The accompanying footnotes are an integral part of
these financial statements.
The accompanying footnotes are an integral part of
these financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022 and 2021
NOTE 1 - NATURE OF OPERATIONS
Two Hands Corporation (the "Company") was
incorporated in the state of Delaware on April 3, 2009 and on July 26, 2016, changed its name from Innovative Product Opportunities Inc.
to Two Hands Corporation.
The Two Hands co-parenting
application launched on July 2018 and the Two Hands Gone application
launched In February 2019. The Company ceased work on
these applications in 2021.
The gocart.city online consumer grocery delivery application
was released in early June 2020 and Cuore Food Services commenced sale of dry goods and produce to other businesses in July 2020.
In July 2021,
the Company made the strategic decision to focus exclusively on the grocery market through three on-demand branches of its grocery
businesses: gocart.city, Grocery Originals, and Cuore Food Services.
| i) | gocart.city is the Company’s online delivery marketplace, allowing
consumers to shop online and have their groceries delivered. |
| ii) | Grocery Originals is the Company’s brick-and-mortar grocery store
located in Mississauga Ontario at the site of the Company’s warehouse. |
| iii) | Cuore Food Services is the Company’s wholesale food distribution branch.
|
The operations of the business are carried on by Two
Hands Canada Corporation, a wholly-owned subsidiary of the Company, incorporated under the laws of Canada on February 7, 2014.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The financial statements present the balance sheets
and statements of operations, stockholders' equity and cash flows of the Company. These financial statements are presented in United States
dollars and have been prepared in accordance with accounting principles generally accepted in the United States.
GOING CONCERN
The Company's financial statements are prepared in
accordance with generally accepted accounting principles applicable to a going concern. This contemplates the realization of assets and
the liquidation of liabilities in the normal course of business. During the year ended December 31, 2022, the Company incurred a net loss
of $21,693,111 and used cash in operating activities of $840,745, and on December 31, 2022, had stockholders’ deficit of $4,638,208.
These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern for a period one
year from the date that the financial statements are issued. The Company will be dependent upon the raising of additional capital through
placement of its common stock in order to implement its business plan. There can be no assurance that the Company will be successful in
this situation. These financial statements do not include any adjustments relating to the recoverability and classification of recorded
asset amounts or amounts and classifications of liabilities that might result from this uncertainty. We are currently funding our operations
by way of cash advances from our Chief Executive Officer, note holders, shareholders and others; however, we do not have any oral or written
agreements with them or others to loan or advance funds to us. There can be no assurances that we will be able to receive loans or advances
from them or other persons in the future.
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the
accounts of the Company and its wholly owned subsidiary, Two Hands Canada Corporation. All intercompany transactions and balances have
been eliminated in consolidation.
USE OF ESTIMATES AND ASSUMPTIONS
Preparation of the financial statements in conformity
with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect certain
reported amounts and disclosures. Accordingly, actual results could differ from those estimates.
CONCENTRATIONS
The following table summarizes accounts receivable
and revenue concentrations:
Schedule of concentration of risk, by risk factor | |
| | | |
| | |
| |
Accounts receivable at December 31, 2022 | |
Revenue for the year ended December 31, 2022 |
Customer #1 | |
| 17 | % | |
| — | |
Customer #2 | |
| 17 | % | |
| — | |
Total concentration | |
| 34 | % | |
| — | |
The following table summarizes accounts payable and
cost of goods sold concentrations:
| |
Accounts payable at December 31, 2022 | |
Cost of goods sold for the year ended December 31, 2022 |
Supplier #1 | |
| 30 | % | |
| — | |
Supplier #2 | |
| 13 | % | |
| — | |
Supplier #3 | |
| — | | |
| 12 | % |
Supplier #4 | |
| — | | |
| 11 | % |
Total concentration | |
| 43 | % | |
| 23 | % |
CASH AND CASH EQUIVALENTS
For purposes of the statement of cash flows, the Company
considers highly liquid financial instruments purchased with a maturity of three months or less to be cash equivalents.
ACCOUNTS RECEIVABLE
Trade accounts receivable are recorded at the invoiced
amount and do not bear interest. Accounts receivable are reduced by an allowance for doubtful accounts, which is the Company’s best
estimate of the amount of credit losses inherent in its existing accounts receivable. In establishing the required allowance, management
considers historical losses adjusted to take into account current market conditions and customers’ financial condition, the amount
of receivables in dispute, and the current receivables aging and current payment patterns. The Company writes off accounts receivable
against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote.
The allowance for doubtful accounts at December 31,
2022 and 2021 is $156,693 and $68,873, respectively.
INVENTORY
Inventory consisting of groceries and dry goods are measured at
the lower of cost and net realizable value. Cost is determined pursuant
to the first-in first out (“FIFO”) method. The cost
of inventory includes the purchase price, shipping and handling costs incurred to bring the inventories to their present location and
condition. Inventory with a short shelf life that is not utilized within the planned period are immediately expensed in the statement
of operations. Estimated gross profit rates are used to determine the cost of goods sold in interim periods. Any significant adjustment
that results from the reconciliation with annual physical inventory is disclosed. At December 31, 2022 and 2021, the inventory valuation
allowance was $0.
PROPERTY AND EQUIPMENT
Property and equipment is stated at cost, less accumulated
depreciation and amortization. Expenditures for maintenance and repairs are charged to expense when incurred, while renewals and betterments
that materially extend the life of an asset are capitalized.
The costs of assets sold, retired, or otherwise disposed
of, and the related allowance for depreciation, are eliminated from the accounts, and any resulting gain or loss is recognized in the
results from operations. Depreciation is provided over the estimated useful lives of the assets, which are as follows:
Computer equipment 50% declining
balance over a three year useful life
In the year of acquisition, one half the normal rate
of depreciation is provided.
