UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
☒
Quarterly
Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For
the quarter ended March 31, 2025
☐
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
3841
35-2540672
(State
or Other Jurisdiction of
Incorporation
or Organization)
(Primary
Standard Industrial
Classification
Number)
(IRS
Employer
Identification
Number)
55
Ronald Reagan Blvd .
Warwick ,
NY 10990
(877)
785-6967
(Address,
including zip code, and telephone number, including area code, of registrant’s principal executive offices)
Securities
registered under Section 12(b) of the Act: None
Securities
registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value
Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒
Indicate
by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicated
by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant
to Rule 405 of Regulation S-T 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, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. :
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use to 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 ☒
Indicate
by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 USC. 7262(b)) by the registered public
accounting firm that prepared or issued its audit report. ☐
As
of May 20, 2025, 8,450,659,422 shares of common stock of the registrant were outstanding.
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
FINANCIAL STATEMENTS
Table
of Contents
Page
Consolidated Balance Sheets as of March 31, 2025, and December 31, 2024 (Unaudited)
F-1
Consolidated Statements of Operations for the three months ended March 31, 2025, and 2024 (Unaudited)
F-2
Consolidated Statements of Stockholders’ Deficit for the three months ended March 31, 2025, and 2024 (Unaudited)
F-3
Consolidated Statements of Cash Flows for the three months ended March 31, 2025, and 2024 (Unaudited)
F-5
Notes to Consolidated Financial Statements (Unaudited)
F-6
2
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
BALANCE SHEETS
(Unaudited)
March 31,
December 31,
2025
2024
ASSETS
Current Assets
Cash
$ 329,632
$ 797,139
Prepaid expenses
57,581
64,851
Accounts receivable
48,108
80,003
Inventory
11,216
10,673
Total Current Assets
446,537
952,666
Operating lease right-of-use asset, net
188,479
226,692
Property and equipment, net
548,798
561,399
Other assets
13,408
13,408
TOTAL ASSETS
$ 1,197,222
$ 1,754,165
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Liabilities
Current Liabilities
Accounts payable and accrued expenses
$ 11,733,256
$ 10,947,676
Related party liabilities
140,000
60,000
Convertible notes payable
25,000
25,000
Current portion of notes payable, net of discounts
20,255,404
20,241,164
Derivative liabilities
98,734
210,493
Operating lease liability, current portion
167,861
163,727
Deferred liability
510,475
502,610
Customer deposits
2,688
-
Liabilities of discontinued operations
1,034,811
1,034,811
Total Current Liabilities
33,968,229
33,185,481
Long Term Liabilities
Operating lease liability, net of current portion
29,337
72,662
TOTAL LIABILITIES
33,997,566
33,258,143
COMMITMENTS AND CONTINGENCIES
-
-
Stockholders’ Deficit
Preferred stock ( 10,000,000 shares authorized, par value $ 0.001 )
Series C Preferred Stock ( 50,000 shares authorized and 2,500 shares issued and outstanding, par value $ 0.001 )
3
3
Series D Preferred Stock ( 4,570 shares authorized and 1,334 shares issued and outstanding, par value $ 0.001 )
1
1
Series E Preferred Stock ( 3,000 shares authorized, - 0 - shares issued and outstanding, par value $ 0.001 )
-
-
Preferred Stock
-
-
Common stock ( 15,990,000,000
(2025) and 8,990,000,000 (2024) shares authorized, par value $ 0.001 ; 8,219,844,297
and 7,086,021,742
shares issued and outstanding as of March 31, 2025, and December 31, 2024, respectively)
8,219,844
7,086,021
Treasury stock, at cost, 47,500 shares of Series C Preferred Stock and 18,667 shares of Series D Preferred Stock
( 11,249,934 )
( 11,249,934 )
Common stock to be issued; 637,755 shares
638
638
Additional paid in capital
197,439,693
198,312,711
Accumulated deficit
( 226,425,812 )
( 224,868,641 )
Total Ozop Energy Solutions, Inc. stockholders’ deficit
( 32,015,567 )
( 30,719,201 )
Noncontrolling interest
( 784,777 )
( 784,777 )
TOTAL STOCKHOLDERS’ DEFICIT
( 32,800,344 )
( 31,503,978 )
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
$ 1,197,222
$ 1,754,165
The
accompanying notes are an integral part of these consolidated financial statements.
F- 1
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
2025
2024
For the Three Months Ended March 31,
2025
2024
Revenue
$ 42,257
$ 251,722
Cost of revenue
29,019
115,445
Gross profit
13,238
136,277
Operating expenses:
General and administrative, related parties
240,000
240,000
General and administrative, other
704,067
728,763
Total operating expenses
944,067
968,763
Loss from continuing operations
( 930,829 )
( 832,486 )
Other (income) expenses:
Interest expense
738,101
1,056,887
Gain on change in fair value of derivatives
( 111,759 )
( 462,005 )
Total Other (Income) Expenses
626,342
594,882
Loss from continuing operations before income taxes
( 1,557,171 )
( 1,427,368 )
Income tax provision
-
-
Net loss from continuing operations
( 1,557,171 )
( 1,427,368 )
Discontinued Operations:
Income from discontinued operations, net of tax
-
3,573
Net loss
$ ( 1,557,171 )
$ ( 1,423,795 )
Loss from continuing operations per share of common stock basic and fully
diluted
$ ( 0.00 )
$ ( 0.00 )
Income from discontinued operations per share of common stock basic and fully
diluted
$ 0.00
$ 0.00
Loss per share basic and fully diluted
$ ( 0.00 )
$ ( 0.00 )
Weighted average shares outstanding basic and diluted
7,609,003,782
5,670,128,359
The
accompanying notes are an integral part of these consolidated financial statements.
F- 2
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIT
FOR
THE THREE MONTHS ENDED MARCH 31, 2025
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Capital
Deficit
Interest
(Deficit)
Common
stock
to
be issued
Series
C
Preferred
Stock
Series
D
Preferred
Stock
Common Stock
Treasury
Additional Paid-in
Accumulated
Noncontrolling
Total
Stockholders’
Equity
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Capital
Deficit
Interest
(Deficit)
Balances January 1, 2025
637,755
$ 638
2,500
$ 3
1,334
$ 1
7,086,021,742
$ 7,086,021
$ ( 11,249,934 )
$ 198,312,711
$ ( 224,868,641 )
$ ( 784,777 )
$ ( 31,503,978 )
Issuance of shares of common stock sold, net of issuance costs of $ 10,552
-
-
-
-
-
-
1,133,822,555
1,133,823
-
( 873,018 )
-
-
260,805
Net loss
-
-
-
-
-
-
-
-
-
-
( 1,557,171 )
-
( 1,557,171 )
Balances March 31, 2025
637,755
$ 638
2,500
$ 3
1,334
$ 1
8,219,844,297
$ 8,219,844
$ ( 11,249,934 )
$ 197,439,693
$ ( 226,425,812 )
$ ( 784,777 )
$ ( 32,800,344 )
The
accompanying notes are an integral part of these consolidated financial statements.
