NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2021 AND 2020
NOTE
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature
of Operations
PCT
LTD., (the “Company” or “PCT LTD”), a Delaware corporation, was formed on February 27, 1986. The Company changed
its domicile to Nevada on August 26, 1998. The Company acquires, develops and provides sustainable, environmentally safe disinfecting,
cleaning and tracking technologies. The Company specializes in providing cleaning, sanitizing and disinfectant fluid solutions and fluid-generating
equipment that creates environmentally safe solutions for global sustainability.
On
August 31, 2016, the Company entered into a Securities Exchange Agreement with Paradigm Convergence Technologies Corporation (“Paradigm,”
or “PCT Corp.”) to effect the acquisition of Paradigm as a wholly-owned subsidiary. Paradigm is located in Little River,
SC, was formed June 6, 2012, and is a technology licensing company specializing in environmentally safe solutions for global sustainability.
Paradigm holds a patent, intellectual property and/or distribution rights to innovative products and technologies. Paradigm provides
innovative products and technologies for eliminating biocidal contamination from water supplies, industrial fluids, hard surfaces, food-processing
equipment and medical devices. Paradigm’s overall strategy is to market new products and technologies through the use of equipment
leasing, joint ventures, licensing, distributor agreements and partnerships.
Effective
on February 29, 2018, the Company changed its name from Bingham Canyon Corporation to PCT LTD. to more accurately identify the Company’s
direction and to develop the complementary relationship and association with its wholly-owned operating company, Paradigm.
On July 11, 2021, the Company incorporated two wholly-owned
subsidiaries, Disruptive Oil and Gas Technologies Corp. (“Disruptive”) and Technologies Development Corp., both in the State
of Nevada. On October 20, 2021, the Company sold a 53.25% interest in Disruptive in consideration for the assignment of certain patents
to Disruptive and realized no gain or loss on the sale.
COVID-19
In
December 2019 COVID-19 emerged in Wuhan, China. While initially the outbreak was largely concentrated in China and caused significant
disruptions to its economy, it has now spread to almost all other countries, including the United States, and infections have been reported
globally. Because COVID-19 infections have been reported throughout the United States, certain federal, state and local governmental
authorities have issued stay-at-home orders, proclamations and/or directives aimed at minimizing the spread of COVID-19. Additional,
more restrictive proclamations and/or directives may be issued in the future.
The
ultimate impact of the COVID-19 pandemic on the Company's operations is unknown and will depend on future developments, which are highly
uncertain and cannot be predicted with confidence, including the duration of the COVID-19 outbreak. Any resulting financial impact cannot
be reasonably estimated at this time but may have a material impact on our business, financial condition and results of operations. The
significance of the impact of the COVID-19 outbreak on the Company's businesses and the duration for which it may have an impact cannot
be determined at this time. At a minimum, the COVID-19 pandemic caused the Company to restrict travel of its personnel and to initiate
distributor installations of certain of the Company's equipment, as possible. The Company adapted to the immediate need for its US EPA
registered disinfectant at the end of March and beginning of April, 2020, by installing greater storage reserves and by assembling more
of it higher-volume equipment to produce the hospital grade disinfectant known as Hydrolyte®. There were hard costs associated with
these adaptations to the Little River, SC facility, but the Company continues to benefit from its fluid production capacities over the
longer term. As the Federal, state and other restrictions associated with the pandemic have lessened, the Company is able to act more
effectively in obtaining new contracts for its healthcare equipment, the Annihilyzer® and other equipment.
Principles
of Consolidation
The accompanying consolidated financial statements
include the accounts of PCT LTD (“Parent”) and its two wholly-owned subsidiaries, Paradigm Convergence Technologies Corporation
and Technologies Development Corp. All intercompany accounts have been eliminated upon consolidation. At December 31, 2021, the Company
owns a 46.25% interest in Disruptive Oil and Gas Technologies Corp., which had no material assets, liabilities or operations.
Use
of Estimates
The
preparation of the consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and the disclosure of contingencies at the date of the financial statements as well as the reported amounts
of revenues and expenses during the reporting periods. Estimates are based on historical experience and on various other market-specific
and other relevant assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could
differ materially from those estimates.
Cash
and Cash Equivalents
Cash
and cash equivalents are considered to be cash and highly liquid securities with original maturities of three months or less. The cash
of $116,497 and $115,196 as of December 31, 2021 and December 31, 2020, respectively, represents cash on deposit in various bank accounts.
There were no cash equivalents as of December 31, 2021 and December 31, 2020.
Fair
Value Measurements
The
Company follows ASC 820, “Fair Value Measurements and Disclosures”, which defines fair value as the exchange
price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market
for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to
measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. A fair value hierarchy based
on three levels of inputs, of which the first two are considered observable and the last is considered unobservable, is used to measure
fair value:
|
|
Level 1 -
Valuations for assets and liabilities traded in active markets from readily available pricing sources such as quoted prices in active
markets for identical assets or liabilities. |
|
|
Level 2 - Observable
inputs (other than Level 1 quoted prices) such as quoted prices in active markets for similar assets or liabilities, quoted prices
in markets that are not active for identical or similar assets or liabilities, or other inputs that are observable or can be corroborated
by observable market data. |
|
|
Level 3 -
Unobservable inputs that are supported by little or no market activity and that are significant to determining the fair value of
the assets or liabilities, including pricing models, discounted cashflow methodologies and similar techniques. |
The
carrying values of our financial instruments, including cash and cash equivalents, accounts receivable, inventory, prepaid expenses,
accounts payable and accrued expenses approximate their fair value due to the short maturities of these financial instruments.
Derivative
liabilities are determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority.
The recorded values of all other financial instruments approximate their current fair values because of their nature and respective relatively
short maturity dates or durations.
Our
financial assets and liabilities carried at fair value measured on a recurring basis as of December 31, 2021, consisted of the following:
| |
Total fair value at December 31, 2021 $ | |
Quoted prices in active markets (Level 1) $ | |
Significant other observable inputs (Level 2) $ | |
Significant unobservable inputs (Level 3) $ |
Description: | |
| | | |
| | | |
| | | |
| | |
Derivative liability (1) | |
| 3,044,034 | | |
| — | | |
| — | | |
| 3,044,034 | |
Total | |
| 3,044,034 | | |
| — | | |
| — | | |
| 3,044,034 | |
Our
financial assets and liabilities carried at fair value measured on a recurring basis as of December 31, 2020, consisted of the following:
| |
Total fair value at December 31, 2020 $ | |
Quoted prices in active markets (Level 1) $ | |
Significant other observable inputs (Level 2) $ | |
Significant unobservable inputs (Level 3) $ |
Description: | |
| | | |
| | | |
| | | |
| | |
Derivative liability (1) | |
| 7,102,801 | | |
| — | | |
| — | | |
| 7,102,801 | |
Total | |
| 7,102,801 | | |
| — | | |
| — | | |
| 7,102,801 | |
(1)
The Company has estimated the fair value of these liabilities using the Binomial Model.
Derivative
Liabilities
The
Company accounts for derivative instruments in accordance with ASC Topic 815, “Derivatives and Hedging” and all derivative
instruments are reflected as either assets or liabilities at fair value in the balance sheet. The Company uses estimates of fair value
to value its derivative instruments. Fair value is defined as the price to sell an asset or transfer a liability in an orderly transaction
between willing and able market participants. In general, the Company’s policy in estimating fair values is to first look at observable
market prices for identical assets and liabilities in active markets, where available. When these are not available, other inputs are
used to model fair value such as prices of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit
spreads, relying first on observable data from active markets. Depending on the availability of observable inputs and prices, different
valuation models could produce materially different fair value estimates. The values presented may not represent future fair values and
may not be realizable. The Company categorizes its fair value estimates in accordance with ASC 820 based on the hierarchical framework
associated with the three levels of price transparency utilized in measuring financial instruments at fair value as discussed above.
As of December 31, 2021, and December 31, 2020, the Company had a $3,044,034 and $7,102,801 derivative liability, respectively.
Fair
value estimates are made at a specific point in time, based on relevant market information and information about the financial statement.
These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined
with precision. Changes in assumptions could significantly affect the estimates. See Note 7 for additional information.
Sequencing
Policy
Under
ASC 815-40-35, the Company has adopted a sequencing policy whereby, in the event that reclassification of contracts from equity to assets
or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient authorized shares
as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the basis of the earliest
issuance date of potentially dilutive instruments with the earliest grants receiving the first allocation of shares. Pursuant to ASC
815, issuance of securities to the Company’s employees or directors is not subject to the sequencing policy.
Accounts
Receivable
Trade
accounts receivable are recorded at the time product is shipped or services are provided including any shipping and handling fees. The
Company provided allowances for uncollectible accounts receivable equal to the estimated collection losses that will be incurred in collection
of all receivables. Accounts receivable is periodically evaluated for collectability basis on past credit history with customers and
their current financial condition. The Company’s management determines which accounts are past due and if deemed uncollectible,
the Company charges off the receivable in the period the determination is made. Based on management’s evaluation, the Company provided
an allowance for doubtful accounts of $0 and $61,825 at December 31, 2021 and December 31, 2020, respectively.
Inventories
Inventories
are stated at the lower of cost or market. Cost is determined by using the first in, first out (FIFO) method. We record the value of
our inventory for estimated obsolescence or unmarketable inventory equal to the difference between the cost of inventory and the estimated
market value based upon assumptions about future demand, future pricing and market conditions. As of December 31, 2021 and December 31,
2020, the inventory consisted of parts for equipment sold as replacement parts to existing customers or sold to new customers. The Company
has recorded a reserve allowance of $0 as of December 31, 2021 and December 31, 2020, respectively. The Company has determined that some
of the supplies inventory is necessary to be placed into service, after assembly into equipment to be used in product manufacturing and
classified as lease equipment in property and equipment. The balance at December 31, 2021 and December 31, 2020 of such supplies and
equipment not yet placed in service amounted to $450,151 and $32,580, respectively.
Property
and Equipment
Property
and equipment are stated at purchased cost and depreciated utilizing a straight-line method over estimated useful lives ranging from
3 to 7 years after the asset has been placed in service. Upon selling equipment that had been under a lease agreement, the Company discontinues
the depreciation on that piece of equipment, as it transfers ownership to another entity. Additions and major improvements that extend
the useful lives of property and equipment are capitalized. Maintenance and repairs are charged to operations as incurred. Upon trade-in,
sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts, and any related
gains or losses are recorded in the results of operations.