REVENUE RECOGNITION
In accordance with ASC 606, revenue is recognized
when a customer obtains control of promised goods or services. The amount of revenue recognized reflects the consideration to which we
expect to be entitled to receive in exchange for these goods or services. The provisions of ASC 606 include a five-step process by which
we determine revenue recognition, depicting the transfer of goods or services to customers in amounts reflecting the payment to which
we expect to be entitled in exchange for those goods or services. ASC 606 requires us to apply the following steps: (1) identify the contract
with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction
price to the performance obligations in the contract; and (5) recognize revenue when, or as, we satisfy the performance obligation. We
recognize revenue for the sale of our products upon delivery to a customer.
During the year ended December 31, 2022 and 2021,
the Company had revenue of $731,302 and $930,096 respectively. In 2022, the Company recognized revenue of $142,571 from the sale of groceries
to consumers via the gocart.city online grocery delivery application and $588,731 from the sale of dry goods and produce to other businesses.
In 2021, the Company recognized revenue of $161,707 from the sale of groceries to consumers via the gocart.city online grocery delivery
application and $768,389 from the sale of dry goods and produce to other businesses.
RESEARCH AND DEVELOPMENT COSTS
Software development costs are included in research
and development and are expensed as incurred. FASB ASC Topic 350 Intangibles—Goodwill and Other requires that software development
costs incurred subsequent to reaching technological feasibility be capitalized, if material. If the process of developing a new product
or major enhancement does not include a detailed program design, technological feasibility is determined only after completion of a working
model. To date, the period between achieving technological feasibility and the general availability of such software has been short, and
the software development costs qualifying for capitalization have been insignificant. The Company recorded research and development expense
of $0 and $0 for the years ended December 31, 2022 and 2021, respectively.
LEASES
Under ASC 842, a right-of-use asset and lease liability
is recorded for all leases and the statement of operations reflects the lease expense for operating leases and amortization/interest expense
for financing leases.
The Company does not apply the recognition requirements
in the standard to a lease that at commencement date has a lease term of twelve months or less and does not contain a purchase option
that it is reasonably certain to exercise and to not separate lease and related non-lease components. Options to extend the leases are
not included in the minimum lease terms unless they are reasonably certain to be exercised.
The Company leases an automobile under non-cancelable
operating lease. Right-of-use assets represent the right to use an underlying asset for the lease term, and lease liabilities represent
the obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the commencement
date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit
rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present
value of lease payments.
DEBT DISCOUNT AND DEBT ISSUANCE COSTS
Debt discounts and debt issuance costs incurred in
connection with the issuance of convertible notes are capitalized and amortized to interest expense based on the related debt agreements
using the effective interest rate method. Unamortized discounts are netted against convertible notes.
DERIVATIVE LIABILITY
In accordance with Financial Accounting Standards
Board (“FASB”) Accounting Standards Codification (“ASC”) Paragraph 815-15-25-1 the conversion feature and certain
other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption
option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion
is independent of the underlying note value. The Company records the resulting discount on debt related to the conversion features at
initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion
liability is then marked to market each reporting period with the resulting gains or losses shown in the statements of operations.
In circumstances where the embedded conversion option
in a convertible instrument is required to be bifurcated and there are also other embedded derivative instruments in the convertible instrument
that are required to be bifurcated, the bifurcated derivative instruments are accounted for as a single, compound derivative instrument.
The Company follows ASC Section 815-40-15 (“Section
815-40-15”) to determine whether an instrument (or an embedded feature) is indexed to the Company’s own stock. Section 815-40-15
provides that an entity should use a two-step approach to evaluate whether an equity-linked financial instrument (or embedded feature)
is indexed to its own stock, including evaluating the instrument’s contingent exercise and settlement provisions.
The Company evaluates its convertible debt, options,
warrants or other contracts, if any, to determine if those contracts or embedded components of those contracts qualify as derivatives
to be separately accounted for in accordance with paragraph 810-10-05-4 and Section 815-40-25 of the FASB Accounting Standards Codification.
The result of this accounting treatment is that the fair value of the embedded derivative is marked-to-market each balance sheet date
and recorded as either an asset or a liability. In the event that the fair value is recorded as a liability, the change in fair value
is recorded in the consolidated statement of operations as other income or expense. Upon conversion, exercise or cancellation of a derivative
instrument, the instrument is marked to fair value at the date of conversion, exercise or cancellation and then that the related fair
value is reclassified to equity.
The Company utilizes the binomial option pricing model
to compute the fair value of the derivative and to mark to market the fair value of the derivative at each balance sheet date. The binomial
option pricing model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility
is estimated based on the most recent historical period of time equal to the remaining contractual term of the instrument granted.
On October 1, 2021, the Company adopted a sequencing
policy under Accounting Standards Codification (“ASC”) 815-40-35 Derivatives and Hedging (“ASC 815”)
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 convertible or exchangeable
for 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, issuances of securities
to the Company’s employees or directors are not subject to the sequencing policy.
INCOME TAXES
The Company accounts for income taxes in accordance
with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("FASB ASC") 740, Income Taxes.
Under the assets and liability method of FASB ASC 740, deferred tax assets and liabilities are recognized for the estimated future tax
consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary
differences are expected to be recovered or settled. The Company provides a valuation allowance, if necessary, to reduce deferred tax
assets to their estimated realizable value.
NET LOSS PER SHARE
Basic net income (loss) per share includes no dilution
and is computed by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding
for the period. Diluted earnings per share is computed by dividing earnings available to common shareholders by the weighted average number
of common shares outstanding for the period increased to include the number of additional common shares that would have been outstanding
if potentially dilutive securities had been issued. On December 31, 2022 and 2021, we excluded the common stock issuable upon conversion
of non-redeemable convertible notes, convertible notes, Series A Stock, Series B Stock, Series C Stock, Series D Stock and common stock
to be issued of 5,248,242,000 shares and 5,919,672,901 shares, respectively, as their effect would have been anti-dilutive.
