3 unchanged sentences
Consolidated Balance Sheets
−Removed: September 30, 2022
+Added: December 31, 2022
March 31, 2022
+Added: ( unaudited )
Current assets
2 unchanged sentences
Prepaid expenses
+Added: Deferred offering costs
Total current assets
12 unchanged sentences
Short-term Promissory Note and Lines of credit
+Added: Restructured August note payable
Notes payable - related parties
4 unchanged sentences
Convertible debenture, less unamortized debt discount of $ 9,680,000
+Added: Restructured Senior note payable
Note payable, less current maturities
2 unchanged sentences
Commitments and contingencies (Note 10)
−Removed: Series E Redeemable Convertible Preferred stock, $ 0.0001 par value, 20,000 shares authorized, 1,670 and 2,840 shares issued and outstanding at September 30, 2022 and March 31, 2021, respectively
−Removed: Series F Redeemable Convertible Preferred stock, $ 0.0001 par value, 750,000 shares authorized, 750,000 and 0 shares issued and outstanding at September 30, 2022 and March 31, 2021, respectively
+Added: Series E Redeemable Convertible Preferred stock, $ 0.0001 par value, 20,000 shares authorized, 1,670 and 2,840 shares issued and outstanding at December 31, 2022 and March 31, 2021, respectively
+Added: Series F Redeemable Convertible Preferred stock, $ 0.0001 par value, 750,000 shares authorized, 750,000 and 0 shares issued and outstanding at December 31, 2022 and March 31, 2021, respectively
Stockholders’ deficit
−Removed: Series A Convertible Preferred stock, $ 0.0001 par value, 5,000,000 shares authorized , 5,000,000 shares issued and outstanding at September 30, 2022 and March 31, 2021
−Removed: Common stock, $ 0.0001 par value, 900,000,000 shares authorized, 751,385,454 shares issued and 751,322,954 shares outstanding at September 30, 2022 and 674,831,624 shares issued and 674,644,124 shares outstanding at March 31, 2022, respectively
+Added: Series A Convertible Preferred stock, $ 0.0001 par value, 5,000,000 shares authorized, 5,000,000 shares issued and outstanding at December 31, 2022 and March 31, 2021
+Added: Common stock, $ 0.0001 par value, 900,000,000 shares authorized, 768,561,129 shares issued and 751,322,954 shares outstanding at December 31, 2022 and 674,831,624 shares issued and 674,644,124 shares outstanding at March 31, 2022, respectively
Additional paid in capital
8 unchanged sentences
Total liabilities, mezzanine and stockholders’ deficit
−Removed: The accompanying footnotes are in integral part of these condensed consolidated
−Removed: financial statements.
+Added: The accompanying notes are an integral part of these condensed consolidated financial statements.
NATURALSHRIMP
+Added: INCORPORATED and subsidiaries
Consolidated STATEMENTS OF OPERATIONS
−Removed: For the Three Months Ended
−Removed: For the Six Months Ended
−Removed: September 30, 2022
−Removed: September 30, 2021
−Removed: September 30, 2022
−Removed: September 30, 2021
+Added: the Three Months Ended
+Added: the Nine Months Ended
Operating expenses:
General and administrative
−Removed: Salaries and Wages
−Removed: Stock Compensation
−Removed: Professional services
−Removed: General and administrative
Research and development
Facility operations
−Removed: Total operating expenses
+Added: operating expenses
Net loss from operations
6 unchanged sentences
( 1,674,994 )
−Removed: Interest expense - related parties
+Added: Interest expense - related
Amortization of debt discount
( 5,019,883 )
−Removed: ( 4,176,389 )
Financing costs
−Removed: Change in fair value of derivative liability
( 1,393,000 )
( 1,502,953 )
−Removed: Change in fair value of warrant liability
+Added: Change in fair value of
+Added: derivative liability
+Added: Change in fair value of
+Added: warrant liability
+Added: Change in fair value of
+Added: restructured notes
+Added: ( 1,594,515 )
+Added: ( 1,594,515 )
Forgiveness of PPP loan
−Removed: Loss due to fire
−Removed: Total other income (expense)
+Added: Gain on Vero Blue note
+Added: Gain on extinguishment
+Added: Legal Settlement
( 29,400,000 )
( 29,400,000 )
−Removed: Loss before income taxes
+Added: Loss due to fire
+Added: other income (expense)
( 30,850,991 )
1 unchanged sentence
( 31,241,307 )
+Added: Income (loss) before income taxes
( 33,366,545 )
−Removed: Provision for income taxes
( 11,552,820 )
( 38,778,923 )
+Added: Provision for income taxes
+Added: Net income (loss)
( 33,366,545 )
( 11,552,820 )
−Removed: Amortization of beneficial conversion feature on Preferred shares
( 38,778,923 )
+Added: Amortization of beneficial conversion feature
+Added: on Preferred shares
Accretion on Preferred shares
−Removed: Redemption and exchange of Series D Preferred shares
+Added: Redemption and exchange of Series D Preferred
( 5,792,947 )
−Removed: Net loss available for common stockholders
+Added: Net income (loss) available
+Added: for common stockholders
$ ( 33,366,545 )
1 unchanged sentence
$ ( 45,389,246 )
+Added: EARNINGS PER SHARE (Basic)
+Added: EARNINGS PER SHARE (Diluted)
+Added: WEIGHTED AVERAGE SHARES OUTSTANDING (Basic)
+Added: WEIGHTED AVERAGE SHARES OUTSTANDING (Diluted)
1,629,304,739
−Removed: EARNINGS PER SHARE (Basic and diluted)
−Removed: WEIGHTED AVERAGE SHARES OUTSTANDING (Basic and diluted)
−Removed: The accompanying footnotes are in integral part of these condensed consolidated
−Removed: financial statements.
+Added: The accompanying notes are an integral part of these condensed consolidated financial statements.
NATURALSHRIMP
+Added: INCORPORATED and subsidiaries
Consolidated STATEMENT of CHANGES IN SHAREHOLDERS’ DEFICIT
−Removed: Preferred stock
+Added: A Preferred stock
B Preferred stock
6 unchanged sentences
( 19,317,598 )
−Removed: of Series E PS to common stock
+Added: of Series E Preferred Shares to common stock
beneficial conversion feature related to the Series E Preferred Shares, fully amortized
11 unchanged sentences
stock issued for legal settlement to NSH shareholders
−Removed: of Series E Preferred Shares to common stock
+Added: of Series E Preferred Shares to
of 10 % in Series E Preferred Shares to one holder based on certain rights
11 unchanged sentences
$ ( 59,183,191 )
+Added: of common shares under financing agreement
+Added: of beneficial conversion feature related to Series E Preferred Shares
+Added: of Series E Preferred Shares
+Added: payable on Preferred Shares
+Added: stock vested to consultants
+Added: December 31, 2022
+Added: $ 119,464,471
+Added: $ ( 163,037,985 )
+Added: $ ( 42,889,603 )
March 31, 2021
3 unchanged sentences
of Series D PS to common stock
−Removed: of Series D PS to Series E PS
+Added: of Series D Preferred Shares to Series E Preferred Shares
( 3,258,189 )
16 unchanged sentences
$ ( 62,856,334 )
−Removed: Conversion of Series E PS to common stock
−Removed: Amortization of beneficial conversion feature related to Series E Preferred
+Added: of Series E PS to common stock
+Added: of beneficial conversion feature related to Series E Preferred Shares
( 1,341,948 )
( 1,341,948 )
−Removed: Revision of dividends payable on Series B Preferred Shares (See Note 2)
−Removed: Dividends payable on Preferred Shares
−Removed: Common shares to be issued for Technical and Equipment Rights Agreement
−Removed: Common stock vested to consultants
+Added: of dividends payable on Series B Preferred Shares (See Note 2)
+Added: payable on Preferred Shares
+Added: shares to be issued for Technical and Equipment Rights Agreement
+Added: stock vested to consultants
( 2,849,635 )
( 2,849,635 )
−Removed: Balance September 30, 2021
+Added: September 30, 2021
$ ( 67,408,142 )
−Removed: The accompanying footnotes are in integral part of
−Removed: these condensed consolidated financial statements.
+Added: of Series B Preferred Shares to common stock
+Added: of Series E Preferred Shares to common stock
+Added: of beneficial conversion feature related to Series E Preferred Shares
+Added: conversion feature related to the Series E Preferred Shares
+Added: of Series E Preferred Shares
+Added: payable on Preferred Shares
+Added: shares issued for Technical and Equipment Rights Agreement
+Added: ( 11,762,376 )
+Added: stock vested to consultants
+Added: stock issued to consultants
+Added: stock vested to employees
+Added: Reclassification
+Added: of warrants to liability
+Added: ( 2,935,000 )
+Added: ( 2,935,000 )
+Added: stock to be issued for legal settlement to NSH shareholders
+Added: ( 33,366,545 )
+Added: ( 33,366,545 )
+Added: income (loss)
+Added: ( 33,366,545 )
+Added: ( 33,366,545 )
+Added: December 31, 2021
+Added: $ ( 101,798,974 )
+Added: The accompanying notes are an integral part of these condensed consolidated financial statements.
