Item 1. Financial Statements
ITEM
1. FINANCIAL STATEMENTS
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
CONDENSED
BALANCE SHEET
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
(Unaudited)
June 30, 2021
December 31, 2020
(Unaudited)
ASSETS
CURRENT ASSETS
Cash
$ 7,569,822
$ 63,496
Prepaid expenses
286,207
55,435
TOTAL CURRENT ASSETS
7,856,029
118,931
PROPERTY AND EQUIPMENT
Machinery and equipment
37,225
37,225
Less accumulated depreciation
( 32,695 )
( 32,023 )
NET PROPERTY AND EQUIPMENT
4,530
5,202
OTHER ASSETS
Patents, net of amortization of $ 16,623 and $ 15,112 , respectively
28,713
30,224
Deposit
770
770
TOTAL OTHER ASSETS
29,483
30,994
TOTAL ASSETS
$ 7,890,042
$ 155,127
LIABILITIES AND SHAREHOLDERS’ DEFICIT
CURRENT LIABILITIES
Accounts payable
$ 530
$ -
Accrued expenses
9,647
991,716
Derivative liability
73,395
148,590,100
Convertible promissory notes net of debt discount of $ 6,889 and $ 219,850 , respectively
100,111
1,069,974
TOTAL CURRENT LIABILITIES
183,683
150,651,790
LONG TERM LIABILITIES
Convertible promissory notes net of debt discount of $ 0 and $ 0 , respectively
-
1,418,225
TOTAL LONG TERM LIABILITIES
-
1,418,225
TOTAL LIABILITIES
183,683
152,070,015
SHAREHOLDERS’ EQUITY
Preferred stock, $ 0.0001 par value; 10,000,000 authorized shares; 34,461 shares of Preferred Series C shares issued and outstanding
3
-
Common stock, $ 0.0001 par value; 3,000,000,000 authorized shares 685,496,051 and 456,198,529 shares issued and outstanding, respectively
68,549
45,620
Preferred treasury stock, 0 and 1,000 shares outstanding, respectively
-
-
Additional paid in capital
131,582,079
13,114,993
Accumulated deficit
( 123,944,272 )
( 165,075,501 )
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT)
7,706,359
( 151,914,888 )
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$ 7,890,042
$ 155,127
The
accompanying notes are an integral part of these unaudited condensed financial statements.
1
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
CONDENSED
STATEMENTS OF OPERATIONS
FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 AND 2020
(Unaudited)
June 30, 2021
June 30, 2020
June 30, 2021
June 30, 2020
Three Months Ended
Six Months Ended
June 30, 2021
June 30, 2020
June 30, 2021
June 30, 2020
REVENUE
$ -
$ -
$ -
$ -
OPERATING EXPENSES
General and administrative expenses
3,637,312
100,240
18,438,830
219,059
Research and development
251,776
40,212
508,440
83,832
Depreciation and amortization
1,091
1,091
2,182
2,182
TOTAL OPERATING EXPENSES
3,890,179
141,543
18,949,452
305,073
LOSS FROM OPERATIONS BEFORE OTHER INCOME (EXPENSES)
( 3,890,179 )
( 141,543 )
( 18,949,452 )
( 305,073 )
OTHER INCOME/(EXPENSES)
Interest income
919
5
1,285
12
Gain on settlement of debt and derivative
-
-
96,666,293
-
Gain (Loss) on change in derivative liability
250,293
6,507,665
( 30,039,479 )
( 169,011 )
Interest expense
( 15,977 )
( 231,874 )
( 563,914 )
( 457,187 )
TOTAL OTHER INCOME (EXPENSES)
235,235
6,275,796
66,064,185
( 626,186 )
NET INCOME (LOSS)
$ ( 3,654,944 )
$ 6,134,253
$ 47,114,733
$ ( 931,259 )
BASIC EARNINGS (LOSS) PER SHARE
$ ( 0.01 )
$ 0.03
$ 0.18
$ ( 0.01 )
DILUTED EARNING (LOSS) PER SHARE
$ ( 0.01 )
$ 0.00
$ 0.06
$ ( 0.01 )
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING
BASIC
659,726,820
223,425,846
267,786,651
184,830,379
DILUTED
659,726,820
2,124,796,718
740,069,136
184,830,379
The
accompanying notes are an integral part of these unaudited condensed financial statements.
2
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
CONDENSED
STATEMENT OF SHAREHOLDERS’ DEFICIT
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
(Unaudited)
Shares
Amount
Shares
Amount
Capital
Deficit
Total
SIX MONTHS ENDED JUNE 30, 2020
Additional
Preferred Stock
Common Stock
Paid-in
Accumulated
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Balance at December 31, 2019
-
-
133,912,520
13,391
12,301,739
( 24,530,841 )
( 12,215,711 )
Issuance of common shares for cash
Issuance of common shares for cash, shares
Issuance of common shares for converted promissory notes and accrued interest
-
-
148,822,552
14,882
398,852
-
413,734
Issuance of commons shares for services
Issuance of commons shares for services, shares
Issuance of preferred shares in exchange for fair value of convertible notes
Issuance of preferred shares in exchange for fair value of convertible notes, shares
Issuance of common shares for conversion of preferred stock
Issuance of common shares for conversion of preferred stock, shares
Stock compensation cost
Issuance of common stock warrants deemed dividends
Net Loss
-
-
-
-
-
( 931,259 )
( 931,259 )
Balance at June 30, 2020 (unaudited)
-
$ -
282,735,072
$ 28,273
$ 12,700,591
$ ( 25,462,100 )
$ ( 12,733,236 )
SIX MONTHS ENDED JUNE 30, 2021
Additional
Preferred Stock
Common Stock
Paid-in
Accumulated
Shares
Amount
Shares
Amount
Capital
Deficit
Total
Balance at December 31, 2020
-
-
456,198,529
45,620
13,114,993
( 165,075,501 )
( 151,914,888 )
Issuance of common shares for cash
-
-
178,333,334
17,833
8,763,868
-
8,781,701
Issuance of common shares for converted promissory notes and accrued interest
-
-
21,964,188
2,196
203,779
-
205,975
Issuance of commons shares for services
-
-
1,000,000
100
149,700
-
149,800
Issuance of preferred shares in exchange for fair value of convertible notes
34,853
3
-
-
85,555,201
-
85,555,204
Issuance of common shares for conversion of preferred stock
( 392 )
-
28,000,000
2,800
( 2,800 )
-
-
Stock compensation cost
-
-
-
-
17,813,834
-
17,813,834
Issuance of common stock warrants deemed dividends
-
-
-
-
5,983,504
( 5,983,504 )
-
Net Income
-
-
-
-
-
47,114,733
47,114,733
Balance at June 30, 2021 (unaudited)
34,461
$ 3
685,496,051
$ 68,549
$ 131,582,079
$ ( 123,944,272 )
$ 7,706,359
The
accompanying notes are an integral part of these unaudited condensed financial statements.
