived intangible assets are amortized on a straight-line
basis over the estimated periods benefited and are reviewed when appropriate for possible impairment.
When we
issue convertible debt or convertible preferred stock, we first evaluate the balance sheet classification of the convertible instrument
in its entirety to determine whether the instrument should be classified as a liability under ASC 480, Distinguishing Liabilities
from Equity , and second whether the conversion feature should be accounted for separately from the host instrument. A conversion feature
of a convertible debt instrument or certain convertible preferred stock would be separated from the convertible instrument and classified
as a derivative liability if the conversion feature, were it a standalone instrument, meets the definition of an “embedded derivative”
in ASC 815, Derivatives and Hedging . Generally, characteristics that require derivative treatment include, among others, when
the conversion feature is not indexed to the Company’s equity, as defined in ASC 815-40, or when it must be settled either in cash
or by issuing stock that is readily convertible to cash. When a conversion feature meets the definition of an embedded derivative, it
would be separated from the host instrument and classified as a derivative liability carried on the consolidated balance sheet at fair
value, with any changes in its fair value recognized currently in the consolidated statements of operations.
Historical Background
We were incorporated in the State of New Jersey
on October 1, 2003 under the name of Creative Beauty Supply of New Jersey Corporation and subsequently changed our name to Gotham Capital
Holdings, Inc. on May 18, 2015. We commenced operations in the beauty supply industry as of January 1, 2004. On November 30, 2007, our
Board of Directors approved a plan to dispose of our wholesale and retail beauty supply business. From January 1, 2009 until July 28,
2017, we had no operations and were a shell company.
On March 16, 2017, our Board of Directors adopted
resolutions, which were approved by shareholders holding a majority of our outstanding shares, to change our name to “IIOT-OXYS,
Inc.”, to authorize a change of domicile from New Jersey to Nevada, to authorize a 2017 Stock Awards Plan, and to approve the Securities
Exchange Agreement (the “ OXYS SEA ”) between the Company and OXYS Corporation (“ OXYS ”), a Nevada
corporation incorporated on August 4, 2016.
Under the terms of the OXYS SEA we acquired 100%
of the issued voting shares of OXYS in exchange for 34,687,244 shares of our Common Stock. We also cancelled 1,500,000 outstanding shares
of our Common Stock and changed our management to Mr. DiBiase who also served in the management of OXYS. Also, one of our principal shareholders
entered into a consulting agreement with OXYS to provide consulting services during the transition. The OXYS SEA was effective on July
28, 2017, and our name was changed to “IIOT-OXYS, Inc.” at that time. Effective October 26, 2017, our domicile was changed
from New Jersey to Nevada.
On October 30, 2025, we had a change of control
in management, and the Company and its debtholders mutually agreed to convert their convertible promissory notes due, and compensation
due to officers in exchange for issuance of Series E Preferred Stock in full settlement of all balances due.
At the present time, we have two wholly owned
subsidiaries which are OXYS Corporation and HereLab, Inc. (an entity immaterial to our operations), through which our operations are conducted.
General Overview
IIOT-OXYS, Inc., a Nevada corporation (the “ Company ”),
and OXYS, were originally established for the purposes of designing, building, testing, and selling Edge Computing systems for the Industrial
Internet. Both companies were early-stage technology startups that are largely pre-revenue in their development phase. HereLab
(an entity immaterial to our operations) is also an early-stage technology development company.
32
We develop hardware, software and algorithms that
monitor, measure and predict conditions for energy, structural, agricultural and medical applications. We use domain-specific Artificial
Intelligence to solve industrial and environmental challenges. Our engineered solutions focus on common sense approaches to machine learning,
algorithm development and hardware and software products.
We use off-the-shelf components, with reconfigurable
hardware architecture that adapts to a wide range of customer needs and applications. We use open-source software tools, while still creating
proprietary content for customers, thereby reducing software development time and cost. The software works with the hardware to collect
data from the equipment or structure that is being monitored.
We focus on developing insights. We develop algorithms
that help our customers create insights from vast data streams. The data collected is analyzed and reports are created for the customer.
From these insights, the customer can act to improve their process, product or structure.
Results of Operations for the Three Months
Ended March 31, 2026 Compared to the Three Months Ended March 31, 2025 (Unaudited)
For the three months ended March 31, 2026, we
did not record any revenues and related cost of sales. Our operating expenses totaled $63,589 which included professional fees of $56,224
for accounts, attorneys and consultants, and general and administrative expenses of $7,365. We recorded net other expenses of $162,573
consisting of a loss of $97,220 due to change in fair market value of derivative liability; loss on derivatives of $16,866; interest expense
of $49,084 on promissory notes payable; and $597 of refund received upon department of treasury. We also recorded preferred stock dividend
of $167,511 on convertible preferred stocks. As a result of the above, we recorded a net loss of $393,673 attributable to common stockholders
for the three months ended March 31, 2026.