NATURALSHRIMP
+Added: INCORPORATED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: For the Six Months Ended
−Removed: September 30, 2022
−Removed: September 30, 2021
+Added: Nine Months Ended
CASH FLOWS FROM OPERATING ACTIVITIES
8 unchanged sentences
( 3,031,000 )
+Added: Change in fair value of promissory notes
Financing costs
+Added: Gain on extinguishment of debt
+Added: ( 1,883,089 )
+Added: Loss due to fire
Forgiveness of PPP loan
+Added: Gain on Vero Blue note settlement
+Added: Legal settlement
Shares issued for services
2 unchanged sentences
Prepaid expenses and other current assets
+Added: Deferred offering costs
Accounts payable
+Added: ( 5,637,796 )
Other accrued expenses
2 unchanged sentences
Accrued interest - related parties
−Removed: Cash used in operating activitites
+Added: Cash used in operating activities
( 3,884,764 )
1 unchanged sentence
CASH FLOWS FROM INVESTING ACTIVITIES
−Removed: Cash paid for machinery and equipment
+Added: Cash paid for fixed assets
+Added: ( 2,430,186 )
+Added: ( 2,116,124 )
+Added: Cash received for fire damage to fixed assets
Cash paid for patent acquisition with F & T
5 unchanged sentences
Cash paid for construction in process
+Added: investing activities
( 1,730,186 )
−Removed: CASH USED IN INVESTING ACTIVITIES
( 7,899,513 )
4 unchanged sentences
Repayment of short-term promissory note and lines of credit
−Removed: Borrowing on Notes payable related party
−Removed: Notes receivable
−Removed: Lines of credit
−Removed: Proceeds from issuance of common shares under equity agreeement
+Added: Proceeds from issuance of common shares under equity agreement
+Added: Proceeds from sale of stock
Proceeds from promissory note
Proceeds from promissory note, related parties
+Added: Proceeds from convertible debentures
Proceeds from convertible debentures, receipt from escrow
Escrow account in relation to the proceeds from promissory notes
−Removed: ( 3,900,000 )
Payments on convertible debentures
−Removed: Proceeds from sale of Series E PS
−Removed: Proceeds from sale of Series D PS
−Removed: Redemption of Series D PS
+Added: Payments on notes payable
( 4,500,000 )
+Added: Proceeds from sale of Series E Preferred Shares
+Added: Redemption of Series D Preferred Shares
+Added: ( 3,513,504 )
Shares issued upon exercise of warrants
−Removed: Cash provided by financing activitites
+Added: Cash provided by financing activities
NET CHANGE IN CASH
3 unchanged sentences
INTEREST PAID
−Removed: Supplemental Disclosure of Non-Cash Investing and Financing Activities:
+Added: Supplemental Disclosure of Non-Cash Investing and Financing
Construction in process transferred to fixed assets
2 unchanged sentences
Cancellation of Right of Use asset and Lease liability
+Added: Shares issued as consideration for Rights Agreement
Shares issued as consideration for Patent acquisition
Shares issued as consideration for acquisition of remaining NCI
−Removed: The accompanying footnotes are in integral part of
−Removed: these condensed consolidated financial statements.
+Added: The accompanying notes are an integral part of these condensed consolidated financial statements.
NATURALSHRIMP
+Added: INCORPORATED AND SUBSIDIARIES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: THE THREE AND SIX MONTHS ENDED SEPTEMBER 30, 2022
+Added: THE THREE AND NINE MONTHS ENDED DECEMBER 31, 2022
1 – NATURE OF THE ORGANIZATION AND BUSINESS
35 unchanged sentences
the realization of assets and satisfaction of liabilities in the normal course of business.
−Removed: For the six months ended September 30, 2022,
+Added: For the nine months ended December 31, 2022,
the Company had a net loss from operations of approximately $ 8,609,000 .
−Removed: At September 30, 2022, the Company had an accumulated deficit
−Removed: of approximately $ 177,927,000 and a working capital deficit of approximately $ 38,334,000 .
−Removed: These factors raise substantial doubt about
−Removed: the Company’s ability to continue as a going concern, within one year from the issuance date of this filing.
−Removed: The Company’s
−Removed: ability to continue as a going concern is dependent on its ability to raise the required additional capital or debt financing to meet
−Removed: short and long-term operating requirements.
−Removed: During the six months ended September 30, 2022, the Company received the $ 1,500,000 remaining
−Removed: escrow amount related to the proceeds from the issuance of a convertible debenture in December 2021, as well as $ 1,100,000 from the from
−Removed: the issuance of a convertible debenture in August 2022, with $ 3,900,000 put into escrow to be held until certain terms are met for a
−Removed: promissory note (see Note 5) and $ 250,000 in a loan agreement with related parties.
−Removed: Subsequent to the period end , the Company entered
−Removed: into a Purchase Agreement with GHS Investments LLC (“GHS”) under which the Company may require GHS to purchase a maximum
−Removed: of up to 64,000,000 shares of the Company’s common stock (“GHS Purchase Shares”) based on a total aggregate purchase
−Removed: price of up to $ 5,000,000 over a one-year term that ends on November 4, 2023 (see Note 11).
−Removed: On November 8, 2022, the Company received
−Removed: a $ 500,000 , for the sale of 4,972,156 shares of common stock .
−Removed: Management believes that private placements of equity capital will
−Removed: be needed to fund the Company’s long-term operating requirements.
−Removed: The Company may also encounter business endeavors that require
−Removed: significant cash commitments or unanticipated problems or expenses that could result in a requirement for additional cash.
−Removed: If the Company
−Removed: raises additional funds through the issuance of equity, the percentage ownership of its current shareholders could be reduced, and such
−Removed: securities might have rights, preferences or privileges senior to our common stock.
−Removed: Additional financing may not be available upon acceptable
−Removed: terms, or at all.
−Removed: If adequate funds are not available or are not available on acceptable terms, the Company may not be able to take advantage
−Removed: of prospective business endeavors or opportunities, which could significantly and materially restrict our operations.
−Removed: The Company continues
−Removed: to pursue external financing alternatives to improve its working capital position.
−Removed: If the Company is unable to obtain the necessary capital,
−Removed: the Company may be unable to develop its facilities and enter in production.
+Added: At December 31, 2022, the Company had an accumulated deficit of approximately $ 163,038,000
+Added: and a working capital deficit of approximately
+Added: $ 8,191,000 .
+Added: These factors raise substantial doubt about the Company’s ability to continue as a going concern, within one year from the issuance
+Added: date of this filing.
+Added: The Company’s ability to continue as a going concern is dependent on its ability to raise the required additional
+Added: capital or debt financing to meet short and long-term operating requirements.
+Added: During the nine months ended December 31, 2022, the Company
+Added: received the $ 1,500,000
+Added: remaining escrow amount related to the proceeds from the issuance
+Added: of a convertible debenture in December 2021, as well as $ 1,465,000
+Added: from the issuance of a convertible debenture
+Added: in August 2022, per the restructuring agreement and $ 250,000
+Added: in a loan agreement with related parties.
+Added: Additionally,
+Added: the Company entered into a Purchase Agreement with GHS Investments LLC (“GHS”) under which the Company may require GHS to
+Added: purchase a maximum of up to 64,000,000
+Added: shares of the Company’s common stock (“GHS
+Added: Purchase Shares”) based on a total aggregate purchase price of up to $ 5,000,000
+Added: over a one-year term that ends on November 4, 2023
+Added: (see Note 11).
+Added: During the three months ended December 31, 2022, the Company received a net amount of approximately $ 1,380,000 ,
+Added: for the sale of 17,175,675
+Added: shares of common stock.
+Added: Subsequent to the period
+Added: end, the Company has received another $ 878,365
+Added: from GHS for the sale of 14,880,460
+Added: of common stock.
+Added: Management believes that private placements of equity capital will be needed to fund the Company’s long-term operating
+Added: requirements.
+Added: The Company may also encounter business endeavors that require significant cash commitments or unanticipated problems or
+Added: expenses that could result in a requirement for additional cash.
+Added: If the Company raises additional funds through the issuance of equity,
+Added: the percentage ownership of its current shareholders could be reduced, and such securities might have rights, preferences or privileges
+Added: senior to our common stock.
+Added: Additional financing may not be available upon acceptable terms, or at all.
+Added: If adequate funds are not available
+Added: or are not available on acceptable terms, the Company may not be able to take advantage of prospective business endeavors or opportunities,
+Added: which could significantly and materially restrict our operations.
+Added: The Company continues to pursue external financing alternatives to
+Added: improve its working capital position.
+Added: If the Company is unable to obtain the necessary capital, the Company may be unable to develop
+Added: its facilities and enter in production.
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
of Presentation
−Removed: accompanying unaudited financial information as of and for the three and six months ended September 30, 2022 and 2021 has been prepared
+Added: accompanying unaudited financial information as of and for the three and nine months ended December 31, 2022 and 2021 has been prepared
in accordance with GAAP for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of
3 unchanged sentences
for such periods.
−Removed: Operating results for the six months ended September 30, 2022 are not necessarily indicative of the results that may
+Added: Operating results for the nine months ended December 31, 2022 are not necessarily indicative of the results that may
be expected for the entire year or for any other subsequent interim period.
20 unchanged sentences
in accordance with ASC 260 – 10 “ Earnings per Share ”, which establishes the requirements for presenting EPS.
−Removed: EPS is based on the weighted average number of shares of common stock outstanding.
−Removed: Diluted EPS is based on the weighted average number
−Removed: of shares of common stock outstanding and dilutive common stock equivalents.
−Removed: Basic EPS is computed by dividing net income or loss available
−Removed: to common stockholders (numerator) by the weighted average number of shares of common stock outstanding (denominator) during the period.