FOREIGN CURRENCY TRANSLATION
The consolidated financial statements are presented
in United States dollars. The functional currency of the consolidated entities are determined by evaluating the economic environment each
entity. The functional currency of Two Hands Corporation is the United States dollar. Foreign exchange translation adjustments are reported
as gains or losses resulting from foreign currency transactions and are included in results of operations.
Effective October 1, 2021, the Company changed the
functional currency of its Company’s Canadian subsidiary, Two Hands Canada Corporation, to the Canadian dollar from United States
dollar. The change in functional currency is due to the increase of Canadian dollar dominated activities over time including sales, operating
costs and share subscriptions. The change in functional currency is accounted for prospectively. Two Hands Canada Corporation maintains
its accounts in the Canadian dollar. Assets and liabilities are translated to United States dollars at year-end exchange rates.
Income and expenses are transaction at averages exchange rate during the year. Foreign currency transaction adjustments are reported as
other comprehensive income, a component of equity in the consolidated balance sheet.
STOCK-BASED COMPENSATION
The Company accounts for stock incentive awards issued
to employees and non-employees in accordance with FASB ASC 718, Stock Compensation. Accordingly, stock-based compensation is measured
at the grant date, based on the fair value of the award. Stock-based awards to employees are recognized as an expense over the requisite
service period, or upon the occurrence of certain vesting events. Additionally, stock-based awards to non-employees are expensed over
the period in which the related services are rendered.
FAIR VALUE OF FINANCIAL INSTRUMENTS
ASC Topic 820 defines fair value, establishes a framework
for measuring fair value, and expands disclosures about fair value measurements.
Included in the ASC Topic 820 framework is a three
level valuation inputs hierarchy with Level 1 being inputs and transactions that can be effectively fully observed by market participants
spanning to Level 3 where estimates are unobservable by market participants outside of the Company and must be estimated using assumptions
developed by the Company. The Company discloses the lowest level input significant to each category of asset or liability valued within
the scope of ASC Topic 820 and the valuation method as exchange, income or use. The Company uses inputs which are as observable as possible
and the methods most applicable to the specific situation of each company or valued item.
The Company’s financial instruments such as
cash, accounts payable and accrued liabilities, non-redeemable convertible notes, notes payable and due to related parties are reported
at cost, which approximates fair value due to the short-term nature of these financial instruments.
Derivative liabilities are measured at fair value
on a recurring basis using Level 3 inputs.
The following tables present assets and liabilities that are measured and
recognized at fair value as on a recurring basis:
Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis |
|
|
|
|
|
|
|
|
December 31, 2022 |
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
Description |
|
$ |
|
$ |
|
$ |
Derivative liabilities |
|
— |
|
— |
|
— |
|
|
December 31, 2021 |
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
Description |
|
$ |
|
$ |
|
$ |
Derivative liabilities |
|
— |
|
— |
|
— |
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). This update amends the guidance on convertible instruments and the derivatives scope exception for contracts in an entity's
own equity and improves and amends the related EPS guidance for both Subtopics. This standard is effective for fiscal years and interim
periods within those fiscal years beginning after December 15, 2023, which means it will be effective for our fiscal year beginning January
1, 2014. Early adoption is permitted but no earlier than fiscal years beginning after December 15, 2020, including interim periods within
those fiscal years. We are currently evaluating the impact of ASU 2020-06 on our consolidated financial statements.
Other recent accounting pronouncements issued by the
FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the Securities and Exchange
Commission did not or are not believed by management to have a material impact on the Company's present or future consolidated financial
statements.
NOTE 3 – NON-REDEEMABLE CONVERTIBLE NOTES
On September 1, 2016, Doug Clark, former Chief Executive
Officer and related party, assigned the Side Letter Agreement (“Note”) dated June 10, 2014 with a total carrying value $382,016
to DC Design Inc. (“DC Design”). On September 1, 2016, the Company entered into an amended Side Letter Agreement with DC Design
to amend and add certain terms to the Side Letter Agreement and advances from the period from June 25, 2014 to December 24, 2014. Under
the terms of the amended Side Letter Agreement, the issue price of the Note is $174,252 with an interest rate 20% per annum and an original
maturity date of December 31, 2017 which is subject to automatic annual renewal. In addition, on September 30, 2019, the Company and DC
Design entered into an Agreement to change the original maturity date of the Note to December 31, 2021. At the option of the Company,
the Company may convert principal and interest at a fixed conversion price of $0.003 per share of the Company’s common stock. The
Note allows for the lender to secure a portion of the Company assets up to 200% of the face value of the note. During the year ended December
31, 2021, the Company elected to convert $39,612 of principal and interest into 13,204 shares of common stock of the Company at a conversion
price of $3.00 per share. This conversion resulted in a gain on debt settlement of $6,602 due to the requirement to record the share issuance
at fair value on the date the shares were issued. The consolidated statement of operations includes interest expense of $0 and $6,602
for the year ended December 31, 2022 and 2021, respectively, and $0 and $6,602 for the years ended December 31, 2022 and 2021, respectively. On
December 31, 2022 and 2021, the carrying amount of the Note is $0 and $0, respectively. This Note has been paid in full.
