3 unchanged sentences
Consolidated Balance Sheets
−Removed: September 30,
+Added: December 31, 2023
+Added: March 31, 2023
Current assets
13 unchanged sentences
Accrued interest - related parties
+Added: Accrued interest
Other accrued expenses
5 unchanged sentences
Notes payable - related parties
+Added: Notes payable
Dividends payable
7 unchanged sentences
Commitments and contingencies (Note 11)
−Removed: Series E Redeemable Convertible Preferred stock, $ 0.0001 par value, 10,000 shares authorized, 1,656 and 1,670 shares issued and outstanding at September 30, 2023 and March 31, 2023, respectively
−Removed: Series F Redeemable Convertible Preferred stock, $ 0.0001 par value, 750,000 shares authorized, 750,000 shares issued and outstanding at September 30, 2023 and March 31, 2023, respectively
+Added: Series E Redeemable Convertible Preferred stock, $ 0.0001 par value, 10,000 shares authorized, 1,656 and 1,670 shares issued and outstanding at December 31, 2023 and March 31, 2023, respectively
+Added: Series F Redeemable Convertible Preferred stock, $ 0.0001 par value, 750,000 shares authorized, 750,000 shares issued and outstanding at December 31, 2023 and March 31, 2023, respectively
+Added: Series G Redeemable Convertible Preferred stock, $ 0.0001 par value, 10,000 shares authorized, 145 and 0 shares issued and outstanding at December 31, 2023 and March 31, 2023, respectively
equity, value
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, 2023 and March 31, 2023
−Removed: Common stock, $ 0.0001 par value, 1,400,000,000 shares authorized, 900,071,985 and 803,123,748 shares issued and outstanding at September 30, 2023 and March 31, 2023, 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, 2023 and March 31, 2023, respectively
+Added: Common stock, $ 0.0001 par value, 1,400,000,000 shares authorized, 994,965,427 and 803,123,748 shares issued and outstanding at December 31, 2023 and March 31, 2023, respectively
Additional paid in capital
11 unchanged sentences
Consolidated STATEMENTS OF OPERATIONS
+Added: December 31, 2023
+Added: December 31, 2022
+Added: December 31, 2023
+Added: December 31, 2022
For the Three Months Ended
−Removed: For the Six Months Ended
−Removed: September 30, 2023
−Removed: September 30, 2022
−Removed: September 30, 2023
−Removed: September 30, 2022
+Added: For the Nine Months Ended
+Added: December 31, 2023
+Added: December 31, 2022
+Added: December 31, 2023
+Added: December 31, 2022
Cost of sales
16 unchanged sentences
( 5,019,883 )
−Removed: ( 4,176,389 )
Change in fair value of derivative liability
−Removed: ( 18,241,000 )
−Removed: ( 16,927,000 )
Change in fair value of warrant liability
Change in fair value of restructured notes
+Added: ( 3,180,000 )
+Added: ( 1,594,515 )
+Added: ( 2,512,366 )
+Added: ( 1,594,515 )
Loss due to fire
+Added: Gain on extinguishment of debt
Extension fee
+Added: Gain on termination of lease
Gain on sale of machinery and equipment
−Removed: Total other income, net
+Added: Total other income (expense), net
( 3,128,720 )
( 2,412,034 )
−Removed: Loss before income taxes
( 2,943,455 )
+Added: Income (loss) before income taxes
( 5,402,064 )
2 unchanged sentences
Provision for income taxes
−Removed: ( 2,646,539 )
+Added: Net income (loss)
( 5,402,064 )
3 unchanged sentences
Accretion on Preferred shares
−Removed: Net loss available for common stockholders
+Added: Net income(loss) available for common stockholders
$ ( 5,470,980 )
1 unchanged sentence
$ ( 13,001,961 )
+Added: Income(Loss) per share (Basic )
+Added: Income(Loss) per share (Diluted)
+Added: WEIGHTED AVERAGE SHARES OUTSTANDING (Basic)
+Added: WEIGHTED AVERAGE SHARES OUTSTANDING (Diluted)
1,629,304,739
−Removed: Loss per share (Basic and Diluted)
−Removed: WEIGHTED AVERAGE SHARES OUTSTANDING (Basic and Diluted)
accompanying footnotes are an integral part of these condensed consolidated financial statements.
2 unchanged sentences
Series A Preferred stock
−Removed: Additional paid in
Total stockholders’
24 unchanged sentences
( 48,520,305 )
+Added: Issuance of common shares under financing agreement
+Added: Shares issued upon exchange of Partitioned Note
+Added: Common stock issued to employee
+Added: Common stock issued to consultants
+Added: Dividends payable on Series E Preferred Shares
+Added: Accretion on Series E Preferred shares
+Added: Accretion on Series G Preferred shares
+Added: ( 5,402,064 )
+Added: ( 5,402,064 )
+Added: Balance December 31, 2023
+Added: $ 125,327,383
+Added: $ ( 178,425,983 )
+Added: ( 52,664,766 )
Balance March 31, 2022
16 unchanged sentences
( 34,892,793 )
−Removed: $ 117,032,233
−Removed: $ ( 152,758,426 )
−Removed: ( 34,892,793 )
Common stock issued for legal settlement to NSH shareholders
16 unchanged sentences
( 59,183,191 )
+Added: Issuance of common shares under financing agreement
+Added: Amortization of beneficial conversion feature related to Series E Preferred Shares
+Added: Accretion of Series E Preferred Shares
+Added: Dividends payable on Preferred Shares
+Added: Common stock vested to consultants
+Added: Net income (loss)
+Added: Balance December 31, 2022
+Added: $ 119,464,471
+Added: $ ( 163,037,985 )
+Added: ( 42,889,603 )
+Added: $ 119,464,471
+Added: $ ( 163,037,985 )
+Added: ( 42,889,603 )
accompanying footnotes are an integral part of these condensed consolidated financial statements.