−Removed: For the six months ended September 30, 2022, the Company had 5,000,000 shares of Series A Convertible Preferred Stock which would be
−Removed: converted at the holder’s option into approximately 751,323,000 underlying common shares, 1,500 shares of Series E Redeemable Convertible
−Removed: Preferred shares whose approximately 5,143,000 underlying shares are convertible at the investors’ option at a fixed conversion
−Removed: price of $ 0.35 , and 170 shares of Series E Redeemable Convertible Preferred shares whose approximately 2,656,000 underlying shares are
−Removed: convertible at the investors’ option at conversion price of 90 % of the average of the two lowest market prices over the last 10
−Removed: days, 750,000 shares of Series F Preferred Stock which would be converted at the holders’ option into approximately 180,333,000
−Removed: underlying common shares, approximately $ 18,768,000 in a convertible debenture whose approximately 259,759,000 underlying shares are
−Removed: convertible at the holders’ option at conversion price of 90 % of the average of the two lowest market prices over the last 10 days
−Removed: and 18,573,116 warrants outstanding which were not included in the calculation of diluted EPS as their effect would be anti-dilutive.
−Removed: For the six months ended September 30, 2021, the Company had Redeemable Convertible Preferred stock with approximately 9,842,000 underlying
−Removed: common shares, and 10,000,000 warrants outstanding which were not included in the calculation of diluted EPS as their effect would be
−Removed: anti-dilutive.
+Added: Basic EPS is based on the weighted average number of shares of common stock outstanding.
+Added: Diluted EPS is based on the weighted average
+Added: number of shares of common stock outstanding and dilutive common stock equivalents.
+Added: Basic EPS is computed by dividing net income or loss
+Added: available to common stockholders (numerator) by the weighted average number of shares of common stock outstanding (denominator) during
+Added: For the three months ended December 31, 2022, the Company had 5,000,000
+Added: shares of Series A Convertible Preferred Stock
+Added: which would be converted at the holder’s option into approximately 751,385,000
+Added: underlying common shares, 170
+Added: shares of Series E Redeemable Convertible Preferred
+Added: shares whose approximately 2,775,000
+Added: underlying shares are convertible at the investors’
+Added: option at conversion price of 90 %
+Added: of the average of the two lowest market prices over the last 10 days, 750,000
+Added: shares of Series F Preferred Stock which would
+Added: be converted at the holders’ option into approximately 180,333,000
+Added: underlying common shares, whose shares were included
+Added: in the calculation of diluted EPS.
+Added: For the three months ended December 31, 2022, the Company had 1,500
+Added: shares of Series E Redeemable Convertible Preferred
+Added: shares whose approximately 5,143,000
+Added: underlying shares are convertible at the investors’
+Added: option at a fixed conversion price of $ 0.35 ,
+Added: and 18,573,116 warrants
+Added: outstanding which were not included in the calculation of diluted EPS as their effect would be anti-dilutive as their conversion and
+Added: exercise prices were greater than the market price of the Company’s common shares.
+Added: For the nine months ended December 31, 2022,
+Added: the Company had 5,000,000
+Added: shares of Series A Convertible Preferred Stock
+Added: which would be converted at the holder’s option into approximately 768,561,000
+Added: underlying common shares, 1,500
+Added: shares of Series E Redeemable Convertible Preferred
+Added: shares whose approximately 5,143,000
+Added: underlying shares are convertible at the investors’
+Added: option at a fixed conversion price of $ 0.35 ,
+Added: shares of Series E Redeemable Convertible Preferred
+Added: shares whose approximately 2,775,000
+Added: underlying shares are convertible at the investors’
+Added: option at conversion price of 90 %
+Added: of the average of the two lowest market prices over the last 10 days, 750,000
+Added: shares of Series F Preferred Stock which would
+Added: be converted at the holders’ option into approximately 184,387,000
+Added: underlying common shares, and 18,573,116
+Added: warrants outstanding which were not included
+Added: in the calculation of diluted EPS as their effect would be anti-dilutive.
+Added: For the three and nine months ended December 31, 2021, the
+Added: Company had Redeemable Convertible Preferred stock with approximately 9,842,000
+Added: underlying common shares, $ 18,768,000
+Added: in a convertible debenture whose approximately
+Added: underlying shares are convertible at the holders’
+Added: option at conversion price of 90 %
+Added: of the average of the two lowest market prices over the last 10 days and 18,506,429
+Added: warrants outstanding which were not included
+Added: in the calculation of diluted EPS as their effect would be anti-dilutive.
Value Measurements
17 unchanged sentences
along with other information, including the gain or loss recognized in income in the period the remeasurement occurred.
−Removed: Company did not have any Level 1 or Level 2 assets and liabilities at September 30, 2022 and March 31, 2022.
+Added: Company did not have any Level 1 or Level 2 assets and liabilities at December 31, 2022 and March 31, 2022.
derivative and warrant liabilities are Level 3 fair value measurements.
−Removed: following is a summary of activity of Level 3 derivatives during the six months ended September 30, 2022 and the year ended March 31,
−Removed: DERIVATIVE AND WARRANT AT FAIR VALUE
−Removed: September 30, 2022
+Added: following is a summary of activity of Level 3 derivatives during the nine months ended December 31, 2022 and the year ended March 31,
+Added: OF DERIVATIVE AND WARRANT AND PROMISSORY NOTE AT FAIR VALUE
+Added: December 31, 2022
March 31, 2022
Derivative liability balance at beginning of period
−Removed: Reclass to equity upon conversion or redemption
+Added: Included in gain on extinguishment of note
+Added: ( 12,290,000 )
Additions to derivatives
1 unchanged sentence
Balance at end of period
−Removed: September 30, 2022, the fair value of the derivative liabilities of convertible notes was estimated by the use of a Binomial model using
−Removed: the following inputs:
−Removed: the price of the Company’s common stock of $ 0.15 ;
−Removed: the conversion price of $ 0.0657 ;
−Removed: a risk-free interest rate
−Removed: of 4.05 % and expected volatility of the Company’s common stock of 104,46 %.
+Added: derivative liability does not exist as of December 31, 2022, as the convertible note removed the conversion feature upon its restructuring
+Added: and there is no longer an embedded derivative to be bifurcated (Note 6).
March 31, 2022, the fair value of the derivative liabilities of convertible notes was estimated using the following inputs:
3 unchanged sentences
of the Company’s common stock of 109.47 %.
−Removed: September 30, 2022
+Added: OF DERIVATIVE AND WARRANT AND PROMISSORY NOTE AT FAIR VALUE
+Added: December 31, 2022
March 31, 2022
6 unchanged sentences
Balance at end of period
−Removed: September 30, 2022, the fair value of the warrant liability was estimated using the following inputs:
+Added: December 31, 2022, the fair value of the warrant liability was estimated using the following inputs:
the price of the Company’s
6 unchanged sentences
common stock ranging from 185.9 % to 205.9 % and the remaining terms of each warrant issuance.
+Added: OF DERIVATIVE AND WARRANT AND PROMISSORY NOTE AT FAIR VALUE
+Added: December 31, 2022
+Added: March 31, 2022
+Added: Promissory Notes fair value at beginning of period
+Added: Fair value of Promissory Note upon Restructuring Agreement
+Added: Change in fair value
+Added: ( 1,594,515 )
+Added: Promissory Note fair value at end of period
+Added: November 4, 2022, when the Company entered into a Restructuring Agreement for an Amended and Restated Secured Promissory Note for two
+Added: of their outstanding debentures (Note 6 and Note 7), which were accounted for as debt extinguishment, the Company elected to recognize
+Added: the new debt under ASC 825 fair value option .
Company’s financial instruments include cash and cash equivalents, receivables, payables, and debt and are accounted for under
5 unchanged sentences
with a maturity of three months or less to be cash equivalents.
−Removed: There were no cash equivalents at September 30, 2022 and March 31, 2022.
+Added: There were no cash equivalents at December 31, 2022 and March 31, 2022.
Concentration
3 unchanged sentences
Corporation (FDIC) up to $ 250,000 .
−Removed: As of September 30, 2022 and
−Removed: March 31, 2022, the Company’s cash balance exceeded FDIC coverage.
−Removed: The Company has not experienced any losses in such accounts
−Removed: and periodically evaluates the credit worthiness of the financial institutions and has determined the credit exposure to be negligible.
+Added: As of December 31, 2022, the Company’s cash balance
+Added: did not exceed FDIC coverage.
+Added: As of March 31, 2022, the Company’s cash balance exceeded FDIC
+Added: The Company has not experienced any losses in such accounts and periodically evaluates the credit worthiness of the
+Added: financial institutions and has determined the credit exposure to be negligible.
is carried at historical value or cost and is depreciated using the straight-line method over the estimated useful lives of the related
Estimated useful lives are as follows:
−Removed: SCHEDULE OF ESTIMATED USEFUL LIVES
−Removed: and Equipment
+Added: OF ESTIMATED USEFUL LIVES
+Added: Machinery and Equipment
+Added: Furniture and Fixtures
and repairs are charged to expense as incurred.
15 unchanged sentences
straight-line basis over the expected term of the agreements of ten years.
−Removed: For the three and six months ended September 30, 2022, the
+Added: For the three and nine months ended December 31, 2022, the
amortization of the patents was $ 97,500 and $ 292,500 and the license rights was $ 270,000 and $ 810,000 .