Impairment
of Long-lived Assets
The
carrying values of the Company’s long-lived assets are reviewed for impairment annually and whenever events or changes in circumstances
indicate that they may not be recoverable. When projections indicate that the carrying value of the long-lived asset is not recoverable,
the carrying value is reduced by the estimated excess of the carrying value over the fair value. An impairment charge is recognized if
the carrying amount is not recoverable and the carrying amount exceeds the fair value of the long-lived assets as determined by projected
discounted net future cashflows. The recorded impairment expense was $0 for the years ended December 31, 2021 and December 31, 2020,
respectively.
Intangible
Assets
Costs
to obtain or develop patents are capitalized and amortized over the remaining life of the patents, and technology rights are amortized
over their estimated useful lives. The Company currently has the right to several patents and proprietary technology. Patents and
technology are amortized from the date the Company acquires or is awarded the patent or technology right over their estimated useful
lives, which range from 1 to 15 years.
Research
and Development
Research
and development costs are recognized as an expense during the period incurred, which is until the conceptual formulation, design and
testing of a process is completed and the process has been determined to be commercially viable.
Leases
The
Company accounts for leases in accordance with ASC 842, “Leases”, which requires lessees to recognize right-of-use
("ROU") assets and related lease liabilities on the balance sheet for all leases greater than one year in duration. The Company
records the associated lease liability and corresponding right-of-use asset upon commencement of the lease using the implicit rate or
a discount rate based on a credit-adjusted secured borrowing rate commensurate with the term of the lease. When determining the lease
term, the Company includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option,
if any. As the Company’s leases do not typically provide an implicit rate, the Company utilizes the appropriate incremental borrowing
rate, determined as the rate of interest that the Company would have to pay to borrow on a collateralized basis over a similar term and
in a similar economic environment. The Company has elected to adopt the following lease policies: (i) for leases that have lease terms
of 12 months or less and does not include a purchase option that is reasonably certain to exercise, the Company elected not to apply
ASC 842 recognition requirements; and (ii) the Company elected to apply the package of practical expedients for existing arrangements
entered into prior to January 1, 2019 to not reassess (a) whether an arrangement is or contains a lease, (b) the lease classification
applied to existing leases, and(c) initial direct costs. The Company has also elected the practical expedient to not separate between
lease and non-lease components. During the year ended December 31, 2021, the Company recognized an initial operating lease right-of-use
asset of $83,420 and operating lease liability of $83,420. During the year ended December 31, 2020, the Company recognized an initial
operating lease right-of-use asset of $118,385 and operating lease liability of $118,385. See Note 5 for further details.
ASC
842 requires lessors to expense costs that are not direct leasing costs, to continually assess collectability of lessee payments, and
if operating lease payments are not probable of collection, to only recognize into income equal to the lesser of (i) straight-line rental
income or (ii) lease payments received to date.
Revenue
Recognition
The
Company accounts for revenue in accordance with ASC 606, “Revenue from Contracts with Customers”, which provides a
five-step analysis of transactions to determine when and how revenue is recognized. The core principle is that a company should recognize
revenue to depict the transfer of promised goods or services to customers in an amount that reflect the consideration to which the entity
expects to be entitled in exchange for those goods or services.
The
Company recognizes revenue based on the following five criteria: 1) identify the contract, 2) identify separate performance obligations,
3) determine the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as
the performance obligations are satisfied.
The
Company has the following three revenue streams:
|
1) |
Product sales
(equipment and/or fluid solutions): Contracts for product sales consist of invoices that specify the transaction price. The only
performance commitment is the provision of products and the transaction price is allocated to the products specified on the invoice.
The Company recognizes revenue from the sale of products when the performance obligation is satisfied by transferring control of
the product to a customer. |
|
2) |
Licensing:
The Company licenses a contract-based use of the Company’s US EPA Product Registration, returning revenue in licensing fees
and/or royalties from minimum or actual fluid sales. The Contract specifies the term, fees and/or royalty. Performance obligations
include the provision of a sub-registration to use the US EPA Product Registration and/or the provision of a license to use the product
for a period of time. The Company allocates the transaction price based on the relative standalone, selling price of each performance
obligation. The Company’s licenses provide a right-to-use and create performance obligations, satisfied at a point in time.
The Company recognizes revenue from licenses when the performance obligation is satisfied through the transfer of the license. For
licenses that include royalties, the Company will recognize royalty revenue as the underlying sales or usages occur, as long as this
approach does not result in the acceleration of revenue ahead of the entity’s performance. |
|
3) |
Equipment
leases: Contracts for equipment leases are systems service agreements, usually 3-year contracts for the provision of the Company’s
equipment, and service of such, under contract to customers, with renewable terms. The Company has elected to use the practical expedient
under ASC 842 and account for each separate lease component and non-lease components associated with the systems service agreements
as a single combined component and as a single performance obligation entirely under ASC 606. The performance obligation consists
of the provision of leased equipment and all other services under the systems service agreements. The Company recognizes revenue
from the leasing of equipment and services as the entity provides the equipment and the customer simultaneously receives and consumes
the benefits through the use of the equipment and services. This revenue-generating activity would meet the criteria for a performance
obligation satisfied over time. As a result, the Company recognizes revenue over time by using the output method, as the Company
can measure progress of the performance obligation using the time elapsed under each obligation. Additionally, under ASC 842,
lessors are required to continually assess collectability of lessee payments, and if operating lease payments are not probable of
collection, to only recognize into income equal to the lesser of (i) straight-line rental income or (ii) lease payments received
to date. |
The
Company has disclosed disaggregated revenue via revenue stream on the face of the statement of operations. The Company did not have any
contract assets or liabilities at December 31, 2021 or 2020, respectively.
For
the year ended December 31, 2021, one customer accounted for 68% of consolidated revenues for the year. For the year ended December 31,
2020, three customers accounted for 41%, 19% and 10%, respectively, of consolidated revenues for the year.
Stock
Based Compensation
The
Company records stock-based compensation in accordance with ASC 718 “Compensation – Stock Compensation”. Under
the provisions of ASC 718, stock-based compensation expense is measured at the grant date, based on the fair value of the award, and
is recognized over the requisite service period, which is generally the vesting period. The fair value of our stock options and warrants
is estimated using a Black-Scholes option valuation model. Refer to Notes 9 and 10 for further details.
Income
Taxes
Deferred
income taxes are provided on a liability method, whereby deferred tax assets are recognized for deductible temporary differences and
operating loss and tax credit carryforwards. Deferred tax liabilities are recognized for taxable temporary differences, which are the
differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation
allowance when, in the opinion of management, it is more likely than not that some portion or all the deferred tax assets will not be
realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would
more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount
recognized in the consolidated financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized
upon ultimate settlement with the relevant tax authority.
Basic
and Diluted Loss Per Share
Basic
income (loss) per share is computed by dividing net income (loss) by the weighted-average number of common shares outstanding during
the period. Diluted income (loss) per share is computed by dividing net income (loss) by the weighted-average number of common
shares outstanding for the period and, if dilutive, potential common shares outstanding during the period. Potentially dilutive securities
consist of the incremental common shares issuable upon exercise of common stock equivalents such as options, warrants, convertible notes
payable, preferred series A stock and preferred series C stock. Potentially dilutive securities are excluded from the computation if
their effect is anti-dilutive. As a result, for the year ended December 31, 2021, there were outstanding common share equivalents which
amounted to 266,287,933 shares of common stock that were not included in the calculation as their effect is anti-dilutive. For fiscal
periods with net losses, these common share equivalents were not included in the computation of diluted loss per share as their effect
would have been anti-dilutive.
| |
Year ended December 31, 2021 | |
Year ended December 31, 2020 |
Numerator: | |
| | | |
| | |
Net income (loss) | |
$ | 988,619 | | |
$ | (4,082,045 | ) |
(Gain) / Loss on change in fair value of derivative liability | |
| (728,188 | ) | |
| — | |
(Gain) / Loss on settlement of debt | |
| (3,342,759 | ) | |
| — | |
Interest expense | |
| 18,167 | | |
| — | |
Adjusted net income (loss) | |
$ | (3,064,161 | ) | |
$ | (4,082,045 | ) |
| |
| | | |
| | |
Denominator: Weighted average shares outstanding used in computing net income (loss) per share | |
| | | |
| | |
Basic | |
| 765,752,715 | | |
| 609,029,869 | |
| |
| | | |
| | |
Effect of dilutive warrants | |
| 49,706,458 | | |
| — | |
Effect of convertible note weighted shares | |
| 6,016,889 | | |
| — | |
Diluted | |
| 821,476,062 | | |
| 609,029,869 | |
| |
| | | |
| | |
Net income (loss) per share applicable to common shareholders: | |
| | | |
| | |
Basic | |
$ | 0.00 | | |
$ | (0.00 | ) |
Diluted | |
$ | (0.00 | ) | |
$ | (0.00 | ) |
Recent
Accounting Pronouncements
In
August 2020, the FASB issued ASU 2020-06, "Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
- Contracts in Entity's Own Equity (Subtopic 815- 40)" ("ASU 2020-06"). ASU 2020-06 simplifies the accounting for certain
financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity's
own equity. The ASU is part of the FASB's simplification initiative, which aims to reduce unnecessary complexity in U.S. GAAP. The ASU's
amendments are effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years. The Company
is currently evaluating the impact ASU 2020-06 will have on its financial statements.
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not
believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial
position or results of operations.
NOTE
2. GOING CONCERN
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. The Company
has recurring losses, an accumulated deficit of $29,598,993, and negative cashflows from operations. As of December 31, 2021, the Company
had a negative working capital of $4,466,166. The Company has relied on raising debt and equity capital in order to fund its ongoing
day-to-day operations and its corporate overhead. The Company will require additional working capital from either cashflow from operations,
from debt or equity financing or from a combination of these sources. These factors raise substantial doubt about the ability of the
Company to continue as a going concern for a period of one year from the issuance of these financial statements. The financial statements
do not include any adjustments that might result from the outcome of this uncertainty.
