Item 1. Financial Statements
Item 1. Financial Statements
IIOT-OXYS,
Inc. and Subsidiaries
Condensed
Consolidated Balance Sheets
June 30, 2026
December 31, 2025
(Unaudited)
ASSETS
Current Assets
Cash and cash equivalents
$ 8,651
$ 26,342
Prepaid expenses and other current assets
13,648
–
Total Current Assets
22,299
26,342
Total Assets
$ 22,299
$ 26,342
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities
Accounts payable
$ 181,730
$ 196,794
Accrued liabilities
1,522,408
1,141,681
Deferred revenue
31,425
31,425
Notes payable - current
13,942
13,942
Derivative liabilities
1,438,201
951,532
Total Current Liabilities
3,187,706
2,335,374
Due to stockholders
1,000
1,000
Total Liabilities
3,188,706
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 June 30, 2026 and December 31, 2025, respectively. Liquidation preference $ 699,600 at June 30, 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 June 30, 2026 and December 31, 2025, respectively. Liquidation preference $ 68,400 at June 30, 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; 347
shares and 210
shares issued
and outstanding at June 30, 2026 and December 31, 2025, respectively. Liquidation preference $ 416,400
and
$ 252,000
at
June 30, 2026 and December 31, 2025, respectively
416,400
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 June 30, 2026 and December 31, 2025, respectively
–
–
Series E Preferred Stock, 1,207 shares issued and outstanding at June 30, 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 June 30, 2026 and December 31, 2025, respectively
586,386
586,286
Additional paid in capital
8,727,693
8,733,193
Accumulated deficit
( 13,664,887 )
( 12,649,512 )
Total Stockholders' Equity (Deficit)
( 4,350,807 )
( 3,330,032 )
Total Liabilities and Stockholders' Equity (Deficit)
$ 22,299
$ 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 June 30,
For The Six Months Ended June 30,
2026
2025
2026
2025
Revenues
$ –
$ –
$ –
$ –
Cost of Sales
–
–
–
–
Gross Profit
–
–
–
–
Operating Expenses
Amortization of intangible assets
–
12,341
–
24,546
Payroll expense
–
50,000
–
100,000
Professional fees
74,728
70,280
130,954
84,865
Other general and administrative
8,493
( 11,648 )
15,858
3,820
Total Operating Expenses
83,221
120,973
146,812
213,231
Other Income (Expense)
Gain (loss) on change in FMV of derivative liability
( 198,868 )
212,547
( 296,088 )
228,311
Loss on derivatives
( 54,197 )
( 21,434 )
( 71,062 )
( 35,658 )
Interest expense
( 110,528 )
( 108,916 )
( 159,611 )
( 184,291 )
Other income
–
13,447
597
22,329
Total Other Income (Expense)
( 363,593 )
95,644
( 526,164 )
30,691
Net Loss Before Income Taxes
( 446,814 )
( 25,329 )
( 672,976 )
( 182,540 )
Provision for Income Tax
–
–
–
–
Net Loss
$ ( 446,814 )
$ ( 25,329 )
$ ( 672,976 )
$ ( 182,540 )
Convertible Preferred Stock Dividend
( 174,888 )
( 25,082 )
( 342,399 )
( 48,184 )
Net Loss Attributable to Common Stockholders
$ ( 621,702 )
$ ( 50,411 )
$ ( 1,015,375 )
$ ( 230,724 )
Net Profit (Loss) Per Share Attributable to Common Stockholders - Basic and Diluted
$ ( 0.00 )
$ ( 0.00 )
$ ( 0.00 )
$ ( 0.00 )
Weighted Average Shares Outstanding Attributable to Common Stockholders - Basic and Diluted
586,385,063
560,776,831
586,339,207
558,645,127
The accompanying notes are an integral part of these condensed unaudited consolidated financial statements.