F- 3
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIT
FOR
THE THREE MONTHS ENDED MARCH 31, 2024
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Capital
Deficit
Interest
(Deficit)
Common
stock
to
be issued
Series
C
Preferred
Stock
Series
D
Preferred
Stock
Common Stock
Treasury
Additional
Paid-in
Accumulated
Noncontrolling
Total
Stockholders’
Equity
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Stock
Capital
Deficit
Interest
(Deficit)
Balances January 1, 2024
637,755
$ 638
2,500
$ 3
1,334
$ 1
5,481,513,400
$ 5,481,513
$ ( 11,249,934 )
$ 198,704,849
$ ( 218,670,480 )
$ ( 784,777 )
$ ( 26,518,187 )
Balances
637,755
$ 638
2,500
$ 3
1,334
$ 1
5,481,513,400
$ 5,481,513
$ ( 11,249,934 )
$ 198,704,849
$ ( 218,670,480 )
$ ( 784,777 )
$ ( 26,518,187 )
Issuance of shares of common stock sold, net of issuance costs of $ 12,384
-
-
-
-
-
-
340,303,728
340,304
-
10,251
-
-
350,555
Issuance of shares of common stock sold, net of issuance costs
-
-
-
-
-
-
340,303,728
340,304
-
10,251
-
-
350,555
Net loss
-
-
-
-
-
-
-
-
-
-
( 1,423,795 )
-
( 1,423,795 )
Balances March 31, 2024
637,755
$ 638
2,500
$ 3
1,334
$ 1
5,821,817,128
$ 5,821,817
$ ( 11,249,934 )
$ 198,715,100
$ ( 220,094,275 )
$ ( 784,777 )
$ ( 27,591,427 )
Balances
637,755
$ 638
2,500
$ 3
1,334
$ 1
5,821,817,128
$ 5,821,817
$ ( 11,249,934 )
$ 198,715,100
$ ( 220,094,275 )
$ ( 784,777 )
$ ( 27,591,427 )
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
2025
2024
For the Three Months Ended March 31,
2025
2024
Cash flows from operating activities:
Net loss from continuing operations
$ ( 1,557,171 )
$ ( 1,427,368 )
Net income from discontinued operations
-
3,573
Net loss
( 1,557,171 )
( 1,423,795 )
Adjustments to reconcile net loss to net cash used in operating activities
Non-cash interest expense
14,241
332,990
Amortization and depreciation
54,305
52,870
Gain on fair value change of derivatives
( 111,759 )
( 462,005 )
Changes in operating assets and liabilities:
Accounts receivable
31,895
43,201
Inventory
( 543 )
62,681
Prepaid expenses
7,269
( 4,941 )
Accounts payable and accrued expenses
785,580
795,977
Related party liabilities
80,000
-
Deferred revenue
7,865
360
Operating lease liabilities
( 39,192 )
( 35,385 )
Customer deposits
2,688
-
Net cash used in continuing operations
( 724,822 )
( 638,047 )
Net cash used in discontinued operations
-
( 3,573 )
Net cash used in operating activities
( 724,822 )
( 641,620 )
Cash flows from investing activities:
Purchase of office and computer equipment
( 3,490 )
-
Net cash used in investing activities
( 3,490 )
-
Cash flows from financing activities:
Proceeds from sale of common stock, net of costs
260,805
350,555
Net cash provided by financing activities
260,805
350,555
Net decrease in cash
( 467,507 )
( 291,065 )
Cash, Beginning of period
797,139
1,446,029
Cash, End of period
$ 329,632
$ 1,154,964
Supplemental disclosure of cash flow information:
Cash paid for interest
$ -
$ -
Cash paid for income taxes
$ -
$ -
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
OZOP
ENERGY SOLUTIONS, INC.
Notes
to Consolidated Financial Statements
March
31, 2025
(Unaudited)
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
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.
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 and a wholly owned
subsidiary of the 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. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide customers systems to coordinate the understanding of electrical
usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs. We work
with architects, engineers, facility managers, electrical contractors and engineers.
On
June 11, 2024, the Company formed Automated Room Controls, Inc. (“ARC”) a Nevada corporation, as a wholly owned subsidiary
of the Company. ARC was created to address a significant need in the lighting controls industry. ARC’s personnel has extensive
experience in lighting controls since 2012, bringing together IT specialists and lighting control experts. We believe that easy deployment
and creative applications can transform lighting controls into essential tools for enhancing the utility and ambiance of any space. The
Company’s mission is to deliver cutting-edge technology that simplifies complex control needs, ensuring seamless integration and
exceptional performance.
NOTE
2 – 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 March 31, 2025, the Company had an accumulated deficit of
$ 226,425,812 and a working capital deficit of $ 33,521,692 . As of March 31, 2025, the Company was in default of $ 19,925,000 plus accrued
interest on debt instruments due to non-payment upon maturity dates. 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. 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.
F- 6
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
May 2, 2023, the Company entered into an Equity Financing Agreement (the “Financing Agreement”) and Registration Rights Agreement
(the “Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has agreed to provide the
Company with up to $ 10,000,000 of funding upon effectiveness of a registration statement on Form S-1. Pursuant to the effectiveness of
the registration statement on July 19, 2023, the Company has the right to deliver puts to GHS and GHS will be obligated to purchase shares
of our common stock based on the investment amount specified in each put notice. The maximum amount that the Company shall be entitled
to put to GHS in each put notice will not exceed two hundred fifty percent (250%) of the average of the daily trading dollar volume of
the Company’s common stock during the ten (10) trading days preceding the put, so long as such amount does not exceed 4.99% of
the outstanding shares of the Company. Pursuant to the Financing Agreement, GHS and its affiliates will not be permitted to purchase,
and the Company may not put shares of the Company’s common stock to GHS that would result in GHS’s beneficial ownership equaling
more than 4.99% of the Company’s outstanding common stock. The price of each put share shall be equal to eighty percent (80%) of
the lowest daily volume weighted average price of the Company’s common stock for the ten (10) consecutive trading days preceding
the date on which the applicable put is delivered to GHS. No put will be made in an amount equalling less than $10,000 or greater than
$750,000. Puts may be delivered by the Company to GHS until the earlier of twenty-four (24) months after the effectiveness of the registration
statement on Form S-1 or the date on which GHS has purchased an aggregate of $ 10,000,000 worth of put shares.
On
July 30, 2024, the Company receive a Notice of Effectiveness for the sale of up to Two Billion ( 2,000,000,000 ) shares of the Company’s
common stock to GHS, pursuant to the May 2, 2023, Financing Agreement and Registration Rights Agreement. The terms and conditions are
similar to the terms and conditions of the July 19, 2023, registration statement. During the year ended December 31, 2024, the Company
sold to GHS 457,990,649 shares of common stock and received $ 280,094 , net of offering costs. For the three months ended March 31, 2025,
the Company sold GHS 1,133,822,555 shares of common stock for proceeds of $ 260,805 net of offering costs. Subsequent to March 31, 2025,
the Company sold GHS 230,771,625 shares of common stock for proceeds of $ 35,160 net of offering costs.
On
April 11, 2025, the Company entered into an Equity Financing Agreement (the “2025 Financing Agreement”) and Registration
Rights Agreement (the “2025 Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has
agreed to provide the Company with up to $ 10,000,000 of funding upon effectiveness of a registration statement on Form S-1. Pursuant
to the effectiveness of the registration statement the Company has the right to deliver puts to GHS and GHS will be obligated to purchase
shares of our common stock based on the investment amount specified in each put notice. The maximum amount that the Company shall be
entitled to put to GHS in each put notice will not exceed three hundred percent (300%) of the average of the daily trading dollar volume
of the Company’s common stock during the ten (10) trading days preceding the put, so long as such amount does not exceed 4.99%
of the outstanding shares of the Company. Pursuant to the 2025 Financing Agreement, GHS and its affiliates will not be permitted to purchase,
and the Company may not put shares of the Company’s common stock to GHS that would result in GHS’s beneficial ownership equaling
more than 4.99% of the Company’s outstanding common stock. The price of each put share shall be equal to eighty percent (80%) of
the lowest daily volume weighted average price of the Company’s common stock for the ten (10) consecutive trading days preceding
the date on which the applicable put is delivered to GHS. No put will be made in an amount equaling less than $10,000 or greater than
$1,000,000. Puts may be delivered by the Company to GHS until the earlier of thirty-six (36) months after the effectiveness of the registration
statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth of put shares. On May 7, 2025, the Company
receive a Notice of Effectiveness for the sale of up to Four Billion ( 4,000,000,000 ) shares of the Company’s common stock to GHS,
pursuant to the April 11, 2025, Financing Agreement and Registration Rights Agreement.
OES
operates 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.
Equipment
Distributor: In April 2021, the Company signed a five-year 5
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. On February 22, 2023,
with an effective date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the “Sublease”)
with the landlord and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement, the third
party will be responsible for all of the Company’s lease obligations through May 31, 2026, the lease termination date. The Company
and the subleasee have agreed to work together regarding any existing Company inventory in the facility.
F- 7
Modular
Energy Distribution System: The NeoVolt ™ System comprises 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. Our
NeoVolt TM System offers (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.
The
Company has developed a business plan for NeoVolt™, a scalable battery storage solution that aims to relieve the stress on existing
grid infrastructure by providing distributed energy storage. With the first stage of engineered technical drawings completed, we are
advancing to stage two and preparing to construct the initial prototype or proof of concept (PoC). NeoVolt™ is designed with advanced
features, including automatic adoption of connected devices and dynamic load balancing through a master-slave configuration. These capabilities
enable NeoVolt™ to seamlessly integrate with and manage energy flows across multiple devices. Furthermore, the PoC is contingent
upon recent advancements in EV charging and discharging standardizations, including on-board inverters and bi-directional capabilities,
to ensure compatibility and efficiency in both residential and commercial applications.