The
Company expects that working capital requirements will continue to be funded through a combination of its existing funds and further
issuances of securities. Working capital requirements are expected to increase in line with the growth of the business. The Company has
no lines of credit or other bank financing arrangements. The Company has financed operations to date through the proceeds of private
placement of equity and debt instruments. In connection with the Company’s business plan, management anticipates additional increases
in operating expenses and capital expenditures relating to: (i) developmental expenses associated with business growth and (ii) marketing
expenses. The Company intends to finance these expenses with further issuances of securities, and debt issuances. Thereafter, the Company
expects it will need to raise additional capital and generate revenues to meet long-term operating requirements. Additional issuances
of equity or convertible debt securities will result in dilution to current stockholders. Further, such securities might have rights,
preferences or privileges senior to common stock. Additional financing may not be available upon acceptable terms, or at all. If adequate
funds are not available or are not available on acceptable terms, the Company may not be able to take advantage of prospective new business
endeavors or opportunities, which could significantly and materially restrict business operations.
NOTE
3. PROPERTY AND EQUIPMENT
Property
and equipment at December 31, 2021 and December 31, 2020 consisted of the following:
| |
December 31, 2021 | |
December 31, 2020 |
Leasehold improvements | |
$ | 61,580 | | |
$ | 18,840 | |
Machinery and leased equipment | |
| 365,483 | | |
| 365,483 | |
Leased equipment not yet in service | |
| 440,150 | | |
| 32,580 | |
Office equipment and furniture | |
| 57,913 | | |
| 39,357 | |
Website | |
| 2,760 | | |
| 2,760 | |
| |
| | | |
| | |
Total property and equipment | |
$ | 927,886 | | |
$ | 459,020 | |
Less: Accumulated Depreciation | |
| (165,832 | ) | |
| (100,301 | ) |
| |
| | | |
| | |
Property and equipment, net | |
| 762,054 | | |
| 358,719 | |
Depreciation
expense was $65,531 and $44,303 for the year ended December 31, 2021 and 2020, respectively of which $52,212 (2020 - $39,413) related
to leased equipment. During the year ended December 31, 2021, the Company recorded a loss on disposal of equipment of $0 (2020 - $173,551).
NOTE
4. INTANGIBLE ASSETS
Intangible
assets at December 31, 2021 and December 31, 2020 consisted of the following:
| |
December 31, 2021 | |
December 31, 2020 |
Patents | |
$ | 4,505,489 | | |
$ | 4,505,489 | |
Technology rights | |
| 200,000 | | |
| 200,000 | |
Intangible, at cost | |
| 4,705,489 | | |
| 4,705,489 | |
Less: Accumulated amortization | |
| (1,607,468 | ) | |
| (1,305,465 | ) |
Net Carrying Amount | |
$ | 3,098,021 | | |
$ | 3,400,024 | |
Amortization
expense was $302,003 for the year ended December 31, 2021, of which $293,670 relates to patents and $8,333 relates to technology rights.
Amortization expense was $304,405 for the year ended December 31, 2020, of which $294,474 relates to patents and $9,931 relates to technology
rights. No impairment was recognized during the years ended December 31, 2021 and 2020.
Estimated
Future Amortization Expense:
|
|
$ |
|
For year ending December
31, 2022 |
|
|
302,003 |
|
For year ending December 31, 2023 |
|
|
302,003 |
|
For year ending December 31, 2024 |
|
|
302,003 |
|
For year
ending December 31, 2025 |
|
|
302,003 |
|
For year
ending December 31, 2026 |
|
|
302,003 |
|
Thereafter |
|
|
1,588,006 |
|
Total |
|
|
3,098,021 |
|
NOTE
5 – LEASES
On
August 26, 2020, the Company signed a new one-year lease for the Company headquarters and operations located in Little River, South Carolina.
The lease was effective retroactively from July 1, 2020, ending on June 30, 2021, for $7,500 per month. The Company re-negotiated an
annual lease on the Little River, SC facility for $7,500 per month, retroactive to July 1, 2020, which is renewable for an additional
four years (with a 2% increase annually). The Company renewed the lease for another year, effective July 1, 2021, at $7,650 per month.
On
October 19, 2020, the Company entered into a building lease with a three-year term and an effective date of November 1, 2020. The lease
requires the Company to make payments of $4,500 per month. The Company recognized operating lease expense of $54,000 during the year
ended December 31, 2021.
On
March 15, 2021, the Company entered into a building lease with a two-year term and an effective date of April 1, 2021. The lease required
the Company to make payments of $2,750 per month. The Company recognized operating lease expense of $19,250 during the year ended December
31, 2021. The Company terminated the lease effective October 14, 2021 and recognized an impairment of $39,030 during the year ended December
31, 2021.
At
December 31, 2021, the weighted average remaining operating lease term was 1.83 years and the weighted average discount rate associated
with operating leases was 18.5%.
The
components of lease expenses for the year ended December 31, 2021 and 2020 were as follows:
|
2021
$ |
2020
$ |
|
|
|
Total
operating lease cost |
73,250 |
10,458 |
The
following table provides supplemental cashflow and other information related to leases for the year ended December 31, 2021 and 2020:
|
2021
$ |
2020
$ |
|
|
|
Lease
payments |
164,150 |
9,000 |
Supplemental
balance sheet information related to leases as of December 31, 2021 and 2020 are as below:
|
2021
$ |
2020
$ |
|
|
|
Cost |
176,213 |
123,614 |
Accumulated
amortization |
(53,763) |
(5,229) |
Impairment |
(39,030) |
— |
Net
carrying value |
83,420 |
118,385 |
Future
minimum lease payments related to lease obligations are as follows as of December 31, 2021:
|
$ |
|
|
2022 |
54,000 |
2023 |
45,000 |
|
|
Total
minimum lease payments |
99,000 |
|
|
Less:
amount of lease payments representing effects of discounting |
(15,580) |
|
|
Present
value of future minimum lease payments |
83,420 |
|
|
Less:
current obligations under leases |
(42,012) |
|
|
Lease
liabilities, net of current portion |
41,408 |
NOTE
6. NOTES PAYABLE
The
following tables summarize notes payable as of December 31, 2021 and December 31, 2020:
Type | |
Original Amount | |
Origination Date | |
Maturity Date | |
Effective Annual Interest Rate | |
Balance at December 31, 2021 | |
Balance at December 31,
2020 |
Note Payable (a)** | |
$ | 25,000 | | |
05/08/2017 | |
06/30/2018 | |
| 0 | % | |
$ | 22,500 | | |
$ | 27,500 | |
Note Payable (b) | |
$ | 8,700 | | |
11/15/2018 | |
06/30/2019 | |
| 10 | % | |
$ | - | | |
$ | 8,700 | |
Note Payable ** | |
$ | 118,644 | | |
05/05/2020 | |
05/05/2021 | |
| 8 | % | |
$ | 110,644 | | |
$ | 110,644 | |
Note Payable (c) | |
$ | 199,500 | | |
10/01/2020 | |
09/28/2021 | |
| 66 | % | |
$ | - | | |
$ | 149,573 | |
Note Payable (d) | |
$ | 126,000 | | |
11/03/2020 | |
04/23/2021 | |
| 166 | % | |
$ | - | | |
$ | 85,050 | |
Note Payable (e) | |
$ | 113,980 | | |
11/04/2020 | |
03/15/2021 | |
| 210 | % | |
$ | - | | |
$ | 65,988 | |
Note Payable (f) | |
$ | 177,800 | | |
01/02/2021 | |
07/12/2021 | |
| 116 | % | |
$ | - | | |
$ | - | |
Note Payable (g) | |
$ | 111,920 | | |
03/09/2021 | |
05/21/2021 | |
| 220 | % | |
$ | - | | |
$ | - | |
Note Payable (h) | |
$ | 29,686 | | |
03/09/2021 | |
Demand | |
| 34 | % | |
$ | - | | |
$ | - | |
Note Payable (i) | |
$ | 222,400 | | |
06/01/2021 | |
Demand | |
| 181 | % | |
$ | - | | |
$ | - | |
Note Payable (j) | |
$ | 87,000 | | |
06/29/2021 | |
Demand | |
| 211 | % | |
$ | - | | |
$ | - | |
Sub-total | |
| | | |
| |
| |
| | | |
$ | 133,144 | | |
$ | 447,455 | |
Debt discount | |
| | | |
| |
| |
| | | |
$ | - | | |
$ | (63,075 | ) |
Balance, net | |
| | | |
| |
| |
| | | |
$ | 133,144 | | |
$ | 384,380 | |
Less current portion | |
| | | |
| |
| |
| | | |
$ | (133,144 | ) | |
$ | (384,380 | ) |
Total long-term | |
| | | |
| |
| |
| | | |
$ | - | | |
$ | - | |
| |
| | | |
| |
| |
| | | |
| | | |
| | |
** Currently in default |
|
a) |
On July 19, 2021, the Company repaid the principal amount of $5,000
leaving a note balance of $22,500. |
|
b) |
On July 19, 2021, the Company repaid the principal amount of $8,700
leaving a note balance of $0.
|
|
c) |
On October 1, 2020, the Company sold future receivables with a
non-related party for $199,500,
of which $53,250 was
loan fees and original issue discount resulting in cash proceeds to the Company of $146,250.
The advance is to be repaid through weekly payments of $3,841.
In connection with the advance, the Company granted the lender a security interest and all past, present and future assets of the
Company. During the year ended December 31, 2021, $30,642 of
the discount was amortized to expense, and the note was repaid leaving a note balance of $0. |
|
d) |
On November 3, 2020, the Company sold future receivables with a non-related
party for $126,000,
of which $39,650
was loan fees and original issue discount resulting in cash proceeds to the Company of
$86,350.
The advance is to be repaid through $1,050
daily payments. In connection with the advance, the Company granted the lender a security
interest and all past, present and future assets of the Company. During the year ended December 31, 2021, $18,944
of the discount was amortized to expense, and the remaining $85,050
was repaid leaving a note balance of $0. |
|
e) |
On November 4, 2020, the Company sold future receivables with a non-related
party for $113,980,
of which $34,440
was loan fees and original issue discount resulting in cash proceeds to the Company of
$79,540.
The advance is to be repaid through $5,999
weekly payments. In connection with the advance, the Company granted the lender a security
interest and all past, present and future assets of the Company. During the year ended December 31, 2021, $13,489
of the discount was amortized to expense, and the remaining $65,988
was repaid leaving a note balance of $0. |
|
f) |
On January 2, 2021, the Company sold future receivables with a
non-related party for $177,800,
of which $39,795 was
loan fees and original issue discount resulting, and $35,994 was
paid to settle the loan described in Note (e) in cash proceeds to the Company of $102,011.