1 unchanged sentence
Consolidated STATEMENTS OF CASH FLOWS
−Removed: For the Six Months Ended
−Removed: September 30,
−Removed: September 30,
+Added: December 31, 2023
+Added: December 31, 2022
+Added: For the Nine Months Ended
+Added: December 31, 2023
+Added: December 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES
8 unchanged sentences
( 3,031,000 )
−Removed: Change in fair value of promissory notes
+Added: Change in fair value of restructured notes payable
+Added: Extension fee
Financing costs
+Added: Gain on extinguishment of debt
+Added: ( 1,883,089 )
Gain on sale of machinery and equipment
1 unchanged sentence
Amortization of operating lease right-of-use assets
+Added: Gain on termination of lease
+Added: Loss due to fire
Changes in operating assets and liabilities:
14 unchanged sentences
Cash paid for fixed assets
+Added: ( 2,430,186 )
Cash received for sale of machinery and equipment
−Removed: Cash provided by (used in) investing activities
+Added: Cash used in investing activities
+Added: ( 1,730,186 )
CASH FLOWS FROM FINANCING ACTIVITIES
4 unchanged sentences
Proceeds from promissory note, related parties
−Removed: Proceeds from convertible debentures
Proceeds from convertible debentures, receipt from escrow
−Removed: ( 3,900,000 )
+Added: Escrow account in relation to the proceeds from promissory notes
Proceeds from sale of Series E Preferred Shares
+Added: Proceeds from sale of Series G Preferred Shares
Cash provided by financing activities
13 unchanged sentences
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: THE SIX MONTHS ENDED SEPTEMBER 30, 2023
+Added: THE NINE MONTHS ENDED DECEMBER 31, 2023
1 – NATURE OF THE ORGANIZATION AND BUSINESS
19 unchanged sentences
of assets and satisfaction of liabilities in the normal course of business.
−Removed: For the six months ended September 30, 2023, the Company
−Removed: had a net loss available for common stockholders of approximately $ 5,419,000 .
−Removed: As of September 30, 2023, the Company had an accumulated
−Removed: deficit of approximately $ 172,952,000 and a working capital deficit of approximately $ 10,257,000 .
−Removed: These factors raise substantial doubt
−Removed: about 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, 2023, the Company received net cash proceeds of
−Removed: approximately $ 1,865,000 from the sale of common shares (See Note 8), $ 150,000 from the sale of Series E Preferred stock and the Company
−Removed: received $ 140,000 proceeds from the issuance of promissory notes, related parties.
−Removed: Subsequent to period end, the Company received approximately
−Removed: $ 166,000 for the sale of common shares (See Note 12).
+Added: For the nine months ended December
+Added: 31, 2023, the Company had a net loss available for common stockholders of approximately $ 10,821,000 .
+Added: As of December 31, 2023, the Company
+Added: had an accumulated deficit of approximately $ 178,426,000 and a working capital deficit of approximately $ 10,406,000 .
+Added: These factors raise
+Added: substantial doubt about the Company’s ability to continue as a going concern, within one year from the issuance 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 capital or debt
+Added: financing to meet short and long-term operating requirements.
+Added: During the nine months ended December 31, 2023, the Company received net
+Added: cash proceeds of approximately $ 2,323,000 from the sale of common shares (See Note 8), $ 150,000 from the sale of Series E Preferred stock,
+Added: $ 97,000 from the sale of Series G Preferred stock and the Company received $ 140,000 proceeds from the issuance of promissory notes, related
+Added: Subsequent to period end, the Company received approximately $ 248,000 for the sale of common shares and $ 97,000 from the sale
+Added: of Series G Preferred stock (See Note 12).
believes that private placements of equity capital will be needed to fund the Company’s long-term operating requirements.
11 unchanged sentences
of Presentation
−Removed: accompanying unaudited financial information as of and for the three and six months ended September 30, 2023 and 2022 has been prepared
−Removed: in accordance with GAAP for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of
−Removed: Regulation S-X.
+Added: accompanying unaudited condensed financial information as of and for the three and nine months ended December 31, 2023 and 2022 has been
+Added: prepared in accordance with GAAP for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article
+Added: 10 of Regulation S-X.
In the opinion of management, such financial information includes all adjustments (consisting only of normal recurring
−Removed: adjustments) considered necessary for a fair presentation of our financial position at such date and the operating results and cash flows
−Removed: for such periods.
−Removed: Operating results for the three and six months ended September 30, 2023 are not necessarily indicative of the results
−Removed: that may be expected for the entire year or for any other subsequent interim period.
+Added: adjustments) considered necessary for a fair presentation of our condensed consolidated financial position at such date and the condensed
+Added: consolidated operating results and cash flows for such periods.
+Added: Operating results for the three and nine months ended December 31, 2023
+Added: are not necessarily indicative of the results that may be expected for the entire year or for any other subsequent interim period.
information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant
1 unchanged sentence
Securities and Exchange Commission (“SEC”).
−Removed: These unaudited financial statements and related notes
−Removed: should be read in conjunction with our audited financial statements for the year ended March 31, 2023 included in the Company’s
−Removed: Annual Report on Form 10-K filed with the SEC on June 27, 2023.
−Removed: condensed consolidated balance sheet at March 31, 2023 has been derived from the audited financial statements at that date but does not
−Removed: include all of the information and footnotes required by GAAP for complete financial statements.
+Added: These condensed consolidated unaudited financial statements
+Added: and related notes should be read in conjunction with our audited financial statements for the year ended March 31, 2023 included in the
+Added: Company’s Annual Report on Form 10-K filed with the SEC on June 27, 2023.
+Added: condensed consolidated balance sheet at March 31, 2023 has been derived from the audited consolidated financial statements at that date
+Added: but does not include all of the information and footnotes required by GAAP for complete financial statements.
Consolidation
16 unchanged sentences
(numerator) by the weighted average number of shares of common stock outstanding (denominator) during the period.
−Removed: As of the three months
−Removed: ended September 30, 2023, the Company had 5,000,000 Series A Convertible Preferred Stock which would be converted at the holder’s
+Added: As of the nine months
+Added: ended December 31, 2023, the Company had 5,000,000 Series A Convertible Preferred Stock which would be converted at the holder’s
option into approximately 994,965,000 underlying common shares, 1,656 of Series E Redeemable Convertible Preferred shares whose approximately
5,678,000 underlying shares are convertible at the investors’ option at a fixed conversion price of $ 0.35 , 750,000 shares of Series
−Removed: F Preferred Stock which would be converted at the holders’ option into approximately 216,017,000 underlying common shares, and
−Removed: 18,573,116 warrants outstanding which were not included in the calculation of diluted EPS as their effect would be anti-dilutive.