OED
specializes in lighting commissioning services. On September 27, 2024, OED signed an agreement with Leviton Manufacturing Co, Inc., to
serve as a field service technician for their advanced lighting control systems.
Ozop
Plus markets vehicle service contracts (“VSC’s”) for electric vehicles (EV’s) that offer consumers to be able
to purchase additional months and miles above the manufacturer’s warranty and to also bring added value to EV owners by utilizing
our partnerships and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns are the
EV battery repair and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated wear
on additional components that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace
of mind” to the EV buyer. On October 23, 2024, Ozop Capital Partners, Inc. entered into an agreement with Empire Auto Protect (“Empire”).
Under the agreement, Empire will white label Royal Administration’s Fully Charged VSC, to be marketed as Empire Plus. OZOP Plus
will be ceded the battery premium portion of all of the Empire Plus VSC’s contracted.
ARC
is developing products to be an advanced lighting controls system, intricately engineered to integrate sophisticated wired and wireless
technologies. At its core, it employs a hybrid network topology that facilitates both resilient wired connections and flexible wireless
communications, making it suitable for complex infrastructural environments. The system is equipped with an array of sensors and control
nodes, enabling precise light management and energy usage monitoring. With support for protocols such as DALI and Zigbee, alongside the
capability for seamless integration with IoT platforms, ARC offers a comprehensive solution for intricate lighting networks. This system
is designed not just for control and efficiency, but also for adaptability to diverse architectural and electrical layouts, embodying
a technical solution for advanced, energy-conscious lighting management.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited 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
consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the
financial position of the Company as of March 31, 2025, and the results of operations and cash flows for the periods presented. The results
of operations for the three months ended March 31, 2025, are not necessarily indicative of the operating results for the full fiscal
year or any future period. These unaudited consolidated financial statements should be read in conjunction with the audited consolidated
financial statements and related notes thereto for the year ended December 31, 2024, included in the Company’s Annual Report on
Form 10-K filed with the Securities and Exchange Commission (“SEC”) on April 15, 2025.
The
unaudited consolidated financial statements include the accounts of the Company and the Company’s wholly owned subsidiaries Ozop
Energy Systems, Inc. (“OES”), Ozop Capital Partners, Inc. (“Ozop Capital”), Ozop Engineering and Design, Inc.
(“OED), Automated Room Controls, Inc. (“ARC”), Power Conversion Technologies, Inc. (“PCTI”), Ozop LLC,
Ozop HK and Spinus, LLC (“Spinus”). All intercompany accounts and transactions have been eliminated in consolidation.
F- 8
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 is maintained at a major financial institution. Accounts held at U.S. financial
institutions are insured by the FDIC up to $ 250,000 . The Company is exposed to credit risk in the event of default by the financial institutions
or the issuers of these investments to the extent the amounts on deposit or invested are in excess of amounts that are insured. Cash
and cash equivalent balances may, at certain times, exceed federally insured limits. The Company has no cash equivalents at March 31,
2025, and December 31, 2024. The amount in excess of the FDIC insurance as of March 31, 2025, and December 31, 2024, was approximately
$ 4,000 , and $ 223,000 , respectively. The Company has not experienced any losses on these accounts and management believes, based upon
the quality of this major financial institution, that the credit risk with regard to these deposits is not significant.
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 months ended March
31, 2025, and 2024, and their accounts receivable balance as of March 31, 2025:
SCHEDULES OF CONCENTRATION OF RISK, BY RISK FACTOR
Sales % Three Months Ended March 31, 2025
Sales % Three Months Ended March 31, 2024
Accounts receivable balance March 31, 2025
Customer A
44 %
-
$ 14,875
Customer B
28 %
-
$ -
Customer C
20 %
67 %
$ 7,200
Customer D
-
10 %
$ -
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. As of March 31, 2025, four customers represented
37 %, 31 %, 15 % and 10 %, respectively of our outstanding accounts receivable. As of December 31, 2024, two customers represented approximately
60 % and 22 %, respectively of our outstanding accounts receivable.
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 consist
of finished goods. 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. Finished goods inventories as of March 31, 2025, and
December 31, 2024, were $ 11,216 and $ 10,673 , respectively. There are no inventory markdowns for the three months ended March 31, 2025,
and 2024.
Purchase
concentration
ARC
began purchasing inventory during the three months ended March 31, 2025. OES purchases finished renewable energy products from its’
suppliers. For the three months ended March 31, 2025, and 2024, OES made no purchases.
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.
F- 9
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
Building
10 - 25
years
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 or providing services 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. 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 for product sales or upon delivery of service to the customer for installation services. Any advance payments
are recorded as current liability until revenue is recognized.
For
product sales 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. 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.
For
installation services contracts with customers, the Company invoices the customer upon completion of the job and recognizes revenue based
on the invoiced amount.
The
following table disaggregates our revenue by major source for the three months ended March 31, 2025, and 2024:
SCHEDULE OF DISAGGREGATION OF REVENUE
2025
2024
Three months ended March 31,
2025
2024
Sourced and distributed products
$ 3,024
$ 75,222
OED Installations
39,233
176,500
Total
$ 42,257
$ 251,722
Advertising
and Marketing Expenses
The
Company expenses advertising and marketing costs as incurred. For the three months ended March 31, 2025, and 2024, the Company recorded
advertising and marketing expenses of $ 15,824 and $ 15,671 , respectively.
Research
and Development
Costs
and expenses that can be clearly identified as research and development are charged to expense as incurred. For the three months ended
March 31, 2025, and 2024, the Company recorded $ 24,668 and $ 2,094 of research and development expenses, respectively.
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.
F- 10
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.
Discontinued
Operations
In
accordance with ASC 205-20 Presentation of Financial Statements: Discontinued Operations , a disposal of a component of an entity
or a group of components of an entity is required to be reported as discontinued operations if the disposal represents a strategic shift
that has (or will have) a major effect on an entity’s operations and financial results when the components of an entity meet the
criteria in paragraph 205-20-45-10. In the period in which the component meets held-for-sale or discontinued operations criteria the
major current assets, other assets, current liabilities, and noncurrent liabilities shall be reported as components of total assets and
liabilities separate from those balances of the continuing operations. At the same time, the results of all discontinued operations,
less applicable income taxes (benefit), shall be reported as components of net income (loss) separate from the net income (loss) of continuing
operations.
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceeding which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as net income (loss) from discontinued operations in the accompanying
unaudited consolidated financial statements for the three months ended March 31, 2025, and 2024. For additional information, see Note
14- Discontinued Operations.
Distinguishing
Liabilities from Equity
The
Company relies on the guidance provided by ASC Topic 480, Distinguishing Liabilities from Equity , to classify certain redeemable
and/or convertible instruments. The Company first determines whether a financial instrument should be classified as a liability. The
Company will determine the liability classification if the financial instrument is mandatorily redeemable, or if the financial instrument,
other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a variable number of
its equity shares.
Once
the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the financial
instrument should be presented between the liability section and the equity section of the balance sheet (“temporary equity”).
The Company will determine temporary equity classification if the redemption of the financial instrument is outside the control of the
Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as permanent equity.
Our
CEO and Chairman holds sufficient shares of the Company’s voting preferred stock that give sufficient voting rights under the articles
of incorporation and bylaws of the Company such that the CEO and Chairman can at any time unilaterally vote to increase the number of
authorized shares of common stock of the Company, without the need to call a general meeting of common shareholders of the Company.
Initial
Measurement
The
Company records its financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair value,
or cash received.
Subsequent
Measurement – Financial Instruments Classified as Liabilities
The
Company records the fair value of its financial instruments classified as liabilities at each subsequent measurement date. The changes
in the fair value of its financial instruments classified as liabilities are recorded as other income (expenses).
F- 11
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 and certain notes payable 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 March
31, 2025, and December 31, 2024, for each fair value hierarchy level:
SCHEDULE OF DERIVATIVE INSTRUMENTS
March 31, 2025
Derivative Liabilities
Total
Level I
$ -
$ -
Level II
$ -
$ -
Level III
$ 98,734
$ 98,734
December 31, 2024
Derivative Liabilities
Total
Level I
$ -
$ -
Level II
$ -
$ -
Level III
$ 210,493
$ 210,493
Leases
The
Company accounts for leases under ASU 2016-02 (see Note 13), 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 consolidated statements of operations.
F- 12
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 uses the “management approach” in determining reportable operating segments. The management approach considers the
internal organization and reporting used by the Company’s chief operating decision maker (“CODM”), who is our chief
executive officer, for making operating decisions and assessing performance as the source for determining the Company’s reportable
segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating
results of the Company and, as such, the Company has determined that the Company has one operating segment (renewable energy) as defined
by ASC Topic 280 “Segment Reporting”.