The advance is to be repaid through $7,730 weekly
payments. In connection with the advance, the Company granted the lender a security interest and all past, present and future assets
of the Company. During the year ended December 31, 2021, $39,795 of
the discount was amortized to expense, and the remaining $46,383 was
settled through a payment of $43,600 resulting
in a gain on settlement of debt of $2,783 and
a note balance of $0. |
|
g) |
On March 9, 2021, the Company sold future receivables with a non-related
party for $111,920,
of which $35,120
was loan fees and original issue discount resulting in cash proceeds to the Company of
$76,800.
The advance is to be repaid through $1,399
weekly payments. In connection with the advance, the Company granted the lender a security
interest and all past, present and future assets of the Company. During the year ended December 31, 2021, $35,120
of the discount was amortized to expense, and $111,920
was repaid leaving a note balance of $0. |
h) |
On March 9, 2021, the Company sold future receivables with a
non-related party for $29,686,
of which $10,120 was
loan fees and original issue discount resulting in cash proceeds to the Company of $19,566.
During the year ended December 31, 2021, $10,120 of
the discount was amortized to expense and $29,686 was
repaid, leaving a note balance of $0. |
i) |
On June 1, 2021, the Company sold future receivables with a non-related
party for $222,400,
of which $8,000
was attributable to loan fees and $62,400
to original issue discount resulting in cash proceeds to the Company of $152,000.
The advance is to be repaid through weekly payments of $8,554.
In connection with the advance, the Company granted the lender a security interest and all past, present, and future assets of the Company.
During the year ended December 31, 2021, $70,400
of the discount was amortized to expense, and $222,400
was repaid leaving a net note balance of $0. |
j) |
On June 29, 2021, the Company sold future receivables with a
non-related party for $87,000,
of which $27,000 was
loan fees and original issue discount resulting in cash proceeds to the Company of $60,000.
During the year ended December 31, 2021, $23,041 of
the discount was amortized to expense, and $87,000 was
repaid leaving a net note balance of $0. |
The
following table summarizes notes payable, related parties as of December 31, 2021 and December 31, 2020:
Type | |
Original Amount | |
Origination Date | |
Maturity Date | |
Annual Interest Rate | |
Balance at December 31, 2021 | |
Balance at December 31, 2020 |
Note Payable, RP (k) | |
$ | 30,000 | | |
04/10/2018 | |
01/15/2019 | |
| 3 | % | |
$ | - | | |
$ | 30,000 | |
Note Payable, RP (l) | |
$ | 380,000 | | |
06/20/2018 | |
01/02/2020 | |
| 8 | % | |
$ | - | | |
$ | 380,000 | |
Note Payable, RP (m) | |
$ | 350,000 | | |
06/20/2018 | |
01/02/2020 | |
| 5 | % | |
$ | - | | |
$ | 285,214 | |
Note Payable, RP (n)** | |
$ | 17,000 | | |
06/20/2018 | |
01/02/2020 | |
| 5 | % | |
$ | 10,000 | | |
$ | 17,000 | |
Note Payable, RP (o) | |
$ | 50,000 | | |
07/27/2018 | |
11/30/2018 | |
| 8 | % | |
$ | 10,850 | | |
$ | 50,000 | |
Note
Payable, RP (p) | |
$ | 5,000 | | |
10/09/2018 | |
Demand | |
| 0 | % | |
$ | - | | |
$ | 5,000 | |
Note
Payable, RP (q) | |
$ | 5,000 | | |
10/19/2018 | |
Demand | |
| 0 | % | |
$ | - | | |
$ | 5,000 | |
Note Payable, RP ** | |
$ | 15,000 | | |
08/16/2019 | |
02/16/2020 | |
| 8 | % | |
$ | 15,000 | | |
$ | 15,000 | |
Note
Payable, RP (r) | |
$ | 2,000 | | |
02/11/2020 | |
Demand | |
| 0 | % | |
$ | - | | |
$ | 2,000 | |
Note Payable, RP (m) | |
$ | 84,034 | | |
02/16/2021 | |
Demand | |
| 5 | % | |
$ | 50,000 | | |
$ | - | |
Subtotal | |
| | | |
| |
| |
| | | |
$ | 85,850 | | |
$ | 789,214 | |
Debt discount | |
| | | |
| |
| |
| | | |
$ | - | | |
$ | - | |
Balance, net | |
| | | |
| |
| |
| | | |
$ | 85,850 | | |
$ | 789,214 | |
Less current portion | |
| | | |
| |
| |
| | | |
$ | (85,850 | ) | |
$ | (789,214 | ) |
Total long-term | |
| | | |
| |
| |
| | | |
$ | - | | |
$ | - | |
| |
| | | |
| |
| |
| | | |
| | | |
| | |
** Currently in default |
|
k) |
During the year ended December 31, 2021, the Company made several
payments to repay the principal amount of $30,000
leaving a note balance of $0. |
|
l) |
On February 16, 2021, the Company issued 2,663,299
shares of common stock to settle a June 20, 2018, note payable of $380,000
and accrued interest of $26,153
owed to the current COO and Director of the Company. The Company recognized
the fair value of the shares issued of $74,572
and due to the related party nature of the transaction no gain was recognized for the
difference between the fair value of the shares and the extinguished debt. The resulting difference was recorded as Additional Paid-in
Capital in the amount of $328,919. |
|
m) |
On February 16, 2021, the Company issued 1,803,279 shares
of common stock to settle $247,270 from
a $275,000 note
payable dated June 20, 2018, which has a balance of $331,304,
including interest, to the current Chairman and CEO of the Company. The Company also agreed to issue a new note for the remaining
balance owed to the Chairman and CEO of $84,034,
dated February 16, 2021. The note will bear interest at 5%
per annum and is due on June 30, 2021. The Company recognized the fair value of the shares issued of $50,492 and
due to the related party nature of the transaction no gain was recognized for the difference between the fair value of the shares
and the extinguished debt. The resulting difference was recorded as Additional Paid-in Capital in the amount of $194,861.
During the year ended December 31, 2021, the Company made several payments to repay the principal amount of $34,034 leaving
a note balance of $50,000. |
|
n) |
During the
year ended December 31, 2021, the Company made several payments to repay the principal amount of $7,000
leaving a note balance of $10,000. |
|
o) |
During the
year ended December 31, 2021, the Company made several payments to repay the principal amount of $39,150 leaving a note balance of
$10,850. |
|
p) |
On September
23, 2021, the Company repaid the principal amount of $5,000 leaving a note balance of $0. |
|
q) |
During the
year ended December 31, 2021, the Company made several payments to repay the principal amount of $5,000 leaving a note balance of
$0. |
|
r) |
On September
23, 2021, the Company repaid the principal amount of $2,000 leaving a note balance of $0. |
The
following table summarizes convertible notes payable as of December 31, 2021 and December 31, 2020:
Type | |
Original Amount | |
Origination Date | |
Maturity Date | |
Annual Interest Rate | |
Balance at September 30, 2021 | |
Balance at December 31, 2020 |
Convertible
Note Payable (s) | |
$ | 65,000 | | |
12/06/2018 | |
12/06/2019 | |
| 12 | % | |
$ | - | | |
$ | 46 | |
Convertible Note Payable (t) | |
$ | 75,000 | | |
03/18/2019 | |
12/13/2019 | |
| 24 | % | |
$ | - | | |
$ | 177,795 | |
Convertible Note Payable (u) | |
$ | 30,000 | | |
03/06/2020 | |
03/05/2021 | |
| 12 | % | |
$ | - | | |
$ | 21,662 | |
Convertible Note Payable (v) |
$ | 150,000 | | |
04/10/2020 | |
04/09/2021 | |
| 12 | % | |
$ | 25,000 | | |
$ | 165,000 | |
Convertible
Note Payable (w) | |
$ | 300,000 | | |
08/27/2020 | |
07/31/2021 | |
| 12 | % | |
$ | 270,000 | | |
$ | 300,000 | |
Convertible Note Payable (x) | |
$ | 53,500 | | |
09/22/2020 | |
03/21/2022 | |
| 12 | % | |
$ | - | | |
$ | 53,500 | |
Convertible Note Payable (y) | |
$ | 87,500 | | |
09/24/2020 | |
Demand | |
| 8 | % | |
$ | - | | |
$ | 40,000 | |
Convertible Note Payable (z) | |
$ | 200,000 | | |
10/07/2020 | |
10/06/2021 | |
| 5 | % | |
$ | - | | |
$ | 200,000 | |
Convertible Note Payable (aa) | |
$ | 200,000 | | |
10/16/2020 | |
10/15/2021 | |
| 5 | % | |
$ | - | | |
$ | 200,000 | |
Convertible Note Payable (bb) | |
$ | 300,000 | | |
11/11/2020 | |
11/10/2021 | |
| 5 | % | |
$ | - | | |
$ | 300,000 | |
Convertible Note Payable (cc) | |
$ | 150,000 | | |
12/29/2020 | |
12/28/2021 | |
| 5 | % | |
$ | - | | |
$ | 150,000 | |
Convertible Note Payable (dd) | |
$ | 150,000 | | |
01/27/2021 | |
01/27/2022 | |
| 5 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (ee) | |
$ | 128,000 | | |
02/22/2021 | |
02/22/2022 | |
| 12 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (ff) | |
$ | 200,000 | | |
03/18/2021 | |
03/18/2022 | |
| 5 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (gg) | |
$ | 83,000 | | |
03/26/2021 | |
03/26/2022 | |
| 12 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (hh) | |
$ | 43,000 | | |
04/05/2021 | |
04/05/2022 | |
| 12 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (ii) | |
$ | 200,000 | | |
04/14/2021 | |
04/14/2022 | |
| 5 | % | |
$ | - | | |
$ | - | |
Convertible Note Payable (jj) | |
$ | 128,000 | | |
05/03/2021 | |
05/03/2022 | |
| 12 | % | |
$ | - | | |
$ | - | |
Convertible
Note Payable (kk) | |
$ | 226,162 | | |
11/04/2021 | |
11/04/2022 | |
| 19 | % | |
$ | 203,546 | | |
$ | - | |
Convertible
Note Payable (ll) | |
$ | 1,465,300 | | |
11/30/2021 | |
11/30/2023 | |
| 5 | % | |
$ | 1,465,300 | | |
$ | - | |
Subtotal | |
| | | |
| |
| |
| | | |
$ | 1,963,846 | | |
$ | 1,608,003 | |
Debt discount | |
| | | |
| |
| |
| | | |
$ | (17,738 | ) | |
$ | - | |
Balance, net | |
| | | |
| |
| |
| | | |
$ | 1,946,108 | | |
$ | 1,608,003 | |
Less current portion | |
| | | |
| |
| |
| | | |
$ | (480,808 | ) | |
$ | (1,554,503 | ) |
Total long-term | |
| | | |
| |
| |
| | | |
| 1,465,300 | | |
| 53,500 | |
* Embedded conversion feature accounted
for as a derivative liability at period end ** Currently in default |
|
s) |
During
the year ended December 31, 2021, the Company settled the remaining outstanding debt of $46 and accrued interest of $1,863 through
an acknowledge from the creditor that no further amounts were owing. |
|
t) |
During the year ended December 31, 2021, the Company
repaid $70,000
of the convertible note payable and settled the remaining outstanding debt of $107,795
and accrued interest of $76,569 through a cash payment of $40,000
and the issuance of 8,000,000
shares of common stock at a fair value of $124,000
resulting in a gain on settlement of debt of $20,364. |
|
u) |
On May 7, 2021, the Company deemed in the best interest to settle the
convertible debt with a non-related party and allow for the cashless exercise to purchase 1,921,875
shares of the Company's common stock at the rate of $0.032
per share. In addition, the non-related party shall release 60,072,853
shares to the agreed upon payment terms of $36,994
cash. During the year ended December 31, 2021, the Company incurred additional
default penalties of $15,174
on the convertible note and settled the outstanding debt of $36,836
and accrued interest of $3,657
through a cash payment of $36,994
and the cashless exercise to purchase 1,921,875
shares of the Company's common stock with a fair value of $34,594
resulting in a loss on settlement of debt of $31,095. |
|
v) |
On April 10, 2020,
the Company entered into a convertible promissory note with a non-related party for $150,000,
of which $18,000
was an original issue discount resulting in cash proceeds to the Company of $132,000.