On January 8, 2018, the Company entered into a Side
Letter Agreement (“Note”) with a non-related investor, Stuart Turk, to amend and add certain terms to unsecured, non-interest
bearing, due on demand notes payable totaling $244,065 issued by the Company during the period of July 2014 and December 2017. The issue
price of the Note is $244,065 with a face value of $292,878 and the Note has an original maturity date of December 31, 2018 which is subject
to automatic annual renewal. On June 29, 2021, the Company and Stuart Turk entered into an Agreement to change the original maturity date
of the Note to December 31, 2025. At the option of the Company, the Company may convert principal and interest at a fixed conversion price
of $0.0001 per share of the Company’s common stock. The Note allows for the lender to secure a portion of the Company assets up
to 200% of the face value of the Note. If the Note is not paid on the maturity date, the outstanding face amount of the Note shall increase
by 20% on January 1, 2022. During the year ended December 31, 2020, the Company elected to convert $1,400 of principal and interest into
14,000 shares of common stock of the Company at a conversion price of $0.10 per share. These conversions resulted in a loss on debt settlement
of $58,800 due to the requirement to record the share issuance at fair value on the date the shares were issued. During the year ended
December 31, 2021, the Company elected to convert $286,957 of principal and interest into 2,869,571 shares of common stock of the Company
at a conversion price of $0.10 per share. These conversions resulted in a loss on debt settlement of $7,693,428 due to the requirement
to record the share issuance at fair value on the date the shares were issued. During the year ended December 31, 2022 (prior to the reverse
stock split on April 27, 2022), the Company elected to convert $71,000 of principal and interest into 710,000 shares of common stock of
the Company at a conversion price of $0.10 per share. These conversions resulted in a loss on debt settlement of $374,000 due to the requirement
to record the share issuance at fair value on the date the shares were issued. During the year ended December 31, 2022 (after the reverse
stock split on April 27, 2022), the Company elected to convert $2,140 of principal and interest into 21,400,000 shares of common stock
of the Company at a conversion price of $0.0001 per share. These conversions resulted in a loss on debt settlement of $2,436,750 due to
the requirement to record the share issuance at fair value on the date the shares were issued. The consolidated statement of operations
includes interest expense of $43,491 and $84,069 for the year ended December 31, 2022 and 2021, respectively. On December 31, 2022
and 2021, the carrying amount of the Note is $187,808 (face value of $187,808 less $0 unamortized discount) and $217,457 (face value of
$217,457 less $0 unamortized discount), respectively.
On April 12, 2018, the Company entered into a Side
Letter Agreement (“Note”) with a non-related investor, Jordan Turk, to amend and add certain terms to unsecured, non-interest
bearing, due on demand notes payable totaling $45,000 issued by the Company during the period of March 19, 2018 to April 12, 2018. The
issue price of the Note is $45,000 with a face value of $54,000 and the Note has an original maturity date of December 31, 2018 which
is subject to automatic annual renewal. On June 29, 2021, the Company and Jordan Turk entered into an Agreement to change the original
maturity date of the Note to December 31, 2025. At the option of the Company, the Company may convert principal and interest at a fixed
conversion price of $0.0001 per share of the Company’s common stock. The Note allows for the lender to secure a portion of the Company
assets up to 200% of the face value of the Note. During the year ended December 31, 2020, the Company elected to convert $2,000 of principal
and interest into 20,000 shares of common stock of the Company at a conversion price of $0.10 per share. These conversions resulted in
a loss on debt settlement of $62,000 due to the requirement to record the share issuance at fair value on the date the shares were issued.
During the year ended December 31, 2021, the Company elected to convert $90,048 of principal and interest into 900,480 shares of common
stock of the Company at a conversion price of $0.10 per share. These conversions resulted in a loss on debt settlement of $2,918,242 due
to the requirement to record the share issuance at fair value on the date the shares were issued. The consolidated statement of operations
includes interest expense of $0 and $15,008 for the year ended December 31, 2022 and 2021, respectively. On December 31, 2022 and 2021,
the carrying amount of the Note is $0 and $0, respectively. This Note has been paid in full.
On May 10, 2018, the Company entered into a Side
Letter Agreement (“Note”) with a non-related investor, Jordan Turk, to amend and add certain terms to unsecured,
non-interest bearing, due on demand notes payable totaling $35,000 issued by the Company on May 9, 2018. The issue price of the Note
is $35,000 with a face value of $42,000 and the Note has an original maturity date of December 31, 2018 which is subject to
automatic annual renewal. On June 29, 2021, the Company and Jordan Turk entered into an Agreement to change the original maturity
date of the Note to December 31, 2025. At the option of the Company, the Company may convert principal and interest at a fixed
conversion price of $0.0001 per share of the Company’s common stock. The Note allows for the lender to secure a portion of the
Company assets up to 200% of the face value of the Note. During the year ended December 31, 2021, the Company elected to convert
$40,100 of principal and interest into 401,000 shares of common stock of the Company at a conversion price of $0.10 per share. These
conversions resulted in a loss on debt settlement of $846,100 due to the requirement to record the share issuance at fair value on
the date the shares were issued. During the year ended December 31, 2022 (prior to the reverse stock split on April 27, 2022), the
Company elected to convert $30,000 of principal and interest into 300,000 shares of common stock of the Company at a conversion
price of $0.10 per share. These conversions resulted in a loss on debt settlement of $210,000 due to the requirement to record the
share issuance at fair value on the date the shares were issued. During the year ended December 31, 2022 (after the reverse stock
split on April 27, 2022), the Company elected to convert $500 of principal and interest into 5,000,000 shares of common stock of the
Company at a conversion price of $0.0001 per share. These conversions resulted in a loss on debt settlement of $648,000 due to the
requirement to record the share issuance at fair value on the date the shares were issued. The consolidated statement of operations
includes interest expense of $6,495 and $12,096 for the year ended December 31, 2022 and 2021, respectively. On December 31,
2022 and 2021, the carrying amount of the Note is $8,471 (face value of $8,471 less $0 unamortized discount) and $32,476 (face value
of $32,476 less $0 unamortized discount), respectively.