3
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
CONDENSED
STATEMENTS OF CASH FLOWS
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
(Unaudited)
June 30, 2021
June 30, 2020
Six Months Ended
June 30, 2021
June 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (Loss)
$ 47,114,733
$ ( 931,259 )
Adjustment to reconcile net income(loss) to net cash (used in) provided by operating activities
Depreciation and amortization expense
2,182
2,182
Common stock issued for services
149,800
-
Stock compensation expense
17,813,834
-
(Gain) Loss on net change in derivative liability
30,039,479
169,011
Amortization of debt discount recognized as interest expense
449,100
320,742
Gain on settlement of debt and derivative
( 96,666,293 )
-
(Increase) Decrease in Changes in Assets
Prepaid expenses
( 230,772 )
11,854
Increase (Decrease) in Changes in Liabilities
Accounts payable
530
109
Accrued expenses
63,033
162,843
NET CASH USED IN OPERATING ACTIVITIES
( 1,264,374 )
( 264,518 )
CASH FLOWS FROM INVESTING ACTIVITIES:
-
-
CASH FLOWS FROM FINANCING ACTIVITIES:
Procceds for the sale of common stock for cash
8,781,700
-
Principal payments on convertible debt
( 203,000 )
-
Net prroceeds from convertible promissory notes
192,000
265,500
NET CASH PROVIDED BY FINANCING ACTIVITIES
8,770,700
265,500
NET INCREASE IN CASH
7,506,326
982
CASH, BEGINNING OF PERIOD
63,496
61,794
CASH, END OF PERIOD
$ 7,569,822
$ 62,776
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Interest paid
$ -
$ 439
Taxes paid
$ -
$ -
SUPPLEMENTAL SCHEDULE OF NON-CASH TRANSACTIONS
Common stock issued for convertible notes and accrued interest
$ 205,975
$ 413,734
Fair value of initial derivative
$ 180,004
$ 265,500
Fair value of convertible notes exchanged for preferred stock
$ 85,555,204
$ -
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
1.
Basis of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have
been included. Operating results for the six months ended June 30, 2021 are not necessarily indicative of the results that may be expected
for the year ending December 31, 2021. For further information refer to the financial statements and footnotes thereto included in the
Company’s Form 10-K for the December 31, 2020.
Going
Concern
The
accompanying financial statements have been prepared in conformity with U.S. GAAP, which contemplates continuation of the Company as
a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The carrying amounts
of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values.
The financial statements do not include any adjustment that might result from the outcome of this uncertainty.
The
ability of the Company to continue as a going concern and appropriateness of using the going concern basis is dependent upon, among other
things, achieving a level of profitable operations and receiving additional cash infusions. During the six months ended June 30,
2021, the Company obtained funds from the sale of shares of common stock, and from the issuance of a convertible note agreement. Management
believes this funding will continue from its’ current investors and from new investors. Management believes the existing shareholders,
and the prospective new investors will provide the additional cash needed to meet the Company’s obligations as they become due
and will allow the development of its core business operations. No assurance can be given that any future financing will be available
or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing,
it may contain undue restrictions on our operations, in the case of debt financing or cause substantial dilution for our stockholders,
in case of equity financing.
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This
summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements.
The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and
objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been
consistently applied in the preparation of the financial statements.
Revenue
Recognition
The
Company will recognize revenue when services are performed, and at the time of shipment of products, provided that evidence of an arrangement
exists, title and risk of loss have passed to the customer, fees are fixed or determinable, and collection of the related receivable
is reasonably assured. The Company adopted Accounting Standards Codification (“ASC”) 606, whereby revenue will be recognized
as performance obligations are satisfied and customers obtain control of goods or services. However, in the event of a loss on a sale
is foreseen, the Company will recognize the loss as it is determined. To date, the Company has not had significant revenues and is in
the development stage.
Cash
and Cash Equivalent
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
5
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported in the accompanying financial statements. Significant estimates made in
preparing these financial statements, include the estimate of useful lives of property and equipment, the deferred tax valuation
allowance, derivative liabilities and the fair value of stock options. Actual results could differ from those estimates.
Property
and Equipment
Property
and equipment are stated at cost, and are depreciated using straight line over its estimated useful lives:
SCHEDULE OF PROPERTY AND EQUIPMENT
Computer equipment
5 Years
Machinery and equipment
10 Years
Depreciation
expense for the six months ended June 30, 2021 and 2020 was $ 1,343 and $ 1,343 , respectively.
Intangible
Assets
The
Company has patent applications to protect the inventions and processes behind its proprietary bio-based back-sheet, a protective covering
for the back of photovoltaic solar modules traditionally made from petroleum-based film. Intangible assets that have finite useful lives
continue to be amortized over their useful lives.
SCHEDULE OF INTANGIBLE ASSETS AMORTIZED OVER THEIR USEFUL LIVES
Useful Lives
2021
2020
Patents
$ 45,336
$ 45,336
Less accumulated amortization
15 years
( 16,623 )
( 15,112 )
Intangible assets
$ 28,713
$ 30,224
Amortization
expense for the six months ended June 30, 2021 and the year ended December 31, 2020 was $ 1,511 and $ 3,022 , respectively.