4
IIOT-OXYS, Inc. and Subsidiaries
Consolidated Statements of Stockholders' Equity (Deficit)
(Unaudited)
For the Three Months Ended June 30, 2026
Preferred Stock
Common Stock
Series A
Amount
Series E
Amount
Shares
Amount
Additional Paid-In Capital
Accumulated Deficit
Total Stockholders' Equity (Deficit)
Balance - March 31, 2026
100
$ –
1,207
$ 1
586,385,063
$ 586,386
$ 8,730,313
$ ( 13,043,185 )
$ ( 3,726,485 )
Sales commissions paid on capital raise
–
–
–
–
–
–
( 2,620 )
–
( 2,620 )
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 174,888 )
( 174,888 )
Net loss
–
–
–
–
–
–
–
( 446,814 )
( 446,814 )
Balance - June 30, 2026
100
$ –
1,207
$ 1
586,385,063
$ 586,386
$ 8,727,693
$ ( 13,664,887 )
$ ( 4,350,807 )
For the Six Months Ended June 30, 2026
Preferred Stock
Common Stock
Series A
Amount
Series E
Amount
Shares
Amount
Additional Paid-In Capital
Accumulated Deficit
Total Stockholders' Equity (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 commissions paid on capital raise
–
–
–
–
–
–
( 5,480 )
–
( 5,480 )
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 342,399 )
( 342,399 )
Net Loss - Six months ended June 30, 2026
–
–
–
–
–
–
–
( 672,976 )
( 672,976 )
Balance - June 30, 2026
100
$ –
1,207
$ 1
586,385,063
$ 586,386
$ 8,727,693
$ ( 13,664,887 )
$ ( 4,350,807 )
For the Three Months Ended June 30, 2025
Preferred Stock
Common Stock
Series A
Amount
Series E
Amount
Shares
Amount
Additional Paid-In Capital
Accumulated Deficit
Total Stockholders' Equity (Deficit)
Balance - March 31, 2025
25,845
$ 26
–
$ –
560,315,293
$ 560,316
$ 7,297,891
$ ( 11,388,565 )
$ ( 3,530,332 )
Common stock issued to related parties for services
–
–
–
–
6,000,000
6,000
( 600 )
–
5,400
Sales commission paid on capital raise
–
–
–
–
–
–
( 1,620 )
–
( 1,620 )
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 25,082 )
( 25,082 )
Net loss
–
–
–
–
–
–
–
( 25,329 )
( 25,329 )
Balance - June 30, 2025
25,845
$ 26
–
$ –
566,315,293
$ 566,316
$ 7,295,671
$ ( 11,438,976 )
$ ( 3,576,963 )
For the Six Months Ended June 30, 2025
Preferred Stock
Common Stock
Series A
Amount
Series E
Amount
Shares
Amount
Additional Paid-In Capital
Accumulated Deficit
Total Stockholders' Equity (Deficit)
Balance - December 31, 2024
25,845
$ 26
–
$ –
555,015,293
$ 555,016
$ 7,306,031
$ ( 11,208,252 )
$ ( 3,347,179 )
Common stock issued to related parties for services
–
–
–
–
11,000,000
11,000
400
–
11,400
Common stock issued for services
–
–
–
–
300,000
300
60
–
360
Sales commission paid on capital raise
–
–
–
–
–
–
( 10,820 )
–
( 10,820 )
Convertible preferred stock dividend
–
–
–
–
–
–
–
( 48,184 )
( 48,184 )
Net loss
–
–
–
–
–
–
–
( 182,540 )
( 182,540 )
Balance - June 30, 2025
25,845
$ 26
–
$ –
566,315,293
$ 566,316
$ 7,295,671
$ ( 11,438,976 )
$ ( 3,576,963 )
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 Six Months Ended June 30,
2026
2025
Cash Flows From Operating Activities
Net loss
$ ( 672,976 )
$ ( 182,540 )
Adjustments to reconcile net loss to net cash (used in) provided by operating activities
Initial loss on derivatives
54,197
35,658
Stock compensation expense for services
80
2,529
Amortization of intangible assets
–
24,546
Amortization of preferred stock discount
39,400
33,000
Loss (gain) due to change in fair value of derivative liability
296,088
( 228,311 )
Changes in Operating Assets and Liabilities
(Increase) decrease in prepaid expenses and other current
assets
( 13,648 )
2,139
Decrease in accounts payable
( 15,064 )
( 47,467 )
Increase in accrued liabilities
38,327
37,291
Increase in derivative liability
136,385
167,459
Increase in salaries payable to related parties
–
78,628
Net Cash Used in Operating Activities
( 137,211 )
( 131,801 )
Cash Flows from Financing Activities
Cash received from sale of Series D Preferred Stock
125,000
141,000
Cash paid for offering costs
( 5,480 )
( 10,820 )
Net Cash Provided by Financing Activities
119,520
130,180
Net (Decrease) increase in Cash and Cash Equivalents
( 17,691 )
17,454
Cash and Cash Equivalents - Beginning of Period
26,342
23,593
Cash and Cash Equivalents - End of Period
$ 8,651
$ 41,047
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
$ 342,399
$ –
Issuance of common stock for services
$ –
$ 11,760
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
June 30, 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,
the Company has suffered continuing operating losses, has a working capital deficit of $ 3,165,406 , net loss incurred for the six months
ended June 30, 2026 of $ 1,015,375 , cash used in operating activities of $ 137,211 , and has an accumulated deficit of $ 13,664,887 as of June
30, 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 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 June 30, 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.