−Removed: of the six months ended September 30, 2022, the Company had 5,000,000 Series A Convertible Preferred Stock which would be converted at
−Removed: the holder’s option into approximately 751,323,000 underlying common shares, 1,500 of Series E Redeemable Convertible Preferred
−Removed: shares whose approximately 5,143,000 underlying shares are convertible at the investors’ option at a fixed conversion price of
−Removed: $ 0.35 , and 170 of Series E Redeemable Convertible Preferred shares whose approximately 2,656,000 underlying shares are convertible at
−Removed: the investors’ option at conversion price of 90 % of the average of the two lowest market prices over the last 10 days, 750,000
−Removed: shares of Series F Preferred Stock which would be converted at the holders’ option into approximately 180,333,000 underlying common
−Removed: shares, approximately $ 18,768,000 in a convertible debenture whose approximately 259,759,000 underlying shares are convertible at the
−Removed: holders’ option at conversion price of 90 % of the average of the two lowest market prices over the last 10 days and 18,573,429
−Removed: warrants outstanding which were not included in the calculation of diluted EPS as their effect would be anti-dilutive.
+Added: F Preferred Stock which would be converted at the holders’ option into approximately 238,792,000 underlying common shares, 145
+Added: of Series G Redeemable Convertible Preferred shares whose approximately 12,429,000 underlying shares are convertible at the investors’
+Added: option at a conversion price based on the discounted market price of $ 0.014 and 18,573,116 warrants outstanding which were not included
+Added: in the calculation of diluted EPS as their effect would be anti-dilutive.
+Added: As of the nine months ended December 31, 2022, the Company
+Added: had 5,000,000 shares of Series A Convertible Preferred Stock which would be converted at the holder’s option into approximately
+Added: 768,561,000 underlying common shares, 1,500 shares of Series E Redeemable Convertible Preferred shares whose approximately 5,143,000
+Added: underlying shares are convertible at the investors’ option at a fixed conversion price of $ 0.35 , and 170 shares of Series E Redeemable
+Added: Convertible Preferred shares whose approximately 2,775,000 underlying shares are convertible at the investors’ option at conversion
+Added: price of 90 % of the average of the two lowest market prices over the last 10 days, 750,000 shares of Series F Preferred Stock which would
+Added: be converted at the holders’ option into approximately 184,387,000 underlying common shares, and 18,573,116 warrants outstanding
+Added: which were not included in the calculation of diluted EPS as their effect would be anti-dilutive.
Value Measurements
19 unchanged sentences
along with other information, including the gain or loss recognized in operating results in the period the remeasurement occurred.
−Removed: Company did not have any Level 1 or Level 2 assets and liabilities at September 30, 2023 and March 31, 2023.
+Added: Company did not have any Level 1 or Level 2 assets and liabilities at December 31, 2023 and March 31, 2023.
warrant liabilities and fair value option on Restructured notes, are Level 3 fair value measurements.
−Removed: following is a summary of activity of Level 3 derivatives during the six months ended September 30, 2023 and the year ended March 31,
+Added: following is a summary of activity of Level 3 during the nine months ended December 31, 2023 and the year ended March 31, 2023:
OF ACTIVITY OF DERIVATIVES AT FAIR VALUE
−Removed: September 30,
Warrant liability balance at beginning of period
2 unchanged sentences
Balance at end of period
−Removed: September 30, 2023, the fair value of the warrant liability was estimated using a Black Sholes option pricing model with the following
+Added: December 31, 2023, the fair value of the warrant liability was estimated using a Black Sholes option pricing model with the following
the price of the Company’s common stock of $ 0.012 ;
7 unchanged sentences
August and Senior Notes Payable
−Removed: September 30,
Restructured notes payable fair value at beginning of period
5 unchanged sentences
of their outstanding debentures (Note 6 and Note 7), which were accounted for as debt extinguishment, the Company elected to recognize
−Removed: the new debt under the fair value option within ASC Topic 825, “ Financial Instruments .” .
−Removed: The fair value for both
−Removed: periods is based on the maturity dates, the interest of 12 % , the 15 % exit fee, the 2% appreciation fee for an estimated period, and a
−Removed: 40% present value factor .
−Removed: In accordance with ASC 825, the Company chose to present the component for the accrued interest in the same
−Removed: line item on the accompanying condensed consolidated balance sheet with the fair value option, and as of April 1, 2023, reclassed the
−Removed: accrued interest to not be presented as a separate line item.
+Added: the new debt under the fair value option within ASC Topic 825, “ Financial Instruments .” The fair value for both periods
+Added: is based on the maturity dates, the interest of 12 %, the 15 % exit fee, the 2% appreciation fee for an estimated period, and a 45% and
+Added: 40% present value factor , respectively as of December 31, 2023 and March 31, 2023.
+Added: In accordance with ASC 825, the Company chose to present
+Added: the component for the accrued interest in the same line item on the accompanying condensed consolidated balance sheet with the fair value
+Added: option, and as of April 1, 2023, reclassed the accrued interest to not be presented as a separate line item.
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, 2023 and March 31, 2023.
+Added: There were no cash equivalents at December 31, 2023 and March 31, 2023.
Concentration
3 unchanged sentences
Corporation (“FDIC”) up to $ 250,000 .
−Removed: As of September 30, 2023 and
−Removed: March 31, 2023, 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, 2023 and March 31, 2023, the Company’s cash balance exceeded
+Added: FDIC coverage.
+Added: The Company has not experienced any losses in such accounts and periodically evaluates the credit worthiness of the financial
+Added: 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
1 unchanged sentence
OF ESTIMATED USEFUL LIVES
−Removed: Machinery and Equipment
−Removed: Furniture and Fixtures
+Added: and Equipment
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 months ended September 30, 2023 and September
+Added: For the three months ended December 31, 2023 and December
31, 2022, the amortization of the patents was $ 97,500 and $ 97,500 and in the amortization of the license rights was $ 270,000 and $ 270,000 ,
respectively.
−Removed: For the six months ended September 30, 2023 and September 30, 2022, the amortization of the patents was $ 195,000 and $ 195,000
+Added: For the nine months ended December 31, 2023 and December 31, 2022, the amortization of the patents was $ 292,500 and $ 292,500
and the amortization of the license rights was $ 810,000 and $ 810,000 , respectively.
1 unchanged sentence
warrant a revision to the remaining period of amortization.
−Removed: As of September 30, 2023, 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, 2023, the Company believes the carrying value of the intangible
+Added: assets are still recoverable, and there is no impairment to be recognized.