Stock-Based
Compensation
The
Company measures the cost of employee services received in exchange for an equity award based on the grant-date fair value of the award.
All grants under our stock-based compensation programs are accounted for at fair value and that cost is recognized over the period during
which an employee, consultant, or director are required to provide service in exchange for the award (the vesting period). Compensation
expense for options granted to employees and non-employees is determined in accordance with the standard as the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more reliably measured. Compensation expense for awards granted
is re-measured each period.
On
March 24, 2015 and September 2, 2015, the Company granted 12,000,000 stock options to its employees and 3,950,000 stock options to its
directors for services.
On
February 18, 2021, the Company granted 450,000,000 stock options to its employees for services at an exercise price of $ 0.091 . On June
29, 2021, the Company amended the exercise price to $0.028 per share. The options expire, and all rights to purchase the shares shall
terminate seven (7) years from the date of grant or termination of employment. Half of the 400,000,000 options vest immediately, and
the remaining half of the option to purchase 200,000,000 shares of the Company’s common stock shall become exercisable in equal
amounts over a twenty-four ( 24 ) month period during the term of the optionee’s employment, with the first installment of 8,333,333
shares vesting on March 18, 2021. The 50,000,000 options are exercisable in equal amounts over a thirty-six ( 36 ) month period during
the term of the optionee’s employment, with the first installment of 1,388,889 shares vesting on March 18, 2021.
6
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Stock-Based
Compensation (Continued)
Determining
the appropriate fair value of the stock-based compensation requires the input of subjective assumptions, including the expected life
of the stock-based payment and stock price volatility. The Company
used
Black Scholes to value its stock option awards which incorporated the Company’s stock price, volatility, U.S. risk-free rate, dividend
rate, and estimated life. The stock options terminate seven (7) years from the date of grant or upon termination of employment. As of
June 30, 2021, 465,950,000 stock options were outstanding.
As
of June 30, 2021, the Company granted no warrants and had no warrants outstanding.
Research
and Development
Research
and development costs are expensed as incurred. Total research and development costs were $ 508,440 and $ 83,832 for the six months ended
June 30, 2021 and 2020, respectively.
Net
Earnings (Loss) per Share Calculations
Net
earnings (Loss) per share dictates the calculation of basic earnings (loss) per share and diluted earnings per share. Basic earnings
(loss) per share are computed by dividing by the weighted average number of common shares outstanding during the year. Diluted net earnings
(loss) per share is computed similar to basic earnings (loss) per share except that the denominator is increased to include the effect
of stock options and stock-based awards (Note 4), plus the assumed conversion of convertible debt (Note 5).
The
Company has included shares issuable from convertible debt of $ 107,000 and 465,950,000 stock options for the six months ended June 30,
2021, because their impact on the income per share is dilutive.
For
the six months ended June 30, 2020, the Company’s diluted loss per share is the same as the basic loss per share, and the inclusion
of any potential shares would have had an anti-dilutive effect due to the Company generating a loss. The Company has excluded 15,950,000
stock options, and the shares issuable from convertible debt of $ 2,739,790 , because their impact was anti-dilutive.
SCHEDULE OF NET EARNINGS PER SHARE
2021
2020
For the Six Months Ended
June 30,
2021
2020
Income (Loss) to common shareholders (Numerator)
$ 46,279,525
$ ( 931,259 )
Basic weighted average number of common shares outstanding (Denominator)
267,786,651
184,830,379
Diluted weighted average number of common shares outstanding (Denominator)
740,069,136
184,830,379
Fair
Value of Financial Instruments
Fair
Value of Financial Instruments requires disclosure of the fair value information, whether recognized in the balance sheet, where it is
practicable to estimate that value. As of June 30, 2021, the amounts reported for cash, inventory, prepaid expenses, accounts payable,
and accrued expenses, approximate the fair value because of their short maturities.
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
7
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Fair
Value of Financial Instruments (Continued)
●
Level
1, defined as observable inputs such as quoted prices for identical instruments in active markets;
●
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and
●
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
We
measure certain financial instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring
basis are as follows at June 30, 2021:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
Total
(Level 1)
(Level 2)
(Level 3)
Assets:
$ -
$ -
$ -
$ -
Liabilities:
Derivative Liability at fair value as of June 30, 2021
$ 73,395
$ -
$ -
$ 73,395
The
following is a reconciliation of the derivative liability for which Level 3 inputs were used in determining the approximate fair value:
SCHEDULE OF RECONCILIATION OF DERIVATIVE LIABILITY FOR LEVEL 3 INPUTS
Balance as of January 31, 2021
$ 148,590,100
Fair value of derivative liabilities issued
180,004
Derecognition of derivative liability
( 178,736,187 )
Loss on change in derivative liability
30,039,478
Balance as of June 30, 2021
$ 73,395
Accounting
for Derivatives
The
Company evaluates all of its financial instruments to determine if such instruments are derivatives or contain features that qualify
as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially
recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of
operations. For stock-based derivative financial instruments, the Company uses a probability weighted average series Binomial lattice
formula pricing models to value the derivative instruments at inception and on subsequent valuation dates.
The
classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated
at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current
based on whether or not net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date.
8
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
2.
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Recently
Issued Accounting Pronouncements
In
May 2021, the FASB issued an amendment to accounting standards ASU 2021-04, (Subtopic 470-50) – Debt Modifications and Extinguishments”,
which requires that an entity apply the new guidance to a modification or an exchange of a freestanding equity-classified written call
option that is a part of or directly related to a modification or an exchange of an existing debt. The amendments in this update are
effective for all entities for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. Early
adoption is permitted for all entities. The Company has evaluated the impact of the adoption of ASU 2021-04, which has no effect on the
Company’s financial statements.
Management
does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect
on the accompanying condensed financial statements.