Reclassification of Prior Period Balances
Certain prior period balances are reclassified
to conform with current year balances for presentation purposes, resulting in no changes in assets, liabilities and stockholders’
equity.
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.
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 and 2019 Stock Incentive Plans. The authorized shares
pursuant to the 2017 Stock Incentive Plan were 4,500,000
shares, and per 2019 Stock Incentive Plan were 5,000,000
shares. The consulting agreements with two consultants have been terminated and shares have been issued in conjunction with the related
separation agreements. The vested shares related to the three advisors and the executive officers have not yet been issued in full, and
therefore, remain a liability. According to the terms of the agreements, 3,547,788
shares were vested and issued per the Company’s 2017 Stock Incentive Plan as of December 31, 2025 and 2024, and 3,530,000
shares were vested and issued per the Company’s 2019 Stock Incentive Plan as of December 31, 2025 and 2024, respectively. As of
June 30, 2026 and December 31, 2025, there were no unvested shares remaining under any of the Plans.
9
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
June 30, 2026 and 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 June 30, 2026. Consulting fees and reimbursable expenses payable to Mr. Emmons totaled $ 37,568 and
$ 12,568 at June 30, 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 June 30, 2026 and December 31, 2025, respectively.
Schedule of outstanding
balance of convertible notes payable
June 30, 2026
(Unaudited)
December 31,
2025
Convertible note payable
(Note “G”) to a related party 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
$ –
$ –
July 2020 Equity Financing Arrangement
(“Note G”)
On October 29, 2025, a related party noteholder
of Note G agreed to extend the maturity date of the Secured Convertible Promissory Note from October 29, 2025 to April 29, 2026. On May
21, 2026, pursuant to Extension No. 7 to the Note, the maturity date was further extended to October 31, 2026, and the noteholder waived
all prior Events of Default (as defined in the Note), known or unknown, as of the effective date of the Extension. All other terms and
conditions of Note G remained the same.
The Company recorded interest expense on Note
G of $ 348 and $ 348 for the three months ended June 30, 2026 and 2025, and $ 691 and $ 691 for the six months ended June 30, 2026 and 2025,
respectively. Accrued interest payable on Note G was $ 3,209 and $ 2,517 as of June 30, 2026 and December 31, 2025, respectively. The principal
balance payable of Note G amounted to $ 13,942 as of June 30, 2026 and December 31, 2025, respectively.
10
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 and six months ended June 30, 2026 and 2025, respectively:
Schedule of computation
of basic and diluted net loss per share of common stock
Three Months Ended June 30,
Six Months Ended June 30,
2026
2025
2026
2025
Net loss attributable to common stockholders (basic)
$ ( 621,702 )
$ ( 50,411 )
$ ( 1,015,375 )
$ ( 230,724 )
Shares used to compute net loss per common share, basic and diluted
586,385,063
560,776,831
586,339,207
558,645,127
Net loss per share attributable to common stockholders, basic and diluted
$ ( 0.00 )
$ ( 0.00 )
$ ( 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 six months ended June 30, 2026 and 2025, respectively, because their
inclusion would be anti-dilutive:
Schedule of anti-dilutive shares
As of June 30,
2026
2025
Warrants to purchase common stock
–
–
Potentially issuable shares related to convertible notes payable
19,056,362
780,922,851
Total anti-dilutive common stock equivalents
19,056,362
780,922,851
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 on March 1, 2024, 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 $ 34,983
and $ 26,330
as of June 30, 2026 and December 31, 2025, respectively.
On October 30, 2025, the Company had a change
in control and GHS Investments, LLC became the majority owner of the issued and outstanding shares of common and preferred stock (See
Note 7).
On October 29, 2025, a related party noteholder
of Note G agreed to extend the maturity date of the Secured Convertible Promissory Note from October 29, 2025 to April 29, 2026. On May
21, 2026, pursuant to Extension No. 7 to the Note, the maturity date was further extended to October 31, 2026, and the noteholder waived
all prior Events of Default (as defined in the Note), known or unknown, as of the effective date of the Extension.. All other terms and
conditions of Note G remained the same.