The note is due on April 9, 2021 and bears interest on the unpaid principal balance at a rate of 12%
per annum. The Note may be converted by the Lender at any time into shares of Company's common stock at a conversion price equal
to 65% of the lowest trading price during the 25-trading day period prior to the conversion date. Further, if at any time the stock
price is less than $0.30, an additional 20% discount is applied and if at any time the conversion price is less than $0.01 an additional
10% is applied. Further, an additional 15% is applied if the Company fails to comply with its reporting requirements. During the
year, all these additional discounts were triggered.
The embedded
conversion option qualified for derivative accounting and bifurcation under ASC 815-15. The initial fair value of the conversion
feature was $507,847 and
resulted in a discount to the note payable of $132,000 and
an initial derivative expense of $375,847.
During the year ended December 31, 2020, the Company incurred $15,000 of
penalties which increased the principal amount of the note to $165,000.
During the year ended December 31, 2021, the Company settled $140,000 of outstanding debt
through cash payments totaling $125,000 and the forgiveness of the $15,000 penalty, leaving a note balance of $25,000. |
|
w) |
During the year ended December 31, 2021, the Company repaid
$30,000
of the note, leaving a note balance of $270,000. |
|
x) |
On September 22, 2020, the Company entered into a convertible
promissory note with a non-related party for $53,500,
of which $3,500 was
an original issue discount resulting in cash proceeds to the Company of $50,000.
The note is due on March 21, 2022 and bears interest on the unpaid principal balance at a rate of 12%
per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note's term) and
any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The
Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common stock at a
conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. During the
year ended December 31, 2021 the Company repaid the $53,500 note
as well as $25,882 of
interest and prepayment penalties. As the note was repaid prior to becoming convertible no derivative liability was
recognized. |
|
y) |
During the year ended December 31, 2021 the Company issued
25,000,000
common shares upon the conversion of $25,000
of the convertible note payable, leaving a note balance of $15,000.
On October 11, 2021, the Company issued 15,000,000
common shares upon the conversion of the remaining $15,000
of the convertible note payable, leaving a note balance of $0. |
|
z) |
On October 7, 2020, the Company entered into a convertible promissory
note with a non-related party for $200,000.
The note is due on October 6, 2021 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common
stock at a conversion price of $0.20. As the stock price at the issuance date was lesser than the effective conversion price, it was
determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated with
the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible
promissory note with the same creditor. Refer to note 6(ll). |
|
aa) |
On October 16, 2020, the Company entered into a convertible promissory
note with a non-related party for $200,000.
The note is due on October 15, 2021 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common
stock at a conversion price of $0.20. As the stock price at the issuance date was lesser than the effective conversion price, it
was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated
with the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
bb) |
On November 11, 2020, the Company entered into a convertible promissory
note with a non-related party for $300,000.
The note is due on November 10, 2021 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common
stock at a conversion price of $0.15. As the stock price at the issuance date was lesser than the effective conversion price, it
was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated
with the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
cc) |
On December 29, 2020, the Company entered into a convertible promissory
note with a non-related party for $150,000.
The note is due on December 28, 2021 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common
stock at a conversion price of $0.10. As the stock price at the issuance date was lesser than the effective conversion price, it
was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated
with the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
dd) |
On January 27, 2021, the Company entered into a convertible promissory
note with a non-related party for $150,000.
The note is due on January 26, 2022 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The note may be converted by the lender at any time before 180 days of the date of issuance into shares of Company's common
stock at a conversion price equal to $0.10. As the stock price at the issuance date was lesser than the effective conversion price,
it was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated
with the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
ee) |
On February 22, 2021, the Company entered into a convertible
promissory note with a non-related party for $128,000,
of which $3,000 was
an original issue discount resulting in cash proceeds to the Company of $125,000.
The note is due on February 22, 2022 and bears interest on the unpaid principal balance at a rate of 12%
per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note's term) and
any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The
Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common stock at a
conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. As the
stock price at the issuance date was lesser than the effective conversion price, it was determined that no beneficial conversion
feature exists. During the year ended December 31, 2021 the Company repaid the $128,000 note
as well as $51,000 of
interest and prepayment penalties. As the note was repaid prior to becoming convertible no derivative liability was
recognized. |
|
ff) |
On March 18, 2021, the Company entered into a convertible promissory
note with a non-related party for $200,000.
The note is due on March 17, 2022 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The note may be converted by the lender at any time before 180 days of the date of issuance into shares of Company's common
stock at a conversion price equal to $0.10. As the stock price at the issuance date was lesser than the effective conversion price,
it was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated
with the debenture under ASC 815-15 Derivatives and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
gg) |
On March 26, 2021, the Company entered into a convertible promissory
note with a non-related party for $83,000,
of which $3,000 was
an original issue discount resulting in cash proceeds to the Company of $80,000.
The note is due on March 24, 2022 and bears interest on the unpaid principal balance at a rate of 12%
per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note's term) and
any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The
Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common stock at a
conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. As the
stock price at the issuance date was lesser than the effective conversion price, it was determined that no beneficial conversion
feature exists. During the year ended December 31, 2021 the Company repaid the $83,000 note
as well as $39,694 of
interest and prepayment penalties. As the note was repaid prior to becoming convertible no derivative liability was
recognized. |
|
hh) |
On April 5, 2021, the Company entered into a convertible promissory
note with a non-related party for $43,000,
of which $3,000 was
an original issue discount resulting in cash proceeds to the Company of $40,000.
The note is due on April 5, 2022 and bears interest on the unpaid principal balance at a rate of 12%
per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note's term) and
any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The
Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common stock at a
conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. As the
stock price at the issuance date was lesser than the effective conversion price, it was determined that no beneficial conversion
feature exists. During the year ended December 31, 2021 the Company repaid the $43,000 note
as well as $12,270 of
interest and prepayment penalties. As the note was repaid prior to becoming convertible no derivative liability was
recognized. |
|
ii) |
On April 14, 2021, the Company entered into a convertible promissory
note with a non-related party for $200,000.
The note is due on April 14, 2022 and bears interest on the unpaid principal balance at a rate of 5%
per annum. The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common
stock at a conversion price of $0.10. As the stock price at the issuance date was lesser than the effective conversion price, it
was determined that no beneficial conversion feature exists. The Company determined that there was no derivative liability associated with the debenture under ASC 815-15 Derivatives
and Hedging. On November 30, 2021, the Company rolled this debt into a new convertible promissory note with the same creditor. Refer
to note 6(ll). |
|
jj) |
On May 3, 2021, the Company entered into a convertible promissory note
with a non-related party for $128,000,
of which $3,000
was an original issue discount resulting in cash proceeds to the Company of $125,000.
The note is due on May 3, 2022 and bears interest on the unpaid principal balance at a rate of 12%
per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note's term)
and any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid.
The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company's common stock
at a conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date. As
the stock price at the issuance date was lesser than the effective conversion price, it was determined that no beneficial conversion
feature exists. On November 5, 2021, the Company repaid the $128,000
note as well as $61,952
of interest and prepayment penalties. |
|
kk) |
On November
4, 2021, the Company entered into a convertible promissory note with a non-related party for $226,162, of which $22,412 was an original
issue discount and $2,500 was issue costs resulting in cash proceeds to the Company of $201,250. The note is due on November 4, 2022
and was subject to a one-time 19% interest charge applied on the issuance date to the principal amount. Repayment of principal and
interest shall be made in ten monthly payment of $25,204 commencing December 20, 2021. The Note may only be converted by the Lender
at any time after an Event of Default into shares of Company's common stock at a conversion price equal to 75% of the lowest trading
price during the 5-trading day period prior to the conversion date. |
|
ll) |
On
November 30, 2021, the Company issued a new convertible promissory note with a non-related party that extinguished seven previous
convertible promissory notes payable with the same party with an aggregate principal balance owing of $1,400,000 and accrued
interest of $65,300. Refer to notes 6(z),(aa),(bb),(cc),(dd),(ff),(ii). The new note has a principal balance of $1,465,300, is
due on November 30, 2023 and bears interest on the unpaid principal balance at a rate of 5% per annum. The note may be converted
by the lender at any time into shares of Company's common stock at a conversion price equal to $0.07.