3. CAPITAL STOCK
Preferred
Stock
On
January 14, 2021, the Board of Directors adopted a certificate of designation establishing the rights, preferences, privileges and other
terms of 1,000 Series B Preferred Stock, par value $0.0001 per share, providing for supermajority voting rights to holders of the Series
B Preferred Stock. The shares of the Series B Preferred Stock were issued to David Lee, Chief Executive Officer, Chairman of the Board,
President and acting Chief Financial Officer. The Series B Preferred Stock total purchase price is $ 0.10 for 1,000 shares of Series B
Preferred Stock. The Series B Preferred stock expired on February 28, 2021. As of June 30, 2021, there were no shares outstanding.
On
March 26, 2021, the Company entered into an agreement with an investor for an exchange of convertible debt to equity. The investor exchanged
convertible notes in the amount of $ 2,462,060 , plus interest in the amount of $ 1,023,253 for an aggregate total of $ 3,485,313 in exchange
for 34,853 shares of the Company’s Series C Preferred Stock. The extinguishment of the convertible debt was recognized in the Company’s
financials as a gain on settlement of convertible notes and derivative. A valuation was prepared based on a stock price of $ 0.075 , with
a volatility of 206.03 %, based on an estimated term of 5 years.
SCHEDULE OF EXTINGUISHMENT OF DEBT
Per Valuation
Preferred shares issued
34,853
Stated value of debt and interest
$ 3,485,313
Calculated fair value of preferred shares
$ 85,555,204
Fair value of derivative liability removed
$ 178,464,388
Gain
$ 96,394,494
The
Company recognized a gain on settlement of $ 96,394,494 for the extinguishment of convertible debt, plus derivative liability for the
period ended June 30, 2021.
On
April 14, 2021, the Board of Directors of the Company authorized the issuance of 1,000 shares of Series D Preferred Stock, par value
$ 0.0001 per share, to David Lee, Chief Executive Officer, Chairman of the Board, President and acting Chief Financial Officer. The Series
D Preferred Stock total purchase price is $0.10 for 1,000 shares of Series D Preferred Stock. The Series D Preferred stock expired on
May 29, 2021. As of June 30, 2021, there were no shares of Series D outstanding.
9
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
3.
CAPITAL
STOCK (Continued)
Common
Stock
On
June 10, 2021, the Company filed an amendment to its Articles of Incorporation to effect an increase in the authorized number of shares
of common stock of the Corporation from 3,000,000,000 shares of common stock, par value $ 0.0001 per share to 6,000,000,000 shares of
common stock, par value $ 0.0001 per share.
During
the six months ended June 30, 2021, the Company issued an aggregate of 52,000,000 shares of common stock and separate pre-funded warrants
to purchase up to 31,333,334 shares of common stock, plus warrants to purchase up to 83,333,334 at an exercise price of $ 0.06 per share.
During
the six months ended June 30, 2021, the Company issued 65,000,000 shares of common stock and separate pre-funded warrants to purchase
up to 60,000,000 shares of common stock, plus warrants to purchase up to 125,000,000 at an exercise price of $ 0.04 per shares.
During
the six months ended June 30, 2021, the Company issued 21,964,188 shares of common stock upon conversion of convertible promissory notes
in the principal amount of $ 184,124 , plus accrued interest of $ 20,851 , and other fees of $ 1,000 at prices ranging from $ 0.0014 - $ 0.0641 .
During
the six months ended June 30, 2021, the Company issued 73,273,212 shares of common stock upon conversion of convertible promissory notes
in the principal amount of $ 587,628 , plus accrued interest of $ 74,006 , and other fees of $ 500 at prices ranging from $ 0.00495 - $ 0.0172 .
During
the six months ended June 30, 2021, the Company issued 1,000,000 shares of common stock for services at fair value.
During
the six months ended June 30, 2021, the Company issued 28,000,000 shares of common stock upon conversion of 392 shares of preferred stock.
4. STOCK OPTIONS
Stock
Options
During
the six months ended June 30, 2021, the Company granted 400,000,000 stock options to its CEO and 50,000,000 stock options to an employee
of the Company (Please see Note 2).
SCHEDULE OF STOCK OPTIONS
6/30/2021
6/30/2020
Number of Options
Weighted average exercise price
Number of Options
Weighted average exercise price
Outstanding as of the beginning of the periods
15,950,000
$ 0.23
15,950,000
$ 0.23
Granted
450,000,000
$ 0.028
-
-
Exercised
-
-
-
-
Expired
-
-
Outstanding as of the end of the periods
465,950,000
$ 0.035
15,950,000
$ 0.23
Exercisable as of the end of the periods
254,838,889
$ 0.041
15,950,000
$ 0.23
The
weighted average remaining contractual life of options outstanding as of June 30, 2021 and 2020 was as follows:
SCHEDULE OF WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF OPTIONS OUTSTANDING
6/30/2021
6/30/2020
Exercisable Price
Stock Options Outstanding
Stock Options Exercisable
Weighted Average Remaining Contractual Life (years)
Exercisable Price
Stock Options Outstanding
Stock Options Exercisable
Weighted Average Remaining Contractual Life (years)
$ 0.09
2,450,000
2,450,000
0.73
$ 0.09
2,450,000
2,450,000
1.73
$ 0.26
13,500,000
13,500,000
1.18
$ 0.26
13,500,000
13,500,000
2.18
$ 0.028
450,000,000
238,888,888
6.64 - 7.64
-
-
-
-
465,950,000
254,838,888
15,950,000
15,950,000
The
stock-based compensation expense recognized in the statement of operations during the six months ended June 30, 2021 and 2020, related
to the granting of these options was $ 17,813,834 and $ 0 , respectively.
As
of June 30, 2021 and 2020, respectively, there was no intrinsic value with regards to the outstanding options.
10
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
5. CONVERTIBLE PROMISSORY NOTES
As
of June 30, 2021, the Company’s outstanding convertible promissory notes net of debt discount are summarized as follows:
SCHEDULE OF OUTSTANDING CONVERTIBLE PROMISSORY NOTES
Convertible Promissory Notes, net of debt discount
$ 100,111
Less current portion
100,111
Total long-term liabilities
$ -
At
June 30, 2021, the Company had $ 107,000 in convertible promissory notes with a remaining debt discount of $ 6,889 , leaving a net balance
of $ 100,111 .