The Company recorded interest expense on Note
G of $ 348 and $ 348 for the three months ended June 30, 2026 and 2025, and $ 691 and $ 691 for the six months ended June 30, 2026 and 2025,
respectively. Accrued interest payable to the related party noteholder of Note G was $ 3,209 and $ 2,517 as of June 30, 2026 and December
31, 2025, respectively. The principal balance payable to the related party of Note G amounted to $ 13,942 as of June 30, 2026 and December
31, 2025, respectively.
11
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 June 30, 2026. The Company has recorded consulting fees expense of $ 12,500
and $ 25,000
for the three months and six months ended June 30, 2026. Consulting fees and reimbursable expenses payable to the Officer totaled
$ 37,568
and $ 12,568
as of June 30, 2026 and December 31, 2025, respectively. The expected number of Series E Preferred Stock to be issued to the Officer
totaled 32 shares and 11 shares as of June 30, 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 transaction occurred on November 5, 2025. The Company
recorded dividend expense of $ 4,436
and $ 8,653 for the three
months and six months ended June 30, 2026, The Company recorded $ 34,983
and $ 26,330
as dividend payable to Mr. Emmons as of June 30, 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 June 30, 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, 335 shares of Series D Preferred Stock, and 1,207 shares of Series E Preferred Stock issued and outstanding as of June 30, 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 June 30, 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 June 30, 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.
As of June 30, 2026 and December 31, 2025, 0
shares remain unissued or unvested pursuant to the 2022 Plan.
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.
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 June 30, 2026 and December 31, 2025, respectively.
13
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.
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.
14
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 Company recalculated the value of the
derivative liability associated with this convertible preferred stock and recorded a gain in connection with the change in fair
market value of the derivative liability of $ 38,368
and $ 44,998
for the three months and six months ended June 30, 2026, and a loss of $ 18,715
and 21,466
for the three months and six months ended June 30, 2025, respectively. The Company recorded preferred dividend expense of $ 19,167
and $ 37,501
for the three months and six months ended June 30, 2026, and $ 2,513
and $ 4,999
for the three months and six months ended June 30, 2025, respectively. The Company recorded $ 217,041
and $ 179,540
as preferred stock dividend payable as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is
included in accrued expenses payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at
June 30, 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 June 30, 2026. Derivative liability
payable for this transaction totaled $ 123,315
and $ 78,317
at June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 84,000
at June 30, 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 $0.00065 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.
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.
15
The Company recalculated the value of the
derivative liability associated with this convertible preferred stock and recorded a loss of $ 15,218
and $ 23,268
in connection with the change in fair market value of the derivative liability for the three months and six months ended June 30,
2026, and recorded a loss of $ 22,725
and $ 19,384
for the three months and six months ended June 30, 2025, respectively. The Company recorded preferred stock dividend expense of
$ 22,056
and $ 43,870
for the three months and six months ended June 30, 2026, and $ 3,052
and $ 6,070
for the three months and six months ended June 30, 2025, respectively. The Company recorded $ 259,845
and $ 215,975
as preferred stock dividend payable as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is
included in accrued expenses payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at
June 30, 2026 included $170,902 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 June 30, 2026. Derivative liability
payable for this transaction totaled $ 118,367
and $ 95,099
as of June 30, 2026 and December 31, 2025, respectively, and Series B Convertible Preferred Stock mezzanine liability was $ 102,000
at June 30, 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 in connection with the change in fair market value of the
derivative liability and recorded a loss of $ 9,131
and $ 13,961
for the three months and six months ended June 30, 2026, and recorded a gain of $ 13,635
and $ 15,639
for the three months and six months ended June 30, 2025, respectively. The Company recorded preferred stock dividend income of
$ 4,447
and expense of $ 21,237
for the three months and six months ended June 30, 2026, and $ 1,831
and $ 3,642
for the three months and six months ended June 30, 2025, respectively. The Company recorded $ 110,507
and $ 89,270
as preferred stock dividend payable as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is
included in accrued expenses payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at
June 30, 2026 included $85,604 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 June 30, 2026. Derivative liability
payable for this transaction totaled $ 71,020
and $ 57,060
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
as of June 30, 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 $0.00065 to $0.0070, an expected dividend yield
of 0%, expected volatility ranging from 173.04% to 221.64%, risk-free interest rates ranging from 0.91% to 5.46%, and an expected term
of 1.50 years.