For the three months ended March 31, 2025, we
did not record any revenues and related cost of sales. Our operating expenses totaled $92,258 which included payroll costs of $50,000,
amortization of intangible assets of $12,205, and general and administrative expenses of $30,053. We recorded net other expense of $64,953
consisting of gain of $15,764 due to change in fair market value of derivative liability; loss on derivatives of $14,224; interest expense
of $75,375 primarily due to recording of $62,800 as interest expense on issuance of Series D Convertible Preferred Stock; and other income
of $8,882 received as employee retention credit from the Internal Revenue Service in February 2025.We also recorded preferred stock dividend
on convertible preferred stock of $23,102. As a result of the above, we recorded a net loss of $180,313 attributable to common stockholders
for the three months ended March 31, 2025.
During the current and prior period, we did not
record an income tax benefit due to the uncertainty associated with the Company’s ability to utilize the deferred tax assets.
No revenues were earned in Q1, 2026, as in prior
year quarter ending March 31, 2025. We believe revenue growth for the rest of 2026 will be challenging given the difficulty in raising
additional capital to fuel sales and marketing efforts. Potential future revenue growth depends on our ability to raise said capital and
the following factors:
·
Our DOT Bridge Monitoring Contract ended in December 2023 but we believe our Structural Health Monitoring (“ SHM ”) vertical is the foundation of our future revenue stream. Discussions with our main contractor to the DOT revealed that the monitoring program in which we’ve participated in previous years has been suspended with no foreseeable plans to restart the program. Despite this setback, our main contractor has confirmed we can continue to monitor our two sites (at our cost), which will allow us to effectively market our system and services to local municipalities and other state DOTs. We continue to pursue DOT contacts in two other northeast states, but these may not convert to contracts for another year. Projects with local municipalities in our current northeast state also continue to be prospected and may convert to contracts sometime in 2026, as they are based on potential state grants and not dependent on state or municipal budget cycles.
33
·
Our Smart Manufacturing vertical is another potential source of future revenue based on the strong use case developed from our CNC POC and SaaS contracts in previous years. Although the SaaS contract ended in May 2024, the tool cost savings exceeded our projections and our customer’s expectations. This previous customer will continue to endorse our capabilities and services, including promotional video material previously released and pending. We believe their endorsement and promotional videos are valuable collateral to prospect future Smart Manufacturing CNC business. Additional POCs for other discrete manufacturing processes, including metal stamping, plastic injection molding, plastic extrusion, and automated assembly and test are also potential avenues of future revenue streams.
·
We believe our strategic partnership continues to be our greatest asset. The strength of our Aingura IIoT, S.L. partnership provides supplemental expertise, equipment and software, which ensures our ability to bring value to our prospective customers. Their recent successes in expanding their minimally invasive monitoring and predictive algorithms into heavy industrial equipment applications bodes well for additional U.S. collaborations with us.
Despite these positive factors, we continue to
face significant headwinds and we have not been able to raise material funds for ongoing operations through our existing financing agreements
due to market conditions. Our management continues to secure limited funding from our lead investor to pay for ongoing expenses and our
leadership team is considering our options for both the short and long term. Given the current challenges in raising adequate funds, management
is pursuing options including vetting suitable companies to merge with or acquire us.
We believe we’ve created valuable assets
from our business development in these industries, which are strong in both their size and growth. The global smart manufacturing (also
known as Industry 4.0) was 233.3 billion in 2024 and will reach $479 billion by 2029 (CAGR 15.5%) 1 , and the worldwide SHM industry
is $2.5 billion in 2024 and will reach $4.1 billion by 2029 (CAGR of 10.4%) 2 .
Given the valuable real-world data we have collected,
our Artificial Intelligence (“ AI ”) Machine Learning algorithms we have developed, strong use cases and marketing collateral
developed from our data and algorithms, combined with our prudent operational execution, we believe our company’s assets have potential
future revenue growth, that will be attractive to prospective partners interested in an acquisition or merger.
On November 5 th , 2025, control of the
Company was transferred to our lead investor GHS. Vidhydahar Mitta, our former independent board member, and Karen McNemar, our former
interim CFO and COO, have resigned their positions. We thank them for their service to the Company. Cliff Emmons will continue in the
role of CEO and, together with our new board, we are optimistic that under this new leadership the Company will have greater access to
capital to secure additional assets for the Company, including potential synergistic mergers. We expect the net result will be increased
shareholder value.
Liquidity and Capital Resources for the
Three Months Ended March 31, 2026 Compared to the Three Months Ended March 31, 2025 (Unaudited)
At March 31, 2026, we reported a cash balance
of $6,838 as a result of net decrease of cash balance of $19,504 from $26,342 at December 31, 2025. This decrease was primarily as a result
of net cash used in operating activities of $59,624, offset by net cash provided by sale of Series D convertible preferred stock of $43,000,
and cash payment of $2,880 in offering costs.