The
Company issued an unsecured convertible promissory note (the May 2014 Note”), in the amount of $ 500,000 on May 2, 2014. The May
Note matured on September 18, 2019 , and was extended to May 2, 2022 on December 26, 2019. The May 2014 Note bears interest at 10 % per
annum. The May 2014 Note is convertible into shares of the Company’s common stock at a conversion price of a) the lesser of $0.25
per share of common stock (subject to adjustment for stock splits, dividends, combinations and other similar transactions) or b) fifty
percent (50%) of the average three (3) lowest trading prices of three (3) separate trading days recorded after the effective date, or
c) the lowest effective price granted to any person or entity after the effective date to acquire common stock. If the Borrower fails
to deliver shares in accordance with the time frame of three (3) business days, the Lender, at any time prior to selling all of those
shares, may rescind any portion, in whole or in part of that particular conversion attributable to the unsold shares and have the rescinded
conversion amount returned to the Principal Sum with the rescinded conversion shares returned to the Borrower. In addition, for each
conversion, in the event shares are not delivered by the fourth business day (inclusive of the day of conversion), a penalty of $1,500
per day shall be assessed for each day after the third business day (inclusive of the day of the conversion) until the shares are delivered.
The fair value of the May 2014 Note has been determined by using the Binomial lattice formula from the effective date of each tranche.
During the six months ended June 30, 2021, the Company exchanged principal of $ 1,560 , plus accrued interest of $ 970 for preferred stock.
As of June 30, 2021, the remaining balance of the May 2014 Note was $ 0 .
The
Company issued various unsecured convertible promissory notes (the 2015-2018 Notes”) in the aggregate amount of $ 2,145,000 on various
dates of January 30, 2015 through February 9, 2018. The 2015-2018 Notes mature on January 30, 2023 . The 2015-2018 Notes bears interest
at 10 % per annum. The 2015-2018 Notes are convertible into shares of the Company’s common stock at conversion prices ranging from
the a) the lesser of $0.03 to $0.25 per share of common stock (subject to adjustment for stock splits, dividends, combinations and other
similar transactions) or b) fifty percent (50%) of the lowest trade price recorded since the original effective date, or c) the lowest
effective price per share granted to any person or entity after the effective date to acquire common stock. If the Borrower fails to
deliver shares in accordance within the time frame of three (3) business days, the Lender, at any time prior to selling all of those
shares, may rescind any portion, in whole or in part of that particular conversion attributable to the unsold shares and have the rescinded
conversion amount returned to the Principal Sum with the rescinded conversion shares returned to the Borrower. In addition, for each
conversion, in the event shares are not delivered by the fourth business day (inclusive of the day of conversion), a penalty of $1,500
per day shall be assessed for each day after the third business day (inclusive of the day of the conversion) until the shares are delivered.
The fair value of the 2015-2018 Notes have been determined by using the Binomial lattice formula from the effective date of each tranche.
During the June 30, 2021, the Company exchanged the Note for Preferred Stock for principal in the amount of $ 1,960,500 , plus accrued
interest of $ 923,717 . As of June 30, 2021, the remaining balance of the 2015-2018 Notes was $ 0 .
11
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
5.
CONVERTIBLE
PROMISSORY NOTES (Continued)
The
Company issued various unsecured convertible promissory notes (the Feb 18 Note”) in the aggregate amount of $ 430,000 on
various dates from February 26, 2018 through December 22, 2018. On January 13, 2021 and February 23, 2021, the Company received
additional tranches in the amount of $ 70,000 , associated with the Feb 2018 Note for a total aggregate of $ 500,000 . The maturity date
of the Feb 18 Note was extended, and as a result matures on February 18, 2023 . The Feb 18 Note bears interest at 10 % per annum. The
Feb 18 Note is convertible into shares of the Company’s common stock at conversion prices ranging from the a) the lesser of
$0.03 per share of common stock (subject to adjustment for stock splits, dividends, combinations and other similar transactions) or
b) fifty percent (50%) of the lowest trade price recorded since the original effective date, or c) the lowest effective price per
share granted to any person or entity after the effective date to acquire common stock. If the Borrower fails to deliver shares in
accordance with-in the time frame of three (3) business days, the Lender, at any time prior to selling all of those shares, may
rescind any portion, in whole or in part of that particular conversion attributable to the unsold shares and have the rescinded
conversion amount returned to the Principal Sum with the rescinded conversion shares returned to the Borrower. In addition, for each
conversion, in the event shares are not delivered by the fourth business day (inclusive of the day of conversion), a penalty of
$1,500 per day shall be assessed for each day after the third business day (inclusive of the day of the conversion) until the shares
are delivered. The fair value of the Feb 18 Note was determined by using the Binomial lattice formula from the effective date of
each tranche. The Company recorded amortization of debt discount, which was recognized as interest expense in the amount of $ 126,134
during the six months ended June 30, 2021. During the three months ended March 31 2021, the Company exchanged the Note for Preferred
Stock for principal in the amount of $ 500,000 , plus accrued interest of $ 98,566 . As of June 30, 2021, the balance of the Feb 18 Note
was $ 0 .
