UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q/A
Amendment No.
1
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarter ended: September 30, 2021
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the Transition Period from ___________ to____________
Commission
File Number: 000-55976
OZOP
ENERGY SOLUTIONS, INC.
(Exact
name of registrant as specified in its charter)
Nevada
35-2540672
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
26
N Main St
Florida ,
NY 10921
(Address
of principal executive offices) (zip code)
(845)
544-5112
(Registrant’s
telephone number, including area code)
Not
applicable .
(Former
name, former address and former fiscal year, if changed since last report)
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,” “accelerated filer” and smaller reporting company”
in Rule 12b-2 of the Exchange Act.
Large accelerated
filer
☐
Accelerated
filer
☐
Non-accelerated filer
☐
Smaller reporting company
☒
(Do not check
if a smaller reporting company)
Emerging growth company
☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
N/A
N/A
As
of November 14, 2021, there were 4,617,362,977 shares outstanding of the registrant’s common stock, $0.001 par value per share.
EXPLANATORY
NOTE
The purpose
of this amendment on Form 10-Q/A to Ozop Energy Solutions, Inc.’s Quarterly Report on Form 10-Q for the period ended September
30, 2021, filed with the Securities and Exchange Commission on November 18, 2021 is to furnish the Inline eXtensible Business Reporting
Language (iXBRL) data under Exhibit 101 and 104 to the Form 10-Q in accordance with Rule 405 of Regulation S-T and correct rounding errors.
No other
changes have been made to the Form 10-Q. This Amendment No. 1 to the Form 10-Q speaks as of the original filing date of the Form 10-Q,
does not reflect events that may have occurred subsequent to the original filing date, and does not modify or update in any way disclosures
made in the original Form 10-Q.
2
Ozop
Energy Solutions, Inc.
INDEX
PART I. FINANCIAL INFORMATION
ITEM 1
Financial Statements (Unaudited)
Condensed Consolidated Balance Sheets as of September 30, 2021 and December 31, 2020 (Unaudited)
4
Condensed Consolidated Statement of Operations for the three and nine months ended September 30, 2021 and 2020 (Unaudited)
5
Condensed Consolidated Statement of Changes in Stockholders’ Deficit for the three and nine months ended September 30, 2021 and 2020 (Unaudited)
6
Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2021 and 2020 (Unaudited)
8
Notes to Interim Unaudited Condensed Consolidated Financial Statements
9
ITEM 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
32
ITEM 3.
Quantitative and Qualitative Disclosures About Market Risk
39
ITEM 4.
Controls and Procedures
39
PART II. OTHER INFORMATION
ITEM 1.
Legal Proceedings
41
ITEM 1A.
Risk Factors
41
ITEM 2.
Unregistered Sales of Equity Securities and Use of Proceeds
41
ITEM 3.
Defaults Upon Senior Securities
41
ITEM 4.
Mine Safety Disclosures
41
ITEM 5.
Other Information
41
ITEM 6.
Exhibits
41
3
OZOP
ENERGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED BALANCE SHEET
(Unaudited)
September 30, 2021
December 31, 2020
ASSETS
Current Assets
Cash
$ 3,915,057
$ 1,808,476
Prepaid assets
1,124,896
9,569
Accounts receivable
1,265,134
400
Inventory
1,726,583
359,347
Vendor deposits
1,245,628
-
Total Current Assets
9,277,298
2,177,792
Operating lease right-of-use asset, net
757,138
149,529
Property and equipment, net
139,083
60,671
Other Assets
20,083
-
TOTAL ASSETS
$ 10,193,602
$ 2,387,992
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Liabilities
Current Liabilities
Accounts payable and accrued expenses
$ 2,562,872
$ 1,678,006
Related party liabilities
10,000
9,120
Convertible notes payable, net of discounts
25,000
1,078,985
Current portion of notes payable, net of discounts
9,348,268
1,130,083
Customer deposits
469,732
188,518
Deferred liability
750,000
750,000
Derivative liabilities
26,515,186
3,299,684
Operating lease liability, current portion
196,698
75,340
Current portion of deferred revenues
21,451
17,876
Total Current Liabilities
39,899,207
8,227,613
Long Term Liabilities
Note payable, net of discount
389,423
389,423
Operating lease liability, net of current portion
563,052
74,189
Deferred revenue, net of current portion
30,389
46,477
TOTAL LIABILITIES
40,882,071
8,737,702
Stockholders’ Equity (Deficit)
Preferred stock ( 10,000,000 shares authorized, par value $ 0.001 )
Series C Preferred Stock ( 50,000 shares authorized and 2,500 (2021) and 50,000 (2020) shares issued
and outstanding, par value $ 0.001 )
3
50
Series D Preferred Stock ( 20,000 shares authorized and 1,334 (2021) and 20,000 (2020) shares issued and outstanding, par value
$ 0.001 )
1
20
Series E Preferred Stock ( 3,000 shares authorized,- 0 -(2021) and 1,000 (2020) issued and outstanding,
par value $ 0.001 )
-
1
Preferred stock value
Common stock ( 4,990,000,000 shares authorized par value $ 0.001 ; 4,612,362,997 (2021) and 3,397,958,292 (2020) shares issued and
outstanding)
4,612,363
3,397,958
Additional paid in capital
196,217,360
12,530,933
Treasury Stock
( 11,249,934 )
-
Accumulated Deficit
( 220,268,262 )
( 22,278,665 )
Accumulated comprehensive loss
-
( 7 )
Total Stockholders’ Equity (Deficit)
( 30,688,469 )
( 6,349,710 )
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
$ 10,193,602
$ 2,387,992
See
notes to condensed consolidated financial statements.
4
OZOP
ENERGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENT OF INCOME (LOSS)
(Unaudited)
2021
2020
2021
2020
For the Three Months Ended
September 30,
For the Nine Months Ended
September 30,
2021
2020
2021
2020
Revenue
$ 4,783,342
$ 246,951
$ 6,852,929
$ 1,493,592
Cost of goods sold
4,485,316
271,510
5,926,693
1,366,672
Gross profit(loss)
298,026
( 24,559 )
926,236
126,920
Operating expenses:
General and administrative, related parties
125,583
4,415,919
3,701,665
4,415,919
General and administrative, other
1,765,036
414,722
8,337,729
735,564
Total operating expenses
1,890,619
4,830,641
12,039,394
5,151,483
Loss from operations
( 1,592,593 )
( 4,855,200 )
( 11,113,158 )
( 5,024,563 )
Other (income) expenses:
Interest expense
4,130,984
1,531,256
49,096,069
1,661,308
(Gain) loss on change in fair value of derivatives
( 17,438,300 )
189,612
25,892,783
189,612
(Gain) loss on extinguishment of debt
-
( 12,807 )
95,437,587
( 12,807 )
Debt restructure expense
-
-
16,450,000
-
Total Other (Income) Expenses
( 13,307,316 )
1,708,061
186,876,439
1,838,113
Income (loss) before income taxes
11,714,723
( 6,563,262 )
( 197,989,597 )
( 6,862,676 )
Income tax provision
-
-
-
-
Net Income (loss)
$ 11,714,723
$ ( 6,563,262 )
$ ( 197,989,597 )
( 6,862,676 )
Other comprehensive loss:
Foreign currency translation adjustment
-
( 7 )
-
( 7 )
Comprehensive income (loss)
$ 11,714,723
$ ( 6,563,269 )
$ ( 197,989,597 )
$ ( 6,862,683 )
Income (loss) per share basic and fully diluted
$ 0.00
$ ( 0.00 )
$ ( 0.05 )
( 0.01 )
Weighted average shares outstanding
Basic and diluted
4,609,825,140
2,667,510,771
4,384,437,549
1,045,384,629
See
notes to condensed consolidated financial statements.
5
OZOP
ENERGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
THREE
AND NINE MONTHS ENDED SEPTEMBER 30, 2021
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Loss
Capital
Deficit
(Deficit)
Common
stock to be issued
Series
C Preferred Stock
Series
D Preferred Stock
Series
E Preferred Stock
Common
Stock
Treasury
Accumulated Comprehensive
Additional
Paid-in
Accumulated
Total Stockholders’
Equity
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Loss
Capital
Deficit
(Deficit)
Balances January 1, 2021
-
$ -
50,000
$ 50
20,000
$ 20
1,000
$ 1
3,397,958,292
$ 3,397,958 $
-
( 7 )
$ 12,530,933
$ ( 22,278,665 )
$ ( 6,349,710 )
Shares issued for conversions of notes and interest payable
-
-
-
-
-
-
-
-
428,747,654
428,748
-
-
97,110,282
-
97,539,030
Shares issued upon cashless exercise of warrants
-
-
-
-
-
-
-
-
330,797,987
330,798
-
-
38,714,266
-
39,045,064
Issuance of Series E Preferred Stock
-
-
-
-
-
-
2,000
2
-
-
-
-
1,999,998
-
2,000,000
Redemption of Series E Preferred Stock
-
-
-
-
-
-
( 3,000 )
( 3 )
-
-
-
-
( 2,999,997 )
-
( 3,000,000 )
Shares issued and to be issued for fees and services
5,000,000
5,000
-
-
-
-
-
-
20,000,000
20,000
-
-
2,877,000
-
2,897,000
Shares issued for lease agreement
-
-
-
-
-
-
-
-
100,000,000
100,000
-
-
530,000
-
630,000
Shares issued for debt restructure
-
-
-
-
-
-
-
-
175,000,000
175,000
-
-
16,275,000
-
16,450,000
Shares issued for fees and services
Shares issued for fees and services, shares
Purchase of Sereis C and Series D stock for Treasury
Purchase of Sereis C and Series D stock for Treasury , shares
Sale of Series D Preferred Stock and warrants
Sale of Series D Preferred Stock and warrants , shares
Reverse merger transaction
Reverse merger transaction , shares
Warrants issued in connection with issuance of debt
Shares issued pursuant to CEO contract
Shares issued pursuant to CEO contract , shares
Foreign currency translation adjustment
Net loss
-
-
-
-
-
-
-
-
-
-
7
-
( 209,492,368 )
( 209,492,361 )
Balances March 31, 2021
5,000,000
5,000
50,000
50
20,000
20
-
-
4,452,503,933
4,452,504
-
-
167,037,482
( 231,771,033 )
( 60,280,977 )
Shares issued and to be issued for fees and services
( 5,000,000 )
( 5,000 )
-
-
-
-
-
-
25,000,000
25,000
-
-
1,752,000
-
1,777,000
Shares issued upon cashless exercise of warrants
-
-
-
-
-
-
-
-
75,000,000
75,000
-
-
8,990,237
-
9,065,237
Shares issued for conversions of notes and interest payable
-
-
-
-
-
-
-
-
54,406,964
54,407
-
-
4,945,593
-
5,000,000
Issuance of Series E Preferred Stock
-
-
-
-
-
-
2,000
2
-
-
-
-
1,999,998
-
2,000,000
Redemption of Series E Preferred Stock
-
-
-
-
-
-
( 2,000 )
( 2 )
-
-
-
-
( 1,999,998 )
-
( 2,000,000 )
Net loss
-
-
-
-
-
-
-
-
-
-
-
-
-
( 211,952 )
( 211,952 )
Balances June 30, 2021
-
-
50,000
50
20,000
20
-
-
4,606,910,897
4,606,911
-
-
182,725,312
( 231,982,985 )
( 44,650,692 )
Shares issued for fees and services
-
-
-
-
-
-
-
-
5,452,080
5,452
-
-
392,048
-
397,500
Purchase of Series C and Series D stock for Treasury
-
-
( 47,500 )
( 48 )
( 18,667 )
( 19 )
-
-
-
-
( 11,249,934 )
-
-
-
( 11,250,000 )
Sale of Series D Preferred Stock and warrants
-
-
-
-
1
-
-
-
-
-
-
-
13,100,000
-
13,100,000
Net income
-
-
-
-
-
-
-
-
-
-
-
-
-
11,714,723
11,714,723
Balances September 30, 2021
-
$ -
2,500
$ 3
1,334
$ 1
-
$ -
4,612,362,977
$ 4,612,363
$ ( 11,249,934 )
$ -
$ 196,217,360
$ ( 220,268,262 )
$ ( 30,688,469 )
See
notes to condensed consolidated financial statements.
6
OZOP
ENERGY SOLUTIONS, INC.
CONDENSED
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
THREE
AND NINE MONTHS ENDED SEPTEMBER 30, 2020
(unaudited)
Common
stock to be issued
Series
C Preferred Stock
Series
D Preferred Stock
Series
E Preferred Stock
Common
Stock
Treasury
Accumulated Comprehensive
Additional Paid-in
Accumulated
Total Stockholders’
Equity
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Income
Capital
Deficit
(Deficit)
Balances January 1, 2020
-
$ -
47,500
$ 48
18,667
$ 19
500
$ 1
-
$ -
$ -
$ -
$ 76,922
$ ( 1,310,422 )
$ ( 1,233,434 )
Net income
-
-
-
-
-
-
-
-
-
-
-
-
-
87,549
87,549
Balances March 31, 2020
-
-
47,500
48
18,667
19
500
1
-
-
-
-
76,922
( 1,222,873 )
( 1,145,886 )
Net loss for the three months ended June 30, 2020
-
-
-
-
-
-
-
-
-
-
-
-
-
( 386,963 )
( 386,963 )
Balances June 30, 2020
-
-
47,500
48
18,667
19
500
1
-
-
-
-
76,922
( 1,609,836 )
( 1,532,847 )
Reverse merger transaction
-
-
-
-
-
-
-
-
1,851,930,729
1,851,931
-
-
( 1,033,489 )
-
818,442
Shares issued for conversions of note and interest payable
-
-
-
-
-
-
-
-
1,181,993,984
1,181,994
-
-
7,997,730
-
9,179,724
Shares issued upon cashless exercise of warrants
-
-
-
-
-
-
-
-
106,528,473
106,528
-
-
( 106,528 )
-
0
Warrants issued in connection with issuance of debt
-
-
-
-
-
-
-
-
-
-
-
-
531,507
-
531,507
Shares issued pursuant to CEO contract
-
-
2,500
3
1,333
1
500
1
-
-
-
-
4,286,648
-
4,286,652
Foreign currency translation adjustment
-
-
-
-
-
-
-
-
-
-
-
( 7 )
-
-
( 7 )
Net loss
-
-
-
-
-
-
-
-
-
-
-
-
-
( 6,563,262 )
( 6,563,262 )
Balances September 30, 2020
-
$ -
50,000
$ 50
20,000
$ 20
1,000
$ 1
3,140,453,186
$ 3,140,453
$ -
$ ( 7 )
$ 11,752,789
$ ( 8,173,098 )
$ 6,720,208
See
notes to condensed consolidated financial statements.