August 25, 2021, the Company, through its 100 % owned subsidiary NAS, entered into an Equipment Rights Agreements with Hydrenesis-Delta
57 unchanged sentences
OF REVENUE RECOGNITION
−Removed: Six months ended
−Removed: September 30,
−Removed: September 30,
+Added: Three months ended
Technology and equipment services
Total revenues
−Removed: May 21, 2023, the Company entered into a six-month agreement with a company for the use of the NSI Technologies Per the agreement, the
+Added: Nine months ended
+Added: Technology and equipment services
+Added: Total revenues
+Added: May 21, 2023, the Company entered into a six-month agreement with a company for the use of the NSI Technologies.
+Added: Per the agreement, the
customer is to pay a total of $ 300,000 comprised of an initial payment equal to $ 150,000 at execution of the contract and then $ 25,000
per month for the combined total of the Service Fee.
−Removed: As of September 30, 2023, the Company has received $ 175,000 , comprised of the initial
+Added: As of December 31, 2023, the Company has received $ 250,000 , comprised of the initial
payment and $ 100,000 related to the monthly service fees which began September 1, 2023.
Issued Accounting Standards
+Added: November 2023, the FASB issued Accounting Standards Update (“ASU”) No.
+Added: 2023-07 , “ Segment Reporting (Topic
+Added: 280 ) Improvements to Reportable Segment Disclosures” which expands annual and interim disclosure requirements for reportable
+Added: The amendments require enhanced disclosure for certain segment items and required disclosure on how management uses reported
+Added: measures to assess segment performance.
+Added: The amendments do not change how segments are determined, aggregated, or how thresholds are applied
+Added: to determine reportable segments.
+Added: The updated standard is effective for annual periods beginning in fiscal 2025 and interim periods beginning
+Added: in the first quarter of fiscal 2026.
+Added: Early adoption is permitted.
+Added: The Company is currently evaluating the effect of adopting this ASU.
+Added: December 2023, the FASB issued ASU No.
+Added: 2023-09 “ Income Taxes (Topic 740):
+Added: Improvements to Income Tax Disclosures”
+Added: which requires two primary enhancements of 1) disaggregated information on a reporting entity’s effective tax rate reconciliation,
+Added: and 2) information on cash income taxes paid.
+Added: Additionally, specific disclosures related to unrecognized tax benefits and indefinite
+Added: reinvestment assertions were removed.
+Added: For public business entities, the new requirements will be effective for annual periods beginning
+Added: after December 15, 2024.
+Added: The guidance will be applied on a prospective basis with the option to apply the standard retrospectively.
+Added: adoption is permitted.
+Added: The Company is currently evaluating the effect of adopting this ASU.
August 2020, the FASB issued Accounting Standards Update (“ASU”) 2020-06, “Debt - Debt with Conversion and Other Options
23 unchanged sentences
The Company is currently evaluating the impact that ASU 2020-06 may have on its consolidated financial statements and related disclosures.
−Removed: of September 30, 2023, there were several new accounting pronouncements issued by the FASB.
+Added: of December 31, 2023, there were several new accounting pronouncements issued by the FASB.
Each of these pronouncements, as applicable,
3 unchanged sentences
Evaluation of Subsequent Events
−Removed: Company evaluates events that have occurred after the balance sheet date of September 30, 2023, through the date which the unaudited
−Removed: condensed consolidated financial statements were issued.
−Removed: Based upon the review, other than described in Note 12 – 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 accompanying condensed consolidated balance sheet date of December 31, 2023, through
+Added: the date which the unaudited condensed consolidated financial statements were issued.
+Added: Based upon the review, other than described in
+Added: Note 12 – Subsequent Events, the Company did not identify any recognized or non-recognized subsequent events that would have required
+Added: adjustment or disclosure in the unaudited condensed consolidated financial statements.
3 – FIXED ASSETS
−Removed: summary of the fixed assets as of September 30, 2023 and March 31, 2023 is as follows:
+Added: summary of the fixed assets as of December 31, 2023 and March 31, 2023 is as follows:
OF FIXED ASSETS
7 unchanged sentences
unaudited condensed consolidated statements of operations reflect depreciation expense of approximately $ 433,000 and $ 416,000 and $ 1,305,000
−Removed: and $ 933,000 for the three and six months ended September 30, 2023 and 2022, respectively.
+Added: and $ 1,350,000 for the three and nine months ended December 31, 2023 and 2022, respectively.
4 – SHORT-TERM NOTE AND LINES OF CREDIT
1 unchanged sentence
The line of credit bears an interest rate of prime plus
−Removed: 25.9 basis points , which totaled 34.4 % as of September 30, 2023.
+Added: 25.9 basis points , which totaled 34.4 % as of December 31, 2023.
The line of credit is unsecured.
The balance of the line of credit was
−Removed: $ 9,580 at both September 30, 2023 and March 31, 2023.
+Added: $ 9,580 at both December 31, 2023 and March 31, 2023.
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 18 .
−Removed: 5% as of September 30, 2023.
+Added: 10 basis points , which totaled 18.5 % as of December 31, 2023.
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, 2023 and March 31, 2023.
+Added: The balance of the line of credit is $ 10,237 at December 31, 2023 and March 31, 2023.
5 – NOTES PAYABLE
10 unchanged sentences
for the business combination.
−Removed: On November 20, 2023, the maturity date was extended to June 30, 2024.
+Added: On November 17, 2023, the Company received an extension of the maturity date to June 30, 2024, for a $ 5,000
+Added: extension fee.
+Added: November 8, 2023, the Company and the Investor entered into an Exchange Agreement on the January 2023 Note.
+Added: In the Exchange Agreement
+Added: the original note was partitioned into a $ 132,000 new promissory note, leaving the original January 2023 Note with an adjusted balance
+Added: of $ 499,968 .
+Added: The partitioned note was exchanged for 10,000,000 shares of the Company’s common stock.
+Added: The shares of common stock
+Added: issued had a fair value of $ 160,000 based on the market price of the shares of $ 0.016 on the execution date, resulting in an excess of
+Added: $ 28,000 to be recognized as a financing expense.
2023 Promissory Note
26 unchanged sentences
for monthly payments of $ 8,000 until the balance is paid in full.
−Removed: The balance as of September 30, 2023 and March 31, 2023 was $ 95,604
−Removed: and $ 119,604 , respectively, with the balance as of September 30, 2023 and $ 96,000 for the year end March 31, 2023, classified in current
+Added: The balance as of December 31, 2023 and March 31, 2023 was $ 95,604
+Added: and $ 119,604 , respectively, with the balance as of December 31, 2023 and $ 96,000 for the year end March 31, 2023, classified in current
liabilities, on the condensed consolidated balance sheets.
5 unchanged sentences
date of the Note.