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 income (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 March 31, 2025, and 2024, the Company’s dilutive
securities are convertible into approximately 21,110,686,009 and 10,280,235,000 , respectively, shares of common stock. The following
table represents the classes of dilutive securities as of March 31, 2025, and 2024:
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
March 31,
2025
March 31,
2024
Convertible preferred stock (1)
12,329,766,446
8,732,725,692
Unexercised common stock purchase warrants (1)
732,024,518
807,024,518
Convertible notes payable (1)
471,429,292
72,738,215
Promissory notes payable (1)
7,577,465,753
667,746,575
Total
21,110,686,009
10,280,235,000
(1)
The
potentially dilutive shares included in the above table are limited whereby the conversion or exercise cannot result in the beneficial
owner holding more than 4.99 % of the then outstanding shares of common stock subsequent to any conversion or exercise. These shares
were excluded from the diluted per share calculation because the effect of including these
potential shares was anti-dilutive due to the Company’s net loss position.
Recent
Accounting Pronouncements
From
time-to-time new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard
setting bodies that may have an impact on the Company’s accounting and reporting. Unless otherwise discussed, the Company believes
that other recently issued accounting pronouncements and other authoritative guidance for which the effective date is in the future will
not have an impact on its accounting or reporting or that such impact will not be material to its financial position, results of operations
and cash flows when implemented.
F- 13
Recently
adopted accounting pronouncements
Segment
Reporting
In
November 2023, the FASB issued Accounting Standards Update (ASU) No. 2023-07, Improvements to Reportable Segment Disclosures (Topic 280).
This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that
are regularly provided to the CODM and included within each reported measure of a segment’s profit or loss. This ASU also requires
disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures
of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU is effective for
annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. We adopted
this ASU retrospectively on December 31, 2024. The adoption of ASU 2023-07 did not have a significant impact on the Company’s consolidated
financial statements and related disclosures.
Recently
issued accounting pronouncements not yet adopted
Income
Taxes
In
December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 is intended
to improve income tax disclosures primarily through enhanced disclosure of income tax rate reconciliation items, and disaggregation of
income (loss) from continuing operations, income tax expense (benefit) and income taxes paid, net disclosures by federal, state and foreign
jurisdictions, among others. ASU 2023-09 is effective for annual reporting periods beginning after December 15, 2024, and early adoption
is permitted. The Company is evaluating the impact that ASU 2023-09 will have on the consolidated financial statements and its plan for
adoption, including the adoption date and transition method.
Disaggregation
of Income Statement Expenses
In
November 2024, the FASB issued ASU No. 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses”, which requires disaggregated disclosure of income
statement expenses for public business entities. ASU 2024-03 requires new financial statement disclosures in tabular format, disaggregating
information about prescribed categories underlying any relevant income statement expense caption. The prescribed categories include,
among other things, purchases of inventory, employee compensation, depreciation, and intangible asset amortization. Additionally, entities
must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses.
ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and for interim reporting periods within fiscal
years beginning after December 15, 2027. The guidance can be applied prospectively with an option for retrospective application. Early
adoption is also permitted. We are currently evaluating the provisions of this ASU.
NOTE
4 – PROPERTY AND EQUIPMENT
The
following table summarizes the Company’s property and equipment:
SCHEDULE OF PROPERTY AND EQUIPMENT
March 31,
2025
December 31,
2024
Office equipment
$ 239,336
$ 235,846
Building and building improvements
600,000
600,000
Property plant and equipment, gross
600,000
600,000
Less: Accumulated depreciation
( 290,538 )
( 274,447 )
Property and Equipment, Net
$ 548,798
$ 561,399
Depreciation
expense was $ 16,091 and $ 17,456 for the three months ended March 31, 2025, and 2024, respectively.
NOTE
5 - CONVERTIBLE NOTES PAYABLE
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 March 31, 2025, and December 31, 2024, the outstanding principal balance of this note was $ 25,000 .
NOTE
6 – 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.
F- 14
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 March 31, 2025, and December 31, 2024, at $ 98,734 and $ 210,493 respectively. For the derivative
liability associated with convertible notes, the Company used the Monte Carlo simulation valuation model with the following assumptions
as of March 31, 2025, and December 31, 2024, risk free interest rates at 4.24 % and 4.24 %, respectively, and volatility of 201 %, and 101 %,
respectively.
The
following assumptions were utilized in the Black-Scholes valuation of outstanding warrants as of March 31, 2025, and December 31, 2024,
risk free interest rate of 3.96 % to 4.24 %, and 4.18 % to 4.25 %, respectively, volatility of 205 % to 253 %, and 121 % to 146 %, respectively,
and exercise prices of $ 0.0019 to $ 0.008 , and $ 0.0019 to $ 0.008 , respectively.
A
summary of the activity related to derivative liabilities for the three months ended March 31, 2025, and 2024, 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 January 1, 2025
$ 176,103
$ 34,390
$ 210,493
Fair value of issuances during the period
-
-
-
Change in fair value
( 118,783 )
7,024
( 111,759 )
Balance March 31, 2025
$ 57,320
$ 41,414
$ 98,734
Derivative liabilities
associated with warrants
Derivative liabilities
associated with convertible notes
Total derivative liabilities
Balance January 1, 2024
$ 1,187,076
$ 29,002
$ 1,216,078
Fair value of issuances during the period
-
-
-
Change in fair value
( 465,157 )
3,152
( 462,005 )
Balance March 31, 2024
$ 721,919
$ 32,154
$ 754,073
F- 15
NOTE
7 – NOTES PAYABLE
The
Company has the following notes payable outstanding:
SCHEDULE OF NOTES PAYABLE
March 31, 2025
December 31, 2024
Note payable, interest at 8 % or 20 % (if default), matured January 5, 2020 , in default
$ 45,000
$ 45,000
Other, due on demand, interest at 6 %, currently in default
50,000
50,000
Note payable $ 750,000 face value, interest at 12 % or 24 % (if default), matured August 24, 2021 , in default
375,000
375,000
Note payable $ 389,423 face value, interest at 15 %, matures November 6, 2025 , net of discount of $ 34,019 (2025) and $ 48,259 (2024)
355,404
341,164
Note payable $ 1,000,000 face value, interest at 12 % or 24 % (if default), matured November 13, 2021 , in default
1,000,000
1,000,000
Note payable $ 2,200,000 face value, interest at 15 %, matured October 31, 2024 , in default
2,200,000
2,200,000
Note payable $ 11,110,000 face value, interest at 15 %, matured October 31, 2024 , in default
11,110,000
11,110,000
Note payable $ 3,300,000 face value, interest at 15 %, matured October 31, 2024 , in default
3,300,000
3,300,000
Note payable $ 3,020,000 face value, matured March 31, 2023 , in default
1,820,000
1,820,000
Sub-total notes payable, net of discount
20,255,404
20,241,164
Less long-term portion, net of discount
-
-
Current portion of notes payable, net of discount
$ 20,255,404
$ 20,241,164
On
November 11, 2022, the Company entered into a non-interest bearing, $ 3,020,000 face value promissory note with a third-party lender with
scheduled weekly payments and a maturity date of March 31, 2023 . In exchange for the issuance of the $ 3,020,000 note, inclusive of an
original issue discount of $ 250,000 , and the reclass of $ 260,000 from accounts payable and accrued expenses the Company received proceeds
of $ 2,510,000 on November 11, 2022, from the lender. Through March 31, 2025, the Company has repaid $ 1,200,000 of the principal of the
note. As of March 31, 2025, and December 31, 2024, the outstanding principal balance of this note was 1,820,000 . The Company is in default
on the weekly payments. The Company is currently in discussions with the lender regarding an extension of the maturity date.