7
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENT OF CASH FLOWS
(Unaudited)
2021
2020
For the Nine Months Ended September 30,
2021
2020
Cash flows from operating activities:
Net loss from continuing operations
$ ( 197,989,597 )
$ ( 6,862,676 )
Adjustments to reconcile net loss to net cash used in operations
Non-cash interest expense
47,842,575
1,413,096
Amortization and depreciation
126,634
34,839
Debt restructure expense
16,450,000
-
Loss on fair value change of derivatives
25,892,783
189,612
Loss (gain) on extinguishment of debt
95,437,587
( 12,807 )
Stock compensation expense
8,634,656
4,286,648
Changes in operating assets and liabilities:
Accounts receivable
( 1,264,734 )
( 40,925 )
Inventory
( 1,367,236 )
799,633
Prepaid expenses
( 68,567 )
( 945 )
Vendor deposits
( 1,245,628 )
-
Accounts payable and accrued expenses
1,134,621
( 96,260 )
Accounts payable and accrued expenses, related
10,000
9,458
Deferred revenue
( 12,513 )
-
Operating lease liabilities
( 92,667 )
( 17,638 )
Customer deposits
281,213
( 580,362 )
Net cash used in operating activities
( 6,230,871 )
( 878,327 )
Cash flows from investing activities:
Cash acquired in acquisition
-
470,849
Purchase of office and computer equipment
( 109,767 )
( 16,233 )
Net cash used in (provided by) investing activities
( 109,767 )
454,616
Cash flows from financing activities:
Proceeds from issuances of convertible notes payable
-
289,000
Proceeds from issuances of notes payable
12,000,000
663,000
Proceeds from sale of Series D preferred stock and warrants
13,100,000
-
Proceeds from Payroll Protection Program
-
100,400
Proceeds from Economic Disaster Loan
-
10,000
Proceeds received on deferred liability
-
750,000
Proceeds from shareholders
-
42,420
Payments to shareholders
( 13,634 )
( 69,470 )
Payments of principal of convertible note payable and notes payable
( 389,147 )
( 82,757 )
Redemption of Series E Preferred Stock
( 5,000,000 )
-
Redemption of Series C and Series D Preferred Stock
( 11,250,000 )
-
Advance from affiliate
-
400,000
Net cash provided by financing activities
8,447,219
2,102,593
Effects of exchange rate on cash
-
( 7 )
Net increase in cash
2,106,581
1,678,875
Cash, Beginning of period
1,808,476
27,382
Cash, End of period
$ 3,915,057
$ 1,706,257
Supplemental disclosure of cash flow information:
Cash paid for interest
$ 1,003,747
$ 120,857
Cash paid for income taxes
$ -
$ -
Schedule of non-cash Investing or Financing Activity:
Original issue discount included in notes payable
$ 1,310,000
$ 433,583
Issuance of common stock upon convertible note and accrued interest conversion
$ 743,555
$ 1,845,357
Operating lease right-of-use assets and liabilities
$ 702,888
$ 185,139
Issuance of common stock and preferred stock for consulting fees and compensation
$ 7,965,945
$ -
Issuance of common stock for lease agreement
$ 630,000
$ -
Issuance of common stock for debt restructuring
$ 16,450,000
$ -
See
notes to condensed consolidated financial statements.
8
OZOP
ENERGY SOLUTIONS, INC.
Notes
to Condensed Consolidated Financial Statements
September
30, 2021
NOTE
1 - ORGANIZATION
Business
Ozop
Energy Solutions, Inc. (the” Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp to “Ozop Energy Solutions, Inc.”
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation. The Company is
the majority shareholder of Ozop Capital with PJN Holdings LLC, a New York limited liability company,
being the minority shareholder. Ozop Capital was formed as a holding company and seeks to develop a captive insurance company.
Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control
of Ozop Capital.
On
October 29, 2021, EV Insurance Company, Inc. (“EVCO”) was formed as a captive insurance company in the State of Delaware.
EVCO is a wholly owned subsidiary of Ozop Capital.
Stock
Purchase Agreement
On
July 10, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Power Conversion Technologies, Inc.,
a Pennsylvania corporation (“PCTI”), and Catherine Chis (“Chis”), PCTI’s Chief Executive Officer (“CEO”)
and its sole shareholder. Under the terms of the SPA, the Company acquired one thousand ( 1,000 ) shares of PCTI, which represents all
of the outstanding shares of PCTI, from Chis in exchange for the issuance of 47,500 shares of the Company’s Series C Preferred
Stock, 18,667 shares of the Company’s Series D Preferred Stock, and 500 shares of the Company’s Series E Preferred Stock
to Chis. The Acquisition was accounted for as a business combination and was treated as a reverse acquisition for accounting purposes
with PCTI as the accounting acquirer in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic
805, Business Combinations (“ASC 805”). In accordance with the accounting treatment for a reverse acquisition, the Company’s
historical financial statements prior to the reverse merger were and will be replaced with the historical financial statements of PCTI
prior to the reverse merger, in all future filings with the U.S. Securities and Exchange Commission (the “SEC”). The consolidated
financial statements after completion of the reverse merger have and will include the assets, liabilities and results of operations of
the combined company from and after the closing date of the reverse merger.
PCTI designs, develops, manufactures and distributes
standard and custom power electronic solutions. PCTI serves clients in several industries including energy storage, shore power, DEWs,
microgrid, telecommunications, military, transportation, renewable energy, aerospace and mission critical defense systems. Customers
include the United States military and other global military organizations. All of its products are manufactured in the United
States. Because of the Company’s product scope and the high-power niche that their products occupy, the Company is targeting the
rapidly growing renewable and energy storage markets. The Company’s mission is to be a global leader for high power electronics
with a standard of continued innovation.
9
The
Company utilized the Option Pricing Method (the “OPM”) to value the transaction. The OPM method treats all equity linked
instruments as call options on the enterprise value, with exercise prices and liquidation preferences based on the terms of the various
common, preferred, options, warrants, and convertible debt. Under this method, the common stock only has value if the funds available
for distribution to the shareholders exceed the liquidation preferences of the preferred stock and face value of the convertible debt.
The timing of a liquidity event is required to utilize this method. The OPM considers the various terms of the stockholder agreements—including
the level of seniority among the securities, dividend policy, conversion ratios, and cash allocations—upon liquidation of the enterprise.
In addition, the method implicitly considers the effect of the liquidation preference as of the future liquidation date, not as of the
valuation date. A feature of the OPM is that it explicitly recognizes the option-like payoffs of the various share classes utilizing
information in the underlying asset (that is, estimated volatility) and the risk-free rate to adjust for risk by adjusting the probabilities
of future payoffs. The following table summarizes the preliminary value of the consideration issued and the preliminary purchase price
allocation of the fair value of assets acquired and liabilities assumed in the transaction.
SCHEDULE OF RECOGNIZED IDENTIFIED ASSETS ACQUIRED AND LIABILITIES ASSUMED
Purchase
Price
Allocation
Fair value of OZOP equity consideration issued
$ 818,444
Assets acquired
$ 1,229,917
Goodwill
11,201,145
Liabilities assumed
( 11,612,618 )
Total purchase price allocation
$ 818,444
The
Company reviews the goodwill allocated to each of our reporting units for possible impairment annually and whenever events or changes
in circumstances indicate the carrying amount may not be recoverable. Pursuant to that review, management has determined that the goodwill
arising from the above transaction has been impaired and accordingly $ 11,201,145 was recorded as an impairment expense for the year ended
December 31, 2020.
NOTE
2 – RESTATEMENT
During
the preparation of the financial statements as of March 31, 2021, and for the three months ended March 31, 2021, the Company discovered
an error was made in the financial statements as of and for the period ended December 31, 2020. The error relates to the recognition
of certain warrants as derivative liabilities due to the fact the Company has insufficient authorized shares to cover the exercises.
Management believes that the error as of and for December 31, 2020, does not materially impact the balance sheet as December 31, 2020.
New warrants issued in the nine months ended September 30, 2021, have been properly accounted for as derivatives, when necessary. The
following table reflects the effect of the error on the balance sheet as of December 31, 2020:
SCHEDULE OF ERROR CORRECTIONS AND PRIOR PERIOD ADJUSTMENTS
Adjusted
December 31, 2020
December 31, 2020
Total assets
$ 2,387,933
$ 2,387,933
Current liabilities
8,227,613
6,885,845
Total liabilities
8,737,702
7,395,934
Total stockholders’ deficit
( 6,349,710 )
( 5,007,942 )
The
change in the current and total liabilities is as a result of the fair value of $ 2,061,307 of warrants based on the Black-Scholes option
pricing valuation method, and an increase in notes payable of $ 733,364 as a result of reclassifying amounts previously recorded as discounts
on notes payable, related to the warrants.
10
NOTE
3 – GOING CONCERN AND MANAGEMENT’S PLANS
The
accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets
and the satisfaction of liabilities in the normal course of business. As of September 30, 2021, the Company had an accumulated deficit
of $ 220,268,262 and a working capital deficit of $ 30,621,414 (including derivative liabilities of $ 26,515,186 ). These factors, among
others, raise substantial doubt about the ability of the Company to continue as a going concern for one year from the date of the issuance
of these financial statements.
In
December 2019, a novel strain of coronavirus (COVID-19) emerged. Because COVID-19 infections have been reported throughout the United
States, certain federal, state and local governmental authorities have issued stay-at-home orders, proclamations and/or directives aimed
at minimizing the spread of COVID-19. The ultimate impact of the COVID-19 pandemic on the Company’s operations is unknown and will
depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration of the COVID-19
outbreak, new information which may emerge concerning the severity of the COVID-19 pandemic, and any additional preventative and protective
actions that governments, or the Company, may direct, which may result in an extended period of continued business disruption, and reduced
operations. Any resulting financial impact cannot be reasonably estimated at this time but it may have a material adverse impact on our
business, financial condition and results of operations. Management expects that its business will be impacted to some degree, but the
significance of the impact of the COVID-19 outbreak on the Company’s business and the duration for which it may have an impact
cannot be determined at this time.
Management’s
Plans
As
a public company, Management believes it will be able to access the public equities market for fund raising for product development,
sales and marketing and inventory requirements as we expand our distribution in the U.S. market. On October 14, 2021, the Company received
a Notice of effectiveness related to the Company’s Form S-3 Registration Statement (the “Registration Statement”).
Pursuant to the Registration Statement the Company may offer and sell from time to time in one or more offerings of up to thirty million
dollars ($ 30,000,000 ) in aggregate offering price. We may offer these securities in amounts, at prices and on terms determined at the
time of offering. As of the date of this Quarterly Report the Company has not sold any securities pursuant to this Registration Statement.
During
the nine months ended September 30, 2021, the Company raised $ 25,100,000 (of which $ 11,250,000 was used to redeem Series C and Series
D shares of preferred stock from Chis) and has begun to implement the following business operations, plans and strategies:
In
April 2021, the Company signed a five - year lease (beginning June 1, 2021) of approximately 8,100 SF in California, for office and warehouse
space to support the sales and distribution of our west coast operations. Sales were approximately $ 4.7 million and $ 5.9 million for
the three and nine months ended September 30, 2021, respectively.
OES
is actively engaged in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged
in multiple business lines that include Project Development as well as Equipment Distribution. Our solar and energy storage projects
involve large-scale battery and solar photovoltaics (PV) installations. The utility-scale storage business is based on an arbitrage business
model in which we install multiple 1+ megawatt batteries, charge them with off-peak grid electricity under contract with the utility,
then sell the power back during peak load hours at a premium, as dictated by prevailing electricity tariffs.
11
Solar
PV: Our PV business model involves the design and construction of electrical generating PV systems that can sell power to the
utilities or be used for off grid use as part of our developing Neo-Grids solution. The Neo-Grids proprietary program, patent/s pending,
was developed for the off-grid distribution of electricity to remove or reduce the dependency on utilities that currently burdens the
EV Charging sectors. It will also reduce or eliminate the lengthy permitting processes and streamline the installations of those EV chargers.
Electric
Vehicle Chargers: The Neo-Grids, patent pending, is comprised of the design engineering, installation, and operational methodologies
as well as the financial arbitrage of how we produce, capture and distribute electrical energy for the EV markets. Neo-Grids will serve
both the private auto and the commercial sectors. OES has license rights to the proprietary “flow” that was filed with the
United States Patent and Trademark Office in March 2021. The exponential growth of the EV industry has been accelerated by the recent
major commitments of most of the major car manufacturers. Our Neo-Grids business model leverages this accelerated growth by offering
(1) charging locations that can be installed with reduced delays, restricted areas or load limits and (2) EV charger electricity that
is produced from renewable sources claiming little to no carbon footprint.
OES
has developed a business plan for the Neo Grids distribution solution that is being executed now and will be coming out of Research and
Development for proof of concept in Q4 2021. Having identified several manufacturers and established a supply line for EV chargers, we
have entered into agreements for EV charger installations as part of this proof of concept and plan to service them under multi-year
agreements.
Equipment
Distributor: OES has also entered the component supply/distribution side of the renewable, resiliency and energy storage industries
distributing the core components associated with residential and commercial solar PV systems as well as onsite battery storage and power
generation. The components we are distributing include PV panels, solar inverters, solar mounting systems, stationary batteries, onsite
generators and other associated electrical equipment and components that are all manufactured by multiple companies, both domestic and
international. These core products are sourced from management-developed relationships and are distributed through our existing network
and our in-house sales team.
OES
management has decades of experience in the renewable, storage and resilient energy businesses and associated markets, which include
but are not limited to project finance, project development, equipment finance, construction, utility protocol, regulatory policy and
technology assessment.
The
accompanying financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification
of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as
a going concern.
NOTE
4 – SUMMARY OF SIGNIFICANT ACCOUNTING PRONOUNCEMENTS
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation
S-X of the SEC. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in
the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited
condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present
the financial position of the Company as of September 30, 2021, and the results of operations and cash flows for the periods presented.
The results of operations for the three and nine months ended September 30, 2021, are not necessarily indicative of the operating results
for the full fiscal year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction
with the financial statements and related notes thereto included in the Company’s Current Report on Form 10-K filed on April 15,
2021.
The
unaudited condensed consolidated financial statements include the accounts of the Company and PCTI and the Company’s other wholly
owned subsidiaries Ozop Energy Systems, Inc., Ozop LLC, Ozop HK and Spinus, LLC (“Spinus”) and the Company’s majority
owned subsidiary Ozop Capital Partners, Inc. All intercompany accounts and transactions have been eliminated in consolidation.
12
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period.
Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original term of three months or less to be cash equivalents. These investments
are carried at cost, which approximates fair value. Cash and cash equivalent balances may, at certain times, exceed federally insured
limits. The Company has no cash equivalents at September 30, 2021, and December 31, 2020.
Sales
Concentration and credit risk
Following
is a summary of customers who accounted for more than ten percent (10%) of the Company’s revenues for the three and nine months
ended September 30, 2021, and 2020, and their accounts receivable balance as of September 30, 2021:
SCHEDULES OF CONCENTRATION OF RISK, BY RISK
FACTOR
Sales %
Three
Months
Ended September
30, 2021
Sales %
Nine
Months
Ended September
30, 2021
Sales %
Three
Months
Ended September
30, 2020
Sales %
Nine
Months
Ended
September
30, 2020
Accounts
receivable
balance
September
30, 2021
Customer A
N/A
11.2 %
N/A
N/A
$ -
Customer B
N/A
N/A
29.0 %
59.5 %
-
Customer C
N/A
N/A
19.0 %
14.3 %
-
Customer D
N/A
N/A
23.0 %
N/A
-
Customer E
N/A
N/A
12.1 %
N/A
-
All
of the above are customers of PCTI. PCTI, historically does not have year to year many recurring clients as the Company produces capital
equipment for its’ customers.