−Removed: The Note carried an original issue discount totaling $ 433,333 and a transaction expense amount of $ 10,000 , both
−Removed: of which are included in the principal balance of the Note.
−Removed: On the closing date the Company received $ 1,100,000 , with $ 3,900,000 put
−Removed: into escrow to be held until certain terms were to be met, which included $ 3,400,000 upon the completion of a successful uplist to NYSE
−Removed: The SPA includes a Security Agreement, whereby the note is secured by the collateral set forth in the agreement, covering
−Removed: all of the assets of the Company.
−Removed: All payments made by the Company under the terms in the note, including upon repayment of this Note
−Removed: at maturity, shall be subject to an exit fee of 15 % of the portion of the outstanding balance being paid (the “Exit Fee”).
−Removed: As the Exit Fee is to be included in every settlement of the Note, an additional 15 % of the principal balance, which totals $ 816,500 ,
−Removed: was recognized along with the principal balance, and offset by a contra account in a manner similar to a debt discount.
+Added: The Note carried an original issue discount totaling $ 433,333 and a transaction expense amount of $ 10,000 , both of
+Added: which are included in the principal balance of the Note.
+Added: On the closing date the Company received $ 1,100,000 , with $ 3,900,000 put into
+Added: escrow to be held until certain terms were to be met, which included $ 3,400,000 upon the completion of a successful uplist to NYSE or
+Added: The SPA includes a Security Agreement, whereby the note is secured by the collateral set forth in the agreement, covering all
+Added: of the assets of the Company.
+Added: All payments made by the Company under the terms in the note, including upon repayment of this Note at
+Added: maturity, shall be subject to an exit fee of 15 % of the portion of the outstanding balance being paid (the “Exit Fee”).
+Added: the Exit Fee is to be included in every settlement of the Note, an additional 15 % of the principal balance, which totals $ 816,500 , was
+Added: recognized along with the principal balance, and offset by a contra account in a manner similar to a debt discount.
soon as reasonably possible, the Company will cause the common stock to be listed for trading on either of (a) NYSE, or (b) NASDAQ (in
15 unchanged sentences
(“Trigger Events”).
−Removed: The Merger has not yet closed, and therefore the 2% of the outstanding balance was increased as of June
+Added: The Merger had not yet closed, and therefore the 2% of the outstanding balance was increased as of June
30, 2023, in the amount of approximately $ 272,000 .
3 unchanged sentences
Restructured August Note was analyzed under ASC 470-50 as to if the change in terms qualified as a modification or an extinguishment
−Removed: The changes in terms were considered an extinguishment as the present value of the cash flows under the terms of the new
−Removed: debt instrument was evaluated to be a substantial change, as over 10% difference from the present value of the remaining cash flows under
−Removed: the terms of the original instrument.
−Removed: As such, with the removal of the original note and its debt discount and accrued interest as compared
−Removed: to the restructured note with a fair value of approximately $ 1,933,000 , there was a loss in extinguishment of approximately $ 157,000 .
−Removed: 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
−Removed: accounted for at fair value until they are settled.
−Removed: In accordance with ASC 815- 15-25-1(b) a hybrid instrument that is measured at fair
−Removed: value under ASC 825 fair value option each period with changes in fair value reported in earnings as they occur should not be evaluated
−Removed: for embedded derivatives.
−Removed: Therefore, the provisions in the August Note were not evaluated as to if they fell under the guidance of embedded
−Removed: derivatives and were required to be bifurcated.
−Removed: The August Note was revalued as of September 30, 2023 at approximately $ 2,250,000 , with
−Removed: a change in fair value of approximately $ ( 150,000 ) recognized in the accompanying condensed consolidated Statement of Operations.
+Added: of the note .
+Added: The changes in terms were considered an extinguishment as the present value of the cash flows under the terms
+Added: of the new debt instrument was evaluated to be a substantial change, as over 10% difference from the present value of the remaining cash
+Added: flows under the terms of the original instrument.
+Added: As such, with the removal of the original note and its debt discount and accrued interest
+Added: as compared to the restructured note with a fair value of approximately $ 1,933,000 , there was a loss in extinguishment of approximately
+Added: As a result of the extinguishment and at the Company’s election of the fair value option under ASC 825, the August Note
+Added: will be 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
+Added: at fair value under ASC 825 fair value option each period with changes in fair value reported in earnings as they occur should not be
+Added: evaluated for embedded derivatives.
+Added: Therefore, the provisions in the August Note were not evaluated as to if they fell under the guidance
+Added: of embedded derivatives and were required to be bifurcated.
+Added: The August Note was revalued as of December 31, 2023 at approximately $ 2,410,000 ,
+Added: with a change in fair value of approximately $ 10,000 recognized in the accompanying condensed consolidated Statement of Operations.
August Note was revalued as of March 31, 2023 at approximately $ 2,400,000 , with a change in fair value of approximately $ 467,000 .
−Removed: of September 30, 2023, the accrued interest from the restructuring date, which is included in the fair value is approximately $ 271,000 .
+Added: of December 31, 2023, the accrued interest from the restructuring date, which is included in the fair value is approximately $ 342,000 .
7 – RESTRUCTURED SENIOR NOTE PAYABLE
28 unchanged sentences
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
−Removed: the Trust Account at the Effective Time or (B) $ 10,000,000 ,
−Removed: in order to repay a portion of the outstanding balance of the Senior Note;
−Removed: after which the remaining balance of the Senior Note is to
−Removed: be repaid in equal monthly installments over a 12-month period beginning on a date after the Merger Agreement closing date (“Closing
−Removed: Date”) or the termination of such agreement.
−Removed: All payments made shall be subject to an Exit Fee of 15 %
−Removed: of the portion of the outstanding balance being paid.
−Removed: Additionally, if the Closing Date is after December 31, 2022, the outstanding balance
−Removed: of all indebtedness owed by the Company to December 2021 Investor will be increased automatically by 2% and will automatically increase
−Removed: by 2% every 30 days thereafter until the Closing, a termination, or substantially similar terms as approved by the Board of Directors
−Removed: of the Company.
−Removed: key modifications include i) uplist terms in which the Company was to cause the common stock to be listed for trading on either of (a)
−Removed: NYSE, or (b) NASDAQ, were removed, ii) Maturity date was modified from December 15, 2023 to 12 months from the Closing or termination
−Removed: of the Merger Agreement, provided not to be later than September 30, 2024, and iii) the outstanding balance of the Senior Note may be
−Removed: increased by 5% to 15% upon the occurrence of an event of default or failure to obtain the Lender’s consent or notify the Lender
−Removed: for certain major equity related transactions (“Trigger Events”) .