The
Company issued an unsecured convertible promissory note on August 8, 2019 (the “August 2019 Note”), in the aggregate principal
amount of $ 53,500 . The Company paid an original issue discount of $ 2,000 and received funds in the amount of $ 51,500 . The August 2019
Note shall mature on February 14, 2021 . The August 2019 Note bears interest at 10 % per annum. The August 2019 Note may be converted into
shares of the Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest one (1) day trading price or
lowest bid price during the fifteen (15) trading days prior to the conversion date. The parties agree that if shares of the common stock
issuable upon conversion of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash,
for each day beyond the deadline that the Borrower fails to deliver such common stock. The conversion feature of the August 2019 Note
was considered a derivative in accordance with current accounting guidelines because of the reset conversion features of the August 2019
Note. The fair value of the August 2019 Notes has been determined by using the Binomial lattice formula from the effective date of the
notes. The Company issued 21,000,000 shares of common stock upon conversion of principal in the amount of $ 40,676 , plus other fees of
$ 3,000 . The August 2019 Note was converted based on the terms of the agreement and the Company did not recognize a gain or loss on conversion
in the financials. During the six months ended June 30, 2021, the Company issued 908,119 shares of common stock for principal in the
amount of $ 12,824 , plus accrued interest of $ 5,564 and other fees of $ 1,000 . The August 2019 Note as of June 30, 2021, had a remaining
balance of $ 0 .
12
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
5.
CONVERTIBLE
PROMISSORY NOTES (Continued)
The
Company issued an unsecured convertible promissory note on February 13, 2020 (the “Feb 2020 Note”), in the aggregate principal
amount of $ 53,500 . The Company paid an original issue discount of $ 2,000 and received funds in the amount of $ 51,500 . The Feb 2020 Note
matures on February 13, 2021 . The Feb 2020 Note bears interest at 10 % per annum. The Feb 2020 Note may be converted into shares of the
Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest one (1) day trading price or lowest bid price
during the fifteen (15) trading days prior to the conversion date. The parties agree that if the shares of the common stock issuable
upon conversion of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each
day beyond the deadline that the Borrower fails to deliver such common stock. The conversion feature of the Feb 2020 Note was considered
a derivative in accordance with current accounting guidelines because of the reset conversion features of the Feb 2020 Note. The fair
value of the Feb 2020 Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company
recorded amortization of debt discount, which was recognized as interest expense in the amount of $ 6,578 during the six months ended
June 30, 2021. The Feb 2020 Note as of June 30, 2021, had a remaining balance of $ 53,500 .
The
Company issued an unsecured convertible promissory note on July 6, 2020 (the Jul 2020 Note), in the aggregate principal amount of $ 53,000 .
The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The Jul 2020 Note matures on July
6, 2021 . The Jul 2020 Note bears interest at 10 % per annum. The Jul 2020 Note may be converted into shares of the Company’s common
stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during the fifteen (15) trading
days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion of these Notes are
not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the deadline that the
Borrower fails to deliver such common stock. The conversion feature of the Jul 2020 Note was considered a derivative in accordance with
current accounting guidelines because of the reset conversion features of the Jul 2020 Note. The fair value of the Jul 2020 Note has
been determined by using the Binomial lattice formula from the effective date of the notes. The Company recorded amortization of debt
discount, which was recognized as interest expense in the amount of $ 27,153 during the three months ended June 30, 2021. The Company
issued 4,062,044 shares of common stock upon conversion of principal in the amount of $ 53,000 , plus accrued interest of $ 2,650 . The Jul
2020 Note as of June 30, 2021, had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on August 4, 2020 (the Aug 2020 Note), in the aggregate principal amount of $ 53,000 .
The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The August 4, 2020 Note matures on
August 4, 2021 . The Aug 2020 Note bears interest at 10 % per annum. The Aug 2020 Note may be converted into shares of the Company’s
common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during the fifteen
(15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion of these
Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the deadline
that the Borrower fails to deliver such common stock. The conversion feature of the Aug 2020 Note was considered a derivative in accordance
with current accounting guidelines because of the reset conversion features of the Aug 2020 Note. The fair value of the Aug 2020 Note
has been determined by using the Binomial lattice formula from the effective date of the notes. The Company recorded amortization of
debt discount, which was recognized as interest expense in the amount of $ 31,219 during the six months ended June 30, 2021. The Company
issued 868,175 shares of common stock upon conversion of principal in the amount of $ 53,000 , plus accrued interest of $ 2,650 . The Aug
2020 Note as of March 31, 2020 had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on August 17, 2020 (the “Aug 2020 Note”), in the aggregate principal
amount of $ 53,500 . The Company paid an original issue discount of $ 2,000 and received funds in the amount of $ 51,500 . The Aug 2020 Note
matures on August 17, 2021 . The Aug 2020 Note bears interest at 10 % per annum. The Aug 2020 Note may be converted into shares of the
Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest one (1) day trading price or lowest bid price
during the fifteen (15) trading days prior to the conversion date. The parties agree that if the shares of the common stock issuable
upon conversion of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each
day beyond the deadline that the Borrower fails to deliver such common stock. The conversion feature of the Aug 2020 Note was considered
a derivative in accordance with current accounting guidelines because of the reset conversion features of the Aug 2020 Note. The fair
value of the Aug 2020 Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company
recorded amortization of debt discount, which was recognized as interest expense in the amount of $ 13,338 during the six months ended
June 30, 2021. The Aug 2020 Note as of June 30, 2021, had a remaining balance of $ 53,500 .
13
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
5.
CONVERTIBLE
PROMISSORY NOTES (Continued)
The
Company issued an unsecured convertible promissory note on September 14, 2020 (the Sep 2020 Note), in the aggregate principal amount
of $ 53,000 . The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The September 14, 2020
Note matures on September 14, 2021 . The Sep 2020 Note bears interest at 10 % per annum. The Sep 2020 Note may be converted into shares
of the Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices
during the fifteen (15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon
conversion of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day
beyond the deadline that the Borrower fails to deliver such common stock. The conversion feature of the Sep 2020 Note was considered
a derivative in accordance with current accounting guidelines because of the reset conversion features of the Sep 2020 Note. The fair
value of the Sep 2020 Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company
recorded amortization of debt discount, which was recognized as interest expense in the amount of $ 37,318 during the six months ended
June 30, 2021. The Company issued 2,100,000 shares of common stock upon conversion of principal in the amount of $ 53,000 , plus accrued
interest of $ 2,650 . The Sep 2020 Note as of June 30, 2021, had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on November 2, 2020 (the Nov 2020 Note), in the aggregate principal amount of
$ 53,000 . The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The November 2, 2020 Note
matures on November 2, 2021 . The Nov 2020 Note bears interest at 10 % per annum. The Nov 2020 Note may be converted into shares of the
Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during
the fifteen (15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion
of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the
deadline that the Borrower fails to deliver such common stock. The conversion feature of the Nov 2020 Note was considered a derivative
in accordance with current accounting guidelines because of the reset conversion features of the Nov 2020 Note. The fair value of the
Nov 2020 Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company recorded amortization
of debt discount, which was recognized as interest expense in the amount of $ 44,433 during the June 30, 2021. The Note was paid off in
cash for principal and interest. Company issued The Nov 2020 Note as of June 30, 2021 had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on December 2, 2020 (the Dec 2020 Note), in the aggregate principal amount of
$ 53,000 . The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The December 2, 2020 Note
matures on December 2, 2021 . The Dec 2020 Note bears interest at 10 % per annum. The Dec 2020 Note may be converted into shares of the
Company’s common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during
the fifteen (15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion
of these Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the
deadline that the Borrower fails to deliver such common stock.