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.
16
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 Company recalculated the value of the derivative liability associated with
the convertible note and recorded a loss of $ 9,131
and $ 13,961
in connection with the change in fair market value of the derivative liability for the three months and six months ended June 30,
2026, and recorded a gain of $ 13,635
and $ 15,639
for the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded $ 10,106
and $ 20,666
as preferred stock dividend expense for the three months and six months ended June 30, 2026, and $ 1,831
and $ 3,642
for the three months and six months ended June 30, 2025, respectively. Preferred stock dividend payable to GHS on this derivative
totaled $ 103,713
and $ 83,047
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $82,787
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 June 30, 2026. Derivative liability payable for this transaction totaled $ 71,020
and $ 57,060
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 61,200
as of June 30, 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 Company recalculated the value of the 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 $ 24,348
and $ 34,506
for the three months and six months ended June 30, 2026, and a gain of $ 36,360
and $ 41,705
for the three months and six months ended June 30, 2026, respectively. In addition, the Company recorded preferred stock dividend
expense of $ 41,496
and $ 51,654
for the three months and six months ended June 30, 2026 and $ 4,883
and $ 9,712
for the three months and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this
derivative totaled $ 257,154
and $ 205,500
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included
$213,765 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 June 30, 2026. Derivative liability payable for this transaction
totaled $ 128,197
and $ 169,902
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 163,200
as of June 30, 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.
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.
17
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 Company recalculated the value of the 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 $ 10,921
and $ 84,946
for the three months and six months ended June 30,2026, and a gain of $ 16,308
and $ 18,706
for the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend
expense of $ 10,381
and $ 20,648
for the three months and six months ended June 30, 2026, and $ 2,190
and $ 4,356
for the three months and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this
derivative totaled $ 95,647
and 74,999
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $85,326
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 June 30, 2026. Derivative liability payable for this transaction totaled $ 84,946
and $ 68,248
at June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 73,200
at June 30, 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 173.04% to 201.59%, risk-free interest rates ranging from 3.48% 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 Company recalculated the value of the
derivative liability associated with the convertible in connection with the change in fair market value of the derivative liability
note and recorded a loss of $ 11,100
and $ 16,972
for the three months and six months ended June 30, 2026, and a gain of $ 16,581
and $ 19,021
for the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend
expense of $ 9,641
and $ 19,176
for the three months and six months ended June 30, 2026, and $ 2,226
and $ 4,427
for the three months and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this
derivative totaled $ 81,657
and $ 62,481
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $75,751
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 $75,751 for non-payment of dividend as of June 30, 2026. Derivative liability payable for this transaction totaled $ 86,339
and $ 69,367
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 74,400
at June 30, 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 173.04% to 202.70%, risk-free interest rates ranging from 3.48% to 5.46%, and an expected
term of 1.5 years.
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.
18
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 Company recalculated the value of the
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 $ 3,448
and $ 5,154
for the three months and six months ended June 30, 2026 and recorded a gain of $ 5,084
and $ 5,762
for the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend
expense of $ 1,978
and $ 3,935
for the three months and six months ended June 30, 2026, and $ 718
and $ 1,428
for the three months and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this
derivative totaled $ 13,745
and $ 9,810
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $9,915
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 June 30, 2026. Derivative liability payable for this transaction totaled $ 25,023
and $ 19,870
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 24,000
as of June 30, 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 173.04% to 205.33%, risk-free interest rates ranging from 3.98% to 5.18%, and an expected
term of 1 years.
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 $ 3,860 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 $ 43,000 , $ 11,480 as
day one loss on the derivative, $ 8,600 as interest expense, and $ 51,600 as Series B Convertible Preferred Stock mezzanine liability,
and $ 39,140 as a loss recorded on issuance to interest expense.
The Company recalculated the value of the
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 $ 8,103
and $ 12,111
for the three months and six months ended June 30, 2026, and a gain of $ 16,405
and $ 13,540
for the three months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend expense of $ 4,388
and $ 8,640
for the three months and six months ended June 30, 2026, and $ 1,687
and $ 3,497
for the three months and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this
derivative totaled $ 25,689
and $ 17,049
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $21,531
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 June 30, 2026. Derivative liability payable for this transaction totaled $ 58,805
and $ 46,694
as of June 30, 2026 and December 31, 2025, and Series B Convertible Preferred Stock mezzanine liability was $ 56,400
as of June 30, 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 173.04% to 201.59%, risk-free interest rates ranging from 3.98% to 4.16%, and an expected
term of 1 year.