On September 13, 2018, the Company entered into a
Side Letter Agreement (“Note”) with a non-related investor, Jordan Turk, to amend and add certain terms to unsecured, non-interest
bearing, due on demand notes payable totaling $40,000 issued by the Company during the period of July 10 to September 13, 2018. The issue
price of the Note is $40,000 with a face value of $48,000 and the Note has an original maturity date of December 31, 2018 which is subject
to automatic annual renewal. On June 29, 2021, the Company and Jordan Turk entered into an Agreement to change the original maturity date
of the Note to December 31, 2025. At the option of the Company, the Company may convert principal and interest at a fixed conversion price
of $0.0001 per share of the Company’s common stock. The Note allows for the lender to secure a portion of the Company assets up
to 200% of the face value of the Note. The consolidated statement of operations includes interest expense of $16,589 and $13,824 for the
year ended December 31, 2022 and 2021, respectively. On December 31, 2022 and 2021, the carrying amount of the Note is $99,533 (face value
of $99,533 less $0 unamortized discount) and $82,944 (face value of $82,944 less $0 unamortized discount), respectively.
On January 31, 2019, the Company entered into a Side
Letter Agreement (“Note”) with Stuart Turk to amend and add certain terms to unsecured, non-interest bearing, due on demand
notes payable totaling $106,968 issued by the Company during the period of January 3, 2018 to December 28, 2018. The issue price of the
Note is $106,968 with a face value of $128,362 and the Note has an original maturity date of December 31, 2019 which is subject to automatic
annual renewal. On June 29, 2021, the Company and Stuart Turk entered into an Agreement to change the original maturity date of the Note
to December 31, 2025. At the option of the Company, the Company may convert principal and interest at a fixed conversion price of $0.0001
per share of the Company’s common stock. The Note allows for the lender to secure a portion of the Company assets up to 200% of
the face value of the Note. If the Note is not paid on the maturity date, the outstanding face amount of the Note shall increase by 20%
on January 1, 2022. The consolidated statement of operations includes interest expense of $36,968 and $30,807 for the year ended December
31, 2022 and 2021, respectively. On December 31, 2022 and 2021, the carrying amount of the Note is $221,809 (face value of $221,809 less
$0 unamortized discount) and $184,841 (face value of $184,841 less $0 unamortized discount), respectively.
On January 31, 2019, the Company entered into a Side
Letter Agreement (“Note”) with a non-related investor, The Cellular Connection Ltd., to amend and add certain terms to unsecured,
non-interest bearing, due on demand notes payable totaling $20,885 issued by the Company during the period of January 23, 2018 to October
16, 2018. The issue price of the Note is $20,885 with a face value of $25,062 and the Note has an original maturity date of December 31,
2019 which is subject to automatic annual renewal. On September 30, 2019, the Company and The Cellular Connection Ltd. entered into an
Agreement to change the original maturity date of the Note to December 31, 2021. At the option of the Company, the Company may convert
principal and interest at a fixed conversion price of $0.0001 per share of the Company’s common stock. The Note allows for the lender
to secure a portion of the Company assets up to 200% of the face value of the Note. During the year ended December 31, 2020, the Company
elected to convert $115 of principal and interest into 1,150 shares of common stock of the Company at a conversion price of $0.10 per
share. These conversions resulted in a loss on debt settlement of $3,795 due to the requirement to record the share issuance at fair value
on the date the shares were issued. During the year ended December 31, 2021, the Company elected to convert $35,952 of principal and interest
into 359,517 shares of common stock of the Company at a conversion price of $0.10 per share. These conversions resulted in a loss on debt
settlement of $1,357,400 due to the requirement to record the share issuance at fair value on the date the shares were issued. The consolidated
statement of operations includes interest expense of $0 and $5,992 for the year ended December 31, 2022 and 2021, respectively. On December
31, 2022 and 2021, the carrying amount of the Note is $0 and $0, respectively. This Note has been paid in full.
On January 20, 2021, the Company entered into a
Side Letter Agreement (“Note”) with a non-related investor, Francesco Bisignano, for cash proceeds of $15,823. The issue
price of the Note is $15,823 with a face value of $23,735. At the option of the Company, the Company may convert principal and
interest at a fixed conversion price of $0.0034 per share of the Company’s common stock.. During
the year ended December 31, 2021, the Company elected to convert $23,735 of principal and interest into 8,823 shares of common stock
of the Company at a conversion price of $3.40 per share. This conversion resulted in a loss on debt settlement of $2,736 due to the
requirement to record the share issuance at fair value on the date the shares were issued. The consolidated statement of operations
includes interest expense of $0 and $7,912 for the year ended December 31, 2022 and 2021, respectively. On December 31, 2022 and
2021, the carrying amount of the Note is $0 and $0, respectively. This Note has been paid in full.
NOTE 4 – LEASES
The Company entered into an operating lease agreement
on October 14, 2021 for an automobile, resulting in the recording of an initial liability and corresponding right-of-use asset of $35,906.
The weighted-average remaining non-cancelable lease term for the Company’s operating lease was 2.75 years at December 31, 2022.
The weighted-average discount rate was 3.96% at December 31, 2022.
The Company’s operating leases expires in 2025.
The following shows the undiscounted cash flows for the remaining periods under operating lease at December 31, 2022:
Operating Lease Liability Maturity | |
|
Periods ending December 31, | |
Operating Lease Commitments |
| 2023 | | |
$ | 10,212 | |
| 2024 | | |
| 10,212 | |
| 2025 | | |
| 7,659 | |
| Total operating lease commitments | | |
| 28,083 | |
| Less: imputed interest | | |
| (4,645 | ) |
| Total right-of-use liability | | |
$ | 23,438 | |
The Company’s discounted current right-of-use
lease liability and discounted non-current right-of-use lease liability at December 31, 2022 is $8,230 and $15,208, respectively.