___________________
1 https://www.marketsandmarkets.com/Market-Reports/smart-manufacturing-market-105448439.html
2 https://www.marketsandmarkets.com/Market-Reports/structural-health-monitoring-market-101431220.html
34
Operating Activities
Net cash flows used in
operating activities for the three months ended March 31, 2026 was $59,624, primarily attributed to the net loss of $226,162, common stock
issued for services of $100, amortization of debt discount on Series B and D convertible preferred stock of $8,600, loss due to change
in the fair value of derivative liability of $97,220, and net increase in operating assets and liabilities of $60,618. The Company recorded
changes in operating assets and liabilities primarily attributable to decrease in accounts payable of $9,242, increase in accrued liabilities
of $12,854, and an increase in derivative liabilities of $57,006.
Net cash flows used in
operating activities for the three months ended March 31, 2025 was $56,532, primarily attributed to the net loss of $157,211, stock compensation
expense for services of $1,295, amortization of intangible assets of $12,205, gain due to change in fair value of derivative liability
of $15,764 of Series C and Series D Convertible Preferred Stock, and net increase in operating assets and liabilities of $90,943. The
Company recorded changes in operating assets and liabilities primarily attributable to an increase in prepaid expenses and other current
assets of $15,000, decrease in accounts payable of $34,827, increase in accrued liabilities of $638,986, increase in derivative liabilities
of $69,825, increase in shares payable to related parties of $360, and increase in salaries payable to related parties of $31,599.
Investing Activities
Net cash used in investing
activities for the three months ended March 31, 2026 and 2025 was $0.
Financing Activities
Net cash provided by
financing activities for the three months ended March 31, 2026, was $40,120, due to cash received from sale of Series D Convertible Preferred
Stock of $43,000, and cash payments of offering costs of $2,880.
Net cash provided by
financing activities for the three months ended March 31, 2025, was $50,800, due to cash received from sale of Series D Convertible Preferred
Stock of $60,000, net of cash payments of offering costs of $9,200.
As a result of the above
activities, the Company recorded a decrease in cash of $19,504 for the three months ended March 31, 2026, respectively.
The accompanying condensed unaudited consolidated
financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the accompanying financial
statements, the Company has suffered continuing operating losses, has a working capital deficit of $2,653,885, net loss from operations
for the three months ended March 31, 2026 of $226,162, net cash used in operating activities of $59,624, and has an accumulated deficit
of $13,043,185 as of March 31, 2026. These factors, among 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. The accompanying condensed
unaudited financial statements do not include any adjustments to reflect the recoverability and classification of recorded asset amounts
and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements
that have or are reasonably likely to have a current or future material effect on our consolidated financial condition, changes in financial
condition, revenues or expenses, results of operations, liquidity capital expenditures or capital resources.
35
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
As a smaller reporting company, the Company has
elected not to provide the disclosure required by this item.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
The Company has established disclosure controls
and procedures that are designed to ensure that information required to be disclosed in reports filed or submitted under the Securities
Exchange Act of 1934, as amended (the “ Exchange Act ”), is recorded, processed, summarized and reported within the time
periods specified in the rules and forms of the Securities and Exchange Commission and, as such, is accumulated and communicated to the
Company’s Chief Executive Officer, Clifford L. Emmons, who serves as our principal executive officer and principal financial and
accounting officer, to allow timely decisions regarding required disclosure. Mr. Emmons evaluated the effectiveness of the Company’s
disclosure controls and procedures, as defined in Rule 13a-15(e) of the Exchange Act, as of March 31, 2026. Based on his evaluation, Mr.
Emmons concluded that the Company’s disclosure controls and procedures were not effective as of March 31, 2026.
Changes in Internal Control Over Financial
Reporting
There has been no change in the Company’s
internal control over financial reporting, as defined in Rules 13a-15(f) of the Exchange Act, during the Company’s quarter ended
March 31, 2026, that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over
financial reporting.
36
PART II—OTHER INFORMATION
Item 5. Other Information.
During the quarter ended March 31, 2026, no director
or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule
10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.
Item 6. Exhibits.
SEC Ref. No.
Title of Document
10.1*
Securities Purchase Agreement dated March 6, 2026 with GHS Investments, LLC
31.1*
Rule 13a-14(a) Certification by Principal Executive Officer
31.2*
Rule 13a-14(a) Certification by Principal Financial and Accounting Officer
32.1**
Section 1350 Certification of Principal Executive Officer
101.INS*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension Schema Document
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*
Cover Page Interactive Data File (formatted in iXBRL, and included in exhibit 101)
*Filed with this Report.
**Furnished with this Report.
37
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
IIOT-OXYS, Inc.
Date: July 9, 2026
By
/s/ Clifford L. Emmons
Clifford L. Emmons, Chief Executive Officer
(Principal Executive Officer and Principal Financial and Accounting Officer)
38
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.