On
December 7, 2021, the Company entered into a 12 %, $ 3,300,000 face value promissory note with a third- party lender with a maturity date
of December 7, 2022 . In exchange for the issuance of the $ 3,300,000 note, inclusive of an original issue discount of $ 300,000 , the Company
received proceeds of $ 3,000,000 on December 13, 2021, from the lender. In conjunction with the note, the Company issued a warrant to
purchase 75,000,000 shares of common stock at $ 0.039 per share (subject to adjustments) with an expiry date on the three- year anniversary
of the note. On October 31, 2022, the maturity date of the note was extended to October 31, 2024, and the interest rate was increased
to 15 % per annum. The Company issued 75,000,000 warrants at an exercise price of $ 0.0067 and with an expiration of October 31, 2025,
in exchange for the extension. The warrants were valued at $ 510,000 by the Black-Scholes option pricing method and have been amortized
through the new maturity date of the note. The Company determined that this transaction was a modification of the existing note. For
the three months ended March 31, 2025, and 2024, $- 0 - and $ 63,750 , respectively, was charged to interest expense. As of March 31, 2025,
and December 31, 2024, the outstanding principal balance of this note was $ 3,300,000 . The Company is currently in discussions with the
lender regarding an extension of the maturity date.
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. On October 31, 2022, the maturity date of the note was extended to October 31, 2024, and
the interest rate was increased to 15 % per annum. The Company issued 250,000,000 warrants at an exercise price of $ 0.0067 and with an
expiration of October 31, 2025 , in exchange for the extension. The warrants were valued at $ 1,700,000 by the Black-Scholes option pricing
method and have been amortized through the new maturity date of the note. The Company determined that this transaction was a modification
of the existing note. For the three months ended March 31, 2025, and 2024, $- 0 - and $ 212,500 , respectively, was charged to interest expense.
As of March 31, 2025, and December 31, 2024, the outstanding principal balance of this note was $ 11,110,000 . The Company is currently
in discussions with the lender regarding an extension of the maturity date.
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. On October 31, 2022, the maturity date of the note was extended to October 31, 2024, and the interest rate was increased
to 15 % per annum. The Company issued 50,000,000 warrants at an exercise price of $ 0.0067 and with an expiration of October 31, 2025 ,
in exchange for the extension. The warrants were valued at $ 340,000 by the Black-Scholes option pricing method and have been amortized
through the new maturity date of the note. The Company determined that this transaction was a modification of the existing note. For
the three months ended March 31, 2025, and 2024, $- 0 - and $ 42,500 , respectively, was charged to interest expense. As of March 31, 2025,
and December 31, 2024, the outstanding principal balance of this note was $ 2,200,000 . The Company is currently in discussions with the
lender regarding an extension of the maturity date.
F- 16
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 .
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 5 anniversary of the issue date. This note is in default and the interest rate
from the date of default is the lesser of 24% or the highest amount permitted by law. As of March 31, 2025, and December 31, 2024,
the outstanding principal balance of this note was $ 1,000,000 . As of March 31, 2025, and December 31, 2024, the accrued interest is
$ 915,452 and $ 855,452 , respectively. The Company is in discussions with the lender regarding the extension of the maturity date of
this note.
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, and was in default. 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 5 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 November 6,
2023, the maturity date of the note was extended to November 6, 2025, and the interest rate was increased to 15 % per annum. The
Company issued 60,000,000 warrants at an exercise price of $ 0.0019 and with an expiration of November 6, 2026, in exchange for the
extension. The warrants were valued at $ 113,921 by the Black-Scholes option pricing method and are being amortized through the new
maturity date of the note. The Company determined that this transaction was a modification of the existing note. For the three
months ended March 31, 2025, and 2024, $ 14,240 and $ 14,240 , respectively, was charged to interest expense. As of March 31, 2025, and
December 31, 2024, the outstanding principal balance of this note was $ 389,423 with a carrying value of $ 355,404 and $ 341,164 ,
respectively, net of unamortized discounts of $ 34,019 and $ 48,259 , respectively, as of March 31, 2025, and December 31,
2024.
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 . 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. As of March 31, 2025, and December 31, 2024, the outstanding
principal balance of this note was $ 375,000 . This note is in default and the interest rate from the date of default is the lesser of
24% or the highest amount permitted by law. As of March 31, 2025, and December 31, 2024, the accrued interest is $ 382,747 and $ 360,247 ,
respectively. The Company is in discussions with the lender regarding the extension of the maturity date of this note.
NOTE
8 – 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. 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 %. No payments have been made and the Company is in
default of the agreement. On November 11, 2022, the third-party and the Company agreed to reduce the liability by $ 260,000 and add $ 260,000
to the promissory note issued on November 11, 2022.
EV
Insurance Company records premiums received from the issuance of Vehicle Service Contracts (“VSC’s”) as a deferred
liability. The Company will analyze the deferred liability to determine if any amounts can be recorded as income with the balance remaining
in deferred liabilities for potential future claims. As of March 31, 2025, and December 31, 2024, the Company has recorded $ 20,475 and
$ 12,610 as deferred liabilities related to VSC’s.
F- 17
The
deferred liability as of March 31, 2025, and December 31, 2024, on the consolidated balance sheets is $ 510,475 and $ 502,610 , respectively.
NOTE
9 – RELATED PARTY TRANSACTIONS AND BALANCES
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”). Mr. Conway’s compensation as adjusted was $ 20,000 per month.
Effective January 1, 2022, the Company entered into a new employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway
receives annual compensation of $ 240,000 from the Company and will also be eligible to receive bonuses and equity grants at the discretion
of the BOD. The Company also agreed to compensate Mr. Conway for services provided directly to any of the Company’s subsidiaries.
Currently, the subsidiaries of Ozop Capital, OES and OED, each compensates Mr. Conway $ 20,000 per month.
Management
Fees and Related Party Payables
For
the three months ended March 31, 2025, and 2024, the Company recorded expenses to Mr. Conway of $ 240,000 , respectively. As of March 31,
2025, and December 31, 2024, the Company owes Mr. Conway $ 140,000 and $ 60,000 for unpaid management fees, which is included in related
party liabilities on the unaudited consolidated balance sheets presented herein.
NOTE
10 – COMMITMENTS AND CONTINGENCIES
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. The fee for these services was $ 100,000 . Ozop Capital agreed to pay $ 50,000 and to issue $ 50,000
of shares of restricted common stock. The parties agreed to a reduced fee of $ 48,000 for the years ended December 31, 2024, and 2023,
which has been accrued as of March 31, 2025 ($ 96,000 ), and December 31, 2024 ($ 96,000 ), and is included in accounts payable and accrued
expenses on the consolidated balance sheets presented herein. As of March 31, 2025, and December 31, 2024, the Company has recorded 637,755
shares of common stock to be issued for the balance owed, in addition to the $ 48,000 .
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 March 31, 2025, and December 31, 2024, 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 8). As of March 31, 2025, and December 31, 2024, the Company has recorded
$ 243,272 , respectively, and is included in accounts payable and accrued expenses on the consolidated balance sheets presented herein.
Legal
matters
We
know of no material, existing or pending legal proceedings against our Company.
We
were involved as a plaintiff in a Complaint filed in the SUPERIOR COURT OF THE STATE OF CALIFORNIA FOR THE COUNTY OF SAN DIEGO NORTH
COUNTY (the “Complaint”) on November 14, 2022 . The Complaint alleges that former employees would place an order
from a customer for purchase of product from OZOP with funds the exact source of which is presently unknown. OZOP alleges that next,
the customer would sell that product to OZOP’s customers at a price marked up from the price for which the customer purchased from
OZOP – to the benefit of Defendants and to the detriment of OZOP, their employer at the time. The Complaint further alleges that
the former employees falsely represented that the price the customer was obtaining from other suppliers and therefore was willing to
pay for OZOP product decreased, which allowed them to use the customer to then sell additional product to OZOP’s customers at increasingly
larger margins, thus further wrongfully enriching themselves to the detriment of their employer, OZOP. The lawsuit also alleges that
the employees were also making false statements to Ozop’s customers regarding the financial condition of Ozop and the lack of module
inventory.
F- 18
On
April 4, 2024, the Company executed a Settlement Agreement (the “Settlement”) with its former employees and Your Home Solutions
Corp (“YHS”). YHS and the former employees were all defendants (the “Defendants”) in the Complaint. Pursuant
to the terms of the Settlement, the Defendants paid the Company $ 1,125,000 during the year ended December 31, 2024. In exchange, the
Company agreed to release all Defendants from the lawsuit and to deliver 11 containers of solar panels. Upon the receipt of the $ 1,125,000
and the delivery of the 11 containers, and pursuant to the Settlement, the Company recorded sales of $ 728,640 , a credit of $ 125,000 to
legal expense and for the year ended December 31, 2024, recorded a gain on litigation settlement of $ 271,360 .
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
11– STOCKHOLDERS’ EQUITY
Common
stock
During
the three months ended March 31, 2025, the Company issued an aggregate of 1,133,822,555 shares of common stock and received net proceeds
of $ 260,805 after issuance costs of $ 10,552 .