Accounts
Receivable
The
Company records accounts receivable at the time products and services are delivered. An allowance for losses is established through a
provision for losses charged to expenses. Receivables are charged against the allowance for losses when management believes collectability
is unlikely. The allowance (if any) is an amount that management believes will be adequate to absorb estimated losses on existing receivables,
based on evaluation of the collectability of the accounts and prior loss experience.
Inventory
Inventories
are valued at the lower of cost or net realizable value, with cost determined on the first-in, first-out basis. Inventory costs include
finished goods, material, labor and manufacturing overhead. In evaluating the net realizable value of inventory, management also considers,
if applicable, other factors, including known trends, market conditions, currency exchange rates and other such issues.
13
The
components of inventories at September 30, 2021, and December 31, 2020 are as follows:
SCHEDULE OF INVENTORY
September 30, 2021
December 31, 2020
Raw materials
$ 229,614
$ 207,178
Work in process
163,372
142,526
Finished goods
1,333,597
9,643
Inventory net
$ 1,726,583
$ 359,347
Purchase
concentration
The
principal purchases by PCTI are comprised of parts and raw materials that PCTI assembles and manufactures and sells to its customers.
There were no suppliers who accounted for more than ten percent (10%) of PCTI’s purchases for the three and nine months ended September
30, 2021, and 2020. Suppliers to PCTI vary from period to period dependent upon our customer’s order specifications. In any specific
reporting period, we may be relying on certain vendors, however these vendors will vary dependent on the parts and materials needed.
PCTI believes it is not reliant on any particular vendor for future needs.
OES
purchases finished renewable energy products from its’ suppliers. For the three months ended September 30, 2021, there were two
suppliers that accounted for 20.1 % and 46.8 % , respectively, and for the nine months ended September 30, 2021, the same two suppliers
accounted for 23.4 % and 38 % , respectively. There are only a handful of major suppliers, and we currently have supply arrangements with
some of those vendors. One of these vendors requires a 20 % down payment with the balance due on delivery, while other vendors terms are
due on delivery. We also buy product from other distributors, if we are not able to purchase direct from the manufacturer. While management
believes all of its relationships with its vendors are good, if we are unable to continue to use and/or find alternative suppliers, when
we cannot buy direct, it may have a material negative effect on our business.
Property,
plant and equipment
Property
and equipment are stated at cost, and depreciation is provided by use of a straight-line method over the estimated useful lives of the
assets.
The
Company reviews property and equipment for potential impairment whenever events or changes in circumstances indicate that the carrying
amounts of assets may not be recoverable. The estimated useful lives of property and equipment is as follows:
SCHEDULE OF USEFUL LIFE OF PROPERTY AND EQUIPMENT ASSETS
Office
furniture and equipment
3 - 5
years
Warehouse
equipment
7
years
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, from the commercial sales of products by: (1) identify the contract (if any) with
a customer; (2) identify the performance obligations in the contract (if any); (3) determine the transaction price; (4) allocate the
transaction price to each performance obligation in the contract (if any); and (5) recognize revenue when each performance obligation
is satisfied. Under ASC 606, revenue is recognized when the following criteria are met: (1) persuasive evidence of an arrangement exists;
(2) the performance of service has been rendered to a customer or delivery has occurred; (3) the amount of fee to be paid by a customer
is fixed and determinable; and (4) the collectability of the fee is reasonably assured. Other than The Company has no outstanding contracts
with any of its’ customers. The Company recognizes revenue when title, ownership, and risk of loss pass to the customer, all of
which occurs upon shipment or delivery of the product and is based on the applicable shipping terms.
14
For
contracts with customers, ownership of the goods and associated revenue are transferred to customers at a point in time, generally upon
shipment of a product to the customer or receipt of the product by the customer and without significant judgments. Advance payments are
typically required for commercial customers and are recorded as current liability until revenue is recognized. Advance payments are not
required for government customers. The majority of contracts typically require payment within 30 to 60 days after transfer of ownership
to the customer.
For
the periods covered herein, we did not have post shipment obligations such as training or installation, customer acceptance provisions,
credits and discounts, rebates and price protection, or other similar privileges.
The
following table disaggregates our revenue by major source for the three and nine months ended September 30, 2021:
DISAGGREGATION OF REVENUE
Three months ended
September 30, 2021
Nine months ended
September 30, 2021
Sourced and distributed products
$ 4,716,608
$ 5,971,590
Manufactured products
66,734
881,339
Total
$ 4,783,342
$ 6,852,929
Revenues
from sourced and distributed products are purchased from suppliers as finished goods and the Company brings the finished goods into our
California warehouse to fill orders as well as to build inventory for future sales orders. From time to time for some of our larger orders
we may have our suppliers ship directly to our customers to avoid extra shipping charges. For manufactured products, there is usually
a bidding process by branches of the military or other large firms that need mostly battery charging and storage systems for large industrial
projects. We would then purchase the raw materials and parts needed to build out the project in our Pennsylvania warehouse. There was
no disaggregation of revenues for the three and nine months ended September 30, 2020.
Advertising
and Marketing Expenses
The
Company expenses advertising and marketing costs as incurred. For the three and nine months ended September 30, 2021, the Company recorded
$ 9,882 and $ 38,426 , respectively, of advertising and marketing expenses, compared to a credit of $ 44,158 and $ 47,325 , respectively, for
the three and nine months ended September 30, 2020.
Research
and Development
Costs
and expenses that can be clearly identified as research and development are charged to expense as incurred. For the three and nine months
ended September 30, 2021, and 2020, the Company did not record any research and development expenses.
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815, Derivatives and
Hedging Activities.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and
risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
terms as the embedded derivative instrument would be considered a derivative instrument.
15
The
Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments) as follows: The Company records, when necessary, discounts to convertible notes for the intrinsic value
of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at
the commitment date of this note transaction and the effective conversion price embedded in this note. Debt discounts under these arrangements
are amortized over the term of the related debt to their stated date of redemption.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment
standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at their then-current
fair value, with any difference recorded as a gain or loss on extinguishment of the two separate accounting liabilities.
Fair
Value of Financial Instruments
The
Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair
value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the
case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants
would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework
for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical
level.
The
following are the hierarchical levels of inputs to measure fair value:
●
Level
1 - Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.
●
Level
2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets
or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that
are derived principally from or corroborated by observable market data by correlation or other means.
●
Level
3 - Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value.
These assumptions are required to be consistent with market participant assumptions that are reasonably available.
From
time to time, certain of the Company’s embedded conversion features on debt and outstanding warrants have been treated as derivative
liabilities for accounting purposes under ASC 815 due to insufficient authorized shares to fully settle conversion features of the instruments
if exercised. In this case, the Company utilized the latest inception date sequencing method to reclassify outstanding instruments as
derivative instruments. These contracts were recognized at fair value with changes in fair value recognized in earnings until such time
as the conditions giving rise to such derivative liability classification were settled.
The
carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts
payable and accrued expenses, certain notes payable and notes payable - related party, approximate their fair values because of the short
maturity of these instruments.
The
following table represents the Company’s derivative instruments that are measured at fair value on a recurring basis as of September
30, 2021 and December 31, 2020, for each fair value hierarchy level:
SCHEDULE OF DERIVATIVE INSTRUMENTS
September 30, 2021
Derivative
Liabilities
Total
Level I
$ -
$ -
Level II
$ -
$ -
Level III
$ 26,515,186
$ 26,515,186
16
December 31, 2020
Derivative
Liabilities
Total
Level I
$ -
$ -
Level II
$ -
$ -
Level III
$ 3,299,684
$ 3,299,684
Leases
The
Company accounts for leases under ASU 2016-02 (see Note 14), applying the package of practical expedients to leases that commenced before
the effective date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases;
(ii) the lease classification for any expired or existing leases; and (iii) initial direct costs for any existing leases. For contracts
entered into on or after the effective date, at the inception of a contract the Company assess whether the contract is, or contains,
a lease. Our assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain
the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether we have the right
to direct the use of the asset. We allocate the consideration in the contract to each lease component based on its relative stand-alone
price to determine the lease payments.
Operating
lease ROU assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based
on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an
implicit rate, the Company used an incremental borrowing rate of 7.5 % , for the existing lease, based on the information available at
the adoption date in determining the present value of future payments. Operating lease expense is recognized pursuant to on a straight-line
basis over the lease term and is included in rent in the condensed consolidated statements of operations.
Income
Taxes
Income
taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation
allowance on deferred tax assets is established when management considers it is more likely than not that some portion or all of the
deferred tax assets will not be realized.
Tax
benefits from an uncertain tax position are only recognized if it is more likely than not that the tax position will be sustained on
examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements
from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon
ultimate resolution. Interest and penalties related to unrecognized tax benefits are recorded as incurred as a component of income tax
expense. The Company has not recognized any tax benefits from uncertain tax positions for any of the reporting periods presented.
Segment
Policy
The
Company has no reportable segments as it operates in one segment; renewable energy.
Earnings
(Loss) Per Share
The
Company reports earnings (loss) per share in accordance with ASC 260, “Earnings per Share.” Basic earnings (loss) per share
is computed by dividing net income (loss) by the weighted-average number of shares of common stock outstanding during each period. Diluted
earnings per share is computed by dividing net loss by the weighted-average number of shares of common stock, common stock equivalents
and other potentially dilutive securities outstanding during the period. As of September 30, 2021, and 2020, the Company’s dilutive
securities are convertible into approximately 7,516,857,489 and 10,062,327,062 , respectively, shares of common stock. The following table
represents the classes of dilutive securities as of September 30, 2021, and 2020:
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
September 30, 2021
September 30, 2020
Convertible preferred stock
6,918,544,466
9,421,359,558
Unexercised common stock purchase warrants
597,024,518
322,697,819
Convertible notes payable
1,288,506
318,268,305
Common stock to be issued
-
1,350
7,516,857,489
10,062,327,032
17
Recent
Accounting Pronouncements
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-06, Debt - Debt with Conversion and Other Options
(Subtopic 470-20) and Derivatives and Hedging —Contracts in Entity’ Own Equity (Subtopic 815-40): Accounting for Convertible
Instruments and Contracts in an Entity’ Own Equity (“ASU 2020-06”), which simplifies accounting for convertible instruments
by removing major separation models required under current GAAP. The ASU also removes certain settlement conditions that are required
for equity-linked contracts to qualify for the derivative scope exception, and it simplifies the diluted earnings per share calculation
in certain areas. The Company does not believe the adoption of the ASU will have a material impact on the Company’s financial position,
results of operations or cash flows.
Other
than the above, there have no recent accounting pronouncements or changes in accounting pronouncements during the period ended September
30, 2021, that are of significance or potential significance to the Company.
NOTE
5 – PROPERTY AND EQUIPMENT
The
following table summarizes the Company’s property and equipment:
PROPERTY, PLANT AND EQUIPMENT
September 30, 2021
December 31, 2020
Office equipment
$ 253,015
$ 143,247
Less: Accumulated Depreciation
( 113,932 )
( 82,576 )
Property and Equipment, Net
$ 139,083
$ 60,671
Depreciation
expense was $ 31,355 and $ 6,784 for the nine months ended September 30, 2021, and 2020, respectively, and $ 12,674 and $ 6,784 for the three
months ended September 30, 2021 and 2020, respectively..
NOTE
6 - CONVERTIBLE NOTES PAYABLE
The
transaction with PCTI is being accounted for as a business combination and was treated as a reverse acquisition for accounting purposes
with PCTI as the accounting acquirer in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic
805, Business Combinations (“ASC 805”). In accordance with the accounting treatment for a reverse acquisition, the Company’s
historical financial statements prior to the reverse merger were and will be replaced with the historical financial statements of PCTI
prior to the reverse merger. The consolidated financial statements after completion of the reverse merger have and will include the assets,
liabilities and results of operations of the combined company from and after the closing date of the reverse merger.
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a past-due 15% convertible note issued by the Company on September
13, 2017. As of September 30, 2021 and December 31, 2020, the outstanding principal balance of this note was $ 25,000 .
18
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a 12% convertible promissory note issued by the Company on June
1, 2020, (the “Issuance Date”) to an investor, pursuant to a Securities Purchase Agreement. This
note matures 6 months after the Issuance Date . This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at $ 0.025
for the first three months after the Issuance Date. After the first three
months after the Issuance Date, the conversion price shall be equal to the lower of (i) $.025 or 50% of the lowest trading price for
the thirty-five trading days prior to the conversion. A s of July 10, 2020, the outstanding principal balance of this note was $ 127,500
with a carrying value of $ 27,625 ,
net of unamortized discounts of $ 99,875 .
In conjunction with this note, the Company issued a warrant to purchase 6,375,000
shares of common stock at an exercise price of $ 0.02 ,
subject to adjustments and expiring on the five -year
anniversary of the Issuance Date. For the nine months September 30, 2021, the investor converted a total of $ 127,500
of the face value and $ 14,433
of accrued interest and fees into 88,708,118
shares of common stock at an average conversion price of $ 0.0016 .
On March 10, 2021, the investor received 6,355,008
shares of common stock upon the cashless exercise of the warrants.
As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 127,500 ,
respectively.
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a 15 %
convertible promissory note issued by the Company on June 30, 2020, (the “Issuance Date”) to an investor, pursuant to a Securities
Purchase Agreement. This
note matures 6 months
after the Issuance Date. This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at $ 0.025
for
the first three months after the Issuance Date. After the first three
months after the Issuance Date, the conversion price shall be equal to the lower of (i) $.025 or 50%
of the lowest trading price for the thirty-five trading days prior to the conversion. As of July 10, 2020, the outstanding principal
balance of this note was $ 129,500
with a carrying value of $ 8,375 ,
net of unamortized discounts of $ 121,125 .
In conjunction with this note, the Company issued a warrant to purchase 6,375,000
shares of common stock at an exercise price of $ 0.02 ,
subject to adjustments and expiring on the five -year
anniversary of the Issuance Date. For the nine months September 30, 2021, the investor converted a total of $ 129,500
of the face value and $ 30,264 of accrued interest and fees into
110,946,972
shares of common stock at an average conversion price of $ 0.00144 .
On March 10, 2021, the investor received 6,355,008
shares of common stock upon the cashless exercise of the warrants.
As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 129,500 ,
respectively, with a carrying value of $ 111,763
as of December 31, 2020, net of unamortized discounts of $ 10,416 .
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a 15 %
convertible promissory note issued by the Company on July 8, 2020, (the “Issuance Date”) to an investor, pursuant to a Securities
Purchase Agreement. This
note matures 6
months
after the Issuance Date. This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at $0.025 for the first three months
after the Issuance Date. After the first three months after the Issuance
Date, the conversion price shall be equal to the lower of (i) $.025 or 50%
of the lowest trading price for the thirty-five trading days prior to the conversion. In conjunction with this note, the Company issued
a warrant to purchase 12,500,000
shares of common stock at an exercise price of $ 0.02 ,
subject to adjustments and expiring on the five -year
anniversary of the Issuance Date. For the nine months ended September 30, 2021, amortization of the debt discounts of $ 10,416
was charged to interest expense. For the nine months September 30, 2021,
the investor converted a total of $ 250,000
of the face value and $ 130,044
of accrued interest and fees into 243,012,455
shares of common stock at an average conversion price of $ 0.00156 .
On March 10, 2021, the investor received 12,460,800
shares of common stock upon the cashless exercise of the warrants.
As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 250,000 ,
respectively, with a carrying value of $ 239,583
as of December 31, 2020, net of unamortized discounts of $ 10,416 .