14
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
5.
CONVERTIBLE
PROMISSORY NOTES (Continued)
The
conversion feature of the Dec 2020 Note was considered a derivative in accordance with current accounting guidelines because of the reset
conversion features of the Dec 2020 Note. The fair value of the Dec 2020 Note has been determined by using the Binomial lattice formula
from the effective date of the notes. The Company recorded amortization of debt discount, which was recognized as interest expense in
the amount of $ 3,416 during the June 30, 2021. The Note was paid off in cash for principal and interest. The Dec 2020 Note as of June
30, 2021 had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on January 4, 2021 (the Jan 4, 2021 Note), in the aggregate principal amount
of $ 53,500 . The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The January 4, 2021 Note
matures on March 4, 2021. The Jan 2021 Note bears interest at 10 % per annum. The Note may be converted into shares of the Company’s
common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during the fifteen
(15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion of these
Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the deadline
that the Borrower fails to deliver such common stock. The conversion feature of the Jan 4 2021 Note was considered a derivative in accordance
with current accounting guidelines because of the reset conversion features of the Jan 4 2021 Note. The fair value of the Jan 4 2021
Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company recorded amortization
of debt discount, which was recognized as interest expense in the amount of $ 53,500 during the six months ended June 30, 2021. The Note
was paid off in cash for principal and interest. The Jan 4 2021 Note as of June 30, 2021 had a remaining balance of $ 0 .
The
Company issued an unsecured convertible promissory note on January 14, 2021 (the Jan 14 2021 Note), in the aggregate principal amount
of $ 53,500 . The Company paid an original issue discount of $ 3,000 and received funds in the amount of $ 50,000 . The Jan 14 2021 Note matures
on January 14, 2021 . The Jan 14 2021 Note bears interest at 10 % per annum. The Jan 14 2021 Note may be converted into shares of the Company’s
common stock at a conversion price of sixty-one (61%) percent of the lowest average two (2) day closing bid prices during the fifteen
(15) trading days prior to the conversion date. The parties agree that if delivery of the common stock issuable upon conversion of these
Notes are not delivered by the deadline, the Borrower shall pay to the Holder $2,000 per day in cash, for each day beyond the deadline
that the Borrower fails to deliver such common stock. The conversion feature of the Jan 14 2021 Note was considered a derivative in accordance
with current accounting guidelines because of the reset conversion features of the Jan 14 2021 Note. The fair value of the Jan 14 2021
Note has been determined by using the Binomial lattice formula from the effective date of the notes. The Company recorded amortization
of debt discount, which was recognized as interest expense in the amount of $ 53,500 during the June 30, 2021. The Note was paid off in
cash for principal and interest. The Jan 14 2021 Note as of June 30, 2021 had a remaining balance of $ 0 .
During
the period ended June 30, 2021, the Company exchanged convertible notes in the amount of $ 2,462,060
in principal, plus accrued interest of $ 1,023,253
for 34,853
shares of Series C Preferred Shares.
In
addition, the Company repaid convertible notes in the amount of $ 203,000 in principal, plus accrued interest of $ 52,780 .
We
evaluated the financing transactions in accordance with ASC Topic 815, Derivatives and Hedging, and determined that the conversion feature
of the convertible promissory note was not afforded the exemption for conventional convertible instruments due to its variable conversion
rate. The note has no explicit limit on the number of shares issuable, so they did not meet the conditions set forth in current accounting
standards for equity classification. The Company elected to recognize the note under paragraph 815-15-25-4, whereby, there would be a
separation into a host contract and derivative instrument. The Company elected to initially and subsequently measure the note in its
entirety at fair value, with changes in fair value recognized in earnings. The Company recorded a derivative liability representing the
imputed interest associated with the embedded derivative. The derivative liability is adjusted periodically per the stock price fluctuations.
15
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
6. DERIVATIVE LIABILITIES
We
evaluated the financing transactions in accordance with ASC Topic 815, Derivatives and Hedging, and determined that the conversion feature
of the convertible promissory note was not afforded the exemption for conventional convertible instruments due to its variable conversion
rate. The note has no explicit limit on the number of shares issuable, so they did not meet the conditions set forth in current accounting
standards for equity classification. The Company elected to recognize the note under paragraph 815-15-25-4, whereby, there would be a
separation into a host contract and derivative instrument. The Company elected to initially and subsequently measure the note in its
entirety at fair value, with changes in fair value recognized in earnings. The Company recorded a derivative liability representing the
imputed interest associated with the embedded derivative. The derivative liability is adjusted periodically per the stock price fluctuations.
The
convertible notes issued and described in Note 5 do not have fixed settlement provisions because their conversion prices are not fixed.
The conversion feature has been characterized as derivative liabilities to be re-measured at the end of every reporting period with the
change in value reported in the statement of operations.
During
the six months ended June 30, 2021, as a result of the convertible notes (“Notes”) issued that were accounted for as derivative
liabilities, we determined that the fair value of the conversion feature of the convertible notes at issuance was $ 180,004 , based upon
a Binomial-Model calculation. We recorded the full value of the derivative as a liability at issuance with an offset to valuation discount,
which will be amortized over the life of the Notes.