+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 Senior Note;
+Added: after which the remaining balance of the Senior Note is to be repaid in equal monthly installments over a 12-month period beginning on
+Added: a date after the Merger Agreement closing date (“Closing Date”) or the termination of such agreement.
+Added: All payments made shall
+Added: be subject to an Exit Fee of 15 % of the portion of the outstanding balance being paid.
+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, a termination, or substantially similar terms as
+Added: approved by the Board of Directors of the Company.
+Added: Additional key modifications include i) uplist terms in which the Company was to cause
+Added: the common stock to be listed for trading on either of (a) NYSE, or (b) NASDAQ, were removed, ii) Maturity date was modified from December
+Added: 15, 2023 to 12 months from the Closing or termination of the Merger Agreement, provided not to be later than September 30, 2024, and
+Added: iii) the outstanding balance of the Senior Note may be increased by 5% to 15% upon the occurrence of an event of default or failure to
+Added: obtain the Lender’s consent or notify the Lender for certain major equity related transactions (“Trigger Events”).
As of June 30, 2023, the Merger has not yet closed, and therefore the 2% of the outstanding balance was increased as of June 30, 2023,
in the amount of approximately $ 2,675,000 .
−Removed: On July 20, 2023, the Company sent Yotta notice of the Company’s termination of the Merger Agreement (See Note 11).
−Removed: termination in July of 2023, the equal monthly payments were to begin on September 20, 2023 .
−Removed: On November 20, 2023, the Investor
−Removed: issued a waiver to the Company on the equal monthly payments, which are not currently required to be paid .
+Added: On July 20, 2023, the Company sent Yotta notice of the Company’s termination of the
+Added: Merger Agreement (See Note 11).
+Added: Based on the termination in July of 2023, the equal monthly payments were to begin on September 20, 2023.
+Added: On November 20, 2023, the Investor issued a waiver to the Company on the equal monthly payments, which are not currently required to
Note also contains certain negative covenants and Events of Default, which in addition to common events of default, include the Company
5 unchanged sentences
to 15%, depending upon the specific Event of Default.
−Removed: As of September 30, 2023, the Company is in full compliance with the covenants
−Removed: and Events of Default.
+Added: As of December 31, 2023, the Company is in full compliance with the covenants and
+Added: Events of Default.
Restructured Senior Note was analyzed under ASC 470-50 as to if the change in terms qualified as a modification or an extinguishment
19 unchanged sentences
The Restructured Senior Note was
−Removed: revalued as of September 30, 2023 at approximately $ 21,680,000 , with a change in fair value of approximately $ 390,000 recognized in the
−Removed: Company’s accompanying condensed consolidated Statement of Operations.
−Removed: The Senior Note was revalued as of March 31, 2023, at approximately
−Removed: $ 21,290,000 , with a change in fair value of approximately $ 2,376,000 recognized in the accompanying condensed consolidated Statement
−Removed: of Operations.
−Removed: As of September 30, 2023, the accrued interest from the restructuring date, which is included in the fair value is approximately
−Removed: $ 4,201,000 .
+Added: revalued as of December 31, 2023 at approximately $ 24,700,000 , with a change in fair value of approximately $ 3,410,000 recognized in
+Added: the Company’s accompanying condensed consolidated Statement of Operations.
+Added: The Senior Note was revalued as of March 31, 2023, at
+Added: approximately $ 21,290,000 , with a change in fair value of approximately $ 2,376,000 recognized in the accompanying condensed consolidated
+Added: Statement of Operations.
+Added: As of December 31, 2023, the accrued interest from the restructuring date, which is included in the fair value
+Added: is approximately $ 4,937,000 .
8 – STOCKHOLDERS’ EQUITY
September 28, 2023, the Company increased their authorized common shares to 1,400,000,000 .
−Removed: of September 30, 2023 and March 31, 2023, the Company had 200,000,000 shares of preferred stock authorized with a par value of $ 0.0001 .
+Added: of December 31, 2023 and March 31, 2023, 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
authorized and no shares outstanding, 5,000 shares Series D preferred stock are authorized with no shares outstanding, 10,000 shares
−Removed: Series E preferred stock are authorized and 1,656 and 1,670 outstanding, respectively, and 750,000 shares of Series F preferred stock
−Removed: are authorized with 750,000 outstanding, respectively.
+Added: Series E preferred stock are authorized and 1,656 and 1,670 outstanding, respectively, 750,000 shares of Series F preferred stock are
+Added: authorized with 750,000 outstanding, and 10,000 shares of Series G preferred stock are authorized with 145 outstanding, respectively.
+Added: G Preferred Stock
+Added: December 1, 2023, the Board authorized the issuance of 10,000 preferred shares to be designated as Series G Preferred Stock (“Series
+Added: G Preferred Stock”).
+Added: The Series G Preferred Stock has a par value of $ 0.0001 , a stated value of $ 1,200 and bear dividends at the
+Added: rate of 8 % per annum, payable quarterly, to be paid in cash or in-kind, at the discretion of the Company.
+Added: The Series G Preferred Stock
+Added: will vote together with the common stock on an as-converted basis subject to the beneficial ownership limitations.
+Added: The Series G Preferred
+Added: Stock is required to be redeemed by the Company no later than one calendar year from the date of its issuance.
+Added: The Series G Preferred
+Added: Stock is also redeemable at the option of the Company at any time after the original issued date, upon 3 business days’ notice,
+Added: at a premium rate which is (a) 1.15 if all of the Series G Preferred Stock is redeemed within 90 calendar days from the issuance date
+Added: (b) 1.2 if all of the Series G Preferred Stock is redeemed after 90 calendar days and within 120 calendar days from the issuance
+Added: date thereof;
+Added: (c) 1.25 if all of the Series G PS is redeemed after 120 calendar days and within 180 calendar days from the issuance date
+Added: The Company shall be permitted to redeem the Series G Preferred Stock at any time in cash upon 3 business days prior notice
+Added: to the Holder or the Holder may convert the Series G Preferred Stock within 3 business days period prior to redemption.
+Added: The Holder shall
+Added: have the right to either redeem for cash or convert the Series G Preferred Stock into common stock within 3 business days following the
+Added: consummation of a qualified offering.