19
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.
20
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 this convertible preferred stock in connection with the change in fair market value of the
derivative liability and recorded a gain of $ 8,487
and a loss of $ 3,231
for the three months and six months ended June 30, 2026, and a gain of $ 2,349
and a loss of $ 176
for the three months and six months ended June 30, 2025, respectively. The Company recorded $ 4,436
and $ 8,653
as preferred stock dividend expense at a default rate of 18% per annum pursuant to the terms of the agreement, for the three months
and six months ended June 30, 2026, and recorded $ 2,046
and $ 4,070
as preferred stock dividend expense for the three months and six months ended June 30, 2025, respectively. The Company recorded
$ 34,983
and $ 26,330
as preferred stock dividend payable as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is
included in accrued expenses payable at June 30, 2026 and December 31, 2025, respectively. Derivative liability payable for this
transaction totaled $ 42,454
and $ 39,223
as of June 30, 2026 and December 31, 2025, and Series C Convertible Preferred Stock mezzanine liability was $ 68,400
as of June 30, 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 $0.0006 to $0.00138, 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 173.04% to 202.70%, risk-free interest rates ranging from 3.98% to 5.09%, and an expected term
of 1 year.
Series D Convertible Preferred Stock
On March 17, 2025, the Company filed the original
Certificate of Designation designating up to 210 shares of preferred stock, $0.001 par value per share, as Series D Convertible Preferred
Stock. On April 16, 2026, the Board of Directors of the Company and the sole holder of the Series D Convertible Preferred Stock approved
Amendment No. 1 to the Certificate of Designation, increasing the number of shares designated as Series D Convertible Preferred Stock
from 210 to up to 500 shares (which shall not be subject to increase without the written consent of all of the holders of the Series D
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 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.
21
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.
22
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.
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 in connection with the change in fair market value of the derivative liability and recorded
a loss of $ 13,332 and $ 20,932 for the three months and six months ended June 30, 2026, and recorded a gain of $ 15,252 and $ 15,443 for
the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend expense
of $ 4,971 and $ 9,887 for the three months and six months ended June 30, 2026, and recorded $ 2,154 and $ 2,391 for the three months
and six months ended June 30, 2025, respectively. The preferred stock dividend payable to GHS for this derivative totaled $ 24,261 and
$ 14,374 as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 2026 included $25,326
of cumulative dividend payable at a default rate of 18% per annum pursuant to the terms of the agreement. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. GHS waived the cumulative penalty
of $25,326 for non-payment of dividend as of June 30, 2026. The derivative liability payable for this transaction totaled $ 98,902 and
$ 77,970 as of June 30, 2026 and December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 72,000 as of June
30, 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 $0.00032 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 173.04% to 199.73%, risk-free interest rates ranging from 3.48% 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 $ 9,999
and $ 15,699
for the three months and six months ended June 30, 2026, and recorded a gain of $ 20,034
for the three months and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend
expense of $ 2,661
and $ 5,293
calculated at the default rate of 18% per annum pursuant to the terms of the agreement for non-payment of dividend, for the three
months and six months ended June 30, 2026, and recorded $ 1,438
and $ 1,438
for the three months and six months ended June 30, 2025, respectively. Preferred stock dividend payable to GHS on this derivative
totaled $ 10,486
and $ 5,193
as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable at June 30, 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 $ 74,176
and $ 58,477
as of June 30, 2026 and December 31, 2025, and Series D Convertible Preferred Stock mezzanine liability was $ 54,000
as of June 30, 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 $0.00032 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 173.04% to 199.89%, risk-free interest rates ranging from 3.96% to 3.98%, and an expected
term of 1 year.
23
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.