−Removed: expense for the patents was $ 97,500 and $ 146,500 for the three and six months ended September 30, 2021.
+Added: expense for the patents was $ 97,500 and $ 244,000 for the three and nine months ended December 31, 2021.
The accumulated amortization
−Removed: of the patents was $ 536,000 and $ 341,500 as of September 30, 2022 and March 31, 2022, respectively.
−Removed: The accumulated amortization of the
−Removed: license rights was $ 1,080,000 and $ 540.000 as of September 30, 2022 and March 31, 2022, respectively.
+Added: of the patents was $ 633,500,000 and $ 341,500 as of December 31, 2022 and March 31, 2022, respectively.
+Added: The accumulated amortization of
+Added: the license rights was $ 1,350,000 and $ 540,000 as of December 31, 2022 and March 31, 2022, respectively.
Company periodically evaluates the remaining useful lives of its finite-lived intangible assets to determine whether events and circumstances
warrant a revision to the remaining period of amortization.
−Removed: As of September 30, 2022, the Company believes the carrying value of the
−Removed: intangible assets are still recoverable, and there is no impairment to be recognized.
+Added: As of December 31, 2022, the Company believes the carrying value of the intangible
+Added: assets are still recoverable, and there is no impairment to be recognized.
of Long-lived Assets
24 unchanged sentences
would be disclosed.
+Added: Company recognizes revenue in accordance with Accounting Standards Codification (ASC) 606, Revenue from Contracts with Customers,
+Added: and as such, the Company records revenue when its customers obtain control of the promised goods or services in an amount that
+Added: reflects the consideration that the Company expects to receive in exchange for those goods or services.
+Added: The Company will sell
+Added: primarily to food service distributors, as well as to wholesalers, retail establishments and seafood distributors.
+Added: determine revenue recognition for the arrangements that the Company determines are within the scope of Topic 606, the Company
+Added: performs the following five steps:
+Added: (1) identify the contract(s) with a customer by receipt of purchase orders and confirmations sent
+Added: by the Company, which includes a required line of credit approval process, (2) identify the performance obligations in the contract,
+Added: which includes shipment of goods to the customer FOB shipping point or destination, (3) determine the transaction price, which
+Added: initiates with the purchase order received from the customer and confirmation sent by the Company and will include discounts and
+Added: allowances by customer if any, (4) allocate the transaction price to the performance obligations in the contract which is the
+Added: shipment of the goods to the customer and transaction price determined in step 3 above and (5) recognize revenue when (or as) the
+Added: Company satisfies a performance obligation which is when the Company transfers control of the goods to the customers by shipment or
+Added: delivery of the products.
Issued Accounting Standards
1 unchanged sentence
470- 20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40):
−Removed: Accounting for Convertible Instruments and
−Removed: Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies the accounting for certain financial instruments
−Removed: with characteristics of liabilities and equity.
−Removed: This ASU (1) simplifies the accounting for convertible debt instruments and convertible
−Removed: preferred stock by removing the existing guidance in ASC 470-20, Debt:
−Removed: Debt with Conversion and Other Options, that requires entities
−Removed: to account for beneficial conversion features and cash conversion features in equity, separately from the host convertible debt or preferred
−Removed: (2) revises the scope exception from derivative accounting in ASC 815-40 for freestanding financial instruments and embedded features
−Removed: that are both indexed to the issuer’s own stock and classified in stockholders’ equity, by removing certain criteria required
−Removed: for equity classification;
−Removed: and (3) revises the guidance in ASC 260, Earnings Per Share, to require entities to calculate diluted EPS
−Removed: for convertible instruments by using the if-converted method.
−Removed: In addition, entities must presume share settlement for purposes of calculating
−Removed: diluted EPS when an instrument may be settled in cash or shares.
−Removed: For SEC filers, excluding smaller reporting companies, ASU 2020-06 is
−Removed: effective for fiscal years beginning after December 15, 2021 including interim periods within those fiscal years.
−Removed: Early adoption is permitted,
−Removed: but no earlier than fiscal years beginning after December 15, 2020.
−Removed: For all other entities, ASU 2020-06 is effective for fiscal years
−Removed: beginning after December 15, 2023, including interim periods within those fiscal years.
−Removed: Entities should adopt the guidance as of the
−Removed: beginning of the fiscal year of adoption and cannot adopt the guidance in an interim reporting period.
−Removed: The Company is currently evaluating
−Removed: the impact that ASU 2020-06 may have on its consolidated financial statements and related disclosures.
−Removed: of September 30, 2022, there were several new accounting pronouncements issued by the Financial Accounting Standards Board.
+Added: Accounting for Convertible Instruments
+Added: and Contracts in an Entity’s Own Equity ” (“ASU 2020-06”), which simplifies the accounting for certain financial
+Added: instruments with characteristics of liabilities and equity.
+Added: This ASU (1) simplifies the accounting for convertible debt instruments and
+Added: convertible preferred stock by removing the existing guidance in ASC 470-20, Debt:
+Added: Debt with Conversion and Other Options, that requires
+Added: entities to account for beneficial conversion features and cash conversion features in equity, separately from the host convertible debt
+Added: or preferred stock;
+Added: (2) revises the scope exception from derivative accounting in ASC 815-40 for freestanding financial instruments and
+Added: embedded features that are both indexed to the issuer’s own stock and classified in stockholders’ equity, by removing certain
+Added: criteria required for equity classification;
+Added: and (3) revises the guidance in ASC 260, “ Earnings Per Share ”, to require
+Added: entities to calculate diluted EPS for convertible instruments by using the if-converted method.
+Added: In addition, entities must presume share
+Added: settlement for purposes of calculating diluted EPS when an instrument may be settled in cash or shares.
+Added: For SEC filers, excluding smaller
+Added: reporting companies, ASU 2020-06 is effective for fiscal years beginning after December 15, 2021 including interim periods within those
+Added: fiscal years.
+Added: Early adoption is permitted, but no earlier than fiscal years beginning after December 15, 2020.
+Added: For all other entities,
+Added: ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years.
+Added: should adopt the guidance as of the beginning of the fiscal year of adoption and cannot adopt the guidance in an interim reporting period.
+Added: The Company is currently evaluating the impact that ASU 2020-06 may have on its consolidated financial statements and related disclosures.
+Added: of December 31, 2022, there were several new accounting pronouncements issued by the Financial Accounting Standards Board.
Each of these
3 unchanged sentences
Evaluation of Subsequent Events
−Removed: Company evaluates events that have occurred after the balance sheet date of September 30, 2022, through the date which the unaudited
−Removed: condensed consolidated financial statements were issued.
−Removed: Based upon the review, other than described in Note 11 – Subsequent Events,
−Removed: the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in
−Removed: the unaudited condensed consolidated financial statements.
+Added: Company evaluates events that have occurred after the balance sheet date of December 31, 2022, through the date which the unaudited condensed
+Added: consolidated financial statements were issued.
+Added: Based upon the review, other than described in Note 11 – Subsequent Events, the
+Added: Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the
+Added: unaudited condensed consolidated financial statements.
3 – FIXED ASSETS
−Removed: summary of the fixed assets as of September 30, 2022 and March 31, 2022 is as follows:
−Removed: SCHEDULE OF FIXED ASSETS
+Added: summary of the fixed assets as of December 31, 2022 and March 31, 2022 is as follows:
+Added: OF FIXED ASSETS
Machinery and equipment
6 unchanged sentences
unaudited condensed consolidated statements of operations reflect depreciation expense of approximately $ 416,000 and $ 218,000 , and $ 1,350,000
−Removed: and $ 759,000 for the three and six months ended September 30, 2022 and 2021, respectively.
+Added: and $ 830,000 for the three and nine months ended December 31, 2022 and 2021, respectively.
July 3, 2022, the Company’s building containing its water treatment and purification system in La Coste, Texas (the “Water
10 unchanged sentences
The line of credit bears an interest rate of prime plus
−Removed: 25.9 basis points , which totaled 31.625 % as of September 30, 2022.
+Added: 25.9 basis points , which totaled 33.17 % as of December 31, 2022.
The line of credit is unsecured.
−Removed: The balance of the line of credit
−Removed: was $ 9,580 at both September 30, 2022 and March 31, 2022.
+Added: The balance of the line of credit was
+Added: $ 9,580 at both December 31, 2022 and March 31, 2022.
Company also has a working capital line of credit with Chase Bank for $ 25,000 .
The line of credit bears an interest rate of prime plus
−Removed: 10 basis points, which totaled 15.725 % as of September 30, 2022.
+Added: 10 basis points , which totaled 17.27 % as of December 31, 2022.
The line of credit is secured by assets of the Company’s subsidiaries.
−Removed: The balance of the line of credit is $ 10,237 at September 30, 2022 and March 31, 2022.
+Added: The balance of the line of credit is $ 10,237 at December 31, 2022 and March 31, 2022.
5 – PROMISSORY NOTE
21 unchanged sentences
or thirty-three percent of the gross proceeds of the equity sale .
+Added: conjunction with the Merger Agreement, entered into on October 24, 2022, with Yotta Acquisition Corporation (Note 10), on November 4,
+Added: 2022, the Company entered into a Restructuring Agreement for an Amended and Restated Secured Promissory Note (the “August Note”),
+Added: through which the August Note was amended and restated in its entirety.