During
the three months ended March 31, 2024, the Company issued an aggregate of 340,303,728 shares of common stock and received net proceeds
of $ 350,555 after issuance costs of $ 12,384 .
Increase
in Authorized Shares
On
June 4, 2024, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the “2024
Amendment”) to increase the authorized capital stock of the Company to 9,000,000,000 shares, of which 8,990,000,000 shall be authorized
as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the 2024 Amendment with the State of Nevada
on July 22, 2024.
On
March 4, 2025, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the “2025
Amendment”) to increase the authorized capital stock of the Company to 16,000,000,000 shares, of which 15,990,000,000 shall be
authorized as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the 2025 Amendment with the State
of Nevada on April 10, 2025.
As
of March 31, 2025, and December 31, 2024, the Company has 15,990,000,000 and 8,990,000,000 shares respectively of $ 0.001 par value common
stock authorized and there are 8,219,844,297 and 7,086,021,742 shares respectively of common stock issued and outstanding.
Preferred
stock
As
of March 31, 2025, and December 31, 2024, 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. As of March
31, 2025, and December 31, 2024, there were 2,500 shares of Series C Preferred Stock issued and outstanding and the shares 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.
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.
On July 13, 2021, the Company purchased 18,667 shares of the Company’s Series D Preferred Stock held by Chis.
F- 19
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 authorized
shares of Series D Convertible Preferred Stock and multiply that result 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 March 31, 2025, and December 31, 2024, there were 1,334 shares, respectively, of Series D Preferred Stock issued and outstanding and
a warrant to purchase 3,236 shares of Series D Preferred Stock are outstanding as of March 31, 2025, and December 31, 2024.
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 five (5) business days from the closing of the
Series D SPA (“the Initial Exercise Date”) subject to up to a maximum number of Warrant Shares that, if converted, would
be equal to no more than a maximum of 4.99% of the total number of outstanding shares of Common Stock of the Company and no later
than on or before the 15 th year anniversary of the Initial Exercise Date (“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 4.99% 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.
As of March 31, 2025, and December 31, 2024, there were - 0 - shares of Series E Preferred Stock issued and outstanding, respectively.
F- 20
NOTE
12 – NONCONTROLLING INTEREST
On
August 19, 2021, the Company formed Ozop Capital. The Company initially owned 51 % with PJN Holdings, LLC (“PJN”) owning 49 %.
Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control of Ozop Capital. The Company presents
interest held by noncontrolling interest holders within noncontrolling interest in the consolidated financial statements. On September
13, 2022, there was a change in the ownership percentages, as PJN returned 490,000 shares, representing their 49 % ownership. As of that
date, Ozop Capital is a wholly owned subsidiary of the Company. As of March 31, 2025, and December 31, 2024, the accumulative noncontrolling
interest is $ 784,777 , respectively.
NOTE
13 - OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES
On
April 14, 2021, the Company entered into a five-year 5 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
year ended December 31, 2021, upon adoption of ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of
$ 702,888 for this lease. On February 22, 2023, with an effective date of March 1, 2023, the Company entered into a Sublease for a
Single Subleasee Agreement (the “Sublease”) with the landlord and a third party for the office and warehouse in Carlsbad
California. Pursuant to the Sublease agreement, the third party will be responsible for all of the Company’s lease obligations
through May 31, 2026, the lease termination date. The Company and the subleasee have agreed to work together regarding any existing
Company inventory in the facility.
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
March 31,
2025
December 31,
2024
Office and warehouse lease
$ 702,888
$ 702,888
Less: Accumulated amortization
( 514,409 )
( 476,196 )
Right-of-use assets, net
$ 188,479
$ 226,692
Operating
lease liabilities are summarized as follows:
SCHEDULE OF OPERATING LEASE LIABILITIES
March 31,
2025
December 31,
2024
Lease liability
$ 197,198
$ 236,389
Less current portion
( 167,861 )
( 163,727 )
Long term portion
$ 29,337
$ 72,662
Maturity
of lease liabilities are as follows:
SCHEDULE OF MATURITY OF LEASE LIABILITIES
Amount
For the year ending December 31, 2025 (remaining period)
$ 132,562
For the year ending December 31, 2026
74,030
Total
$ 206,592
Less: present value discount
( 9,394 )
Lease liability
$ 197,198
For
the three months ended March 31, 2025, the Company recorded a credit of $ 979 to operating lease expense (after netting off the sublease
income). The Company recorded $ 29 operating lease expense (after netting off the sublease income) for the three months ended March 31,
2024.
F- 21
NOTE
14 – DISCONTINUED OPERATIONS
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceeding which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as income from discontinued operations in the unaudited accompanying
consolidated financial statements for the three months ended March 31, 2025, and 2024. On October 3, 2022, PCTI filed a Voluntary Petition
for Non- Individuals Filing for Bankruptcy. On November 30, 2022, the Trustee filed a Notice of Abandonment of Estate Property, as it
is over encumbered by the secured creditors. No objections were filed, and as such the inventory and equipment is now considered abandoned
to the secured creditors to do with what they wish. In March 2023, the Trustee declared this a no-asset case and closed the bankruptcy.
The
results of operations of this component, for all periods, are separately reported as “discontinued operations”. A reconciliation
of the major classes of line items constituting the income (loss) from discontinued operations, net of income taxes as is presented in
the Consolidated Statements of Operations for the three months ended March 31, 2025, and 2024 are summarized below:
SCHEDULE OF LOSS FROM DISCONTINUED OPERATIONS
2025
2024
Three months ended March 31,
2025
2024
Revenues
$ -
$ 3,573
Cost of goods sold
-
-
Gross profit
-
3,573
Operating expenses
-
-
Income from discontinued operations
$ -
$ 3,573
There
are no assets as of March 31, 2025, and December 31, 2024, as the secured lender has taken possession. Liabilities of discontinued operations
are separately reported as of March 31, 2025, and December 31, 2024. All liabilities are classified as current. The following tables
present the reconciliation of carrying amounts of the major classes of liabilities of the Company classified as discontinued operations
in the consolidated balance sheets at March 31, 2025, and December 31, 2024:
Current
liabilities
March 31, 2025
December 31, 2024
Accounts payable and accrued liabilities
$ 445,565
$ 445,565
Current portion of notes payable
589,246
589,246
Total current liabilities of discontinued operations
$ 1,034,811
$ 1,034,811
On
May 16, 2022, Huntington National Bank (“Huntington”) filed a Complaint for Confession of Judgment (“COJ”) against
Catherine Chis (“Chis”). Chis was the former CEO of PCTI and a Guarantor on Huntington’s Letter of Credit financing
(“LOC”) and a Term Loan (“Term Loan”). The Chis COJ for the LOC was for $ 352,415 and accrues per diem interest
of $ 63.65 , and the Chis COJ for the Term Loan was for $ 141,415 and accrues per diem interest of $ 28.60 . On June 24, 2022, Huntington
filed a COJ against Power Conversion Technologies, Inc (“PCTI”). The PCTI COJ for the LOC was for $ 354,774 and accrues per
diem interest of $ 63.65 and the PCTI COJ for the LOC was for $ 142,473 and accrues per diem interest of $ 28.60 . On July 20, 2022, Huntington
assigned the PCTI judgment against PCTI to Meraki Advisors, LLC. (“Meraki”). The Company’s understanding is Meraki
is a Pennsylvania limited liability company, controlled by Chis.
Included
in the Current portion of notes payable are the principal balances of Huntington’s LOC of $ 344,166 and Term Loan of $ 134,681 . Accrued
interest and fees on the LOC and Term Loan debt $ 54,256 is included in accounts payable and accrued liabilities.
F- 22
NOTE
15 - INCOME TAXES
The
Company provides for income taxes under ASC 740, Accounting for Income Taxes. ASC 740 requires the use of an asset and liability approach
in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement
and tax bases of assets and liabilities and the tax rates in effect when these differences are expected to reverse. ASC 740 requires
the reduction of deferred tax assets by a valuation allowance if, based on the weight of available evidence, it is more likely- than
not that some or all of the deferred tax assets will not be realized.
In
assessing the need for a valuation allowance, management must determine that there will be sufficient taxable income to allow for the
realization of deferred tax assets. Based upon the historical and anticipated future income, management has determined that the deferred
tax assets do not meet the more-likely-than-not threshold for realizability. Accordingly, there is a full valuation allowance provided
against the Company’s deferred tax assets as of March 31, 2025, and December 31, 2024.