+Added: The conversion price is based on the discounted market price which is the lower of:
+Added: price equaling the closing bid price for the common stock on the trading day preceding the execution of the SPA ;
+Added: or (ii) 100% of
+Added: the lowest volume weighted average price (“VWAP)” for the common stock during 10 trading days preceding the conversion request,
+Added: subject to adjustment.
+Added: the redemption feature is mandatorily redeemable within one year of the issuance date, with a substantive conversion option, the Series
+Added: G Preferred Stock would not fall under liability classification but is to be classified as mezzanine equity.
+Added: G Preferred Equity Offering
+Added: December 14, 2023, the Company entered into a Securities Purchase Agreement for the sale of 110 shares of Series G Preferred Stock at
+Added: a price of $ 1,000 per share of preferred stock, for a total of $ 110,000 .
+Added: The Purchaser also received an “Equity Incentive”,
+Added: which was an additional 35 Series G Preferred Stock issued to the Purchaser at the initial closing and deemed to be earned at the time
+Added: of its issuance.
+Added: Following the initial closing, the Company and Purchaser shall mutually agree from time to time for the Company to sell
+Added: and the Purchaser to purchase up to 400 shares of Series G Preferred Stock at a price of $ 1,000 per share in separate closings .
+Added: The Series G Preferred Stock will earn a dividend of 8 % per annum, for as long as the relevant Preferred Stock has not been redeemed
+Added: or converted.
+Added: Dividends are to be paid quarterly, and at the Company’s discretion, in cash or Preferred Stock calculated at the
+Added: purchase price.
+Added: On December 19, 2023, the Company received an initial tranche of $ 110,000 under the SPA, less $ 13,000 for legal and commission
+Added: The $ 77,000 discount will be accreted up to the redemption price over the one-year period until redemption.
+Added: As of December 31,
+Added: 2023, the accretion for the Series G Preferred Stock was $ 3,000 .
E Preferred Stock
5 unchanged sentences
the Company’s discretion, in cash or Preferred Stock calculated at the purchase price.
+Added: As of December 31, 2023 the accretion for
+Added: the Series E Preferred Stock was $ 9,300 .
May 1, 2023, one of the holders converted 600 Series E Preferred Stock into 23,989,570 shares of common stock.
7 unchanged sentences
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 2022 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.
+Added: Notwithstanding the foregoing dollar limitations, the Company and GHS may, from time to time, mutually agree
+Added: in writing to waive the aforementioned limitations for a relevant Purchase Notice, which waiver, shall not exceed the 4.99 % beneficial
+Added: ownership limitation contained in the GHS 2022 Purchase Agreement.
+Added: The Company is to control the timing and amount of any sales of GHS
+Added: Purchase Shares to GHS.
+Added: The Company intends to use the net proceeds from this offering for working capital and general corporate purposes.
“Purchase Price” means, with respect to a purchase made pursuant to the GHS Purchase Agreement, 90% of the lowest VWAP during
43 unchanged sentences
at share price of $ 0.02 related to the Equity Financing Agreement.
+Added: the three months ended December 31, 2023, the Company sold 44,843,442 shares of common stock at a net amount of approximately $ 459,000 ,
+Added: at share prices ranging from $ 0.01 to $ 0.02 , in relation to the Equity Financing Agreement.
+Added: Included in this amount, on October 31, 2023,
+Added: the Company issued GHS 7,868,985 shares of common stock, for no purchase price, as consideration resulting from GHS receiving a phishing
+Added: email informing them to wire a purchase price to an incorrect bank, resulting in the Company not receiving the wire and for which GHS
+Added: resent a second wire to the Company’s correct bank.
2023 Purchase Agreement
33 unchanged sentences
share prices ranging from $ 0.03 to $ 0.04 related to the GHS 2023 Purchase Agreement.
+Added: Shares Issued to Employees
+Added: October 10, 2023, a new employee was issued 50,000 shares of common stock as a signing bonus with a total fair value of $ 1,100 , based
+Added: on the market price of $ 0.02250 on the grant date.
Shares Issued to Consultant
+Added: December 4, 2023, 40,000,000 shares of common stock were issued to a consultant under an Independent Consulting Agreement.
+Added: are a non-refundable retainer on behalf of their consulting services for one year of services.
+Added: The shares had a fair value of $ 600,000 ,
+Added: based on the market price of $ 0.015 on the grant date, recognized as consulting services in the nine months ended December 31, 2023.
June 19, 2023, 100,000 shares of common stock were issued to a consultant.
5 unchanged sentences
terms of the existing convertible debt.
−Removed: 18,573,116 warrants outstanding as of September 30, 2023, were revalued as of period end for a fair value of $ 85,000 , with a decrease
+Added: 18,573,116 warrants outstanding as of December 31, 2023, were revalued as of period end for a fair value of $ 17,950 , with a decrease
in the fair value of $ 337,050 recognized on the accompanying condensed consolidated Statement of Operations.
3 unchanged sentences
and expected volatility of the Company’s common stock ranging from 109.9 % to 114.6 % and the remaining terms of each warrant issuance.
−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
−Removed: in the fair value of $ 1,876,000 recognized on the accompanying condensed consolidated Statement of Operations.
−Removed: The fair value was estimated
−Removed: using Black Scholes Model, with the following inputs:
+Added: 18,573,116 warrants outstanding as of December 31, 2022 , were revalued as of period end for a fair value of $ 2,047,000 , with
+Added: a decrease in the fair value of $ 1,876,000 recognized on the accompanying condensed consolidated Statement of Operations.
+Added: The fair value
+Added: was estimated using Black Scholes Model, with the following inputs:
the price of the Company’s common stock of $ 0.15 ;
−Removed: a risk-free interest rate
−Removed: of 4.06 % to 4.25 %, the expected volatility of the Company’s common stock ranging from 124.6 % to 174.8 %;
−Removed: the estimated remaining
−Removed: term, a dividend rate of 0 %,
+Added: interest rate of 4.06 % to 4.25 %, the expected volatility of the Company’s common stock ranging from 124.6 % to 174.8 %;
+Added: the estimated
+Added: remaining term, a dividend rate of 0 %.
9 – RELATED PARTY TRANSACTIONS
6 unchanged sentences
During the year ended March 31, 2022, $ 200,000 was paid each to the President and CTO, with
−Removed: a total of $ 200,000 remaining in accrued expenses, related parties, as of September 30, 2023 and March 31, 2023.
+Added: a total of $ 200,000 remaining in accrued expenses, related parties, as of December 31, 2023 and March 31, 2023.
July 10 through July 17, 2023, the Company received $ 140,000 in proceeds from the issuance of three promissory notes with related parties.