On
February 26, 2020, (the “Issuance Date”) PCTI issued a 12 %
Convertible Promissory Note (the “Note”), in the principal amount of $106,950, to an investor. This
note matures 12 months after the Issuance Date. This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at 55 %
of the lowest trading price for the twenty-five trading days prior to the conversion. If
the trading price cannot be calculated for such security on such date, the trading price shall be the fair market value as mutually determined
by the Company and the investor for which the calculation of the trading price is required in order to determine the conversion price.
PCTI received proceeds of $ 85,000
on February 26, 2020, and the Note included an original issue
discount of $ 13,950
and lender costs of $ 8,000 .
This note proceeds were used by the Company for general working capital purposes. The Note also required a daily payment via ACH of $ 400 .
On June 25, 2020, the Note was amended to add $ 111,225
of additional principal to the outstanding balance. Pursuant to
the PCTI transaction with Ozop, on July 10, 2020, the conversion price is equal to 45 %
multiplied by the lowest closing bid price during the twenty-five-trading day period ending on the last completed trading date in the
OTC Markets prior to the date of conversion. Accordingly, the Company determined the conversion feature of the Notes represented an embedded
derivative since the note is convertible into a variable number of shares upon conversion, as the note was not considered to be conventional
debt under ASC 815 and the embedded conversion feature was bifurcated from the debt host and accounted for as a derivative liability.
The embedded feature included in the note resulted in an initial debt discount of $ 85,000 ,
interest expense of $ 135,786
and initial derivative liability of $ 220,786 .
For the nine months ended September 30, 2021, amortization of the debt discounts of $ 17,737
was charged to interest expense. For the nine months September 30, 2021,
the investor converted a total of $ 50,550
of the face value and $ 11,265
of accrued interest and fees into 20,218,562
shares of common stock at an average conversion price of $ 0.00306 .
The Investor also amended the note to deduct the previously added principal amount of $ 111,225 .
As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 161,775 ,
respectively. The Company accounted for the amendment as an extinguishment of debt.
19
On
July 15, 2020, (the “Issuance Date”) the Company issued a 15 %
convertible promissory note, in the principal amount of $ 127,500 ,
to an investor. This
note matures 6 months after the Issuance Date. This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at $0.011 for the first three months
after the Issuance Date. After the first three months after the Issuance
Date, the conversion price shall be equal to the lower of (i) $.025 or 50%
of the lowest trading price for the thirty-five trading days prior to the conversion. The Company received proceeds of $ 102,000
on July 22, 2020, and this note included an original issue discount
of $ 25,500 .
This note proceeds will be used by the Company for general working capital purposes. In conjunction with this note, the Company issued
a warrant to purchase 6,375,000
shares of common stock at an exercise price of $ 0.02 ,
subject to adjustments and expiring on the five -year
anniversary of the Issuance Date. The Company allocated the proceeds to the debt of $ 82,068
and to the warrant $ 19,932
based on the relative fair value. The embedded conversion feature
included in this note resulted in an initial derivative liability of $ 207,699 ,
a debt discount of $ 82,068
with the excess of $ 125,541 charged to interest expense of $ 125,541 .
On March 10, 2021, the investor received 6,355,008
shares of common stock upon the cashless exercise of the warrants.
For the nine months ended September 30, 2021, amortization of the debt discounts of $ 10,792
was charged to interest expense. On May 6, 2021, the Company and
the investor entered into a Settlement and Mutual Release Agreement (the “Settlement Agreement”). Pursuant to the Settlement
Agreement, the investor agreed to cancel the July 15, 2020, note. The Company accounted for the cancelled note as a gain on debt extinguishment.
As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 127,500 ,
respectively, with a carrying value of $ 116,708 ,
net of unamortized discounts of $ 10,792
as of December 31, 2020.
On
July 29, 2020, (the “Issuance Date”) the Company issued a 15 %
convertible promissory note, in the principal amount of $ 127,500 ,
to an investor. This
note matures 6
months
after the Issuance Date. This
note is convertible into shares of the Company’s common stock beginning on the Issuance Date at $0.011 for the first three months
after the Issuance Date. After the first three months after the Issuance
Date, the conversion price shall be equal to the lower of (i) $.025 or 50%
of the lowest trading price for the thirty-five trading days prior to the conversion. The Company received proceeds of $ 100,000
on August 3, 2020, and this note included an original issue discount
of $ 25,500 .
This note proceeds will be used by the Company for general working capital purposes. In conjunction with this note, the Company issued
a warrant to purchase 12,750,000
shares of common stock at an exercise price of $ 0.01 ,
subject to adjustments and expiring on the five-year anniversary of the Issuance Date. The Company allocated the proceeds to the debt
$ 61,733
and warrant $ 40,267
based on the relative fair value. The embedded conversion feature
included in this note resulted in an initial derivative liability of $ 198,239 ,
a debt discount of $ 61,733
with the excess of $ 136,506
charged to interest expense. On March 10, 2021, the investor received
12,710,016
shares of common stock upon the cashless exercise of the warrants.
For the nine months ended September 30, 2021, amortization of the debt discounts of $ 21,583
was charged to interest expense. On May 6, 2021, the investor,
pursuant to the Settlement Agreement, agreed to cancel the July 29, 2020, note. The Company accounted for the cancelled note as a gain
on debt extinguishment. As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 127,500
with a carrying value of $ 105,917 ,
net of unamortized discounts of $ 21,583
as of December 31, 2020.
20
On
November 16, 2020, (the “Issuance Date”) the Company issued a promissory note, in the principal amount of $ 250,000 ,
to an investor. The note carries a guaranteed interest payment of 15 %,
which is added to the principal on the Issuance Date. Principal payments shall be made in six instalments of $ 57,500
commencing May 21, 2021, and continuing each 30 days thereafter
for 4 months. The Holder shall have the right from time to time, and at any time following an event of default, as defined on the agreement,
to convert all or any part of the outstanding and unpaid principal, interest and any other amounts due into fully paid and non-assessable
shares of common stock of the Company. This note is convertible into shares of the Company’s common stock beginning on the Issuance
Date at $ 0.01
for the first three months after the Issuance Date. After the
first three months after the Issuance Date, the
conversion price shall be equal to the lower of (i) $.01 or the volume weighted average price of the common stock during the five (5)
Trading Day period ending on the day prior to conversion. The Company
received proceeds of $ 200,000
on November 19, 2020, and this note included an original issue
discount of $50,000. This note proceeds will be used by the Company for general working capital purposes. The embedded conversion feature
included in this note resulted in an initial derivative liability of $ 14,750
and a debt discount of $ 50,000 .
In conjunction with this note, the Company issued a warrant to purchase 35,000,000
shares of common stock at an exercise price of $ 0.25 ,
subject to adjustments and expiring on the five -year
anniversary of the Issuance Date. The warrants issued resulted in a debt discount of $ 3,050 ,
with the offset to additional paid in capital. For the nine months ended September 30, 2021, amortization of the debt discounts of $ 59,264
was charged to interest expense. On May 6, 2021, the investor,
pursuant to the Settlement Agreement, agreed to cancel the November 16, 2020, note and the warrant to purchase 35,000,000
shares. The Company accounted for the cancelled note and warrant
as a gain on debt extinguishment. As of June 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 250,000
with a carrying value of $ 190,736 ,
as of December 31, 2020, net of unamortized discounts of $ 59,264 .
A
summary of the convertible note balance as of September 30, 2021, is as follows:
SCHEDULE OF DEBT
September 30, 2021
Principal balance
$ 25,000
Unamortized discount
-
Ending balance, net
$ 25,000
NOTE
7 – DERIVATIVE LIABILITIES
The
Company determined the conversion feature of the convertible notes, which all contain variable conversion rates, represented an embedded
derivative since the notes were convertible into a variable number of shares upon conversion. Accordingly, the notes are not considered
to be conventional debt under ASC 815 and the embedded conversion feature was bifurcated from the debt host and accounted for as a derivative
liability.
At
any given time, certain of the Company’s embedded conversion features on debt and outstanding warrants may be treated as derivative
liabilities for accounting purposes under ASC 815-40 due to insufficient authorized shares to settle these outstanding contracts. Pursuant
to SEC staff guidance that permits a sequencing approach based on the use of ASC 815-15-25 which provides guidance for contracts that
permit partial net share settlement. The sequencing approach may be applied in one of two ways: contracts may be evaluated based on (1)
earliest issuance date or (2) latest maturity date. Pursuant to the sequencing approach, the Company evaluates its contracts based upon
the latest maturity date.
The
Company valued the derivative liabilities at September 30, 2021, and December 31, 2020, at $ 26,515,186 and $ 3,299,684 , respectively.
For the derivative liability associated with convertible notes, the Company used the Monte Carlo simulation valuation model with the
following assumptions as of September 30, 2021, and December 31, 2020, risk free interest rates at 0.05 %
and 0.09 %,
respectively, and volatility of 89 %
and 48 %
to 61 %,
respectively. During the nine months ended, the Company issued 300,000,000 warrants
in conjunction with notes payable (see Note 8). Due to insufficient authorized shares (see above), the Company recorded a discount
to notes payable of $ 12,000,000 and
interest expense of $ 38,907,939 ,
with the offset to derivative liabilities for the initial fair value of the warrants based on the Black-Scholes option pricing
method of $ 50,907,939 .
The following assumptions were utilized in the Black-Scholes valuation, risk free interest rate of .48 %
to .80 %,
volatility of 363 %
to 366 %,
and exercise prices of $ 0.13 to
$ 0.15 .
The Company revaluated the warrants outstanding at December 31, 2020, and based on the insufficient authorized shares, the Company
determined that the warrants should have been classified as a liability, The accompanying financial statements have been adjusted to
reflect the change from an equity classification to a liability classification (see Note 2).
21
A
summary of the activity related to derivative liabilities for the nine months ended September 30, 2021, is as follows:
SCHEDULE OF DERIVATIVE LIABILITIES AT FAIR VALUE
Derivative liabilities associated with warrants
Derivative liabilities associated with convertible notes
Total derivative liabilities
Balance December 31, 2020
$ 2,061,307
$ 1,238,377
$ 3,299,684
Fair value of issuances during period
50,907,939
-
50,907,939
Notes converted or paid
-
( 2,258,522 )
( 2,258,522 )
Exercise of warrants
( 48,110,301 )
-
( 48,110,301 )
Warrants cancelled
( 3,216,397 )
-
( 3,216,397 )
Change in fair value
24,858,124
1,034,659
25,892,783
Balance September 30, 2021
$ 26,500,672
$ 14,514
$ 26,515,186
NOTE
8 – NOTES PAYABLE
The
Company has the following note payables outstanding:
SCHEDULE OF NOTES PAYABLE
September 30, 2021
December 31, 2020
$
138,369
$
151,469
Note
payable bank, interest at 7.75 %,
matures December
5, 2021
$
138,369
$
151,469
Note
payable bank, interest at 6.5 %,
matures December
26, 2021
344,166
345,211
Economic
Injury Disaster Loan
10,000
10,000
Paycheck
Protection Program loan
100,400
100,400
Notes
payable, interest at 8 %,
matured January
5, 2020 , currently in default
45,000
45,000
Other,
due on demand, interest at 6 %
50,000
50,000
Note
payable $ 203,000
face value, interest at 12 %,
matured June
25, 2021 , net of discount of $ 13,185
-
189,815
Note
payable $ 750,000
face value, interest at 12 %,
matured August
24, 2021 , net of discount of $ 540,562
(2020), in default
375,000
209,438
Note
payable $ 389,423
face value, interest at 18 %,
matures November
6, 2023
389,423
389,423
Note
payable $ 1,000,000
face value, interest at 12 %,
matures November
13, 2021 , net of discount of $ 138,750
(2021) and $ 971,250
(2020)
861,250
28,750
Note
payable $ 2,200,000
face value, interest at 12 %,
matures February
9, 2022 , net of discount of $ 793,834
1,406,166
-
Note
payable $ 11,110,000
face value, interest at 12 %,
matures March
17, 2022 , net of discount of $ 5,092,083
6,017,917
-
Sub-
total notes payable
9,737,691
1,519,506
Less
long-term portion
389,423
389,423
Current
portion of notes payable, net of discount
$
9,348,268
$
1,130,083
22
On
March 17, 2021, the Company entered into a 12 %,
$ 11,110,000
face value promissory note with a third- party lender with a maturity
date of March
17, 2022 . In exchange for the issuance of the $ 11,110,000
note, inclusive of an original issue discount of $ 1,000,000
and lender costs of $ 110,000
the Company received proceeds of $ 10,000,000
on March 23, 2021, from the lender. In conjunction with the note,
the Company issued a warrant to purchase 250,000,000
shares of common stock at $ 0.13
per share (subject to adjustments) with an expiry date on the
three- year anniversary of the note. For the nine months ended September 30, 2021, amortization of the costs of $ 601,250
was charged to interest expense. The fair value of the warrant
calculated by the Black- Scholes option pricing method of $ 33,248,433
has been recorded as an initial debt discount of $ 10,000,000 ,
interest expense of $ 23,248,433
and initial derivative liability of $ 32,248,433 .
For the nine months ended September 30, 2021, amortization of the warrant discount of $ 5,416,667
was charged to interest expense. As of September 30, 2021, the outstanding
principal balance of this note was $1 1,110,000
with a carrying value of $ 6,019,917 ,
net of unamortized discounts of $ 5,092,083 .
On
February 9, 2021, the Company entered into a 12 %,
$ 2,200,000
face value promissory note with a third- party lender with a maturity
date of February
9, 2022 . In exchange for the issuance of the $ 2,200,000
note, inclusive of an original issue discount of $ 200,000
the Company received proceeds of $ 2,000,000
on February 16, 2021, from the lender. In conjunction with the
note, the Company issued a warrant to purchase 50,000,000
shares of common stock at $ 0.15
per share (subject to adjustments) with an expiry date on the
three- year anniversary of the note. For the nine months ended September 30, 2021, amortization of the costs of $ 127,833
was charged to interest expense. The fair value of the warrant
calculated by the Black- Scholes option pricing method of $ 17,659,506
has been recorded as an initial debt discount of $ 2,000,00 0,
interest expense of $ 15,659,506
and initial derivative liability of $ 17,659,506 .
For the nine months ended September 30, 2021, amortization of the warrant discount of $ 1,278,333
was charged to interest expense. As of September 30, 2021, the outstanding
principal balance of this note was $ 2,200,000
with a carrying value of $ 1,406,166 ,
net of unamortized discounts of $ 793,834 .
On
November 13, 2020, the Company entered into a 12 %,
$ 1,000,000
face value promissory note with a third-party due November
13, 2021 . Principal
payments shall be made in six instalments of $166,667 commencing 180 days from the issue date and continuing each 30 days thereafter
for 5 months and the final payment of principal and interest due on the maturity date. The
Company received proceeds of $ 890,000
on November 20, 2020, and the Company reimbursed the investor
for expenses for legal fees and due diligence of $ 110,000 .
For the nine months ended September 30, 2021, amortization of the costs of $ 82,500
was charged to interest expense. In conjunction with this note,
the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 125,000,000
shares of common stock at an exercise price of $ 0.008 ,
subject to adjustments and expires on the five-year
anniversary of the issue date. The warrants issued resulted in
a debt discount of $ 1,000,000 .