As
of March 31, 2025, the Company has approximately $ 31,094,000 net operating loss carryforwards available to reduce future taxable income.
As of March 31, 2025, and December 31, 2024, the Company has no material unrecognized tax benefits which would favourably affect the
effective income tax rate in future periods and does not believe that there will be any significant increases or decreases of unrecognized
tax benefits within the next twelve months. No interest or penalties relating to income tax matters have been imposed on the Company
during the three months ended March 31, 2025, and 2024, and no provision for interest and penalties is deemed necessary as of March 31,
2025, and December 31, 2024.
NOTE
16 – SUBSEQUENT EVENTS
On
April 1, 2025, the Company sold GHS an aggregate of 230,771,625 shares of common stock for proceeds of $ 35,160 net of offering costs.
On
April 11, 2025, the Company entered into an Equity Financing Agreement (the “2025 Financing Agreement”) and Registration
Rights Agreement (the “2025 Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has
agreed to provide the Company with up to $ 10,000,000 of funding upon effectiveness of a registration statement on Form S-1. Pursuant
to the effectiveness of the registration statement the Company has the right to deliver puts to GHS and GHS will be obligated to purchase
shares of our common stock based on the investment amount specified in each put notice. The maximum amount that the Company shall be
entitled to put to GHS in each put notice will not exceed three hundred percent (300%) of the average of the daily trading dollar volume
of the Company’s common stock during the ten (10) trading days preceding the put, so long as such amount does not exceed 4.99%
of the outstanding shares of the Company. Pursuant to the 2025 Financing Agreement, GHS and its affiliates will not be permitted to purchase,
and the Company may not put shares of the Company’s common stock to GHS that would result in GHS’s beneficial ownership equaling
more than 4.99% of the Company’s outstanding common stock. The price of each put share shall be equal to eighty percent (80%) of
the lowest daily volume weighted average price of the Company’s common stock for the ten (10) consecutive trading days preceding
the date on which the applicable put is delivered to GHS. No put will be made in an amount equalling less than $10,000 or greater than
$1,000,000. Puts may be delivered by the Company to GHS until the earlier of thirty-six (36) months after the effectiveness of the registration
statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth of put shares. On May 7, 2025, the Company
receive a Notice of Effectiveness for the sale of up to Four Billion (4,000,000,000) shares of the Company’s common stock to GHS,
pursuant to the April 11, 2025, Financing Agreement and Registration Rights Agreement.
On May 15, 2025, the Company issued 43,500 shares
of common stock pursuant to a Service Agreement with a third party.
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.
F- 23
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 unaudited 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.
While
our financial statements are presented on the basis that we are a going concern, which contemplates the realization of assets and the
satisfaction of liabilities in the normal course of business over a reasonable length of time, our auditors have raised a substantial
doubt about our ability to continue as a going concern.
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 consolidated 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
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 and a wholly owned
subsidiary of the 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. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide customers systems to coordinate the understanding of electrical
usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs. We work
with architects, engineers, facility managers, electrical contractors and engineers.
3
On
June 11, 2024, the Company formed Automated Room Controls, Inc. (“ARC”) a Nevada corporation, as a wholly owned subsidiary
of the Company. ARC was created to address a significant need in the lighting controls industry. ARC’s personnel has extensive
experience in lighting controls since 2012, bringing together IT specialists and lighting control experts. We believe that easy deployment
and creative applications can transform lighting controls into essential tools for enhancing the utility and ambiance of any space. The
Company’s mission is to deliver cutting-edge technology that simplifies complex control needs, ensuring seamless integration and
exceptional performance.
OES
operates 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.
Equipment
Distributor: 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. On February 22, 2023, with an effective
date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the “Sublease”) with the landlord
and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement, the third party will be responsible
for all of the Company’s lease obligations through May 31, 2026, the lease termination date. The Company and the subleasee have
agreed to work together regarding any existing Company inventory in the facility.
Modular
Energy Distribution System: The NeoVolt ™ System comprises 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. Our
NeoVolt TM System offers (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.
The
Company has developed a business plan for NeoVolt™, a scalable battery storage solution that aims to relieve the stress on existing
grid infrastructure by providing distributed energy storage. With the first stage of engineered technical drawings completed, we are
advancing to stage two and preparing to construct the initial prototype or proof of concept (PoC). NeoVolt™ is designed with advanced
features, including automatic adoption of connected devices and dynamic load balancing through a master-slave configuration. These capabilities
enable NeoVolt™ to seamlessly integrate with and manage energy flows across multiple devices. Furthermore, the PoC is contingent
upon recent advancements in EV charging and discharging standardizations, including on-board inverters and bi-directional capabilities,
to ensure compatibility and efficiency in both residential and commercial applications.
OED
specializes in lighting commissioning services. On September 27, 2024, OED signed an agreement with Leviton Manufacturing Co, Inc., to
serve as a field service technician for their advanced lighting control systems.
Ozop
Plus markets vehicle service contracts (VSC’s”) for electric vehicles (EV’s) that offer consumers to be able to purchase
additional months and miles above the manufacturer’s warranty and to also bring added value to EV owners by utilizing our partnerships
and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns are the EV battery repair
and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated wear on additional components
that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace of mind” to the
EV buyer. On October 23, 2024, Ozop Capital Partners, Inc. entered into an agreement with Empire Auto Protect (“Empire”).
Under the agreement, Empire will white label Royal Administration’s Fully Charged VSC, to be marketed as Empire Plus. OZOP Plus
will be ceded the battery premium portion of all of the Empire Plus VSC’s contracted.
ARC
has developed products to be an advanced lighting controls system, intricately engineered to integrate sophisticated wired and wireless
technologies. At its core, it employs a hybrid network topology that facilitates both resilient wired connections and flexible wireless
communications, making it suitable for complex infrastructural environments. The system is equipped with an array of sensors and control
nodes, enabling precise light management and energy usage monitoring. With support for protocols such as DALI and Zigbee, alongside the
capability for seamless integration with IoT platforms, ARC offers a comprehensive solution for intricate lighting networks. This system
is designed not just for control and efficiency, but also for adaptability to diverse architectural and electrical layouts, embodying
a technical solution for advanced, energy-conscious lighting management.
4
Discontinued
Operations
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceedings which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as income from discontinued operations in the accompanying unaudited
consolidated financial statements for the three months ended March 31, 2025, and 2024.
Results
of Operations for the three months ended March 31, 2025, and 2024:
Revenue
For
the three months ended March 31, 2025, the Company generated revenue of $42,257 compared to $251,722 for the three months ended March
31, 2024. Revenues from Ozop Energy Systems, Inc. (“OES”) are classified as sourced and distributed products. Revenues from
Ozop Engineering and Design (“OED”) are classified as design and installation. Sales are summarized as follows:
Three months ended
March 31,
2025
2024
Sourced and distributed products
$ 3,024
$ 75,222
Design and installation
39,233
176,500
Total
$ 42,257
$ 251,722
Sales
of sourced and distributed products (solar product) were significantly lower for the three months ended March 31, 2025, compared to the
three months ended March 31, 2024. The Company believes the lower revenues were due to higher interest rates affecting homeowners’
ability and desire for residential rooftop solar installations as well as competitors lowering their selling prices to try to capture
a part of the lower demand. These factors also resulted in our customers having excess inventory on hand, and our decision to not currently
place additional order for solar products. Design and installation revenues decreased for the three months ended March 31, 2025, compared
to the three months ended March 31, 2024. The prior year included $162,000 for a one-time large installation job.
Cost
of sales and Gross profit
For
the three months ended March 31, 2025, and 2024, the Company recognized $29,019 and $115,445, respectively, of cost of sales.
Three months ended
March 31,
2025
2024
Sourced and distributed products
$ 2,664
$ 63,331
Design and installation
26,355
52,114
Total
$ 29,019
$ 115,445
The
Company recognized a gross margin on solar products of 11.9% for the three months ended March 31, 2025, compared to 15.8% for the three
months ended March 31, 2024. The decrease in gross profit dollars was due to lower revenues in the current period. The decrease in gross
margin percentage is primarily a result of the product mix of sales.
Design
and installation cost of sales is comprised of OED’s labor costs for each job. The Company recognized a gross margin on design
and installation of 32.8% for the three months ended March 31, 2025, compared to 70.5% for the three months ended March 31, 2024. The
decrease in gross profit dollars was due to lower revenues in the current period. The decrease in gross margin percentage is primarily
a result of a new customer in the current quarter who compensates the Company based on hourly rate for actual worked hours as compared
to a higher daily rate the Company received from other customers.