During
the six months ended June 30, 2021, the Company converted $ 184,124 in principal of convertible notes, plus accrued interest of $ 20,851 ,
and other fees of $ 1,000 . The convertible notes were valued using the binomial lattice valuation model showing an increase in fair value
of the derivatives issued by $ 638,936 and the loss on the change in derivatives by $ 30,039,479 . As of June 30, 2021, the fair value of
the derivative liability was $ 73,395 .
For
purpose of determining the fair market value of the derivative liability for the embedded conversion, the Company used the Binomial lattice
valuation model. The significant assumptions used in the Binomial lattice valuation model for the derivative are as follows:
SCHEDULE OF DERIVATIVE LIABILITIES VALUATION ASSUMPTIONS
6/30/2021
Risk free interest rate
0.05 %
Stock volatility factor
63.0 % - 65.0 %
Weighted average expected option life
6 months - 1 year
Expected dividend yield
None
Due
to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry-forwards for Federal income tax reporting
purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carry-forwards may be limited as to
use in future years.
7. RELATED PARTY TRANSACTION
On
January 14, 2021, the Company issued 1,000 shares of Series B Preferred Stock to David Lee. As of June 30, 2021, there were no Series
B Preferred Stock outstanding. The total purchase price is $ 0.10 for 1,000 shares of Series B Preferred Stock. The Series B Preferred
stock expired on January 29, 2021. As of June 30, 2021, there were no shares of Series B outstanding.
16
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
On
April 14, 2021, the Company issued 1,000 shares of Series D Preferred Stock to David Lee s. The total purchase price is $ 0.10 for 1,000
shares of Series D Preferred Stock. The Series D Preferred stock expired on May 29, 2021. As of June 30, 2021, there were no shares of
Series D outstanding.
8. SECURITIES PURCHASE AGREEMENT
On
January 27, 2021, the Company entered into a securities purchase agreement with an investor to sell through a private placement an aggregate
of 52,000,000 shares of common stock and separate pre-funded warrants to purchase up to 31,333,334 shares of common stock, plus warrants
to purchase up to 83,333,334 at an exercise price of $ 0.06 per share. In addition, the combined purchase price of $ 0.06 per one (1) share
of common stock and associated warrant had a purchase price of $ 0.0599 per one (1) pre-funded and associated warrant for aggregate gross
proceeds of $ 4,996,866 ( 5,000,000 0 assuming full exercise of the pre-funded warrants) for gross proceeds to the Company of approximately
$ 5,000,000 . After closing cost the Company received net funds of $ 4,406,217 , plus pre-funded proceeds of $ 3,133 for total cash received
of $ 4,409,350 .
In
connection with the closing, the Company issued an additional 6,250,000 shares of warrants to purchase common stock with an exercise
price of $ 0.075 and a termination date of July 27, 2026 .
On
April 4, 2021, the Company entered into a securities purchase agreement with an investor to sell through a direct registered offering
an aggregate of 65,000,000 shares of common stock and separate pre-funded warrants to purchase up to 60,000,000 shares of common stock,
plus warrants to purchase up to 125,000,000 at an exercise price of $ 0.04 per shares. In addition, the combined purchase price of $ 0.04
per one (1) share of common stock and associated warrant had a purchase price of $ 0.0399 per one (1) pre-funded and associated warrant
for aggregate gross proceeds of $ 4,994,000 ( 5,000,000 0 assuming full exercise of the pre-funded warrants) for gross proceeds to the Company
of approximately $ 5,000,000 . After closing cost, the Company received net funds of $ 4,369,350 , plus pre-funded proceeds of $ 3,000 for
total cash received of $ 4,372,350 . As of June 30, 2021, there remains 30,000,000 pre-funded warrants to be purchased.
In
connection with the closing, the Company issued an additional 9,375,000 shares of warrants to purchase common stock with an exercise
price of $ 0.05 and a termination date of April 4, 2026 .
SCHEDULE OF WARRANTS ACITIVITY
6/30/2021
Number
of
Warrants
Weighted average exercise price
Outstanding as of the beginning of the periods
-
-
Issued
315,291,668
$ 0.048
Purchased
61,333,334
-
Expired
-
-
Outstanding as of the end of the periods
253,958,334
$ 0.048
Exercisable as of the end of the periods
253,958,334
$ 0.048
17
NEWHYDROGEN,
INC.
(FORMERLY
BIOSOLAR, INC.)
NOTES
TO CONDENSED FINANCIAL STATEMENTS – UNAUDITED
FOR
THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020
The
weighted average remaining contractual life of the warrants outstanding as of June 30, 2021 was as follows:
SCHEDULE OF WARRANTS OUTSTANDING
6/30/2021
Exercisable Price
Stock Warrants Outstanding
Stock Warrants Exercisable
Weighted Average Remaining Contractual Life (years)
$ 0.0001
30,000,000
30,000,000
4.77
$ 0.04
125,000,000
125,000,000
4.77
$ 0.05
9,375,000
9,375,000
4.76
$ 0.06
83,333,334
83,333,334
5.08
$ 0.075
6,250,000
6,250,000
5.08
253,958,334
253,958,334
9. COMMITMENTS AND CONTINGENCIES
The
Company rents office space on a yearly basis with a monthly rent payment in the amount of $ 550 .
In
the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising. Such matters are subject
to many uncertainties, and outcomes are not predictable with assurance. In the opinion of management, the ultimate disposition of these
matters will not have a material adverse effect on the Company’s financial position or results of operations.
As
of June 30, 2021, there were no legal proceedings against the Company.
10. SUBSEQUENT EVENT
Management
has evaluated subsequent events according to the requirements of ASC TOPIC 855 and has determined that there are no subsequent events
to report.
On
July 20, 2021, the Company issued 30,000,000 shares of common shares upon exercise of pre-funded warrants at an exercise price of $ 0.0001 .
18
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.