+Added: The Restructuring Agreement included key modifications, in which
+Added: i) the Uplist terms were removed, ii) in the event that the Closing of the Merger does not occur on or before December 31, 2022, the
+Added: then-current Outstanding Balance will be increased by 2% and shall increase by 2% every 30 days thereafter until the Closing or termination
+Added: of the Merger Agreement, and iii) the outstanding balance of the Convertible Note may be increased by 5% to 15% upon the occurrence of
+Added: an event of default or failure to obtain the Lender’s consent or notify the Lender for certain major equity related transactions
+Added: (“Trigger Events”).
+Added: The Merger has not yet closed, and therefore the 2% of the outstanding balance was increased as of December
+Added: 31, 202 2, in the amount of approximately $ 35,000 .
+Added: Restructured August Note was analyzed under ASC 470-50 as to if the change in terms qualified as a modification or an extinguishment
+Added: The changes in terms were considered an extinguishment as the present value of the cash flows under the terms of the new
+Added: debt instrument was evaluated to be a substantial change, as over 10 % difference from the present value of the remaining cash flows under
+Added: the terms of the original instrument.
+Added: As such, with the removal of the original note and its debt discount and accrued interest as compared
+Added: to the restructured note with a fair value of approximately $ 1,933,000 , there was a loss in extinguishment of approximately $ 157,000 .
+Added: As a result of the extinguishment and at the Company’s election of the fair value option under ASC 825, the August Note will be
+Added: accounted for at fair value until they are settled.
+Added: In accordance with ASC 815- 15-25-1(b) a hybrid instrument that is measured at fair
+Added: value under ASC 825 fair value option each period with changes in fair value reported in earnings as they occur should not be evaluated
+Added: for embedded derivatives.
+Added: Therefore, the provisions in the August Note were not evaluated as to if they fell under the guidance of embedded
+Added: derivatives and were required to be bifurcated.
+Added: The August Note was revalued as of December 31, 2022 at approximately $ 2,219,000 , with
+Added: a change in fair value of approximately $ 286,000 recognized in the Statement of Operations.
6 – CONVERTIBLE DEBENTURES
49 unchanged sentences
with no additional fee included.
−Removed: The Company will make a one-time payment to the December 2021 Investor equal to 15%
−Removed: of the gross proceeds the Company receives from the offering expected to be effected in connection with the Uplist (whether from the
−Removed: sale of shares of its Common Stock and / or preferred stock) within ten (10) days of receiving such amount.
−Removed: In the event the Company
−Removed: does not make this payment, the then-current outstanding balance will be increased by 10%.
−Removed: In addition, the Company has 30 days in which
−Removed: to secure the December 2021 Note and grant the December 2021 Investor a first position security interest in the real property in Texas
−Removed: and Iowa, and if it is not effectuated within the 30 days the outstanding balance will be increased by 15%.
−Removed: The Company is required to
−Removed: reserve 65,000,000 shares of common stock from its authorized and unissued common stock and to add 100,000,000 shares of common stock
−Removed: to the Share Reserve on or before March 10, 2022.
+Added: The Company will make a one-time payment to the December 2021 Investor equal to 15% of the gross proceeds
+Added: the Company receives from the offering expected to be effected in connection with the Uplist (whether from the sale of shares of its
+Added: Common Stock and / or preferred stock) within ten (10) days of receiving such amount.
+Added: In the event the Company does not make this payment,
+Added: the then-current outstanding balance will be increased by 10%.
+Added: In addition, the Company has 30 days in which to secure the December 2021
+Added: Note and grant the December 2021 Investor a first position security interest in the real property in Texas and Iowa, and if it is not
+Added: effectuated within the 30 days the outstanding balance will be increased by 15%.
+Added: The Company is required to reserve 65,000,000 shares
+Added: of common stock from its authorized and unissued common stock and to add 100,000,000 shares of common stock to the Share Reserve on or
+Added: before March 10, 2022.
December 2021 Note also contains certain negative covenants and Events of Default, which in addition to common events of default, include
7 unchanged sentences
from 5% to 15%, depending upon the specific Event of Default .
−Removed: As of September 30, 2022, the Company is in full compliance with the covenants
+Added: As of December 31, 2022, the Company is in full compliance with the covenants
and Events of Default.
conversion feature meets the definition of a derivative and therefore requires bifurcation and was accounted for as a derivative liability.
−Removed: As of September 30, 2022 the fair value of the derivative is $ 30,028,000 , with a change in fair value of $ 16,927,000 recognized in the
−Removed: six months ended September 30, 2022.
+Added: As of December 31, 2022 the fair value of the derivative is $ 30,028,000 , with a change in fair value of $ 16,927,000 recognized in the
+Added: nine months ended December 31, 2022.
+Added: November 4, 2022, the Company entered into a Restructuring Agreement for an Amended and Restated Secured Promissory Note (the “Senior
+Added: Note”) with the December 2021 Investor through which the December 2021 Note was amended and restated in its entirety.
+Added: These amendments
+Added: were made in conjunction with the Merger Agreement, entered into on October 24, 2022, with Yotta Acquisition Corporation (Note 10), The
+Added: main modification of the terms of the Senior Note was that the conversion feature was eliminated.
+Added: Second, a Mandatory Payment was added
+Added: whereby within 3 trading days of the closing upon the Merger an amount equal to the lesser of (A) one-third of the amount retained in
+Added: the Trust Account at the Effective Time or (B) $ 10,000,000 , in order to repay a portion of the outstanding balance of the Convertible
+Added: after which the remaining balance of the Convertible Note is to be repaid in equal monthly installments over a 12-month period
+Added: beginning on a date after the Closing Date or the termination of such agreement.
+Added: Additionally, if the Closing Date is after December
+Added: 31, 2022, the outstanding balance of all indebtedness owed by the Company to December 2021 Investor will be increased automatically by
+Added: 2% and will automatically increase by 2% every 30 days thereafter until the Closing, or substantially similar terms as approved by the
+Added: Board of Directors of the Company.
+Added: Additional key modifications include i) the Uplist terms were removed, ii) Maturity date was modified
+Added: from December 15, 2023 to December 4, 2023, and iii) the outstanding balance of the Convertible Note may be increased by 5% to 15% upon
+Added: the occurrence of an event of default or failure to obtain the Lender’s consent or notify the Lender for certain major equity related
+Added: transactions (“Trigger Events”).
+Added: As of December 31, 2022, the Merger has not yet closed, and therefore the 2% of the outstanding
+Added: balance was increased as of December 31, 2022 , in the amount of approximately $ 1,309,000 .
+Added: Restructured Senior Note was analyzed under ASC 470-50 as to if the change in terms qualified as a modification or an extinguishment
+Added: The changes in terms were considered an extinguishment as the conversion feature has been eliminated and therefore the modified
+Added: August Note is determined to be fundamentally different from the original convertible note.
+Added: As such, with the removal of the original
+Added: note and its debt discount and accrued interest as compared to the restructured note with a fair value of approximately $ 18,914,000 ,
+Added: there was a gain in extinguishment of approximately $ 2,540,000 .
+Added: As a result of the extinguishment and at the Company’s election
+Added: of the fair value option under ASC 825, the Senior Note will be accounted for at fair value until it is settled.
+Added: In accordance with ASC
+Added: 815- 15-25-1(b) a hybrid instrument that is measured at fair value under ASC 825 fair value option each period with changes in fair value
+Added: reported in earnings as they occur should not be evaluated for embedded derivatives.
+Added: Therefore, the provisions in the Senior Note were
+Added: not evaluated as to if they fell under the guidance of embedded derivatives and were required to be bifurcated.
+Added: The Senior Note was revalued
+Added: as of December 31, 2022 at approximately $ 20,223,000 , with a change in fair value of approximately $ 1,309,000 recognized in the Statement
+Added: of Operations.
7 – STOCKHOLDERS’ EQUITY
−Removed: of September 30, 2022 and March 31, 2022, the Company had 200,000,000 shares of preferred stock authorized with a par value of $ 0.0001 .
+Added: of December 31, 2022 and March 31, 2022, the Company had 200,000,000 shares of preferred stock authorized with a par value of $ 0.0001 .
Of this amount, 5,000,000 shares of Series A preferred stock are authorized and outstanding, 5,000 shares Series B preferred stock are
20 unchanged sentences
into shares of common stock.
−Removed: the six months ended September 30, 2022, 1,300 shares of Series E Preferred Stock were converted into 14,458,127 shares of common stock.
−Removed: the three and six months ended September 30, 2022, the amortization of the beneficial conversion feature of the Series E preferred stock
−Removed: was $ 42,500 and $ 85,000 .
−Removed: The Company is accreting the carrying value, of the Series E Preferred Stock in temporary equity up to the redemption
−Removed: value over the period until its redemption.
−Removed: For the three and six months ended September 30, 2022, $ 278,500 and $ 557,000 was accreted,
−Removed: and approximately $ 916,000 to date as of September 30, 2022.
+Added: the nine months ended December 31, 2022, 1,300 shares of Series E Preferred Stock were converted into 14,458,127 shares of common stock.
+Added: the three and nine months ended December 31, 2022, the amortization of the beneficial conversion feature of the Series E preferred stock
+Added: was approximately $ 28,000 and $ 113,000 , and the Series E beneficial conversion feature was fully amortized.
+Added: The Company is accreting
+Added: the carrying value, of the Series E Preferred Stock in temporary equity up to the redemption value over the period until its redemption.