The
Company assessed the extinguishment of the seven previous convertible notes payable under ASC 470 and determined that the guidance
under troubled debt restructuring should apply. Per ASC 470-60-35-5, a debtor in a troubled debt restructuring involving only modification
of terms of a payable—that is, not involving a transfer of assets or grant of an equity interest—shall account for the
effects of the restructuring prospectively from the time of restructuring, and shall not change the carrying amount of the payable
at the time of the restructuring unless the carrying amount exceeds the total future cash payments specified by the new terms. As
the future undiscounted cash flows were greater than or equal to the net carrying value of the original debt, the carrying amount
of the debt at the time of the restructuring was not changed (that is, no gain recognized). |
NOTE
7 – DERIVATIVE LIABILITIES
The
embedded conversion option of (1) the convertible notes payable described in Note 6; (2) warrants; contain conversion features that qualify
for embedded derivative classification. The fair value of the liabilities will be re-measured at the end of every reporting period and
the change in fair value will be reported in the statement of operations as a gain or loss on derivative financial instruments.
Upon
the issuance of the convertible notes payable described in Note 6, the Company concluded that it only has sufficient shares to satisfy
the conversion of some but not all of the outstanding convertible notes, warrants and options. The Company elected to reclassify contracts
from equity with the earliest inception date first. As a result, none of the Company's previously outstanding convertible instruments
qualified for derivative reclassification, however, any convertible securities issued after the election, including the warrants described
in Note 10, qualified for derivative classification. The Company reassesses the classification of the instruments at each balance sheet
date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event
that caused the reclassification.
The
table below sets forth a summary of changes in the fair value of the Company's Level 3 financial liabilities.
| |
December 31, 2021 | |
December 31, 2020 |
Balance at the beginning of period | |
$ | 7,102,801 | | |
$ | 10,517,873 | |
Original discount limited to proceeds of convertible notes | |
| — | | |
| 166,000 | |
Change in fair value of embedded conversion option | |
| (22,861 | ) | |
| 13,243,597 | |
Balance at the end of the period | |
$ | 3,044,034 | | |
$ | 7,102,801 | |
The
Company uses Level 3 inputs for its valuation methodology for the embedded conversion option and warrant liabilities as their fair values
were determined by using the Binomial Model based on various assumptions.
Significant
changes in any of these inputs in isolation would result in a significant change in the fair value measurement. As required, these are
classified based on the lowest level of input that is significant to the fair value measurement. The following table shows the assumptions
used in the calculations:
|
|
Expected
Volatility |
|
|
|
Risk-free
Interest Rate |
|
|
|
Expected
Dividend Yield |
|
Expected
Life (in years) |
At issuance |
|
212-358 |
% |
|
|
0.25-1.47 |
% |
|
|
|
0 |
% |
|
1.00-5.00 |
At December 31, 2021 |
|
117-240 |
% |
|
|
0.39-1.12 |
% |
|
|
|
0 |
% |
|
1.00-3.65 |
The
Company uses Level 3 inputs for its valuation methodology for the preferred series A stock liability as their fair values were determined
by using the Binomial Model based on various assumptions.
NOTE
8 - STOCKHOLDERS’ DEFICIT
Preferred
Stock
Effective
March 23, 2018, the Company amended the articles of incorporation and authorized 10,000,000 shares of preferred stock with a par value
of $0.001 per share. The preferred stock may be issued from time to time by the Board of Directors as shares of one or more classes or
series, as summarized below.
Series
A Preferred Shares
On
December 1, 2018, the Company's Board of Directors authorized an offering for 1,000,000
Preferred Series "A" stock at $0.10
per share and with 100% regular or cashless exercise at $0.10 per share of common stock warrant
coverage. At December 31, 2018, the Company received $60,000
of subscriptions for the issuance of 600,000
shares of Preferred Series "A" stock to three accredited investors who are related
parties. The Company was unable to issue the subscriber the preferred shares until the Company filed a Certificate of Designation and
the Preferred Series "A" stock has been duly validly authorized. Resulting in a preferred stock liability related to the Company's
commitment to issue shares of Series A stock upon the designation.
On
April 12, 2019, the Company filed a Certificate of Designation with the Nevada Secretary of State designating 1,000,000
shares of its authorized preferred stock as Series A Convertible Preferred Stock. The principal
terms of the Series A Preferred Shares are as follows:
Issue
Price
The
stated price for the Series A Preferred shall be $0.10 per share.
Redemption
This
Company may at any time following the first anniversary date of issuance (the “Redemption Date”), at the option of the Board
of Directors, redeem in whole or in part the Shares by paying in cash in exchange for the Shares to be redeemed a price equal to the
Original Series A Issue Price ($0.10) (the “Redemption Price”). Any redemption affected pursuant to this provision shall
be made on a pro rata basis among the holders of the Shares in proportion to the number of the shares then held by them.
Dividends
None.
Preference
of Liquidation
In
the event of any liquidation, dissolution or winding up of the Company, the holders of Shares shall be entitled to receive, prior and
in preference to any distribution of any of the assets of this Company, to the holders of Common Stock by reason of their ownership thereof,
an amount per share equal to the sum of (i) $0.10 for each outstanding Share (the “Original Series A Issue Price”) and (ii)
an amount equal to 6% of the Original Series A Issue Price for each 12 months that has passed since the date of issuance of any Shares
(such amount being referred to herein as the “Premium”).
For
purposes of this provision, a liquidation, dissolution or winding up of this Company shall be deemed to be occasioned by, or to include,
(A) the acquisition of the Company by another entity by means of any transaction or series of related transactions (including, without
limitation, any reorganization, merger or consolidation but, excluding any merger effected exclusively for the purpose of changing the
domicile of the Company); or (B) a sale of all or substantially all of the assets of the Company; unless the Company’s stockholders
of record as constituted immediately prior to such acquisition or sale will, immediately after such acquisition or sale (by virtue of
securities issued as consideration for the Company’s acquisition or sale or otherwise), hold at least 50% of the voting power of
the surviving or acquiring entity.
If
upon the occurrence of such liquidation, dissolution or winding up event, the assets and funds thus distributed among the holders of
the Shares shall be insufficient to permit the payment to such holders of the full aforesaid preferential amounts, then, subject to the
rights of series of preferred stock that may from time to time come into existence, the entire assets and funds of the Company legally
available for distribution shall be distributed ratably among the holders of the Shares in proportion to the preferential amount each
such holder is otherwise entitled to receive.
In
any of such liquidation, dissolution or winding up event, if the consideration received by the Company is other than cash, its value
will be deemed its fair market value. Any securities shall be valued as follows:
A. |
Securities
not subject to investment letter or other similar restrictions on free marketability (covered by (B) below): |
|
1) |
If
traded on a securities exchange (NASDAQ, AMEX, NYSE, etc.), the value shall be deemed to be the average of the closing prices of
the securities on such exchange over the thirty-day period ending three (3) days prior to the closing; |
|
2) |
If
traded on a quotation system, such as the OTC:QX, OTC:QB or OTC Pink Sheets, the value shall be deemed to be the average of the closing
bid or sale prices (whichever is applicable) over the thirty-day period ending three (3) days prior to the closing; and |
|
3) |
If
there is no active public market, the value shall be the fair market value thereof, as mutually determined by the Company and the
holders of at least a majority of the voting power of all then outstanding shares of Preferred Stock. |
B. |
The
method of valuation of securities subject to investment letter or other restrictions on free marketability (other than restrictions arising
solely by virtue of a stockholder’s status as an affiliate or former affiliate) shall be to make an appropriate discount from the
market value determined as above in (A) (1), (2) or (3) to reflect the approximate fair market value thereof, as mutually determined
by the Company and the holders of at least a majority of the voting power of all then outstanding shares of such Preferred Stock. |
Voting
The
holder of each Share shall not have any voting rights, except in the case of voting on a change in the preferences of Shares.
Conversion
Each
Share shall be convertible into shares of the Company’s Common Stock at a price per share of $0.10 (1 Share converts into 1 share
of Common Stock), at the option of the holder thereof, at any time following the date of issuance of such Share and on or prior to the
fifth day prior to the Redemption Date, if any, as may have been fixed in any Redemption Notice with respect to the Shares, at the office
of this Company or any transfer agent for such stock. Each Share shall automatically be converted into shares of Common Stock on the
first day of the thirty-sixth (36th) month following the original issue date of the shares at the Conversion Price per share.
The
Company was unable to issue the subscribers the preferred shares until the Company filed a Certificate of Designation and the Preferred
Series “A” stock had been duly validly authorized. As the Company had not filed the Certificate of Designation and as the
Company could not issue the preferred shares to settle the proceeds received, it was determined the subscriptions were settleable in
cash. As a result, the Company classified the subscriptions received as a liability in accordance with ASC 480 Distinguishing Liabilities
from Equity. The filing of the Certificate of Designation and issuance of the preferred shares resulted in the reclassification of the
Series A Preferred Shares from a liability to temporary equity or “mezzanine” because the preferred shares include the liquidation
preferences described above. The fair value of the preferred series A stock on April 12, 2019 was $60,398 and was valued by using the
Binomial Model based on various assumptions and was reclassified from a liability to mezzanine equity.
As
of December 31, 2021 and 2020, there were 500,000 shares of Series A Convertible Preferred Stock issued and outstanding, respectively.
Series
B Preferred Shares
Effective
August 13, 2019, the Company filed a Certificate of Designation with the Nevada Secretary of State thereby designating 1,000,000 shares
of its authorized preferred stock as Series B Preferred Stock. The principal terms of the Series B Preferred Shares are as follows:
Voting
Rights
Holders
of the Series B Preferred Stock shall be entitled to cast five hundred (500) votes for each share held of the Series B Preferred Stock
on all matters presented to the stockholders of the Corporation for stockholder vote which shall vote along with holders of the Corporation’s
Common Stock on such matters.
Redemption
Rights
The
Series B Preferred Stock shall be redeemed by the Corporation upon the successful receipt by the Corporation of at least $1,000,000 in
equity capital following the issuance of the Series B Preferred Stock. The Company has received in excess of $1,000,000 of equity capital
during the year ended December 31, 2021, and the redemption right has been triggered. However, to date the Company has not exercised
the redemption rights to redeem the Series B Preferred Stock and currently has no plans to do so.
Conversion
Rights
The
Series B Preferred Stock is not convertible into shares of Common Stock of the Corporation.