For the nine months ended September 30, 2021, amortization of the warrant discount of $ 750,000
was charged to interest expense. As of September 30, 2021, and December
31, 2020, the outstanding principal balance of this note was $ 1,000,000
with a carrying value of $ 861,250
and $ 28,750 ,
respectively, net of unamortized discounts of $ 138,750
and $ 971,250 ,
respectively.
On
November 6, 2020, the Company entered into a Settlement Agreement with the holder of $ 120,000
of convertible notes with accrued and unpaid interest of $ 8,716
and a $ 210,000
Promissory Noted dated June 23, 2020 with accrued and unpaid interest
of $ 15,707 .
The Company issued a new 12 %
Promissory Note with a face value of $ 389,423
and a maturity date of November
6, 2023 . In conjunction with this settlement, the Company issued
a warrant to purchase 60,000,000
shares of common stock at an exercise price of $ 0.0075 ,
subject to adjustments and expires on the five-year
anniversary of the issue date. The Company analyzed the transaction
and concluded that this was a modification to the existing debt. The investor exercised the warrant on January 14, 2021.
On
October 26, 2016, PCTI entered into a $ 210,000 note
payable with a bank. On March 15, 2021, due to defaults with the terms of the note, the note was amended with the outstanding balance
due December 5, 2021, and the interest rate changed to 7.75 %.
Borrowings are collateralized by substantially all of the assets of PCTI and the personal guarantee of PCTI’s former President.
At September 30, 2021, and December 31, 2020, $ 138,369
and $ 151,469 ,
respectively, was outstanding on the note payable.
On
March 15, 2021, PCTI renewed their $ 350,000
promissory note with a bank that provides for borrowings of up to $ 350,000 .
Interest is due monthly and the principal is due on December
26, 2021 , interest rate changed to the prime rate plus 3.25 %
( 6.5 %
at March 15, 2021). Borrowings are collateralized by substantially all of the assets of PCTI and the personal guarantee of PCTI’s
former President. At September 30, 2021, and December 31, 2020, $ 344,166
and $ 345,211 ,
respectively, was outstanding on the promissory note.
23
On
August 24, 2020 (the “Issue Date”), the Company entered into a 12 %,
$ 750,000
face value promissory note with a third-party (the “Holder”)
due August 24, 2021 (the “Maturity Date”). Principal
payments shall be made in six instalments of $125,000 commencing 180 days from the Issue Date and continuing each 30 days thereafter
for 5 months and the final payment of principal and interest due on the Maturity Date. The Holder shall have the right from time to time,
and at any time following an event of default, as defined on the agreement, to convert all or any part of the outstanding and unpaid
principal, interest and any other amounts due into fully paid and non-assessable shares of common stock of the Company, at the lower
of i) the Trading Price (as defined in the agreement) during the previous five trading days prior to the Issuance Date or ii) the volume
weighted average price during the five trading days ending on the day preceding the conversion date. The
Company received proceeds of $ 663,000
on August 25, 2020, and the Company reimbursed the investor for
expenses for legal fees and due diligence of $ 87,000 .
For the nine months ended September 30, 2021, amortization of the costs of $ 56,188
was charged to interest expense. In conjunction with this Note,
the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 122,950,819
shares of common stock at an exercise price of $ 0.0061 ,
subject to adjustments and expires on the five-year
anniversary of the Issue Date. The warrants issued resulted in
a debt discount of $ 750,000 .
For the nine months ended September 30, 2021, amortization of the debt discount of $ 484,376
was charged to interest expense. During the nine months ended September
30, 2021, the Company paid $375,000 to the Holder. On May 3, 2021, the Company issued 75,000,000 shares of common stock to the Holder,
upon the cashless exercise of a portion of the warrants. As of September 30, 2021, and December 31, 2020, the outstanding principal balance
of this note was $ 375,000
and $ 750,000 ,
respectively, with a carrying value of $ 375,000
and $ 209,438 , net of unamortized
discounts of $ 540,562 as of December 31, 2020. The note is currently in default.
On
April 20, 2020, PCTI was granted a loan from Huntington Bank in the amount of $ 100,400 ,
pursuant to the Paycheck Protection Program (“PPP”) under Division A, Title I of the CARES Act, which was enacted March 27,
2020. The loan matures on April
20, 2022 and bears interest at a rate of 1.0 %
per annum, payable monthly beginning on November 20, 2020. The loan may be prepaid at any time prior to maturity with no prepayment penalties.
Payments are deferred until the SBA determines the amount to be forgiven. The Company utilized the proceeds of the PPP loan in a manner
which will enable qualification as a forgivable loan. However, no assurance can be provided that all or any portion of the PPP loan will
be forgiven. The balance on this PPP loan was $ 100,400
as of June 30, 2021, and December 31, 2020 and has been classified
in notes payable. On March 26, 2021, the Company received notice from Huntington Bank the they have determined that PCTI’s loan
forgiveness application has been approved and has been submitted to the SBA. The SBA has ninety days to submit the loan proceeds to Huntington Bank, however, the Company has not yet received a notice of forgiveness for the PPP loan.
On
July 14, 2020, PCTI received $ 10,000
grant under the Economic Injury Disaster Loan (“EIDL”)
program. Up to $ 10,000
of the EIDL can be forgiven as long as such funds were utilized
to provide working capital. The
first payment due is deferred one year. The entirety of the loan
as of September 30, 2021, and December 31, 2020 and has been classified in notes payable.
The
following note was assumed on July 10, 2020, pursuant to the PCTI transaction:
On
June 25, 2020, the Company entered into a 12 %,
$ 203,000
face value promissory note with a third-party lender with a maturity
date of June 25, 2021 . Principal
payments shall be made in six instalments of $33,333 commencing 180 days from the issue date and continuing each 30 days thereafter for
5 months and the final payment of principal and interest due on the maturity date. The Holder shall have the right from time to time,
and at any time following an event of default, as defined on the agreement, to convert all or any part of the outstanding and unpaid
principal, interest and any other amounts due into fully paid and non-assessable shares of common stock of the Company, at the lower
of i) the Trading Price (as defined in the agreement) during the previous five trading days prior to the issuance date or ii) the volume
weighted average price during the five trading days ending on the day preceding the conversion date. The
Company received proceeds of $ 176,000
on June 26, 2020, and the Company reimbursed the investor for
expenses for legal fees and due diligence of $ 27,000 .
For the nine months ended September 30, 2021, amortization of the costs of $ 13,185
was charged to interest expense. In conjunction with this Note,
the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 10,000,000
shares of common stock at an exercise price of $ 0.02 ,
subject to adjustments and expires on the five-year
anniversary of the Issue Date. During the nine months ended September
30, 2021, the investor converted a total of $ 203,000
of the face value and $ 15,899
of accrued interest and fees into 20,268,511
shares of common stock at an average conversion price of $ 0.0108 .
On January 8, 2021, and January 15, 2021, the investor received 100,668,692
and 9,121,265
shares of common stock, respectively, upon the cashless exercise
of the warrants. As of September 30, 2021, and December 31, 2020, the outstanding principal balance of this note was $- 0 -
and $ 203,000 ,
respectively.
24
NOTE
9 – DEFERRED LIABILITY
On
September 2, 2020, PCTI entered into an agreement with a third- party. Pursuant to the terms of the agreement, in exchange for $ 750,000 ,
PCTI agreed to pay the third-party a perpetual three percent ( 3 %)
payment of revenues, as defined in the agreement. Payments are due ninety (90) days after each calendar quarter, with the first payment
due on or before March 31, 2021, for revenues for the quarter ending December 31, 2020. The Company has recorded the $ 750,000
as deferred liability on the September 30, 2021, and December 31, 2020,
condensed consolidated balance sheet. No payments have been made and the Company is in default of the agreement. On February 26, 2021,
the agreement was assigned to Ozop and on March 4, 2021, the note was amended, whereby in exchange for 175,000,000
shares of common stock, the royalty percentage was amended to
1.8 %.
The Company valued the shares at $ 0.094
per share (the market value of the common stock on the date of
the agreement) and recorded $ 16,450,000
as debt restructure expense on the condensed consolidated statement
of operations for the nine months ended September 30, 2021.
NOTE
10 – DEFERRED REVENUE
During
the year ended December 31, 2020, the Company received $ 64,353 form a customer for a payment of a three- year extended warranty . The
extended warranty period is from, March 2021 through February 2024, and accordingly the Company will recognize the revenue over such
period. For the three and nine months ended September 30, 2021, the Company recognized $ 5,363 and $ 12,513 , respectively, of revenue.
Of the remaining deferred revenue of $ 51,840 , $ 21,451 is recognized as the current portion of deferred revenue and $ 30,389 is classified
as a long- term liability on the condensed consolidated financial statements. As of December 31, 2020, $ 17,876 is classified as the current
portion and $ 46,477 is classified as a long- term liability on the consolidated financial statements.
NOTE
11 – RELATED PARTY TRANSACTIONS
Employment
Agreement
On
July 10, 2020, pursuant to the PCTI transaction, the Company assumed an employment contract entered into on February 28, 2020, between
the Company and Mr. Conway (the “Employment Agreement”). Pursuant to the terms of the Employment Agreement, Mr. Conway is
to receive an initial annual salary of $ 120,000 , for his position of CEO of the Company, payable monthly. Mr. Conway was issued 2,500
shares of Series C Preferred Stock. The Company valued the shares at $ 5,000 . On August 28, 2020, Mr. Conway was issued 1,333 shares of
Series D Preferred stock and 500 shares of series E Preferred Stock. The aggregate shares of Series D Preferred Stock in its entirety,
is convertible into one and one-half times the number of shares of common stock outstanding at the time of conversion. On August 28,
2020, Mr. Conway owned 6.67 % of the issued and outstanding Series D Preferred Stock, and based on the 3,107,037,634 shares outstanding
on August 28, 2020, Mr. Conway’s Preferred Stock was convertible into 621,253,401 shares of common stock. Based on the share price
of the common stock on that date of $ 0.0065 , the shares were valued at $ 4,286,648 and recognized as compensation during the year ended
December 31, 2020. Effective January 1, 2021, Mr. Conway’s compensation is $ 20,000 per month, and on September 1, 2021, Mr. Conway
is receiving $ 10,000 per month from Ozop Capital.
Series
E Preferred Stock
On
March 21, 2021, the Company issued 2,000 shares of Series E Preferred Stock (see Note 12), 1,800 of the shares were issued to Mr. Conway.
Pursuant to the terms and conditions of the Certificate of Designation of the Series E Preferred Stock, including the redemption value
of $ 1,000 per share, the Company recorded $ 1,800,000 as stock compensation expense for the Series E shares issued to Mr. Conway. On April
16, 2021, the Board of Directors of the Company authorized the issuance 2,000 shares of Series E Preferred stock, of which 1,050 were
issued to Mr. Conway. The Company recorded $ 1,050,000 of expense related to the shares issued to Mr. Conway. During the nine months ended
September 30, 2021, the Company redeemed the 2,850 shares issued to Mr. Conway.
25
Management
Fees and related party payables
For
the three and nine months ended September 30, 2021, and 2020, the Company recorded expenses to its officers in the following amounts:
SCHEDULE OF RELATED PARTY TRANSACTIONS
Three months ended
September 30,
Nine months ended
September 30,
2021
2020
2021
2020
CEO, parent (includes $ 5,000 stock-based compensation nine months ended September 30, 2020)
$ 70,000
$ 96,771
$ 709,999
$ 96,771
CEO, parent- Series E Preferred Stock
-
-
2,850,000
-
President, subsidiary (resigned July 2021)
55,583
32,500
141,666
32,500
Total
$ 125,583
$ 129,271
$ 3,701,665
$ 129,271
As
of September 30, 2021, included in related party payable is $ 10,000 due to the Company’s CEO and as of December 31, 2020, included
in related party payable is $ 9,120 for the amount owed the former President of PCTI (resigned in July 2021).
Redemption
of Series C and Series D Preferred Stock
On
July 13, 2021, the Company entered into a Definitive Agreement (the “Agreement”) with Chis to purchase the 47,500 shares
of the Company’s Series C Preferred Stock held by Chis and the 18,667 shares of the Company’s Series D Preferred Stock held
by Chis for the total purchase price of $ 11,250,000 . In conjunction with the Agreement, Chis resigned from any and all positions held
in the Company’s wholly owned subsidiary, PCTI. Further, Chis agreed that upon her resignation and for a period of five years thereafter
(the “Restriction Period”), she shall not, directly or indirectly, solicit the employment of, assist in the soliciting of
the employment of, or hire any employee or officer of the Company, including those of any of its present or future subsidiaries, or induce
any person who is an employee, officer, agent, consultant or contractor of the Company to terminate such relationship with the Company.
Additionally, Chis agrees that during the Restriction Period, she shall not compete with the Company or PCTI anywhere worldwide or be
employed by any competitor of the Company.
NOTE
12 – COMMITMENTS AND CONTINGENCIES
Leases
On
January 2, 2021, the Company entered into a ten (10) year lease for a 6-bay garage storage facility of approximately 2,500 square feet.
Pursuant to the lease the Company agreed to issue 100,000,000 shares of restricted common stock. The shares were certificated on March
8, 2021, with an effective date of January 2, 2021. The Company valued the shares $0.0063, (the market value of the common stock on the
date of the agreement) and has recorded $630,000 as a prepaid expense. The space should be ready for occupancy during the calendar quarter
ending December 31, 2021.
Agreements
On
September 1, 2021, Ozop Capital entered into an advisory agreement (the “RMA Agreement”) with Risk Management Advisors, Inc.
(“RMA”). Pursuant to the terms of the RMA Agreement, RMA will assist Ozop Capital in analyzing, structuring, and coordinating
Ozop Capital’s participation in a captive insurance company. RMA will coordinate legal, accounting, tax, actuarial and other services
necessary to implement the Company’s participation in a captive insurance company, including, but not limited to, the preparation
of an actuarial feasibility study, filing of all required regulatory applications, domicile selection, structural selection, and coordination
of the preparation of legal documentation. In connection with the services listed above, Ozop Capital agreed to pay $ 50,000 and to issue
$ 50,000 of shares of restricted common stock. One-half of the cash and stock were due upon the signing of the RMA Agreement and the balance
is due upon the issuance of the captive insurance company’s certificate of authority from the state of formation. Accordingly,
RMA received $ 25,000 and 452,080 shares of restricted common stock of the Company and the Company recorded $ 25,000 as stock compensation
expense for the three and nine months ended September 30, 2021. Once the captive is formed, RMA will receive an additional $25,000, and
the number of shares of restricted common stock of the Company with a market value of $ 25,000 , based upon the closing stock price of
the Company as of such date.
26
On
April 13, 2021, the Company agreed to engage PJN Strategies, LLC (“PJN”) as a consultant. Pursuant to the agreement, the
Company agreed to compensate PJN $ 20,000 per month. Effective September 1, 2021, a new agreement was entered into between PJN and Ozop
Capital. Pursuant to the terms of the new one- year agreement Ozop Capital agreed to compensate PJN $ 84,000 per month. For the three
and nine months ended September 30, 2021, the Company recorded $ 124,000 and $ 184,000 , respectively of consulting expenses.
On
April 16, 2021, the Company signed a letter of agreement with Rubenstein Public Relations, Inc. (“RPR”). Pursuant to the
letter of agreement, the Company agreed to engage RPR, effective May 1, 2021, on a month-to-month basis for $ 17,000 per month. For the
three and nine months ended September 30, 2021, the Company recorded $ 51,000 and $ 85,000 , respectively, of consulting expenses. The Company
terminated the agreement in October 2021.