+Added: For the three and nine months ended December 31, 2022, approximately $ 198,000 and $ 755,000 was accreted, and $ 1,114,000 was fully amortized
+Added: to date as of December 31, 2022.
+Added: November 5, 2022, the Company entered a restructuring agreement with GHS, whereby the Series E Preferred Stock and the warrants outstanding
+Added: ( 13,739,000 warrants of the warrants discussed below) as of the Closing date shall have their terms adjusted.
+Added: The outstanding warrants
+Added: shall be a) cancelled in exchange for a cash payment equal to the fair value of the warrants based on the Black Scholes model, with the
+Added: exercise price to be adjusted to equal 80 % of the average volume weighted average price of the Company common stock during the five trading
+Added: day period immediately prior to the Closing Date (the “Adjusted Exercise Price”);
+Added: or (b) as of the Effective Time, canceled
+Added: and treated as if exercised for that number of shares of the Company’s common stock calculated using the Black Scholes model fair
+Added: value, the number of Warrant Shares on the Closing Date and the Adjusted Exercise Price, with the shares of the Company’s common
+Added: stock that would have been due to Holder as a result of such exercise of the Warrant treated as if issued to Holder and then converted
+Added: into the right to receive (i) the Closing Per Share Merger Consideration (as defined in the Merger Agreement) plus (ii) the Additional
+Added: Per Share Merger Consideration (as defined in the Merger Agreement), if any, at the time and subject to the contingencies set forth in
+Added: the Merger Agreement.
+Added: For the Series E Preferred Stock that shall be outstanding immediately prior to the Effective Time, they shall
+Added: be canceled and treated as if converted into that number of shares of the Company’s common stock equal to (i) the stated value
+Added: of $1,200 per share plus any unpaid dividends, multiplied by 1.25, divided by (ii) 80% of the average volume weighted average price of
+Added: the Company’s common stock during the five trading day period immediately prior to the Closing Date.
+Added: The shares of the Company’s
+Added: common stock that would have been due to the holder as a result of the conversion of such shares of Series E Convertible Preferred Stock
+Added: shall be treated as issued to holder and converted, as of the Effective Time, into the right to receive (y) the Closing Per Share Merger
+Added: Consideration plus (z) the Additional Per Share Merger Consideration, if any, at the time and subject to the contingencies set forth
+Added: in the Merger Agreement.
+Added: Purchase Agreement
+Added: November 4, 2022, the Company entered into a purchase agreement (the “GHS Purchase Agreement”) with GHS Investments LLC (“GHS”),
+Added: an accredited investor, pursuant to which, the Company may require GHS to purchase a maximum of up to 64,000,000 shares of the Company’s
+Added: common stock (“GHS Purchase Shares”) based on a total aggregate purchase price of up to $ 5,000,000 over a one-year term that
+Added: ends on November 4, 2023.
+Added: Notwithstanding the foregoing dollar limitations, the Company and GHS
+Added: may, from time to time, mutually agree in writing to waive the aforementioned limitations for a relevant Purchase Notice, which waiver,
+Added: shall not exceed the 4.99 % beneficial ownership limitation contained in the GHS Purchase Agreement.
+Added: The Company is to control
+Added: the timing and amount of any sales of GHS Purchase Shares to GHS.
+Added: The Company intends to use the net proceeds from this offering for
+Added: working capital and general corporate purposes.
+Added: “Purchase Price” means, with respect to a purchase made pursuant to the GHS Purchase Agreement, 90% of the lowest VWAP during
+Added: the 10 consecutive business days immediately preceding, but not including, the applicable purchase date.
+Added: The Company shall deliver a
+Added: number of GHS Purchase Shares equal to 112.5% of the aggregate purchase amount for such GHS Purchase divided by the Purchase Price per
+Added: share for such GHS Purchase.
+Added: there are any default events, as set forth in the GHS Purchase Agreement, has occurred and is continuing, the Company shall not deliver
+Added: to GHS any Purchase Notice.
+Added: pursuant to the terms of the GHS Purchase Agreement, from November 4, 2022 until the date that is the later of (i) the closing of the
+Added: transactions whereby Yotta Merger Sub, Inc.
+Added: will merge with and into the Company, with the Company as the surviving company (the “Merger”);
+Added: and (ii) the 12 month anniversary of the first delivery of GHS Purchase Shares, upon any issuance by the Company or any of its subsidiaries
+Added: of Common Stock or Common Stock equivalents for cash consideration, indebtedness or a combination of units thereof (a “Subsequent
+Added: Financing”), GHS shall have the right to participate in any financing, up to an amount of the Subsequent Financing equal to 100%
+Added: of the Subsequent Financing (the “Participation Maximum”) on the same terms, conditions and price provided for in the Subsequent
+Added: Following the Merger, the Participation Maximum shall be 50% of the Subsequent Financing.
+Added: the three months ended December 31, 2022, the Company sold 17,175,675 shares of common stock at a net amount of approximately $ 1,378,000 ,
+Added: at share prices ranging from $ 0.08 to $ 0.10 .
+Added: There were 11,306.351 additional shares of common stock sold after the period end (see Note
Shares Issued to Consultant
1 unchanged sentence
issued upon the approval of a patent.
−Removed: April 14, 2021, 500,000 shares of common stock were issued to a consultant per an agreement entered into on January 20, 2021 for
−Removed: advisory services for a two-year period.
−Removed: The shares had a fair value of $ 195,000 , based on the market price of $ 0.39 on the grant
−Removed: A total of 62,500 common shares shall vest each quarter through October 1, 2022, at $ 24,275 , with approximately $ 171,000
−Removed: vested through September 30, 2022.
+Added: April 14, 2021, 500,000 shares of common stock were issued to a consultant per an agreement entered into on January 20, 2021 for advisory
+Added: services for a two-year period.
+Added: The shares had a fair value of $ 195,000 , based on the market price of $ 0.39 on the grant date.
+Added: of 62,500 common shares shall vest each quarter through October 1, 2022, at $ 24,275 , with the it fully vested through December 31, 2022.
Stock Issued in Relation to Business Agreement
−Removed: of June 22, 2022, 250,000 common shares were issued in relation to a trial distribution agreement, which after the result of the trial
−Removed: period, both parties may negotiate and execute a long-term distribution agreement.
−Removed: The shares will be paid by the Company withholding
−Removed: sufficient profits from the sale by the other party of the live shrimp.
+Added: of June 22, 2022, 250,000
+Added: common shares were issued in relation to a trial distribution agreement entered into with a consultant who was to introduce the
+Added: Company to customers.
+Added: Additionally, the consultant was also to assist the Company in the set-up of ancillary materials used or
+Added: useful in the delivery of live shrimp, including installation of necessary equipment and facilities, logistical support, training of
+Added: staff and packaging necessary for shipment of live shrimp.
+Added: After the result of the trial period, the parties could have, but decided
+Added: not to, negotiate and execute a long-term distribution agreement.
+Added: The shares will be paid for by the Company withholding sufficient
+Added: profits from the sale of the live shrimp to the customers introduced by the consultant.
Company has not granted any options since inception.
2 unchanged sentences
terms of the existing convertible debt.
−Removed: 18,573,116 warrants outstanding as of September 30, 2022, were revalued as of period end for a fair value of $ 2,047,000 , with a decrease
+Added: 18,573,116 warrants outstanding as of December 31, 2022, were revalued as of period end for a fair value of $ 892,000 , with a decrease
in the fair value of $ 3,031,000 recognized on the unaudited condensed consolidated statement of operations.
8 unchanged sentences
Payroll – Related Parties
−Removed: in other accrued expenses on the accompanying unaudited condensed consolidated balance sheet approximately $ 119,000 , owing to a key employee
−Removed: (which includes $ 50,000 in both fiscal years, from consulting services prior to his employment) as of both September 30, 2022 and March
+Added: in other accrued expenses on the accompanying unaudited condensed consolidated balance sheets approximately $ 119,000 , owing to a key
+Added: employee (which includes $ 50,000 in both fiscal years, from consulting services prior to his employment) as of both December 31, 2022
+Added: and March 31, 2022.
These amounts include both accrued payroll and accrued allowances and expenses.
4 unchanged sentences
to the President and CTO are to be distributed within the next twelve months from the award date, and are included in accrued expenses,
−Removed: related parties as of September 30, 2022.
−Removed: As of September 30, 2022, $ 200,000 has been paid each to the President and Chief Technology
−Removed: Officer, with a total of $ 200,000 remaining in accrued expenses, related parties.
+Added: related parties as of December 31, 2022.
+Added: As of December 31, 2022, $ 200,000 has been paid each to the President and Chief Technology Officer,
+Added: with a total of $ 200,000 remaining in accrued expenses, related parties.
NaturalShrimp
4 unchanged sentences
the Company paid off $ 655,750 of the note payable.
−Removed: The outstanding balance is approximately $ 77,000 as of both September 30, 2022 and
+Added: The outstanding balance is approximately $ 77,000 as of both December 31, 2022 and
March 31, 2022.
−Removed: As of September 30, 2022 and March 31, 2022, accrued interest payable was approximately $ 74,000 and $ 74,000 , respectively.
−Removed: August 10, 2022, the Company issued a loan agreement for $ 300,000 , with related parties, which is to be considered priority debt
−Removed: of the Company.
−Removed: As of this filing, five of the related parties have entered into promissory notes under the loan agreement for $ 50,000
−Removed: each, for a total of cash received of $ 250,000 .