NOTE 5 – LINE OF CREDIT
On April 14, 2022, the Company entered into a binding
Grid Promissory Note and Credit Facility Agreement (the “Line of Credit”) with The Cellular Connection Ltd. (the “Lender”)
Pursuant to the Line of Credit, the Company can borrow from the Lender up to CAD $750,000 in principal in increments of at least CAD $50,000
upon five business days’ notice. The line of credit is due on May 1, 2024 and the outstanding principal bears interest at 8% per
annum, payable monthly. Any indebtedness under the Line of Credit are secured against accounts receivable and inventory of the Company,
and is convertible into shares of common stock of the Company at the Company’s option any time after twelve months from the first
advance at a conversion price of $0.10 per share, subject to a restriction on the Lender holding more than 4.99% of the Company’s
Common Shares. As of December 31, 2022 and 2021, the Line of Credit of $293,298 (principal $289,970 ((CAD $393,500) and interest of $3,328)
and $0, respectively, was outstanding. The consolidated statement of operations includes interest expense of $3,328 and $0 for the year
ended December 31, 2022 and 2021, respectively. As at March 23, 2023, $376,787 (CAD $514,863) have been borrowed by the Company pursuant
to the Line of Credit.
NOTE 6 – NOTES PAYABLE
As of December 31, 2022 and 2021, notes payable due
to Stuart Turk, Jordan Turk, and The Cellular Connection Limited, a corporation controlled by Stuart Turk, totaling $13,443 and $6,103,
respectively, were outstanding. The balances are non-interest bearing, unsecured and have no specified terms of repayment.
During the year ended December 31, 2021, $15,439 for
expenses paid on behalf of the Company and the Company settled notes payable of $91,192 by issuing promissory notes.
NOTE 7 – PROMISSORY NOTES
Promissory Notes
As of December 31, 2022 and 2021, promissory notes
of $229,194 (principal $186,672 and interest of $42,522) and $210,527 (principal $186,672 and interest of $23,855), respectively, were
outstanding. The promissory notes bears interest of 10% per annum, are unsecured and mature on December 31, 2025.
During the year ended December 31, 2021, the Company
issued promissory notes of $136,379 for $19,137 of cash advanced to the Company and $91,192 to settle notes payable and $26,050 to settle
accounts payable. The Company issued shares of Series B Convertible Preferred Stock with a fair value of $27,022 to settle a promissory
note and accrued interest. Promissory note holders on June 29, 2021 agreed to extend the maturity of notes to December 31, 2025.
Promissory Notes – Related Party
As of December 31, 2022, promissory note – related
party of $84,377 (principal $78,490 and interest of $5,887) and $0, respectively, were outstanding. The promissory notes – related
party bear interest of 10% per annum, are unsecured, mature on December 31, 2025 and are due to 2130555 Ontario Limited, a Company controlled
by Nadav Elituv, the Company's Chief Executive Officer.
During the year ended December 31, 2021, the Company
issued promissory notes – related party of $19,572 for $3,400 to settle accrued liabilities and $16,172 of expenses paid on behalf
of the Company.
NOTE 8 – CONVERTIBLE NOTE
Power Up Lending Group
Ltd.
On July 13, 2020 the Company
entered into a Securities Purchase Agreement with Power Up Lending Group Ltd. (“Holder”) relating to the issuance and sale
of a Senior Convertible Note (the “Note”) with an original principal amount of $53,000 less transaction costs of $3,000 bearing
an 8% annual interest rate and maturing July 13, 2021 for $50,000 in cash. After 180 days after the issue date, the Note together with
any unpaid accrued interest is convertible into shares of common stock of the Company at the Holder’s option at a variable conversion
price calculated at 65% of the market price defined as the lowest three average trading price during the ten trading day period ending
on the latest trading day prior to the conversion date. The Company may prepay the Note in cash, if repaid within 90 days of date of issue,
at 118% of the original principal amount plus interest, between 91 days and 120 days at 123% of the original principal amount plus interest,
between 121 days and 180 days at 129% of the original principal amount plus interest and after 181 days 175% of the original principal
amount plus interest. From January 15, 2021 to January 19, 2021, the Holder converted 30,622,223 shares of common stock of the Company
with a fair value of $98,262 to settle principal and interest of $55,120. The conversions resulted in the settlement of derivative liabilities
of $64,501 and a loss on settlement of debt of $25,604. This Note has been paid in full.
On September 11, 2020 the
Company entered into a Securities Purchase Agreement with Power Up Lending Group Ltd. (“Holder”) relating to the issuance
and sale of a Senior Convertible Note (the “Note”) with an original principal amount of $78,000 less transaction costs of
$3,000 bearing an 8% annual interest rate and maturing March 11, 2022 for $75,000 in cash. After 180 days after the issue date, the Note
together with any unpaid accrued interest is convertible into shares of common stock of the Company at the Holder’s option at a
variable conversion price calculated at 65% of the market price defined as the lowest three average trading price during the ten trading
day period ending on the latest trading day prior to the conversion date. The Company may prepay the Note in cash, if repaid within 90
days of date of issue, at 118% of the original principal amount plus interest, between 91 days and 120 days at 123% of the original principal
amount plus interest, between 121 days and 180 days at 129% of the original principal amount plus interest and after 181 days 175% of
the original principal amount plus interest. From March 15, 2021 to March 16, 2021, the Holder converted 33,050,000 shares of common stock
of the Company with a fair value of $119,865 to settle principal and interest of $81,120. The conversions resulted in the settlement of
derivative liabilities of $89,884 and a loss on settlement of debt of $17,437. This Note has been paid in full.
Redstart Holdings Corp.
On February 23, 2021, the
Company entered into a Securities Purchase Agreement with Redstart Holdings Corp. (“Holder”) relating to the issuance and
sale of a Convertible Note (the “Note”) with an original principal amount of $153,000 less transaction costs of $3,000 bearing
an 8% annual interest rate and maturing August 23, 2022 for $150,000 in cash. After 180 days after the issue date, the Note together with
any unpaid accrued interest is convertible into shares of common stock of the Company at the Holder’s option at a variable conversion
price calculated at 65% of the market price defined as the lowest three average trading price during the ten trading day period ending
on the latest trading day prior to the conversion date. The Company may prepay the Note in cash, if repaid within 90 days of date of issue,
at 118% of the original principal amount plus interest, between 91 days and 120 days at 123% of the original principal amount plus interest,
between 121 days and 180 days at 129% of the original principal amount plus interest and after 181 days 175% of the original principal
amount plus interest. From August 25, 2021 to August 30, 2021, the Holder converted 83,195,322 shares of common stock of the Company with
a fair value of $228,323 to settle principal and interest of $159,120. The conversions resulted in the settlement of derivative liabilities
of $108,249 and a loss on settlement of debt of $40,086. This Note has been paid in full.