On
March 30, 2021, OES hired 2 individuals as Co-Directors of Sales. Pursuant to their respective offers of employment, the Company agreed
to an annual salary of $ 130,000 with a signing bonus of $ 20,000 for each and to issue each 2,500,000 shares of restricted common stock
upon the execution of the agreements and every 90 days thereafter for the first year as long as the employee is still employed. The Company
valued the initial shares at $ 0.092 per share (the market price of the common stock on the date of the agreement), and $ 460,000 is included
in stock-based compensation expense for the nine months ended September 30, 2021. On July 1, 2021, the Company issued each of the Co-Directors
the 2,500,000 shares due after the first ninety days of employment. The shares were valued at $ 0.0745 per share (the market price of
the common stock on the date of the issuance), and $ 186,250 is included in stock-based compensation expense for the three and nine months
ended September 30, 2021.
On
March 15, 2021, the Company entered into a consulting agreement with Aurora Enterprises (“Aurora”). Mr. Steven Martello is
a principal of Aurora. Pursuant to the agreement Mr. Martello will provide strategic analysis regarding existing markets and revenue
streams as well as the development of new lines of revenue. The Company agreed to a monthly retainer fee of $ 10,000 and to issue to Aurora
or their designee 5,000,000 shares of restricted common stock. The shares were issued in April 2021. Aurora designated the shares to
be issued to Pegasus Partners, Inc. The Company valued the shares at $ 0.1392 per share (the market price of the common stock on the date
of the agreement), and $ 696,000 is included in stock-based compensation expense for the nine months ended September 30, 2021. For the
three and nine months ended September 30, 2021, the Company has recorded $ 30,000 and $ 60,000 of consulting expenses.
On
February 24, 2021, the Company entered into a consulting agreement with Christopher Ruppel. Pursuant to the agreement Mr. Ruppel was
to join the Ozop Advisory Board. During the nine months ended September 30, 2021, the Company issued 10,000,000 shares of restricted
common stock to Mr. Ruppel and agreed to a monthly fee of $ 2,500 . The Company valued the shares at $ 0.2386 per share (the market price
of the common stock on the date of the agreement), and $ 2,386,000 is included in stock-based compensation expense for the nine months
ended September 30, 2021. Effective April 1, 2021, the agreement was amended to $ 10,000 per month. For the three and nine months ended
September 30, 2021, the Company recorded $- 0 - and $ 12,500 of consulting expenses.
On
February 19, 2021, the Company entered into a Joint Business Alliance agreement with Grid and Energy Master Planning, LLC (“GEMM”).
GEMM will provide advisory, financing and implementation solutions for behind-the-meter customers in the areas of energy efficiency,
solar, EV charging, and battery storage for OES. The GEMM services allows OES to provide one-stop-shopping in these emerging and maturing
sectors. As of September 30, 2021, there has not been any transactions related to this agreement and the Company is continuing to evaluate
the accounting treatment of any future transactions.
On
February 4, 2021, the Company entered into a Consulting Services Agreement with Energy Elements Works, LLC and Mr. Ian Graham. Pursuant
to the agreement, Mr. Graham will provide services as a Consulting Engineer for the Company’s wholly owned subsidiary OES. The
Company has agreed to compensate Mr. Graham $ 100 per hour for his services.
On
January 22, 2021, the Company issued 10,000,000
shares of restricted common stock for legal services performed
in 2020 and approved by the BOD of the Company on December 1, 2020. The Company valued the shares at $ 0.0056
per share (the market price of the common stock on the date of
the agreement), and $ 56,000
is included in stock-based compensation expense for the nine months
ended September 30, 2021.
27
On
January 14, 2021, the Company entered into a Consulting Agreement with Mr. Allen Sosis. Pursuant to the agreement, Mr. Sosis will provide
services as the Director of Business Development for the Company’s wholly owned subsidiary. Pursuant to the agreement, as amended,
the Company will pay Mr. Sosis a monthly fee of $ 15,000 and an additional $ 1,000 in benefits. The Company also agreed to issue Mr. Sosis
5,000,000 shares of restricted common stock. The shares were issued in April 2021. The Company valued the shares at $ 0.20 per share (the
market price of the common stock on the date of the agreement), and $ 1,000,000 was recorded as deferred stock compensation, to be amortized
over the one-year term of the agreement. For the three and nine months ended September 30, 2021, $ 252,055 and $ 583,562 , respectively,
is included in stock-based compensation expense. For the nine months ended September 30, 2021, the Company recorded $ 75,500 of consulting
expenses. Effective June 1, 2021. Mr. Sosis became an employee of the Company with a $ 15,000 per month salary. The Company terminated
Mr. Sosis’s employment in October 2021.
On
January 6, 2021, the Company entered into a consulting agreement with Ezra Green to begin on February 8, 2021. The Company agreed to
issue 10,000,000 shares of restricted common stock to Mr. Green and to a monthly fee of $ 2,500 . The Company valued the shares at $ 0.0076
per share (the market price of the common stock on the date of the agreement), and $ 76,000 was recorded as deferred stock-based compensation,
to be amortized over the one-year term of the agreement. For the three and nine months ended September 30, 2021, the Company recorded
$ 19,247 and $ 55,595 , respectively, as stock-based compensation expense. Effective April 1, 2021, the agreement was amended to $ 10,000
per month. On March 9, 2021, Mr. Green filed a provisional patent with the USPTO. The provisional patent covers proprietary methods and
procedures that, will allow the expansion of OES into the EV charging and support industry. The provisional patent relates to the more
efficient production, distribution, and delivery of energy, particularly renewable energy, to the EV end consumer and enables OES to
build the support systems for such. For the three and nine months ended September 30, 2021, the Company recorded $ 30,000 and $ 64,500 ,
respectively, of consulting expenses.
On
March 4, 2019, the Company entered into a Separation Agreement (the “Separation Agreement”) with Salman J. Chaudhry, pursuant
to which the Company agreed to pay Mr. Chaudry $ 227,200 (the “Outstanding Fees”) in certain increments as set forth in the
Separation Agreement. As of September 30, 2021 and December 31, 2020, the balance owed Mr. Chaudhry is $ 162,085 .
On
September 2, 2020, PCTI entered into an Agreement with a third- party. Pursuant to the terms of the agreement, in exchange for $ 750,000 ,
PCTI agreed to pay the third-party a perpetual three percent (3%) payment of revenues, as defined in the agreement. On February 26, 2021,
the agreement was assigned to Ozop and on March 4, 2021, the agreement was amended, whereby in exchange for 175,000,000 shares of common
stock, the royalty percentage was amended to 1.8 % (see Note 9). The Company valued the shares at $ 0.094 per share (the market value of
the common stock on the date of the agreement) and recorded $ 16,450,000 as debt restructure expense on the condensed consolidated statement
of operations for the nine months ended September 30, 2021.
Legal
matters
We
know of no material, existing or pending legal proceedings against our Company, nor are we involved as a plaintiff in any material proceeding
or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial
shareholder, is an adverse party or has a material interest adverse to our interest.
NOTE
13– STOCKHOLDERS’ EQUITY
Common
stock
During
the period from January 1, 2021, to September 30, 2021, holders of an aggregate of $ 760,550 in principal and $ 201,905 of accrued interest
and fees of convertible and promissory notes, converted their debt into 483,154,618 shares of our common stock at an average conversion
price of $ 0.002 per share.
28
During
the nine months ended September 30 2021, the Company also issued the following shares of restricted common stock:
●
100,000,000
shares of restricted common stock pursuant to a lease agreement (see Note 10).
●
175,000000
shares of restricted common stock pursuant to restructuring agreement related to a deferred liability (see Note 9).
●
50,452,080
shares of restricted common stock in the aggregate for services and consulting agreements.
During
the nine months ended September 30, 2021, the Company also issued 405,797,987 shares of common stock upon the cashless exercise of common
stock purchase warrants.
As
of September 30, 2021, the Company has 4,990,000,000 shares of $ 0.001 par value common stock authorized and there are 4,612,362,997 shares
of common stock issued and outstanding.
Preferred
stock
As
of September 30, 2021, 10,000,000 shares have been authorized as preferred stock, par value $ 0.001 (the “Preferred Stock”),
which such Preferred Stock shall be issuable in such series, and with such designations, rights and preferences as the Board of Directors
may determine from time to time.
Series
C Preferred Stock
On
July 7, 2020, the Company filed an Amended and Restated Certificate of Designation with the State of Nevada of the Company’s Series
C Preferred Stock. Under the terms of the Amendment to Certificate of Designation of Series C Preferred Stock, 50,000 shares of the Company’s
preferred remain designated as Series C Preferred Stock. The holders of Series C Preferred Stock have no conversion rights and no dividend
rights. For so long as any shares of the Series C Preferred Stock remain issued and outstanding, the Holder thereof, voting separately
as a class, shall have the right to vote on all shareholder matters equal to sixty-seven (67%) percent of the total vote. On July 10,
2020, pursuant to the SPA with PCTI, the Company issued 47,500 shares of Series C preferred Stock to Chis . On
July 13, 2021, the Company purchased 47,500 shares of the Company’s Series C Preferred Stock held by Chis (see Note 11). As of
September 30, 2021, and December 31, 2020, there were 2,500 shares of Series C Preferred Stock issued and outstanding, and are held by
Mr. Conway.
Series
D Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series D Preferred Stock.
Under the terms of the Certificate of Designation of Series D Preferred Stock, 20,000 shares of the Company’s preferred stock have
been designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall not be entitled
to receive dividends. The holders as a group may, at any time convert all of the shares of Series D Convertible Preferred Stock into
a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued and outstanding shares
of common stock of the Company on the date of conversion, by 3. Except as provided in the Certificate of Designation or as otherwise
required by law, no holder of the Series D Convertible Preferred Stock shall be entitled to vote on any matter submitted to the shareholders
of the Company for their vote, waiver, release or other action. The Series D Convertible Preferred Stock shall not bear any liquidation
rights. On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 18,667 shares of Series D preferred Stock to Chis, and on
August 28, 2020, pursuant to Mr. Conway’s employment agreement, the Company issued 1,333 shares of Series D Preferred Stock to
Mr. Conway. Accordingly, on August 28, 2020, Mr. Conway owned 6.67 % of the issued and outstanding Series D Preferred Stock, and based
on the 3,107,037,634 shares outstanding on August 28, 2020, Mr. Conway’s Preferred Stock was convertible into 621,253,401 shares
of common stock. Based on the share price of the common stock on that date of $ 0.0065 , the shares were valued at $ 4,286,648 . On July
13, 2021, the Company purchased 18,667 shares of the Company’s Series D Preferred Stock held by Chis (see Note 11).
29
On
July 27, 2021, the Company filed with the Secretary of State of the State of Nevada an Amended and Restated Certificate of Designation
of Series D Preferred Stock (the “Series D Amendment”). Under the terms of the Series D Amendment, 4,570 shares of the Company’s
preferred stock will be designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall
not be entitled to receive dividends. Any holder may, at any time convert any number of shares of Series D Convertible Preferred Stock
held by such holder into a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued
and outstanding shares of common stock of the Company on the date of conversion, by 1.5 and dividing that number by the number of shares
of Series D Convertible Preferred Stock being converted. Except as provided in the Series D Amendment or as otherwise required by law,
no holder of the Series D Convertible Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Company
for their vote, waiver, release or other action. The Series D Convertible Preferred Stock shall not bear any liquidation rights. On July
28, 2021, the Company closed on a Stock and Warrant Purchase Agreement (the “Series D SPA”). Pursuant to the terms of Series
D SPA, an investor in exchange for $ 13,200,000 purchased one share of Series D Preferred Stock, and a warrant to acquire 3,236 shares
of Series D Preferred Stock. As of September 30, 2021, and December 31, 2020, there were 1,334 and 20,000 shares, respectively, of Series
D Preferred Stock issued and outstanding and warrants to purchase 3,236 shares of Series D Preferred Stock are outstanding as of September
30, 2021.
The
warrant has a 15 - year term and Partial Warrant Lock Up and Leak-Out Period. The Holder may only exercise the Warrant and purchase Warrant
Shares as follows:
i.
Up
to 162 (one hundred and sixty-two) Warrant Shares, at any time or times on or after the Initial Exercise Date and no later than on
or before the Termination Date; and
ii.
The
Remainder of the Warrant representing up to 3,074 (three thousand and seventy-four) Warrant Shares (“Remaining Warrant Shares”)
shall be locked up for a period of 36 (thirty-six) months from the Initial Exercise Date (“Lock Up Period”) and shall
become exercisable at any time or times from the date that is the 36 (thirty-six) month anniversary of the Initial Exercise Date
(“Lock Up Period Termination Date”) and no later than on or before the Termination Date, as follows:
a.
During
every 1(one) year period, starting on the day that is the Lock Up Period Termination Date, the Holder shall have the right to exercise
the Remainder of the Warrant up to a maximum number of Remaining Warrant Shares that, if converted, would be equal to no more than
a maximum of 5% (five percent) of the total number of outstanding shares of Common Stock of the Company during such given year (“Leak-Out
Period”). The Leak-Out Period shall come into effect on the day that is the Lock Up Period Termination Date and remain effective
on a yearly basis, for a period of 10 (ten) years thereafter, after which the Leak-Out Period will automatically terminate and become
null and void. For clarity purposes the Remainder of the Warrant shall become freely exercisable at any time or times beginning on
June 29, 2034 and until the Termination Date.
Series
E Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series E Preferred Stock.
Under the terms of the Certificate of Designation of Series E Preferred Stock, 3,000 shares of the Company’s preferred stock have
been designated as Series E Preferred Stock. The holders of the Series E Convertible Preferred Stock shall not be entitled to receive
dividends. No holder of the Series E Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Corporation
for their vote, waiver, release or other action, except as may be otherwise expressly required by law. At any time, the Corporation may
redeem for cash out of funds legally available therefor, any or all of the outstanding Preferred Stock (“Optional Redemption”)
at $ 1,000 (one thousand dollars) per share. The shares of Series E Preferred Stock have not been registered under the Securities Act
of 1933 or the laws of any state of the United States and may not be transferred without such registration or an exemption from registration.
On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 500 shares of Series E preferred Stock to Chis, and on August 28,
2020. Pursuant to Mr. Conway’s employment agreement, the Company issued 500 shares of Series E Preferred Stock to Mr. Conway. On
March 2, 2021, the BOD authorized the issuance of 1,800 shares of Series E Preferred Stock to Mr. Conway and 200 shares of Series E Preferred
Stock to a third-party service provider. The issuances were for services performed. Pursuant to the terms and conditions of the Certificate
of Designation of the Series E Preferred Stock, including the redemption value of $ 1,000 per share, the Company recorded $ 2,000,000 as
stock-based compensation expense for the nine months ended September 30, 2021. On March 24, 2021, the Company redeemed the 3,000 shares
of Series E Preferred Stock outstanding on that date. On April 16, 2021, the BOD authorized the issuance of 2,000 shares of Series E
Preferred stock, of which 1,050 were granted to Mr. Conway. The issuances were for services performed. Pursuant to the terms and conditions
of the Certificate of Designation of the Series E Preferred Stock, including the redemption value of $ 1,000 per share, the Company recorded
$ 2,000,000 as stock-based compensation expense for the nine months ended September 30, 2021. As of September 30, 2021, and December 31,
2020, there were - 0 - and 1,000 shares of Series E Preferred Stock issued and outstanding, respectively.