−Removed: The notes bear interest at a 10 % per annum and are due in one year from the date of the
+Added: As of December 31, 2022 and March 31, 2022, accrued interest payable was approximately $ 74,000 and $ 74,000 , respectively.
+Added: August 10, 2022, the Company issued a loan agreement for $ 300,000 , with related parties, which is to be considered priority debt of the
+Added: As of this filing, five of the related parties have entered into promissory notes under the loan agreement for $ 50,000 each,
+Added: for a total of cash received of $ 250,000 .
+Added: The notes bear interest at a 10 % per annum and are due in one year from the date of the note.
Company has entered into several working capital notes payable to multiple shareholders of NSH and Bill Williams, a former officer and
4 unchanged sentences
The balance of these notes was $ 356,404 as of both
−Removed: September 30, 2022 and March 31, 2022 and is classified as a current liability on the unaudited condensed consolidated balance sheets.
−Removed: As of September 30, 2022 and March 31, 2022, accrued interest payable was approximately $ 161,000 and $ 146,000 , respectively.
+Added: December 31, 2022 and March 31, 2022 and is classified as a current liability on the unaudited condensed consolidated balance sheets.
+Added: As of December 31, 2022 and March 31, 2022, accrued interest payable was approximately $ 161,000 and $ 146,000 , respectively.
in 2010, the Company started entering into several working capital notes payable with various shareholders of NSH for a total of $ 290,000
and bearing interest at 8 %.
−Removed: The balance of these notes at September 30, 2022 and March 31, 2022 was $ 54,647 and is classified as a current
+Added: The balance of these notes at December 31, 2022 and March 31, 2022 was $ 54,647 and is classified as a current
liability on the unaudited condensed consolidated balance sheets.
4 unchanged sentences
On June 2, 2021, the Company paid a deposit of $ 52,362
−Removed: which shall be applied to the last six months of the sublease term, and $ 17,454 security deposit, which is included in Prepaid expenses
−Removed: on the accompanying unaudited condensed consolidated balance sheet.
+Added: which shall be applied to the last nine months of the sublease term, and $ 17,454 security deposit, which is included in Prepaid expenses
+Added: on the accompanying unaudited condensed consolidated balance sheets.
The Company assessed its new office lease as an operating lease.
35 unchanged sentences
of employees for a period of one year following termination of the employee’s Employment Agreement.
−Removed: 11 – SUBSEQUENT EVENTS
−Removed: Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statement
−Removed: Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure
−Removed: in the financial statement.
−Removed: October 24, 2022, the Comapny entered into a Merger Agreement (as it may be amended, supplemented, or otherwise modified from time to
+Added: October 24, 2022, the Company entered into a Merger Agreement (as it may be amended, supplemented, or otherwise modified from time to
time, the “Merger Agreement”), by and among the Company, Yotta Acquisition Corporation, a Delaware corporation (“Yotta”),
and Yotta Merger Sub, Inc., a Nevada corporation and a wholly owned subsidiary of Yotta (“Merger Sub”).
−Removed: Agreement and the transactions contemplated thereby (the “Transactions”) were approved by the board of directors of each
−Removed: of the Company, Yotta, and Merger Sub.
+Added: The Merger Agreement and the transactions contemplated thereby (the “Transactions”) were approved by the board of directors
+Added: of each of the Company, Yotta, and Merger Sub.
Merger Agreement provides, among other things, that Merger Sub will merge with and into the Company, with the Company as the surviving
11 unchanged sentences
Consideration Shares”) .
−Removed: In accordance with the terms
−Removed: and subject to the conditions of the Merger Agreement, at the Effective Time each share of Common Stock outstanding or deemed outstanding
−Removed: pursuant to the provisions discussed immediately below as of immediately prior to the Effective Time will be converted into the right
−Removed: to receive its allocable portion of the Closing Merger Consideration Shares and the Contingent Merger Consideration Shares (to the extent
−Removed: the required revenue thresholds are met).
−Removed: to the terms of the Merger Agreement and agreements that, pursuant to the Merger Agreement, the Company will enter into with holders of
−Removed: such convertible securities, such convertible securities will be canceled in exchange (except for the Series A Convertible Preferred Stock
−Removed: of the Company, par value $ 0.0001 per share (the “Series A Preferred”) for a cash payment or Yotta Shares as follows:
−Removed: at the option of the holder thereof, each outstanding warrant to purchase shares of Common Stock will be canceled in exchange for a cash
−Removed: payment based on the value thereof or treated as exercised for shares of Common Stock, in each case based on an adjusted exercise price
−Removed: and as otherwise set forth in the Merger Agreement and/or the individual agreements, and if treated as exercised, converted into the right
−Removed: to receive such deemed shares of Common Stock’s allocable portion of the Closing Merger Consideration Shares and the Contingent
−Removed: Merger Consideration Shares;
−Removed: (ii) each outstanding share of Series F Convertible Preferred Stock of the Company, par value $ 0.0001 per
−Removed: share, will be canceled and treated as if converted into shares of Common Stock at an adjusted conversion rate as set forth in the Merger
−Removed: Agreement and/or such individual agreements, and converted into the right to receive such deemed shares of Common Stock’s allocable
−Removed: portion of the Closing Merger Consideration Shares and the Contingent Merger Consideration Shares;
−Removed: and (iii) each outstanding share of
−Removed: Series E Convertible Preferred Stock of the Company, par value $ 0.0001 per share (the “Series E Preferred”), will be canceled
−Removed: and treated as if converted into shares of Common Stock at an adjusted conversion rate as set forth in the Merger Agreement and/or such
−Removed: individual agreements, and converted into the right to receive such deemed shares of Common Stock’s allocable portion of the Closing
+Added: accordance with the terms and subject to the conditions of the Merger Agreement, at the Effective Time each share of Common Stock outstanding
+Added: or deemed outstanding pursuant to the provisions discussed immediately below as of immediately prior to the Effective Time will be converted
+Added: into the right to receive its allocable portion of the Closing Merger Consideration Shares and the Contingent Merger Consideration Shares
+Added: (to the extent the required revenue thresholds are met).
+Added: to the terms of the Merger Agreement and agreements that, pursuant to the Merger Agreement, the Company will enter into with holders
+Added: of such convertible securities, such convertible securities will be canceled prior to the closing of the Merger in exchange (except for
+Added: the Series A Convertible Preferred Stock of the Company, par value $ 0.0001 per share (the “Series A Preferred”) for a cash
+Added: payment or Yotta Shares as follows:
+Added: (i) at the option of the holder thereof, each outstanding warrant to purchase shares of Common Stock
+Added: will be canceled in exchange for a cash payment based on the value thereof or treated as exercised for shares of Common Stock, in each
+Added: case based on an adjusted exercise price and as otherwise set forth in the Merger Agreement and/or the individual agreements, and if
+Added: treated as exercised, converted into the right to receive such deemed shares of Common Stock’s allocable portion of the Closing
Merger Consideration Shares and the Contingent Merger Consideration Shares;
−Removed: In addition, each holder of Series E Preferred will be entitled
−Removed: to receive at the Effective Time an additional number of Closing Merger Consideration Shares as are necessary to ensure that the per-share
−Removed: value of the Yotta Shares that such stockholder is entitled to receive is not less than the per-share value (based on the effective purchase
−Removed: price) of the aggregate Yotta Shares then held by any Yotta stockholder after taking into account any newly-issued Yotta Shares that such
−Removed: Yotta stockholder acquires directly from Yotta prior to the closing of the Merger (the “Closing”) (which will reduce the number
−Removed: of Closing Merger Consideration Shares that will be issued to the Company’s other securities holders).
−Removed: The Series A Preferred will
−Removed: be cancelled and retired without any conversion thereof and for no consideration.
−Removed: the Merger Agreement provides that, pursuant to an agreement to be entered into between the Company and the December 2021 Investor, in
−Removed: relation to December 2021 SPA, contingent on and effective as of the Effective Time, the Convertible Note will be amended to eliminate
−Removed: the conversion feature thereof.
−Removed: Also, such agreement will provide for:
−Removed: (i) for the payment to December 2021 Investor of an amount equal
−Removed: to the lesser of (A) one-third of the amount retained in the Trust Account at the Effective Time or (B) $ 10,000,000 , in order to repay
−Removed: a portion of the outstanding balance of the Convertible Note;
−Removed: (ii) that the remaining balance of the Convertible Note be repaid in equal
−Removed: monthly installments over a 12-month period beginning on a date after the Closing Date or the termination of such agreement;
−Removed: that if the Closing Date is after December 31, 2022, the outstanding balance of all indebtedness owed by the Company to December 2021
−Removed: Investor will be increased automatically by 2% and will automatically increase by 2% every 30 days thereafter until the Closing, or substantially
−Removed: similar terms as approved by the Board of Directors of the Company.
−Removed: is required to enter into all of the above-described agreements with the holders of the warrants, preferred stockholders, and December
−Removed: 2021 Investor within 14 days of the date of the Merger Agreement, or November 7, 2022 (the “Convertible Instrument Agreements”).
−Removed: Restructuring Agreements
−Removed: 4, 2022, the Company entered into a restructuring agreement with the terms noted above with the December 2021 Investor.
−Removed: The December 2021
−Removed: SPA was amended and restated and eliminated the conversion feature as well as the Uplist provision (see Note 6).
−Removed: Additionally, the maturity
−Removed: date as well as the Mandatory Prepayment provision was amended.