Geneva Roth Remark Holdings
Inc.
On May 27, 2021, the Company
entered into a Securities Purchase Agreement with Geneva Roth Remark Holdings Inc. (“Holder”) relating to the issuance and
sale of a Convertible Note (the “Note”) with an original principal amount of $78,750 less transaction costs of $3,750 bearing
an 8% annual interest rate and maturing May 27, 2022 for $75,000 in cash. After 180 days after the issue date, the Note together with
any unpaid accrued interest is convertible into shares of common stock of the Company at the Holder’s option at a variable conversion
price calculated at 65% of the market price defined as the lowest three average trading price during the ten trading day period ending
on the latest trading day prior to the conversion date. The Company may prepay the Note in cash, if repaid within 90 days of date of issue,
at 118% of the original principal amount plus interest, between 91 days and 120 days at 123% of the original principal amount plus interest,
between 121 days and 180 days at 129% of the original principal amount plus interest and after 181 days 175% of the original principal
amount plus interest. From December 1, 2021 to December 2, 2021, the Holder converted 67,461,539 shares of common stock of the Company
with a fair value of $105,985 to settle principal and interest of $81,900. The conversions resulted in the settlement of derivative liabilities
of $52,689 and a gain on settlement of debt of $3,667. This Note has been paid in full.
NOTE 9 - CONVERTIBLE OPTION DERIVATIVE LIABILITIES
The Convertible Promissory Notes with Power Up Lending
Group Ltd., Redstart Holdings Corp., Geneva Roth Remark Holdings Inc. issued July 13, 2020, September 11, 2020, February 23, 2021 and
May 27, 2021 and Series E Preferred Stock issued on October 6, 2022 are accounted for under ASC 815. The variable conversion price
is not considered predominantly based on a fixed monetary amount settleable with a variable number of shares due to the volatility and
trading volume of the Company’s common stock. The Company’s convertible option derivative liabilities have been measured at
fair value using the binomial model.
The inputs into the binomial models are as follows:
Fair Value of Convertible Options Derivative Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
February 23,
2021 | |
May 27,
2021 | |
December 2,
2021 | |
October 6,
2022 | |
December 1,
2022 |
Closing share price | |
$ | 6.80 | | |
$ | 2.60 | | |
$ | 1.40 | | |
$ | 0.0948 | | |
$ | 0.0118 | |
Conversion price | |
$ | 3.70 | | |
$ | 1.70 | | |
$ | 1.10 | | |
$ | 0.0740 | | |
$ | 0.0075 | |
Risk free rate | |
| 0.13 | % | |
| 0.13 | % | |
| 0.08 | % | |
| 4.20 | % | |
| 4.65 | % |
Expected volatility | |
| 276 | % | |
| 194 | % | |
| 152 | % | |
| 226 | % | |
| 266 | % |
Dividend yield | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % |
Expected life (years) | |
| | | |
| 1.0 | | |
| 0.48 | | |
| 1.50 | | |
| 1.35 | |
The increase in the fair value of the conversion option
derivative liability of $59,878 is recorded as a loss in the consolidated statements of operations for the year ended December 31, 2022.
During the year ended December 31, 2021, the convertible
option derivative liability was reduced by $315,322 for settlement of derivative liabilities due to conversion of the Notes into common
stock by the Holders. The decrease in the fair value of the conversion option derivative liability of $208,261 is recorded as a gain in
the consolidated statements of operations for the year ended December 31, 2021.
NOTE 10– RELATED PARTY TRANSACTIONS
As of December 31, 2022 and 2021, advances and
accrued salary of $185,473 and $39,985, respectively, were due to Nadav Elituv, the Company's Chief Executive Officer. The balance is
non-interest bearing, unsecured and have no specified terms of repayment.
During the year ended December 31, 2022, the
Company issued advances due to related party for $167,438 of expenses paid on behalf of the Company and advances due to related party
were repaid by the Company with $127,616 in cash. In addition, the Company accrued salary of $195,551 due to Nadav Elituv for the year
ended December 31, 2022 and issued a promissory note for $85,285 to settle due to related party.
During the year ended December 31, 2021, the Company
issued advances due to related party for $135,378 of expenses paid on behalf of the Company and advances due to related party were
repaid by the Company with $127,375 in cash. In addition, the Company accrued salary of $165,046 due to Nadav Elituv for the year
ended December 31, 2021, issued 60,000 shares of Series A Convertible Preferred Stock with a fair value of $222,317 to
settled salary due and issued a promissory note for $19,572 to settle due to related party.
During the years ended December 31, 2022 and 2021,
the Company paid Linus Creative Services, a business controlled by Bradley Southam, a director of the Company, $26,307 and $10,054, respectively,
for advertising services.
Employment Agreements
On August 7, 2020, the Company executed an employment
agreement for the period from July 1, 2020 to June 30, 2021 with Nadav Elituv, the Chief Executive Officer of the Company whereby the
Company shall pay 50,000,000 shares of Common Stock of the Company and an annual salary of $151,200 payable monthly on the first day of
each month from available funds. On December 31, 2021, there were no shares of common stock due Nadav Elituv under the employment agreement.