5
Operating
expenses
Total
operating expenses for the three months ended March 31, 2025, and 2024, were $944,067 and $968,763 respectively. The operating expenses
were comprised of:
Three months ended
March 31,
2025
2024
Management fees, related parties
$ 240,000
$ 240,000
Salaries, taxes and benefits
231,839
193,494
Travel expenses
23,399
35,142
Professional and consulting fees
229,175
254,827
Advertising and marketing
15,824
15,671
Rent and office expense
12,971
83,604
Research and development costs
24,668
2,094
Insurance
62,882
60,976
General and administrative, Other
103,309
82,955
Total
$ 944,067
$ 968,763
Effective
January 1, 2022, the Company entered into an employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway receives annual
compensation of $240,000 from the Company and will also be eligible to receive bonuses and equity grants at the discretion of the BOD.
The Company also agreed to compensate Mr. Conway for services provided directly to any of the Company’s subsidiaries. Currently,
the subsidiaries of Ozop Capital, OES and OED, each compensates Mr. Conway $20,000 per month.
Salaries,
taxes, and benefits increased for the three months ended March 31, 2025, compared to March 31, 2024. As of March 31, 2025, Ozop Energy
Systems had 2 employees with an aggregate annual salary of $204,000 and focused on information technology and general and administrative
functions. The solar distribution of this vertical is being managed by our financial consultant and the Company’s CEO. OED has
two employees with an aggregate annual compensation of $244,000. OED has allocated $26,355 and $52,114 of salaries to cost of sales for
the three months ended March 31, 2025, and 2024. Employees with an annual salary of $310,000 are being expensed effective July 1, 2024,
to Automated Room Controls, Inc. (“ARC”). Ozop Capital Partners had one employee with annual compensation of $125,000 (terminated
in July 2024), and hired a new employee on September 3, 2024, with an annual salary of $144,000. The Company allocates salaries and related
expenses to the appropriate subsidiary for where their services are being performed. The expenses per subsidiary included in operating
expenses for the three months ended March 31, 2025, and 2024, are as follows:
Three months ended March 31,
2025
2024
Ozop Energy Systems
$ 55,649
$ 55,637
Ozop Engineering and Design
60,136
103,716
Automated Room Controls, Inc.
84,465
-
Ozop Capital Partners/EV Insurance Company
31,589
34,141
Total
$ 231,839
$ 193,494
Travel
expenses decreased for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, as the Company had lower
travel expenses related to Systems and OED.
Professional
and consulting fees decreased for the three months ended March 31, 2025, compared to the three months ended March 31, 2024. The decrease
is due to general legal fees and legal fees for the quarter ended March 31, 2024, related to the YHS litigation. These decreases were
partially offset by increases in auditing fees.
Rent
and office expense (including storage, supplies, utilities, and internet costs) decreased for the three months ended March 31, 2025,
compared to the three months ended March 31, 2024. The decrease is the result of $55,890 expenses incurred by OES for storage fees in
the three months ended March 31, 2024 (no such storage fees in the three months ended March 31, 2025), coupled with a decrease in office
supplies as a result of expenditure control.
Research
and development costs increased for the three months ended March 31, 2025, compared to the three months ended March 31, 2024, due to
the development and testing of the ARC products.
Other
(Income) Expenses
Other
expense, net, for the three months ended March 31, 2025, was $626,342 compared to $594,882 for the three months ended March 31, 2024,
and were as follows.
Three months ended
March 31,
2025
2024
Interest expense
$ 738,101
$ 1,056,887
Gain on change in fair value of derivatives
(111,759 )
(462,005 )
Total other expense, net
$ 626,342
$ 594,882
6
The
decrease in interest expense for the three months ended March 31, 2025, is primarily a result of the amortization period of certain note
discounts that were completed in 2024. For the three months ended March 31, 2025, the Company recognized a gain of $111,759 on the change
in the fair value of derivatives compared to a gain of $462,005 for the three months ended March 31, 2024.
Net
loss
Net
loss attributable to the Company for the three months ended March 31, 2025, was $1,557,171 compared to $1,423,795 for the three months
ended March 31, 2024. The change was primarily a result of the decrease in gross profit and the increase in other expenses, partially
offset by the decrease in operating expenses.
Liquidity
and Capital Resources
The
accompanying unaudited 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 March 31, 2025, the Company had an accumulated
deficit of $226,425,812 and a working capital deficit of $33,521,692. As of March 31, 2025, the Company was in default of $19,925,000
plus accrued interest on debt instruments due to non-payment upon maturity dates. 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.
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.
Currently,
our current capital and our other existing resources will not be sufficient to provide the working capital needed for our current business,
and, 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 in Note 2 to the unaudited consolidated financial statements filed herein.
For
the three months ended March 31, 2025, we primarily funded our business operations with the existing cash on hand as of January 1, 2025,
cash received from collection of accounts receivable, and $260,805 received from sales of common stock.
As
of March 31, 2025, we had cash of $329,632 as compared to $797,139 as of December 31, 2024. As of March 31, 2025, we had current liabilities
of $33,968,229, compared to current assets of $446,537, which resulted in a working capital deficit of $33,521,692. The current liabilities
are comprised of accounts payable and accrued expenses, related party liabilities, convertible debt, derivative liabilities, lease obligations,
deferred liability, notes payable, customer deposits and liabilities of discontinued operations.
Operating
Activities
For
the three months ended March 31, 2025, net cash used in operating activities was $724,822 compared to $641,620 for the three months ended
March 31, 2024.
For
the three months ended March 31, 2025, our net cash used in operating activities was primarily attributable to the net loss of $1,557,171,
the gain on the change in fair value of derivatives of $111,759, adjusted by non-cash items of interest expense of $14,241, and amortization
and depreciation of $54,305. Net changes of $875,562 in operating assets and liabilities reduced the cash used in operating activities.
For
the three months ended March 31, 2024, our net cash used in operating activities was primarily attributable to the net loss of $1,423,795,
the gain on the change in fair value of derivatives of $462,005, adjusted by non-cash items of interest expense of $332,990, and amortization
and depreciation of $52,870. Net changes of $861,893 in operating assets and liabilities reduced the cash used in operating activities.
7
Investing
Activities
For
the three months ended March 31, 2025, the net cash used in investing activities was $3,490, primarily due to purchase of office and
computer equipment. There were no investing activities for the three months ended March 31, 2024.
Financing
Activities
For
the three months ended March 31, 2025, and 2024, the net cash provided by financing activities was $260,805 and $350,555, respectively,
net of issuance costs, from the sales of common stock to GHS.
Critical
Accounting Policies and Estimates
The
Company’s unaudited consolidated financial statements are prepared in accordance with GAAP in the United States. The preparation
of its consolidated financial statements and related disclosures requires it to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenue, costs and expenses, and the disclosure of contingent assets and liabilities in the Company’s
unaudited consolidated financial statements. The Company bases its estimates on historical experience, known trends and events and various
other factors that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from other sources. The Company evaluates its estimates and
assumptions on an ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.
Our
senior management has reviewed the critical accounting policies and estimates with our Board of Directors. For a description of the Company’s
critical accounting policies and estimates, refer to “Part II—Item 7—Management’s Discussion and Analysis of
Financial Condition and Results of Operations—Critical Accounting Policies and Estimates” in our most recent Annual Report
on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on April 15, 2025. Critical accounting policies are those
that are most important to the portrayal of our financial condition, results of operations and cash flows and require management’s
most difficult, subjective and complex judgments, often as a result of the need to make estimates about the effect of matters that are
inherently uncertain. If actual results were to differ significantly from estimates made, the reported results could be materially affected.
There were no significant changes to our critical accounting policies and estimates during the three months ended March 31, 2025.
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.
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 March 31, 2025. 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.
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 March 31, 2025,
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.
8
2.
We
did not maintain appropriate cash controls – As of March 31, 2025, 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 during the three months ended March 31, 2025, that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART
II. OTHER INFORMATION
Item
1. LEGAL PROCEEDINGS
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
None
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 March 31, 2025, there have not been any material changes to the procedures by which security holders may recommend
nominees to the Board of Directors.
9
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).
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 3.1 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).
10
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)
*
Filed herewith.
+
Management contract or compensatory plan or arrangement.
11
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:
May 20, 2025
/s/
Brian P Conway
Brian
P. Conway
Chief
Executive Officer
(principal
executive officer)
(principal
financial and accounting officer)
12
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.