Protective
Provisions
So
long as any shares of Series B Preferred Stock are outstanding, this Corporation shall not without first obtaining the approval (by vote
or written consent, as provided by law) of the Holders of the Series B Preferred Stock which is entitled, other than solely by law, to
vote with respect to the matter, and which Preferred Stock represents at least a majority of the voting power of the then outstanding
shares of such Series B Preferred Stock:
|
a) |
sell, convey,
or otherwise dispose of or encumber all or substantially all of its property or business or merge into or consolidate with any other
corporation (other than a wholly owned subsidiary corporation) or effect any transaction or series of related transactions in which
more than fifty percent (50%) of the voting power of the Corporation is disposed of; |
|
b) |
alter or
change the rights, preferences or privileges of the shares of Series B Preferred Stock so as to affect adversely the shares; |
|
c) |
increase
or decrease (other than by redemption or conversion) the total number of authorized shares of preferred stock; |
|
d) |
authorize
or issue, or obligate itself to issue, any other equity security, including any other security convertible into or exercisable for
any equity security (i) having a preference over, or being on a parity with, the Series B Preferred Stock with respect to dividends
or upon liquidation, or (ii) having rights similar to any of the rights of the Series B Preferred Stock; or |
|
e) |
amend the
Corporation’s Articles of Incorporation or bylaws. |
Dividends
None.
Preference
of Liquidation
None.
Upon
designation, the Company issued shares of the Series B preferred stock to each of
its current CEO/Chairman and COO/Director (shares in total) pursuant to their employment agreements.
As the Series B Preferred Shares represent share-based payments that are not classified as liabilities but that could require the employer
to redeem the equity instruments for cash or other assets, the Company classified the initial redemption amount of the shares of $158,247
as temporary equity or "mezzanine".
As
of December 31, 2021 and 2020, there were 1,000,000 shares of Series B Preferred Stock issued and outstanding, respectively.
Series
C Preferred Shares
Effective
September 18, 2019, the Company filed a Certificate of Designation with the Nevada Secretary of State designating 5,500,000 shares of
its authorized preferred stock as Series C Convertible Preferred Stock. The rights and preferences of such preferred stock are as follows:
The
number of shares constituting the Series C Convertible Preferred Stock shall be 5,500,000. Such number of shares may be increased or
decreased by resolution of the Board of Directors, provided that no decrease shall reduce the number of shares of Series C Convertible
Preferred Stock to a number less than the number of shares then outstanding plus the number of shares reserved for issuance upon the
exercise of outstanding options, rights or warrants or upon the conversion of any outstanding securities issued by the Company convertible
into Series C Convertible Preferred Stock.
Conversion
Rights
Each
Share shall be convertible into shares of the Company’s Common Stock at a price per share of $0.01 (1 Share converts into 100 shares
of Common Stock) (the “Conversion Price”), at the option of the holder thereof, at any time following the date of issuance
of such Share and on or prior to the fifth (5th) day prior to the redemption Date, if any, as may have been fixed in any redemption notice
with respect to the Shares, at the office of this Company or any transfer agent for such stock.
Voting
Rights
The
holder of each Share shall not have any voting rights, except in the case of voting on a change in the preferences of Shares.
Protective
Provisions
So
long as any Shares are outstanding, this Company shall not without first obtaining the approval (by vote or written consent, as provided
by law) of the holders of Shares which is entitled, other than solely by law, to vote with respect to the matter, and which Shares represents
at least a majority of the voting power of the then outstanding Shares:
|
a) |
sell,
convey, or otherwise dispose of or encumber all or substantially all of its property or business or merge into or consolidate with
any other corporation (other than a wholly owned subsidiary corporation) or effect any transaction or series of related transactions
in which more than fifty percent (50%) of the voting power of the Company is disposed of; |
|
b) |
alter
or change the rights, preferences or privileges of the Shares so as to affect adversely the Shares; |
|
c) |
increase
or decrease (other than by redemption or conversion) the total number of authorized shares of preferred stock; |
|
d) |
authorize
or issue, or obligate itself to issue, any other equity security, including any other security convertible into or exercisable for
any equity security (i) having a preference over, or being on a parity with, the Shares with respect to liquidation, or (ii) having
rights similar to any of the rights of the Preferred Stock; or |
|
e) |
amend
the Company’s Articles of Incorporation or bylaws. |
Other
Rights
There
are no other rights, privileges or preferences attendant or relating to in any way the Shares, including by way of illustration but not
limitation, those concerning dividend, ranking, other conversion, other redemption, participation or anti-dilution rights or preferences.
As
conversion of the Series C Preferred Shares is not within the control of the Company, and it is not certain that the Company could satisfy
its obligation to deliver shares upon conversion, the Series C Preferred Shares were classified in temporary equity or "mezzanine".
On
February 7, 2020, the Company extinguished a promissory note and convertible note, including accrued interest, through the issuance of
220,000 shares of preferred series C stock. The Company recorded the difference between the fair value of the preferred series C stock
of $264,000 and the debt outstanding of $220,000 as a loss on extinguishment of debt of $44,000.
During
the year ended December 31, 2020, the Company sold 270,000 shares of preferred series C stock for proceeds of $270,000. The preferred
series C stock sold during the period contained a beneficial conversion feature as the conversion price was less than the fair value
of the common stock, which the instrument is then convertible at the commitment date. During the year ended December 31, 2020, the intrinsic
value of the 270,000 shares sold was $270,000. As the preferred series C stock have no stated maturity date and are convertible at any
time, the discount created in the preferred series C stock is fully amortized at issuance as a deemed dividend.
During
the year ended December 31, 2020, 450,000 shares of preferred series C stock were converted into common stock (1 share converts into
100 shares of common stock), resulting in the issuance of 45,000,000 shares of common stock.
At December 31, 2020,
there were 40,000
Series C Preferred Shares issued and outstanding, valued at $1
per share or $40,000.
On
February 15, 2021, the remaining 40,000 shares of preferred series C stock were converted into common stock (1 share converts into 100
shares of common stock), resulting in the issuance of 4,000,000 shares of common stock.
Effective
December 1, 2021, the Company filed an Amended and Restated Certificate of Designation with the Nevada Secretary of State designating
1,500,000 shares of its authorized preferred stock as Series C Convertible Preferred Stock. The revised rights and preferences of such
preferred stock are as follows:
The
amended number of shares constituting the Series C Convertible Preferred Stock shall be 1,500,000. Such number of shares may be increased
or decreased by resolution of the Board of Directors, provided that no decrease shall reduce the number of shares of Series C Convertible
Preferred Stock to a number less than the number of shares then outstanding plus the number of shares reserved for issuance upon the
exercise of outstanding options, rights or warrants or upon the conversion of any outstanding securities issued by the Company convertible
into Series C Convertible Preferred Stock.
Amended
Conversion Rights
Each
Share shall be convertible into shares of the Company’s Common Stock at a price per share of $0.015 (1 Share converts into 150
shares of Common Stock) (the “Conversion Price”), at the option of the holder thereof, at any time following the date of
issuance of such Share and on or prior to the fifth (5th) day prior to the redemption Date, if any, as may have been fixed in any redemption
notice with respect to the Shares, at the office of this Company or any transfer agent for such stock.
During
the year ended December 31, 2021, the Company sold 1,500,000 shares of preferred series C stock at $1.50 per share for proceeds of $2,250,000.
At
December 31, 2021, 1,500,000 Series C Preferred Shares were outstanding.
Common
Stock
The
authorized shares of common stock consists of 1,000,000,000 shares with a par value of $0.001 per share. The number of shares of common
stock outstanding as of December 31, 2021 and December 31, 2020 was 790,924,690 and 722,487,846, respectively.
On January 4,
2021, the Company issued 25,000,000 common shares to settle a convertible note described in Note 6(y), with a remaining balance of $40,000.
On
February 15, 2021, 40,000
shares of preferred series C stock was converted
into common stock (1 share converts into 100 shares of common stock), resulting in the issuance of 4,000,000
shares of common stock.
On February 16, 2021, the Company issued 1,803,279
shares of common stock to settle $247,270 from a $275,000 note payable dated June 20, 2018, which has a balance of $331,304, including
interest, to the current Chairman and CEO of the Company.
On
February 16, 2021, the Company issued 2,663,299 shares of common stock to settle a June 20, 2018 note payable of $380,000 and accrued
interest of $26,153 owed to the current COO and Director of the Company.
On
March 1, 2021, the Company entered into a consulting agreement. Pursuant to the agreement, the consultant will provide advisory services
through May 31, 2021 in consideration for $5,000 per month and an option to purchase 2,500,000 shares of common stock at a price of $0.0001
per share exercisable for one year. The fair value of the stock options was $62,750 which has been recognized in consulting expense during
the year ended December 31, 2021.
On May 7, 2021, the Company issued 1,921,875 common
shares pursuant to a cashless exercise of warrants as described in Note 6(u).
On May 27, 2021, the Company issued 1,000,000 common
shares pursuant to an employment agreement dated May 5, 2021 with an officer of the Company. The fair value of the common stock was $18,990.
On
June 2, 2021, the Company issued 3,750,000
common shares for cash proceeds of $75,000.
On
June 30, 2021, the Company received cash proceeds of $100,000 towards a share subscription for 5,000,000 common shares at a price of
$0.02 per share. Subsequently, the Company and the investor agreed to utilize the proceeds towards a share subscription for 66,667 Series
C Preferred Stock at a price of $1.50 per share.
On September 1, 2021, the Company issued 8,000,000
common shares and paid $21,000 to settle the remaining outstanding principal on a convertible note payable of $88,795 and accrued interest
of $26,153 resulting in a gain on settlement of debt of $20,364.
On
September 10, 2021, the Company issued 2,000,000
common shares pursuant to a general release agreement
dated July 23, 2021 with a former employee of the Company. The fair value of the common stock was $28,400.
On
October 12, 2021, the Company issued 15,000,000 common shares to settle a convertible note described in Note 6(y), with a remaining balance
of $0.
On
December 14, 2021, the Company issued 2,548,461 common shares pursuant to a cashless exercise of warrants.
NOTE
9 – STOCK OPTIONS
On
March 1, 2021, the Company granted stock options to a consultant to purchase 2,500,000 shares at $0.0001 per share, exercisable to March
1, 2022.
On
September 1, 2021, the Company granted stock options to the CFO of the Company to purchase 6,000,000 shares at various prices ranging
from $0.015 per share to $0.10 per share, exercisable to various dates from August 31, 2026 to August 31, 2030. The stock options vest
as to 2,000,000 immediately, and 1,000,000 each year thereafter to September 1, 2025.