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 $ 2,444 and $ 3,837 for the three months and six months ended June 30, 2026, and recorded a gain of $ 4,726 for the three months
and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend expense of $ 654 and $ 1,298
calculated at the default rate of 18 % per annum pursuant to the terms of the agreement for non-payment of dividend, for the three months
and six months ended June 30, 2026, and recorded $ 204 for the three months and six months ended June 2025, respectively. Preferred stock
dividend payable to GHS on this derivative totaled $ 2,409 and $ 1,111 as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. Derivative
liability payable for this transaction totaled $ 18,132 and $ 14,294 as of June 30, 2026 and December 31, 2025, and Series D Convertible
Preferred Stock mezzanine liability was $ 13,200 as of June 30, 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 $0.00032 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 173.04% to 199.89%, risk-free interest rates ranging from 3.48% 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, $ 5,000 as Series D Convertible Preferred Stock mezzanine liability, and $ 25,000
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 $ 5,555 and $ 8,722 for the three months and six months ended June 30, 2026, and recorded a gain of $ 10,740 for the three months
and six months ended June 30, 2025, respectively. In addition, the Company recorded preferred stock dividend expense of $ 1,487 and $ 2,950
calculated at the default rate of 18 % per annum pursuant to the terms of the agreement for non-payment of dividend, for the three months
and six months ended June 30, 2026, and recorded $464 for the three months and six months ended June 2025, respectively. Preferred stock
dividend payable to GHS on this derivative totaled $ 5,476 and $ 2,526 as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. Derivative
liability payable for this transaction totaled $ 41,209 and $ 32,487 as of June 30, 2026 and December 31, 2025, and Series D Convertible
Preferred Stock mezzanine liability was $ 30,000 as of June 30, 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 $0.00032 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 173.04% to 199.89%, risk-free interest rates ranging from 3.48% to 4.14%, and an expected
term of 1 year.
24
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.
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 $ 7,777 and $ 12,210 for the three months and six months ended June 30, 2026. In addition, the Company recorded preferred stock
dividend expense of $ 2,016 and $ 3,943 for the three months and six months ended June 30, 2026. Preferred stock dividend payable to GHS
on this derivative totaled $ 5,042 and $ 1,099 as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable
at June 30, 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 $ 57,693 and $ 45,482 as of June 30, 2026 and December 31, 2025, and Series D
Convertible Preferred Stock mezzanine liability was $ 42,000 as of June 30, 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 $0.00032 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 173.04% to 198.95%, risk-free interest rates ranging from 3.48% to 3.98%, 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 $ 7,555 and $ 11,861 for the three months and six months ended June 30, 2026. In addition, the Company recorded preferred stock
dividend expense of $ 1,857 and $ 3,693 for the three months and six months ended June 30, 2026. Preferred stock dividend payable to GHS
on this derivative totaled $ 4,087 and $ 394 as of June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable is included in accrued expenses
payable at June 30, 2026 and December 31, 2025, respectively. The preferred stock dividend payable
at June 30, 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 $ 56,044 and $ 44,183 as of June 30, 2026 and December 31, 2025, and Series D
Convertible Preferred Stock mezzanine liability was $ 40,800 as of June 30, 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 $0.00032 to $0.0006, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 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 3.98%, and an expected
term of 1 year.
25
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. In addition, GHS received 4 shares of Series D Convertible Preferred Stock as an equity incentive to consummate
the purchase transaction pursuant to amended terms of the SPA.
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 $ 62,309 , $ 22,169
as day one loss on the derivative, $ 13,400 as interest expense, $ 13,400 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.
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 $ 10,443
and $ 15,164
for the three months and six months ended June 30, 2026. In addition, the Company recorded preferred stock dividend expense of
$ 2,068
and $ 2,425
for the three months and six months ended June 30, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 2,425
as of June 30, 2026. The preferred stock dividend payable is included in accrued expenses payable at June 30, 2026 and December 31,
2025, respectively. Derivative liability payable for this transaction totaled $ 77,473
as of June 30, 2026, and Series D Convertible Preferred Stock mezzanine liability was $ 56,400
as of June 30, 2026.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.00032 to $0.0006, 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 173.04% to 175.68%, risk-free interest rates ranging from 3.66% to 3.98%, and an expected
term of 1 year.
April 21, 2026
On April 21, 2026, 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 $ 1,900
in sales commissions and legal fees to complete this financing. In addition, GHS received 5 shares of Series D Convertible Preferred
Stock as an equity incentive to consummate the purchase transaction pursuant to amended terms of the SPA.
On April 21, 2026 (the date of receipt of cash
proceeds of $43,100), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 60,836 , $ 17,736
as day one loss on the derivative, $ 15,000 as interest expense, $ 15,000 as Series D Convertible Preferred Stock mezzanine liability, and
$ 43,100 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 $ 21,582
for the three months and six months ended June 30, 2026. In addition, the Company recorded preferred stock dividend expense of
$ 1,260
for the three months and six months ended June 30, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 1,260
as of June 30, 2026. The preferred stock dividend payable is included in accrued expenses payable at June 30, 2026 and December 31,
2025, respectively. Derivative liability payable for this transaction totaled $ 82,418
as of June 30, 2026, and Series D Convertible Preferred Stock mezzanine liability was $ 60,000
as of June 30, 2026.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.00032 to $0.0005, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.0007, an expected dividend
yield of 0%, expected volatility ranging from 173.04% to 175.64%, risk-free interest rates ranging from 3.69% to 3.98%, and an expected
term of 1 year.