4 unchanged sentences
The notes bear interest at a 10 % per annum and are due in one year from the issuance date of
−Removed: the three and six months ended September 30, 2023, the interest expense for the related party promissory notes was $ 9,301 and $ 15,551
−Removed: and $ 3,522 and $ 3,522 , respectively.
−Removed: As of September 30, 2023 and March 31, 2023, the accrued interest related to the related party promissory
−Removed: notes was approximately $ 36,000 and $ 22,000 , respectively.
+Added: the three and nine months ended December 31, 2023, the interest expense for the related party promissory notes was approximately $ 9,000
+Added: and $ 21,000 , respectively.
+Added: As of December 31, 2023 and March 31, 2023, the accrued interest related to the related party promissory notes
+Added: was approximately $ 41,000 and $ 22,000 , respectively.
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, 2023 and
+Added: The outstanding balance is approximately $ 77,000 as of both December 31, 2023 and
March 31, 2023.
−Removed: As of both September 30, 2023 and March 31, 2023, accrued interest payable was approximately $ 74,000 .
+Added: As of both December 31, 2023 and March 31, 2023, accrued interest payable was approximately $ 74,000 .
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, 2023 and March 31, 2023, and is classified as a current liability on the unaudited condensed consolidated balance sheets.
−Removed: As of September 30, 2023 and March 31, 2023, accrued interest payable was approximately $ 146,000 .
+Added: December 31, 2023 and March 31, 2023, and is classified as a current liability on the unaudited condensed consolidated balance sheets.
+Added: As of December 31, 2023 and March 31, 2023, accrued interest payable was approximately $ 146,000 .
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, 2023 and March 31, 2023 was $ 54,647 and is classified as a current
+Added: The balance of these notes at December 31, 2023 and March 31, 2023 was $ 54,647 and is classified as a current
liability on the unaudited condensed consolidated balance sheets.
18 unchanged sentences
debt of a similar duration as to what rate would have been effective for the Company.
+Added: December 31, 2023, the Company moved to a new office space in Texas, and the sublease in effect was terminated.
+Added: At the termination of
+Added: the original lease, the existing ROU of approximately $ 153,000 and lease liability of approximately $ 175,000 was removed, with a gain
+Added: of approximately $ 22,000 recognized in the quarter ended December 31, 2023, in the accompanying condensed consolidated Statement of Operations.
+Added: December 20, 2023, the Company entered into a sublease for a new office space in Texas, with a commencement date of January 1, 2024,
+Added: which will terminate on March 31, 2027.
+Added: The monthly rates are $2,063 for April 1, 2024 through March 31, 2025, $2,192 for the second
+Added: year of April 1, 2025 through March 31, 2026 and $2,320 for the final year.
+Added: On December 19, 2023, the Company paid a $ 2,063 security
+Added: deposit, which is included in Prepaid expenses on the accompanying condensed consolidated balance sheet.
+Added: The Company assessed its new
+Added: office lease as an operating lease.
+Added: inception, as of January 1, 2024, the ROU and lease liability was calculated as approximately $ 61,000 , based on the net present value
+Added: of the future lease payments over the term of the lease.
+Added: When available, the Company uses the rate implicit in the lease discount
+Added: payments as the incremental borrowing rate to calculate the net present value;
+Added: however, the rate implicit in the lease is not readily
+Added: determinable for their corporate office lease.
+Added: In this case, the Company estimated its incremental borrowing rate of 14.5 % as the interest
+Added: rate it could have incurred to borrow an amount equal to the lease payments in a similar economic environment on a collateralized basis
+Added: over a term similar to the lease term.
+Added: The Company estimated its rate based on observable risk-free interest rate and credit spreads
+Added: for commercial debt of a similar duration as to what rate would have been effective for the Company.
September 8, 2021, the Company entered into an equipment lease agreement for VOIP phone equipment.
5 unchanged sentences
lease payments for the lease term, using an incremental borrowing rate of 5.75 %.
−Removed: following is a schedule of maturities of lease liabilities as of September 30, 2023:
−Removed: OF MATURITIES OF LEASE LIABILITIES
−Removed: Total future minimum lease payments
−Removed: imputed interest
11 – COMMITMENTS AND CONTINGENCIES
45 unchanged sentences
the July 20 th notice.
+Added: the current nine months ending December 31, 2023, as a result of the termination of the Merger Agreement the related Deferred offering
+Added: costs in current assets of $ 1,394,366 was expensed in professional fees.
12 – SUBSEQUENT EVENTS
−Removed: Shares Issued to Employees
−Removed: October 10, 2023, a new employee was issued 50,000 shares of common stock as a signing bonus with a total fair value of $ 1,100 , based
−Removed: on the market price of $ 0.02250 on the grant date.
−Removed: to the period end, in October 2023, the Company sold 10,443,858 shares of common stock at a net amount of approximately $ 166,000 , at
−Removed: share prices of $ 0.02 , in relation to the Equity Financing Agreement.
−Removed: In addition, on October 31, 2023, the Company issued GHS 7,868,985
−Removed: shares of common stock, for no purchase price, as consideration resulting from GHS receiving a phishing email informing them to wire
−Removed: a purchase price to an incorrect bank, resulting in the Company not receiving the wire and for which GHS resent a second wire to the
−Removed: Company’s correct bank.
+Added: to the period end, in January 2024, the Company sold 39,455,759
+Added: shares of common stock at a net amount of approximately
+Added: at share prices of $ 0.008
+Added: through $ 0.009 , in relation to the Equity Financing
+Added: January 24, 2024, the Company received a tranche of $ 100,000 under the SPA for 100 Series G Preferred Stock with a stated value of $ 120,000 ,
+Added: less $ 3,000 for legal and commission fees.
+Added: The $ 23,000 discount will be accreted up to the redemption price over the one-year period
+Added: until redemption.
+Added: On January 17, 2024, the Company
+Added: and the Investor entered into an Exchange Agreement on the January 2023 Note.
+Added: In the Exchange Agreement the remaining January 2023 Note
+Added: was partitioned into a $ 99,450 new promissory note, leaving the original January 2023 Note with an adjusted balance of $ 400,518 .
+Added: partitioned note was exchanged for 10,000,000 shares of the Company’s common stock.
+Added: The shares of common stock issued had a fair
+Added: value of $ 110,000 based on the market price of the shares of $ 0.011 on the execution date, resulting in an excess of $ 10,550 to be recognized
+Added: as a financing expense.
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.