30
NOTE
14 - OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES
On
October 25, 2019, PCTI executed a non-cancellable lease for office and industrial space which began December 1, 2019 and expires on November
30, 2022 . Operating lease right-of-use assets and liabilities are recognized at the present value of the future lease payments at the
lease commencement date. The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 7.5 % ,
as the interest rate implicit in most of our leases is not readily determinable. Prior to July 10, 2020, PCTI recorded monthly lease
expense pursuant to the lease agreement and effective July 10, 2020, pursuant to the PCTI transaction, operating lease expense is recognized
pursuant to ASC Topic 842. Leases (Topic 842) over the lease term. During the years ended December 31, 2020, the Company recorded $ 84,278
for rent expense. During the year ended December 31, 2020, upon adoption of ASC Topic 842, the Company recorded right-of-use assets and
lease liabilities of $ 185,139 for this lease.
On
April 14, 2021, the Company entered into a five -year lease which began on June 1, 2021, for approximately 8,100 square feet of office
and warehouse space in Carlsbad, California, expiring May 31, 2026 . Initial lease payments of $ 13,148 begin on June 1, 2021, and increase
by approximately 2.4 % annually thereafter. The interest rate used to determine the present value is our incremental borrowing rate, estimated
to be 7.5 % , as the interest rate implicit in most of our leases is not readily determinable. During the six months ended June 1, 2021,
upon adoption of ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of $ 702,888 for this lease.
In
adopting Topic 842, the Company has elected the ‘package of practical expedients’, which permit it not to reassess under
the new standard its prior conclusions about lease identification, lease classification and initial direct costs. The Company did not
elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter is not applicable to the Company. In addition,
the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less.
Right-of-
use assets are summarized below:
SCHEDULE OF RIGHT OF USE ASSETS
September 30, 2021
Office and warehouse lease
$ 888,026
Less accumulated amortization
( 130,888 )
Right-of-us assets, net
$ 757,138
Operating
lease liabilities are summarized as follows:
SCHEDULE OF OPERATING LEASE
September 30, 2021
Lease liability
$ 759,750
Less current portion
( 196,698 )
Long term portion
$ 563,052
Maturity
of lease liabilities are as follows:
SCHEDULE OF OPERATING LEASE MATURITY
Amount
For the year ending December 31, 2021
$ 61,443
For the year ending December 31, 2022
240,991
For the year ended December 31, 2023
167,858
For the year ended December 31, 2024
171,840
For the year ended December 31, 2025
175,942
Thereafter
74,030
Total
$ 892,104
Less: present value discount
( 132,354 )
Lease liability
$ 759,750
NOTE
15 – SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date the financial statements were issued. The Company has determined that there
are no other such events that warrant disclosure or recognition in the financial statements, except as stated herein.
31
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following is management’s discussion and analysis of certain significant factors that have affected our financial position and
operating results during the periods included in the accompanying condensed consolidated financial statements, as well as information
relating to the plans of our current management. This report includes forward-looking statements. Generally, the words “believes,”
“anticipates,” “may,” “will,” “should,” “expect,” “intend,” “estimate,”
“continue,” and similar expressions or the negative thereof or comparable terminology are intended to identify forward-looking
statements. Such statements are subject to certain risks and uncertainties, including the matters set forth in this report or other reports
or documents we file with the Securities and Exchange Commission from time to time, which could cause actual results or outcomes to differ
materially from those projected. Undue reliance should not be placed on these forward-looking statements which speak only as of the date
hereof. We undertake no obligation to update these forward-looking statements.
Although
the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future
results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the
United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).
These accounting principles require us to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments,
and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments,
and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of
the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial
statements would be affected to the extent there are material differences between these estimates.
The
following discussion should be read in conjunction with our unaudited financial statements and the related notes that appear elsewhere
in this Quarterly Report on Form 10-Q.
THE
COMPANY
Ozop
Energy Solutions, Inc. (the “Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
32
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp. to “Ozop Energy Solutions, Inc.”
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation. The Company is
the majority shareholder of Ozop Capital with PJN Holdings LLC, a New York limited liability company,
being the minority shareholder. Ozop Capital was formed as a holding company and seeks to develop a captive insurance company.
Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control
of Ozop Capital.
Stock
Purchase Agreement
On
July 10, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Power Conversion Technologies, Inc.,
a Pennsylvania corporation (“PCTI”), and Catherine Chis (“Chis”), PCTI’s Chief Executive Officer (“CEO”)
and its sole shareholder. Under the terms of the SPA, the Company acquired one thousand (1,000) shares of PCTI, which represents all
of the outstanding shares of PCTI, from Chis in exchange for the issuance of 47,500 shares of the Company’s Series C Preferred
Stock, 18,667 shares of the Company’s Series D Preferred Stock, and 500 shares of the Company’s Series E Preferred Stock
to Chis. The Acquisition is being accounted for as a business combination and was treated as a reverse acquisition for accounting purposes
with PCTI as the accounting acquirer in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic
805, Business Combinations (“ASC 805”). In accordance with the accounting treatment for a reverse acquisition, the Company’s
historical financial statements prior to the reverse merger were and will be replaced with the historical financial statements of PCTI
prior to the reverse merger, in all future filings with the U.S. Securities and Exchange Commission (the “SEC”). The consolidated
financial statements after completion of the reverse merger have and will include the assets, liabilities and results of operations of
the combined company from and after the closing date of the reverse merger.
PCTI
designs, develops, manufactures and distributes standard and custom power electronic solutions. PCTI serves clients in several industries
including energy storage, shore power, DEWs, microgrid, telecommunications, military, transportation, renewable energy, aerospace and
mission critical defense systems. Customers include the United States military, other global military organizations and many of the world’s
largest industrial manufacturers. All of its products are manufactured in the United States. Because of the Company’s product scope
and the high-power niche that their products occupy, the Company is aggressively targeting the rapidly growing renewable and energy storage
markets. The Company’s mission is to be a global leader for high power electronics with a standard of continued innovation.
Stock
Redemption Agreement
On
July 13, 2021, the Company entered into a Definitive Agreement (the “Agreement”) with Chis to purchase the 47,500 shares
of the Company’s Series C Preferred Stock held by Chis and the 18,667 shares of the Company’s Series D Preferred Stock held
by Chis for the total purchase price of $11,250,000.
Results
of Operations for the three and nine months ended September 30, 2021 and 2020:
The
following discussion relates to the historical financial statements of PCTI for the 2020 period, and for the period ended September 30,
2021, the consolidated financial statements include the assets, liabilities and results of operations of PCTI and Ozop.
33
Revenue
For
the three and nine months ended September 30, 2021, the Company generated revenue of $4,783,342 and $6,852,929, compared
to $246,951 and $1,493,592 for the three and nine months ended September 30, 2020. Sales are summarized as follows:
Three months ended
September 30,
Nine months ended
September 30,
2021
2020
2021
2020
Sourced and distributed products
$ 4,716,608
$ -
$ 5,971,590
$ -
Manufactured products
66,734
246,951
881,339
1,493,592
Total
$ 4,783,342
$ 246,951
$ 6,852,929
$ 1,493,592
Cost
of sales
For
the three and nine months ended September 30, 2021, the Company recognized $4,485,316 and $5,926,693, respectively, of cost of sales
compared to $271,510 and $1,366,672, for the three and nine months ended September 30, 2020, respectively.
Three months ended
September 30,
Nine months ended
September 30,
2021
2020
2021
2020
Sourced and distributed products
$ 4,370,680
$ -
$ 5,575,557
$ -
Manufactured products
114,636
271,510
351,136
1,366,672
Total
$ 4,485,316
$ 271,510
$ 5,926,693
$ 1,366,672
Based
on the above cost of sales, gross margin (loss) was 6.2% and 13.5% for the three and nine months ended September 30, 2021, respectively,
compared to 9.9% and 8.5% for the three and nine months ended September 30, 2020, respectively. The increase of gross margin for the
current periods is a result of the manufactured orders shipped in the 2021 period was at a higher margin than the manufactured orders
were in the three and six months ended September 30, 2020. While the improved margin was partially offset by the lower margins we recognized
on the sourced and distributed products, gross profit dollars increased from the sale of sourced and distributed products. While management
expects the sourced and distributed margins to rise during the remainder of 2021 and beyond, the overall margin of the Company will decrease
due to significantly higher revenues that will be coming from the sourced and distributed products. While the overall margin will be
reduced the higher gross profit dollars generated from the higher sourced and distributed products revenues will benefit the Company.
Operating
expenses
Total
operating expenses for the three and nine months ended September 30, 2021, were $1,890,619 and $12,039,394, respectively, compared to
$4,830,641 and $5,151,483 for the three and nine months ended September 30, 2020, respectively. For the three and nine months ended September
30, 2020, operating expenses were those of PCTI only through July 10, 2020. Subsequent to July 10, 2020 and for the three and nine months
ended September 30, 2021, operating expenses were comprised of PCTI, Ozop, OES and Ozop Capital. The operating expenses were comprised
of:
Three Months
Ended
September 30,
2021
Nine Months
Ended
September 30,
2021
Three Months
Ended
September 30,
2020
Nine Months
Ended
September 30,
2020
Wages and management fees, related parties, including stock-based compensation
$ 125,583
$ 3,701,665
$ 4,415,919
$ 4,415,919
Stock-based compensation, other
668,711
5,784,656
-
-
Salaries, taxes and benefits
362,801
791,294
96,285
287,917
Professional and consulting fees
291,047
857,254
168,472
187,259
Advertising and marketing
9,882
38,426
44,158
47,325
Rent and office expense
82,232
172,463
46,374
71,820
Insurance
76,308
133,822
34,321
44,246
General and administrative
274,055
559,814
25,112
96,997
Total operating expenses
$ 1,890,619
$ 12,039,394
$ 4,830,641
$ 5.151.483
34
Wages
and management fees- related parties, include amounts paid to our CEO and to the President (resigned July 2021) of PCTI. The CEO is eligible
for additional bonuses as approved by the Board of Directors of the Company. Beginning January 1, 2021, the CEO is compensated $20,000
per month and effective September 1, 2021, an additional $10,000 per month for the management of Ozop Capital. For the three and nine
months ended September 30, 2021, the Company’s CEO’s total compensation was $70,000 and $3,559,999. Included in the compensation
was stock-based compensation of $2,850,000 related to the issuance of Series E Preferred Stock, for the nine months ended September 30,
2021. The Company recorded expenses for PCTI’s President (resigned July 2021) of $55,583 and $141,666 for the three and nine months
ended September 30, 2021, respectively.
Stock
based compensation, other for the three and nine months ended September 30, 2021, of $668,711 and $5,784,656 is comprised of the following
stock issuances:
●
5,000,000
shares issued in April 2021 pursuant to a one-year consulting agreement. The Company valued the shares at $0.20 per share (the market
price of the common stock on the date of the agreement), and $1,000,00 was recorded as deferred stock compensation, to be amortized
over the one-year term of the agreement. For the nine months ended September 30, 2021, $331,507 is included in stock-based compensation
expense.
●
10,000,000
shares issued in April 2021 pursuant to a one-year consulting agreement. The Company valued the shares at $0.0076 per share (the
market price of the common stock on the date of the agreement), and $76,000 was recorded as deferred stock-based compensation, to
be amortized over the one-year term of the agreement. For the three and nine months ended September 30, 2021, the Company recorded
$19,247 and $55,595, respectively, as stock-based compensation expense.
●
5,000,000
shares issued in April 2021 for services. The Company valued the shares at $0.1392 per share (the market price of the common stock
on the date of the agreement), and $696,000 is included in stock-based compensation expense for the nine months ended September 30,
2021.
●
10,000,000
shares issued for services. The shares were valued at $0.0056 per share, the date the Company agreed to issue the shares. For the
nine months ended September 30, 2021, the Company included $56,000 in stock compensation expense.
●
10,000,000
shares issued pursuant to a consulting agreement dated February 24, 2021 (see Note 12). The shares were valued at $0.2386 per share.
For the nine months ended September 30, 2021, the Company included $2,386,000 in stock compensation expense.
●
5,000,000
shares of common stock to be issued in the aggregate to two new employees pursuant to their offers of employment dated March 31,
2021. The shares were valued at $0.23 per share. For the nine months ended September 30, 2021, the Company included $460,000 in stock
compensation expense for the 5,000,000 shares of common stock.
●
Issuance
of 200 shares and 950 shares of Series E Preferred Stock, with a redemption value of $1,000 per share, resulting in stock compensation
expense of $1,150,000 for the nine months ended September 30, 2021.
●
5,000,000
shares of common stock to be issued in the aggregate to two employees pursuant to their offers of employment dated March 31, 2021. The
shares were valued at $0.0745 per share. For the three and nine months ended September 30, 2021, the Company included $372,500 in stock
compensation expense for the 5,000,000 shares of common stock.
35
●
452,080
shares of common stock issued for services (see Note 12). The shares were valued at $0.0553 per share (the
market price of the common stock on the date of the agreement), and $25,000 is included in stock-based compensation expense for the
three and nine months ended September 30, 2021.
Salaries,
taxes and benefits increased for the three and nine months ended September 30, 2021, compared to the same periods in 2020. Included in
the increase are the cost of OES employees in the 2021 periods compared to the 2020 periods. The California operation of OES has annual
gross payroll of approximately $538,000. In addition to the California employees, OES has annual gross payroll of $309,000 covering business
development, sales, administration and IT.
Professional
and consulting fees increased for the three and nine months ended September 30, 2021, compared to the three and nine months ended September
30, 2020. The increase was due to accounting and auditing expenses of Ozop included in the current period, the engagement of various
consultants by OES as we initiate the Company’s business plan regarding distribution
of renewable energy products , the inclusion of Ozop Capital’s consultants as well as an increase
in legal fees in the current period. The Company’s consolidated current monthly consulting fees is $109,000.
Advertising
and marketing expenses decreased for the three and nine months ended September 30, 2021, compared
to the three and nine months ended September 30, 2020. The decrease was related to marketing programs during the three months
ended September 30, 2020, including brand awareness programs for both PCTI and Ozop.
Rent
and office expense (including supplies, utilities and internet costs) increased for the three and nine months ended September 30, 2021
compared to the three and nine months ended September 30, 2020. The increase was the result of including in the current three- and nine-month
periods, rent and office expense of approximately $11,415 and $34,542, respectively for Ozop, and $50,570 and $69,011, respectively for
OES. The Company estimates that the monthly OES rent and office expense for the California operation to be approximately $18,000 per
month.