The
Company did not grant any stock options during the year ended December 31, 2020.
Below
is a table summarizing the options issued and outstanding as of December 31, 2021:
| |
Number
of options | |
Weighted
average exercise price $ |
| Balance,
December 31, 2020 | | |
| 200,000 | | |
| 2.00 | |
| Granted | | |
| 8,500,000 | | |
| 0.034 | |
| Expired | | |
| — | | |
| — | |
| Settled | | |
| (200,000 | ) | |
| 2.00 | |
| Balance,
December 31, 2021 | | |
| 8,500,000 | | |
| 0.034 | |
| Exercisable | | |
| 4,500,000 | | |
| 0.007 | |
As
at December 31, 2021, the following stock options were outstanding:
Date |
|
Number |
|
Number |
|
Exercise
Price |
|
Weighted
Average Remaining Contractual |
|
Expiration |
|
Proceeds
to Company if |
Issued |
|
Outstanding |
|
Exercisable |
|
$ |
|
Life
(Years) |
|
Date |
|
Exercised |
|
03/01/2021 |
|
|
|
2,500,000 |
|
|
|
2,500,000 |
|
|
|
0.0001 |
|
|
|
0.16 |
|
|
|
03/01/2022 |
|
|
|
250 |
|
|
09/01/2021 |
|
|
|
2,000,000 |
|
|
|
2,000,000 |
|
|
|
0.015 |
|
|
|
4.67 |
|
|
|
08/31/2026 |
|
|
|
30,000 |
|
|
09/01/2021 |
|
|
|
1,000,000 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
5.67 |
|
|
|
08/31/2027 |
|
|
|
30,000 |
|
|
09/01/2021 |
|
|
|
1,000,000 |
|
|
|
— |
|
|
|
0.05 |
|
|
|
6.67 |
|
|
|
08/31/2028 |
|
|
|
50,000 |
|
|
09/01/2021 |
|
|
|
1,000,000 |
|
|
|
— |
|
|
|
0.075 |
|
|
|
7.67 |
|
|
|
08/31/2029 |
|
|
|
75,000 |
|
|
09/01/2021 |
|
|
|
1,000,000 |
|
|
|
— |
|
|
|
0.10 |
|
|
|
8.67 |
|
|
|
08/31/2030 |
|
|
|
100,000 |
|
|
|
|
|
|
8,500,000 |
|
|
|
4,500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
285,250 |
|
The
weighted average exercise prices are $0.034 and $0.007 for the options outstanding and exercisable, respectively. The intrinsic value
of stock options outstanding at December 31, 2021 was $29,500.
NOTE
10 – WARRANTS
The
Company concluded that it only has sufficient shares to satisfy the conversion of some but not all of the outstanding convertible instruments.
The initial fair value of the warrants issued during the period was calculated using the Binomial Model as described in Note 7.
The
following table summarizes the continuity of share purchase warrants:
| |
Number
of warrants | |
Weighted
average exercise price $ |
| Balance,
December 31, 2020 | | |
| 260,500,000 | | |
| 0.00283 | |
| Cancelled | | |
| (140,935,268 | ) | |
| 0.00035 | |
| Granted | | |
| — | | |
| — | |
| Exercised | | |
| (4,515,874 | ) | |
| 0.00035 | |
| Balance,
December 31, 2021 | | |
| 115,048,858 | | |
| 0.00597 | |
As
at December 31, 2021, the following share purchase warrants were outstanding:
Date | |
Number | |
Number | |
Exercise | |
Weighted Average Remaining
Contractual | |
Expiration | |
Proceeds to Company
if |
Issued | |
Outstanding | |
Exercisable | |
Price
$ | |
Life
(Years) | |
Date | |
Exercised |
| 12/3/2018 | | |
| 500,000 | | |
| 500,000 | | |
| 0.10 | | |
| 1.93 | | |
| 12/3/2023 | | |
| 50,000 | |
| 3/31/2019 | | |
| 104,548,858 | * | |
| 104,548,858 | * | |
| 0.00035 | * | |
| 2.20 | | |
| 03/13/2024 | | |
| 36,592 | |
| 8/26/2020 | | |
| 10,000,000 | * | |
| 10,000,000 | * | |
| 0.06 | * | |
| 3.65 | | |
| 8/26/2025 | | |
| 600,000 | |
| | | |
| 115,048,858 | | |
| 115,048,858 | | |
| | | |
| | | |
| | | |
$ | 686,592 | |
*The
number of warrants outstanding and exercisable is variable based on adjustments to the exercise price of the warrant due to dilutive
issuances.
The
intrinsic value of warrants outstanding at December 31, 2021 was $1,207,587.
NOTE
11 – RELATED PARTY TRANSACTIONS
The
Company has agreements with related parties for consulting services, accrued rent, accrued interest, notes payable and stock options.
See Notes to Financial Statements numbers 6, 8, 9 and 12 for more details.
NOTE
12 – COMMITMENTS AND CONTINGENCIES
Consulting
Agreements –
On
March 1, 2021, the Company entered into a consulting agreement. Pursuant to the agreement, the consultant will provide consulting services
to the Company in various marketing and management matters for a period of three months. In consideration for the services performed
by the consultant, the Company agreed to compensate the consultant $5,000 per month. The Company also granted stock options to purchase
2,500,000 common shares exercisable at $0.0001 per share for one year.
The
Company also uses the professional services of securities attorneys, a US EPA specialist, professional accountants and other public-company
specialists.
Employment
Agreements –
On
January 1, 2021, the Company entered into an employment agreement with the CEO of the Company for an initial term of one year, renewable
on a month-to-month basis. The terms of the contract call for an annual salary of $50,000.
On
February 15, 2021, the Company entered into Separation and Settlement Agreement with an officer and director of the Company to terminate
a previous employment agreement. As part of the terms of the settlement, the Company agreed to issue 5,108,197 shares of common stock
to the officer, and the officer agreed to the cancellation of all stock options held. The Company did not have sufficient authorized
shares available for issuance of the common stock, and accordingly, the fair value of the common stock of $143,030 has been accrued as
a current liability on the balance sheet at December 31, 2021.
On May 5, 2021, the
Company entered into an employment agreement with a recently appointed officer, for an initial term of three years. The terms of the
contract call for an annual salary of $70,000
and the issuance of 1,000,000
shares of common stock. The fair value of the common stock was $18,990.
On July 16, 2021, the officer resigned.
On
September 1, 2021, the Company entered into an employment agreement with the CFO of the Company for an initial term of four years. The
terms of the contract call for an annual salary of $75,000 and the grant of 6,000,000 stock options exercisable at various prices ranging
from $0.015 per share to $0.10 per share, exercisable to various dates from August 31, 2026 to August 31, 2030. The agreement allows
for incentive cash bonus payments from $5,000 to $50,000 based on certain stock price and gross revenue targets.
Other
Obligations and Commitments –
Other
than the above, there are no new obligation or commitments during the year ending December 31, 2021.
NOTE
13 – INCOME TAXES
There
was no provision for, or benefit from, income tax during the years ended December 31, 2021 and 2020 respectively. The Company was
subject to United States federal and state income taxes at an approximate rate of 21% for the year ended December 31, 2021.
The
components of the net deferred tax asset as of December 31, 2021 and 2020:
For the year ended December 31, | |
2021 | |
2020 |
| |
| |
|
Net operating loss carry forwards | |
$ | 6,682,076 | | |
$ | 6,889,686 | |
Stock/options issued for services | |
| (644,255 | ) | |
| (512,905 | ) |
Stock/options issued for acquisitions | |
| (106,856 | ) | |
| (106,856 | ) |
Loss on settlement of debt | |
| 3,335,560 | | |
| 2,510,180 | |
Contributed services | |
| (77,997 | ) | |
| (77,997 | ) |
Depreciation and amortization | |
| (396,763 | ) | |
| (319,583 | ) |
Meals and Entertainment | |
| (1,809 | ) | |
| (1,809 | ) |
Loss on change in fair value of conversion features | |
| (5,493,410 | ) | |
| (5,498,210 | ) |
Accretion of discount on convertible note | |
| (316,230 | ) | |
| (261,970 | ) |
Loss on preferred share liability | |
| (2,490 | ) | |
| (2,490 | ) |
Valuation allowance | |
$ | (2,977,826 | ) | |
$ | (2,618,046 | ) |
Net Deferred Tax Asset | |
$ | — | | |
$ | — | |
Federal
and state net operating loss carry forwards at December 31, 2021 were $11,935,362. The net operating loss carry forwards expire between
2033 and 2041.
The
following is a reconciliation of the amount of benefit that would result from applying the federal statutory rate to pretax loss with
the provision for income taxes for the years ended December 31, 2021 and 2020, respectively:
| |
| |
|
For the Years Ended December 31, | |
2021 | |
2020 |
| |
| |
|
Book income (loss) from operations | |
$ | 207,610 | | |
$ | (800,530 | ) |
Stock/options issued for services | |
| 131,350 | | |
| 141,980 | |
Depreciation and amortization | |
| 77,180 | | |
| 73,230 | |
Loss on settlement of debt | |
| (825,380 | ) | |
| (2,524,400 | ) |
Loss on change in fair value of conversion feature | |
| (4,800 | ) | |
| 2,739,830 | |
Accretion of discount on convertible note | |
| 54,260 | | |
| 91,630 | |
Change in valuation allowance | |
| 359,780 | | |
| 278,260 | |
Provision for Income Taxes | |
$ | — | | |
$ | — | |
The
Company's policy is to recognize potential interest and penalties accrued related to unrecognized tax benefits with the income tax expense.
For the years ended December 31, 2021, and 2020, the Company did not recognize any interest or penalties in its Statement of Operations,
nor did it have any interest or penalties accrued in its Balance Sheet at December 31, 2021 and 2020 relating to unrecognized benefits.
The
tax years 2021 and 2020 remain open to examination for federal income tax purposes and by other major taxing jurisdictions to which the
Company is subject.
NOTE
14. SUBSEQUENT EVENTS
|
a) |
On January
12, 2022, the Company received a share subscription for 5,714,286 shares of common stock at a price of $0.035 for proceeds of $200,000. |
|
b) |
On February
1, 2022, the Company received a share subscription for 2,857,143 shares of common stock at a price of $0.035 for proceeds of $100,000. |