−Removed: While the December 2021 SPA is outstanding and within 3 trading days of
−Removed: the Closing of the Merger Agreement, the Company will make a payment equal to the lesser of (A) one-third of the amount (calculated prior
−Removed: to any deductions for any broker, underwriter, legal, accounting or other fees) retained in the Trust Account (as defined in the Merger
−Removed: Agreement) at the Effective Time (as defined in the Merger Agreement) or (B) $ 10,000,000 , in order to repay a portion of the Outstanding
−Removed: Balance (a “ Mandatory Prepayment ”).
−Removed: In the event that the Closing does not occur on or before December 31, 2022, the
−Removed: then-current outstanding balance will be increased by two percent (2%) and shall increase by 2% every 30 days thereafter until the Closing
−Removed: or termination of the Merger Agreement
−Removed: 5, 2022, the Company entered a restructuring agreement with GHS, whereby the Series E Preferred Stock and the warrants outstanding as
−Removed: of the Closing date shall have their terms adjusted.
−Removed: The outstanding warrants shall be a) cancelled in exchange for a cash payment equal
−Removed: to the fair value of the warrants based on the Black Scholes model, with the exercise price to be adjusted to equal 80% of the average
−Removed: volume weighted average price of the Company common stock during the five trading day period immediately prior to the Closing Date (the
−Removed: “Adjusted Exercise Price”);
−Removed: or (b) as of the Effective Time, canceled and treated as if exercised for that number of shares
−Removed: of the Company’s common stock calculated using the Black Scholes model fair value, the number of Warrant Shares on the Closing Date
−Removed: and the Adjusted Exercise Price, with the shares of the Company’s common stock that would have been due to Holder as a result of
−Removed: such exercise of the Warrant treated as if issued to Holder and then converted into the right to receive (i) the Closing Per Share Merger
−Removed: Consideration (as defined in the Merger Agreement) plus (ii) the Additional Per Share Merger Consideration (as defined in the Merger Agreement),
−Removed: if any, at the time and subject to the contingencies set forth in the Merger Agreement.
−Removed: For the Series E Preferred Stock that shall be
−Removed: outstanding immediately prior to the Effective Time, they shall be canceled and treated as if converted into that number of shares of
−Removed: the Company’s common stock equal to (i) the stated value of $ 1,200 per share plus any unpaid dividends, multiplied by 1.25, divided
−Removed: by (ii) 80% of the average volume weighted average price of the Company’s common stock during the five trading day period immediately
−Removed: prior to the Closing Date.
−Removed: The shares of the Company’s common stock that would have been due to the holder as a result of the conversion
−Removed: of such shares of Series E Convertible Preferred Stock shall be treated as issued to holder and converted, as of the Effective Time, into
−Removed: the right to receive (y) the Closing Per Share Merger Consideration plus (z) the Additional Per Share Merger Consideration, if any, at
−Removed: the time and subject to the contingencies set forth in the Merger Agreement.
−Removed: Purchase Agreement
−Removed: November 4, 2022, the Company entered into a purchase agreement (the “GHS Purchase Agreement”) with GHS Investments LLC (“GHS”),
−Removed: an accredited investor, pursuant to which, the Company may require GHS to purchase a maximum of up to 64,000,000 shares of the Company’s
−Removed: common stock (“GHS Purchase Shares”) based on a total aggregate purchase price of up to $ 5,000,000 over a one-year term that
−Removed: ends on November 4, 2023.
−Removed: Notwithstanding the foregoing dollar limitations, the Company and GHS
−Removed: may, from time to time, mutually agree in writing to waive the aforementioned limitations for a relevant Purchase Notice, which waiver,
−Removed: shall not exceed the 4.99 % beneficial ownership limitation contained in the GHS Purchase Agreement.
−Removed: The Company is to control
−Removed: the timing and amount of any sales of GHS Purchase Shares to GHS.
−Removed: The Company intends to use the net proceeds from this offering for
−Removed: working capital and general corporate purposes.
−Removed: “Purchase Price” means, with respect to a purchase made pursuant to the GHS Purchase Agreement, 90 % of the lowest VWAP during
−Removed: the 10 consecutive business days immediately preceding, but not including, the applicable purchase date.
−Removed: The Company shall deliver a
−Removed: number of GHS Purchase Shares equal to 112.5 % of the aggregate purchase amount for such GHS Purchase divided by the Purchase Price per
−Removed: share for such GHS Purchase.
−Removed: there are any default events, as set forth in the GHS Purchase Agreement, has occurred and is continuing, the Company shall not deliver
−Removed: to GHS any Purchase Notice.
−Removed: pursuant to the terms of the GHS Purchase Agreement, from November 4, 2022 until the date that is the later of (i) the closing of the
−Removed: transactions whereby Yotta Merger Sub, Inc.
−Removed: will merge with and into the Company, with the Company as the surviving company (the “Merger”);
−Removed: and (ii) the 12 month anniversary of the first delivery of GHS Purchase Shares, upon any issuance by the Company or any of its subsidiaries
−Removed: of Common Stock or Common Stock equivalents for cash consideration, indebtedness or a combination of units thereof (a “Subsequent
−Removed: Financing”), GHS shall have the right to participate in any financing, up to an amount of the Subsequent Financing equal to 100%
−Removed: of the Subsequent Financing (the “Participation Maximum”) on the same terms, conditions and price provided for in the Subsequent
−Removed: Following the Merger, the Participation Maximum shall be 50% of the Subsequent Financing.
+Added: (ii) each outstanding share of Series F Convertible Preferred
+Added: Stock of the Company, par value $ 0.0001 per share, will be canceled and treated as if converted into shares of Common Stock at an adjusted
+Added: conversion rate as set forth in the Merger Agreement and/or such individual agreements, and converted into the right to receive such
+Added: deemed shares of Common Stock’s allocable portion of the Closing Merger Consideration Shares and the Contingent Merger Consideration
+Added: and (iii) each outstanding share of Series E Convertible Preferred Stock of the Company, par value $ 0.0001 per share (the “Series
+Added: E Preferred”), will be canceled and treated as if converted into shares of Common Stock at an adjusted conversion rate as set forth
+Added: in the Merger Agreement and/or such individual agreements, and converted into the right to receive such deemed shares of Common Stock’s
+Added: allocable portion of the Closing Merger Consideration Shares and the Contingent Merger Consideration Shares.
+Added: In addition, each holder
+Added: of Series E Preferred will be entitled to receive at the Effective Time an additional number of Closing Merger Consideration Shares as
+Added: are necessary to ensure that the per-share value of the Yotta Shares that such stockholder is entitled to receive is not less than the
+Added: per-share value (based on the effective purchase price) of the aggregate Yotta Shares then held by any Yotta stockholder after taking
+Added: into account any newly-issued Yotta Shares that such Yotta stockholder acquires directly from Yotta prior to the closing of the Merger
+Added: (the “Closing”) (which will reduce the number of Closing Merger Consideration Shares that will be issued to the Company’s
+Added: other securities holders).
+Added: The Series A Preferred will be cancelled and retired without any conversion thereof and for no consideration.
+Added: noted in Notes 5 and 6, the Company entered into Restructuring Agreements with the December 2021 Investor as required in the Merger Agreement.
+Added: Business Combination is expected to be accounted for as a reverse merger and recapitalization of NaturalShrimp into Yotta in accordance
+Added: with GAAP because NaturalShrimp has been determined to be the accounting acquirer under ASC 805 under the no-redemption and full redemption
+Added: Under this method of accounting, Yotta will be treated as the “acquired” company for financial reporting purposes.
+Added: Accordingly, the combined assets, liabilities and results of operations of NaturalShrimp will become the historical financial statements
+Added: of NaturalShrimp Incorporated, and Yotta’s assets, liabilities and results of operations will be consolidated with NaturalShrimp
+Added: beginning on the acquisition date.
+Added: For accounting purposes, the financial statements of NaturalShrimp Incorporated will represent a continuation
+Added: of the financial statements of NaturalShrimp with the transaction being treated as the equivalent of NaturalShrimp issuing stock for
+Added: the net assets of Yotta, accompanied by a recapitalization.
+Added: The net assets of Yotta will be stated at historical cost, with no goodwill
+Added: or other intangible assets recorded.
+Added: Operations prior to the Business Combination will be presented as those of NaturalShrimp in future
+Added: reports of NaturalShrimp Incorporated.
+Added: 11 – SUBSEQUENT EVENTS
+Added: Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statement
+Added: Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure
+Added: in the financial statement.
+Added: the period end, there were three purchases of a total of 14,880,460 shares of common stock for a net amount of $ 878,365 , with share price
+Added: ranging from $ 0.060 to $ 0.065 .
+Added: January 20, 2023, the Company entered into a secured promissory note (“January 2023 Note”) with an investor (the
+Added: The January 2023 Note is in the aggregate principal amount of $ 631,968 .
+Added: The January 23 Note has an interest rate of 10 %
+Added: per annum, with a maturity date nine months from the issuance date of the January 23 Note.
+Added: The January 23 Note carried an original
+Added: issue discount totaling $ 56,868 ,
+Added: whereby the purchase price is $ 575,100 .
+Added: All payments made by the Company under the terms in the January 23 Note, including upon repayment of the January 23 Note at
+Added: maturity, shall be subject to an exit fee of 15 %
+Added: of the portion of the Outstanding Balance being paid (the “Exit Fee”).
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.