Other
Income (Expenses)
Other
(income) expenses, for the three and nine months ended September 30, 2021, and 2020, were as follows:
Three months ended
September 30,
Nine months ended
September 30,
2021
2020
2021
2020
Interest expense
$ 4,130,983
$ 1,531,256
$ 49,006,069
$ 1,661,308
(Gain) loss on change in fair value of derivatives
(17,483,300 )
189,612
25,892,783
189,612
(Gain) loss on extinguishment of debt
-
(12,807 )
95,437,587
(12,807 )
Debt restructure expense
-
-
16,450,000
-
Total other (income) expense
$ (13,307,317 )
$ 1,708,061
$ 186,876,439
$ 1,838,113
For
the three months ended September 30, 2021, the Company recognized a gain on the change in fair value of derivatives. The gain was partially
offset by interest expense related to the amortization of debt discounts. The increase in other expense for the nine months ended September
30, 2021, is primarily a result of loss on extinguishment of debt related to the market value of shares of common stock issued in excess
of the debt and accrued interest extinguished. The Company also issued 175,000,000 shares of restricted common stock related to the restructure
of the deferred liability (see Note 9). The shares were valued at $0.094 per share and the Company recognized $16,450,000 of restructuring
costs. Included in interest expense for the nine months ended September 30, 2021, is the initial $38,907,939 of fair value related to
the issuance of 300,000,000 warrants. In addition, the increases were the result of the amortization of debt discounts and losses on
changes in fair values of derivatives, related to convertible notes and warrants.
Net
loss
For
the three months ended September 30, 2021, the Company recorded net income of $11,714,723 compared to net loss of $6,563,262 for the
three months ended September 30, 2020. The change was a result of the other income recognized in the current quarter as described above,
partially offset by the operating results described above. For the nine months ended September 30, 2021, the increase in the loss to
$197,989,597 compared to the nine months ended September 30, 2020, was primarily a result of an increase in other expenses of $185,038,326
as described above, and an increase of $4,348,008 in stock-based compensation expenses as well as the operating results discussed above.
36
Liquidity
and Capital Resources
Currently,
our current capital and our other existing resources will be sufficient to provide the working capital needed for our current business,
however, additional capital will be required to meet our debt obligations, and to further expand our business. We may be unable to obtain
the additional capital required. If we are unable to generate capital or raise additional funds when required it will have a negative
impact on our business development and financial results. These conditions raise substantial doubt about our ability to continue as a
going concern as well as our recurring losses from operations, deficit in equity, and the need to raise additional capital to fund operations.
This “going concern” could impair our ability to finance our operations through the sale of debt or equity securities. Management’s
plans in regard to these factors are discussed below and also in Note 2 to the condensed consolidated financial statements filed herein.
For
the nine months ended September 30, 2021, we primarily funded our business operations with $12,000,000 of proceeds received pursuant
to the issuances of promissory notes and $13,100,000 received from the Series D SPA (see Note 13). Of the proceeds, $5,000,000 was used
for the redemption of 5,000 shares of Series E Preferred Stock and $11,250,000 was used for the redemption of Chis’s Series C and
Series D Preferred Stock (see Note 11).
As
of September 30, 2021, we had cash of $3,915,057 as compared to $1,808,476 at December 31, 2020. As of September 30, 2021, we had current
liabilities of $39,898,712 (including $26,515,186 of non-cash derivative liabilities), compared to current assets of $9,277,298, which
resulted in a working capital deficit of $30,621,414. The current liabilities are comprised of accounts payable, accrued expenses, convertible
debt, derivative liabilities, customer deposits, lease obligations and notes payable.
In
December 2019, a novel strain of coronavirus (COVID-19) emerged. Because COVID-19 infections have been reported throughout the
United States, certain federal, state and local governmental authorities have issued stay-at-home orders, proclamations and/or directives
aimed at minimizing the spread of COVID-19. The ultimate impact of the COVID-19 pandemic on the Company’s operations is
unknown and will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration
of the COVID-19 outbreak , new information which may emerge concerning the severity of the COVID-19 pandemic, and any additional
preventative and protective actions that governments, or the Company, may direct, which may result in an extended period of continued
business disruption, and reduced operations. Any resulting financial impact cannot be reasonably estimated at this time but it may have
a material adverse impact on our business, financial condition and results of operations. Management expects that its business will be
impacted to some degree, but the significance of the impact of the COVID-19 outbreak on the Company’s business and the duration
for which it may have an impact cannot be determined at this time.
Operating
Activities
For
the nine months ended September 30, 2021, net cash used in operating activities was $6,230,871 compared to $878,327 for the nine months
ended September 30, 2020. For the nine months ended September 30, 2021, our net cash used in operating activities was primarily attributable
to the net loss of $197,989,597, adjusted by loss on debt extinguishment of $95,437,589, non- cash interest expense of $47,842,575 (including
$38,907,939 for the initial fair value of the 300,000,000 warrants issued), losses on the fair value changes in derivatives related to
warrants and convertible notes of $25,892,783, debt restructuring costs of $16,450,000, stock-based compensation of $8,834,656 and the
non-cash expenses of interest and amortization and depreciation of $126,634. Net changes of $2,625,212 in operating assets and liabilities
increased the cash used in operating activities, primarily as a result of the start-up of the Company’s California operations in
the support of inventory and accounts receivable.
For
the nine months ended September 30, 2020, net cash used in operating activities from continuing operations was $878,327 compared to $36,262
for the nine months ended September 30, 2019. For the nine months ended September 30, 2020, our net cash used in operating activities
was primarily attributable to the net loss of $6,862,676, adjusted by stock-based compensation of $4,286,648, the non-cash expenses of
interest and amortization and depreciation of $1,447,935 and losses on the fair value changes in derivatives of $189,612. Net changes
of $72,960 in operating assets and liabilities reduced the cash used in operating activities.
37
Investing
Activities
For
the nine months ended September 30, 2021, the net cash used in investing activities was $109,767, compared to $454,616 net cash provided
by investing activities for the nine months ended September 30, 2020. The current period amount was a result of the Company purchasing
office furniture and equipment. For the nine months ended September 30,2020, the amount included $16,233 for purchases of office furniture
and equipment as well as $470,849 cash acquired in the PCTI transaction.
Financing
Activities
For
the nine months ended September 30, 2021, the net cash provided by financing activities was $8,447,219, compared to $2,102,593 for the
nine months ended September 30, 2020. During the nine months ended September 30, 2021, we received $12,000,000 of proceeds from the issuances
of $13,30,000 face value of promissory notes and $13,100,000 (net of costs) from the Series D SPA. During the nine months ended September
30, 2021, the Company acquired 47,500 shares of Series C Preferred Stock and 18,667 shares of Series D Preferred Stock from Chis or $11,250,000,
redeemed 5,000 shares of the Series E Preferred Stock for $5,000,000, and repaid $389,147 of notes payable and $13,634 to shareholders.
For
the nine months ended September 30, 2020, the Company received proceeds of $750,000 pursuant to an obligation to pay a perpetual 1.8%
fee of revenues, $400,000 in advances from Affiliate, $663,000 from the issuance of notes payable, $289,000 from the issuance of convertible
notes payable, $100,400 from the Payroll Protection Program, $42,420 from shareholders and made payments on notes payable of $46,224
and paid $56,765 to shareholders.
OFF
BALANCE SHEET ARRANGEMENTS
We
have no off-balance sheet arrangements including arrangements that would affect our liquidity, capital resources, market risk support
and credit risk support or other benefits.
Critical
Accounting Policies
Our
significant accounting policies are described in more details in the notes to our financial statements appearing elsewhere in this Quarterly
Report on Form 10-Q. We believe the following accounting policies to be most critical to the judgement and estimates used in the preparation
of our unaudited condensed consolidated financial statements:
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation
S-X of the SEC. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in
the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited
condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present
the financial position of the Company as of September 30, 2021, and the results of operations and cash flows for the periods presented.
The results of operations for the three and nine months ended September 30, 2021, are not necessarily indicative of the operating results
for the full fiscal year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction
with the financial statements and related notes thereto included in the Company’s
Annual Report on Form 10-K filed on May 15, 2021. The unaudited condensed consolidated financial statements include the accounts of the
Company and PCTI and the Company’s other wholly owned subsidiaries Ozop Energy Systems, Inc.,
Ozop LLC, Ozop HK and Spinus, LLC (“Spinus”), and the Company’s majority owned subsidiary Ozop Capital Partners, Inc.
All intercompany accounts and transactions have been eliminated in consolidation.
38
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period.
Actual results could differ from those estimates.
Revenue
Recognition
Effective
January 1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue
from the commercial sales of products, licensing agreements and contracts to perform pilot studies by applying the following steps: (1)
identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price;
(4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation
is satisfied. For the comparative periods, revenue has not been adjusted and continues to be reported under ASC 605 — Revenue Recognition.
Under ASC 605, revenue is recognized when the following criteria are met: (1) persuasive evidence of an arrangement exists; (2) the performance
of service has been rendered to a customer or delivery has occurred; (3) the amount of fee to be paid by a customer is fixed and determinable;
and (4) the collectability of the fee is reasonably assured. There was no impact on the Company’s financial statements as a result
of adopting Topic 606 for the three and nine months ended September 30, 2021, and 2020.
Earnings
(Loss) Per Share
The
Company computes net loss per share in accordance with FASB ASC 260, “Earnings per Share.” ASC 260 requires presentation
of both basic and diluted earnings per share (EPS) on the face of the statement of operations. Basic EPS is computed by dividing net
income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period. Diluted
EPS gives effect to all dilutive potential common shares outstanding during the period including stock options, using the treasury stock
method, and convertible notes and stock warrants, 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, warrants and conversion
of convertible notes. Diluted EPS excludes all dilutive potential common shares if their effect is anti-dilutive.
Item
3. Quantitative and Qualitative Disclosures about Market Risk.
Not
Applicable.
Item
4. Controls and Procedures.
Disclosure
Controls and Procedures
We
maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the
“Exchange Act”), that are designed to ensure that information required to be disclosed by us in the reports that we file
or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities
and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
We
carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer
and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of September 30, 2021. Based on the evaluation
of these disclosure controls and procedures, and in light of the material weaknesses found in our internal controls over financial reporting,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective for
the reasons discussed below.
39
A
material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a
reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented
or detected on a timely basis. In its assessment of the effectiveness of internal control over financial reporting as of September 30,
2021, the Company determined that there were control deficiencies that constituted material weaknesses, as described below.
1.
We
do not have an Audit Committee – While not being legally obligated to have an audit committee, it is the management’s
view that such a committee, including a financial expert member, is an utmost important entity level control over the Company’s
financial statement. Currently the Board of Directors acts in the capacity of the Audit Committee, and does not include a member
that is considered to be independent of management to provide the necessary oversight over management’s activities.
2.
We
did not maintain appropriate cash controls – As of September 30, 2021, the Company has not maintained sufficient internal controls
over financial reporting for cash, including failure to segregate cash handling and accounting functions, and did not require dual
signatures on the Company’s bank accounts.
Accordingly,
the Company concluded that these control deficiencies resulted in a reasonable possibility that a material misstatement of the annual
or interim financial statements will not be prevented or detected on a timely basis by the company’s internal controls.
Our
management, including our Chief Executive Officer and our Chief Financial Officer, does not expect that our disclosure controls and procedures
or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must
reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs. Due to
the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and
instances of fraud, if any, within our company have been detected.
Changes
in Internal Controls over Financial Reporting
There has been no change in our internal control
over financial reporting occurred during the nine months ended September 30, 2021, that has materially affected, or is
reasonably likely to materially affect, our internal control over financial reporting.
40
PART
II. OTHER INFORMATION
Item
1. LEGAL PROCEEDINGS
We
know of no material, existing or pending legal proceedings against our Company, nor are we involved as a plaintiff in any material proceeding
or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial
shareholder, is an adverse party or has a material interest adverse to our interest.
Item
1A. RISK FACTORS
Not
applicable for smaller reporting companies.
Item
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The
following represents all shares issued during the quarter ended September 30, 2021:
On
July 1, 2021, the Company issued 2,500,000 shares pursuant to an employment agreement.
On
July 1, 2021, the Company issued 2,500,000 shares pursuant to an employment agreement.
On
September 3, 2021, the Company issued 452,080 shares of common stock pursuant to a consulting agreement.
The
Company issued the foregoing securities in reliance on an exemption from registration provided by Section 4(a)(2) of the Securities Act
of 1933, as amended, and/or Rule 506(b) promulgated thereunder, as there was no general solicitation to the investors and the transactions
did not involve a public offering.
Item
3. DEFAULTS UPON SENIOR SECURITIES
None.
Item
4. MINE SAFETY DISCLOSURE
Not
applicable.
Item
5. OTHER INFORMATION
(a)
None.
(b)
During
the quarter ended September 30, 2021, there have not been any material changes to the procedures by which security holders may recommend
nominees to the Board of Directors.
Item
6. EXHIBITS
The
following documents are filed as part of this report:
Exhibit
No.
Description
2.1
Share Exchange Agreement dated April 5, 2018 by and among Newmarkt Corp., the shareholders of Ozop Surgical, Inc., Ozop Surgical, Inc. and Denis Razvodovskij (Incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K filed on April 19, 2018).
2.2
Stock Purchase Agreement dated June 26, 2020, by and among Ozop Surgical Corp., Power Conversion Technologies, Inc. and Catherine Chis (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on June 29, 2020).
2.3
Merger Agreement and Plan of Merger between Ozop Surgical Corp. and Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K filed on November 13, 2020).
3.1
Articles of Incorporation (Incorporated by reference to our General Form for Registration of Securities on Form S-1 filed on August 1, 2016)
3.2
Bylaws (Incorporated by reference to our General Form for Registration of Securities on Form S-1 filed on August 1, 2016)
3.3
Certificate of Amendment of Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on May 8, 2018 (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on May 14, 2018).
3.4
Certificate of Designations for Series B Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on April 2, 2019).
3.5
Amended and Restated Bylaws of Ozop Surgical Corp. adopted on May 22, 2019. (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on May 22, 2019).
3.6
Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on July 25, 2019. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on July 30, 2019).
41
3.7
Certificate of Designation of Series C Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on September 24, 2019).
3.8
Certificate of Withdrawal of Series B Preferred Stock. (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on September 24, 2019).
3.9
Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on October 29, 2019. (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on October 31, 2019).
3.10
Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on December 30, 2020, (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on December 31, 2019).
3.11
Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on January 21, 2020. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on February 7, 2020).
3.12
Amended and Restated Certificate of Designation of Series C Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on February 5, 2020).
3.13
Amendment to Certificate of Designation of Series C Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on July 10, 2020).
3.14
Certificate of Designation of Series D Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on July 10, 2020).
3.15
Certificate of Designation of Series E Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.3 of the Current Report on Form 8-K filed on July 10, 2020).
3.16
Articles of Incorporation of Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on November 13, 2020).
3.17
Articles of Merger between Ozop Surgical Corp. and Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on November 13, 2020).
3.18
Amended and Restated Certificate of Designation Series D Preferred Stock dated July 27, 2021 (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on August 2, 2021).
3.19
Advisory agreement between Ozop Capital and RMA dated September 1, 2021 (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on September 2, 2021)
10.1
Binding Letter of Intent dated February 28, 2020, by and between Ozop Surgical Corp. and Power Conversion Technologies, Inc, and Catherine Chis, (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on February 28, 2020).
10.2+
Employment Agreement dated February 28, 2020, by and between Ozop Surgical Corp. and Brian Conway, (Incorporated by reference to Exhibit 10.3 of the Current Report on Form 8-K filed on February 28, 2020).
31.1*
Certification of Chief Executive Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Chief Financial Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*
Certification of Chief Executive Officer and the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 of 18 U.S.C. 63
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
42
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
Dated:
November 19, 2021
/s/
Brian P Conway
Brian
P. Conway
Chief
Executive Officer
(principal
executive officer)
(principal
financial and accounting officer)
43
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.