June 15, 2026
On June 15, 2026, pursuant to the terms of the
SPA, GHS purchased 37
shares of Series D Convertible Preferred Stock for gross consideration of $ 37,000 .
The Company paid $ 720
in sales commissions and legal fees to complete this financing. In addition, GHS received 3 shares of Series D Convertible Preferred
Stock as an equity incentive to consummate the purchase transaction pursuant to amended terms of the SPA.
26
On June 15, 2026 (the date of receipt of cash
proceeds of $36,280), the Company valued the fair value of the derivative and recorded an initial derivative liability of $ 67,437 , $ 31,157
as day one loss on the derivative, $ 11,000 as interest expense, $ 11,000 as Series D Convertible Preferred Stock mezzanine liability, and
$ 36,280 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 gain of $ 1,502
for the three months and six months ended June 30, 2026. In addition, the Company recorded preferred stock dividend expense of
$ 222
for the three months and six months ended June 30, 2026. Preferred stock dividend payable to GHS on this derivative totaled $ 222
as of June 30, 2026. The preferred stock dividend payable is included in accrued expenses payable at June 30, 2026 and December 31,
2025, respectively. Derivative liability payable for this transaction totaled $ 65,934
as of June 30, 2026, and Series D Convertible Preferred Stock mezzanine liability was $ 48,000
as of June 30, 2026.
The Company valued the conversion feature using
the Black-Scholes option pricing model with the following assumptions: conversion exercise price ranging from $0.0003 to $0.00032, the
closing stock price of the Company’s common stock on the date of valuation ranges from $0.0006 to $0.0006, an expected dividend
yield of 0%, expected volatility ranging from 173.04% to 182.47%, risk-free interest rates ranging from 3.84% to 3.98%, 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.
27
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.
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.
28
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 $ 8,578 and $ 16,815 for the three months and six months ended June 30, 2026. The Company has recorded $ 22,374 and $ 5,599 as
dividend payable to Mr. Emmons as of June 30, 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 $ 5,740 and $ 11,252 for the three months
and six months ended June 30, 2026. The Company recorded $ 14,972 and $ 3,720 as dividend payable to Mr. Mitta as of June 30, 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 $ 8,578 and $ 16,815 for the three months and six months ended June 30, 2026. The Company recorded
$ 22,374 and $ 5,559 as dividend payable to Ms. McNemar as of June 30, 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 $ 15,594 and $ 30,567 for the three months
and six months ended June 30, 2026. The Company recorded $ 40,673 and $ 10,106 as dividend payable to Mr. Gogin as of June 30, 2026 and
December 31, 2025, respectively.
The following table represents the change in the
fair value of the derivative liabilities for the six months ended June 30, 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
–
–
167,459
Change in the fair value of derivative liability
–
–
( 228,311 )
Balance at June 30, 2025
$ –
$ –
$ 697,935
Balance at December 31, 2025
$ –
$ –
$ 951,532
Additions to derivative liability
–
–
190,581
Change in the fair value of derivative liability
–
–
296,088
Balance at June 30, 2026
$ –
$ –
$ 1,438,201
29
As a result of issuance of derivative instruments,
the Company recorded a derivative liability of $ 1,438,201 and $ 951,532 as of June 30, 2026 and December 31, 2025, Series B Convertible
Preferred Stock liability of $ 699,600 as of June 30, 2026 and December 31, 2025, Series C Convertible Preferred Stock liability of $ 68,400
as of June 30, 2026 and December 31, 2025, and Series D Convertible Preferred Stock liability of $ 402,000 and $ 252,000 as of June 30,
2026 and December 31, 2025, respectively.
NOTE 8 – SUBSEQUENT EVENT
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, for $1,000 per share, for a cash consideration of $26,460.
The Company paid sales commission of $540 to complete this sale transaction.
On August 7, 2026, GHS Investments entered into
a financing arrangement and purchased 37 shares of Series D Convertible Preferred Stock, $0.001 par value, for $1,000 per share, for a
cash consideration of $36,260. The Company paid sales commission of $740 to complete this sale transaction.
30
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.