On July 1, 2021, the Company executed an employment
agreement for the period from July 1, 2021 to June 30, 2022 with Nadav Elituv, the Chief Executive Officer of the Company whereby the
Company shall pay 30,000 shares of Series A Convertible Preferred Stock of the Company, 60,000,000 shares of Common Stock of the Company
and an annual salary of $216,000 payable monthly on the first day of each month from available funds, commencing on July 1, 2021. On October
1, 2021, the Company and Nadav Elituv amended the employment agreement to (i) cancel annual salary of $216,000 payable monthly and (ii)
enter in to a consulting agreement to pay 2130555 Ontario Limited, a Company controlled by Nadav Elituv, a monthly consulting fee of $17,400
(CAD $22,000 per month) for services for the period from October 1, 2021 to June 30, 2022.
On March 26, 2022, the Company and Nadav Elituv further
amended the employment agreement to (i) change the termination date from June 30, 2022 to December 31, 2022; (ii) pay an additional 10,500
shares of Series A Convertible Preferred Stock of the Company and (iii) pay an additional 50,000,000 shares of Common Stock of the Company.
On July 1, 2022, the term of the consulting contract
with 2130555 Ontario Limited was extended to June 30, 2023.
Stock-based compensation – salaries expense
related to these employment agreements for the year ended December 31, 2022 and 2021 is $13,504,200 and $198,850, respectively. Stock-based
compensation – salaries expense was recognized ratably over the requisite service period. (See Note 12).
NOTE 11 - INCOME TAXES
A reconciliation of the provision for income taxes at the United States federal statutory rate compared to the Company’s income tax expense as reported is as
follows:
Schedule of Reconciliation of Provision for Income Tax Expenses (Recovery) | |
| | | |
| | |
| |
2022 | |
2021 |
Net loss before income taxes per consolidated financial statements | |
$ | (21,693,111 | ) | |
$ | (16,336,037 | ) |
Income tax rate | |
| 21 | % | |
| 21 | % |
Income tax recovery | |
| (4,555,500 | ) | |
| (3,430,600 | ) |
Non-deductible share-based payments | |
| 3,470,200 | | |
| 497,400 | |
Non-deductible interest | |
| 27,600 | | |
| 75,000 | |
Loss on settlement of debt | |
| 770,400 | | |
| 2,707,100 | |
Initial derivative expense | |
| 7,700 | | |
| 26,500 | |
Change in fair value of derivative expense | |
| 12,600 | | |
| (43,100 | ) |
Valuation allowance change | |
| 267,000 | | |
| 167,700 | |
Income tax expense (recovery) | |
$ | — | | |
$ | — | |
The significant component of deferred income tax assets
on December 31, 2022 and 2021 is as follows:
Schedule of Significant Component of Deferred Income Tax Assets | |
| | | |
| | |
| |
2022 | |
2021 |
Net operating loss carry-forward | |
$ | 1,327,700 | | |
$ | 1,060,700 | |
Valuation allowance | |
| (1,327,700 | ) | |
| (1,060,700 | ) |
Net deferred income tax asset | |
$ | — | | |
$ | — | |
The amount taken into income as deferred income tax
assets must reflect that portion of the income tax loss carry forwards that is more likely-than-not to be realized from future operations.
The Company has chosen to provide a full valuation allowance against all available income tax loss carry forwards. The Company has recognized
a valuation allowance for the deferred income tax asset since the Company cannot be assured that it is more likely than not that such
benefit will be utilized in future years. The valuation allowance is reviewed annually. When circumstances change and which cause a change
in management’s judgment about the realizability of deferred income tax assets, the impact of the change on the valuation allowance
is generally reflected in current income.
As of December 31, 2022 and 2021 the Company has no
unrecognized income tax benefits. The Company’s policy for classifying interest and penalties associated with unrecognized income
tax benefits is to include such items as tax expense. No interest or penalties have been recorded during the year ended December 31, 2022
and 2021 and no interest or penalties have been accrued as of December 31, 2022 and 2021. As of December 31, 2022 and 2021, the Company
did not have any amounts recorded pertaining to uncertain tax positions.
The tax years from 2009 and forward remain open to
examination by federal and state authorities due to net operating loss and credit carryforwards. The Company is currently not under examination
by the Internal Revenue Service or any other taxing authorities.
NOTE 12 – PREFERRED STOCK
On August 6, 2013, the Company filed a Certificate
of Designation with the Delaware Secretary of State thereby designating two hundred thousand (200,000) shares as Series A Convertible
Preferred Stock (“Series A Stock”). Each share of Series A Stock is convertible into one thousand (1,000) shares of common
stock of the Company. On April 21, 2022, the Company amended its articles to amend the terms of its Series A Convertible Preferred Stock
to become non-voting shares. Previously Series A Stock were entitled to the number of votes equal to the aggregate number of shares of
common stock into which the Holder’s share of Series A Stock is convertible, multiplied by one hundred (100).
On December 12, 2019, the Company filed a Certificate
of Designation with the Delaware Secretary of State thereby designating one hundred thousand (100,000) shares as Series B Convertible
Preferred Stock (“Series B Stock”). After a one year holding period, each share of Series B Stock is convertible into one
thousand (1,000) shares of common stock of the Company. Series B Stock is non-voting.
On October 7, 2020, the Company filed a Certificate
of Designation with the Delaware Secretary of State thereby designating thirty thousand (30,000) shares as Series C Convertible Preferred
Stock, par value $0.001 per share (“Series C Stock”). Each share of Series C Stock (i) has a liquidation value of $100, subject
to various anti-dilution protections (ii) is convertible into shares of common stock of the Company six months after the date of issuance
at a price of $0.25 per share effective June 30, 2022, subject to various anti-dilution protections (iii) on conversion will receive an
aggregate number of shares of common stock as is determined by dividing the liquidation value by the conversion price. Series C Stock
are non-voting. On June 24, 2021, the board of directors approved the increase in the number of designated shares of Series C Convertible
Preferred Stock from 5,000 to 30,000 and reduction of the conversion price from $0.0035 per share to $0.002 per share. On April 27, 2022,
a 1 for 1,000 reverse stock split of the Company’s common stock took effect which increased the conversion rate of from $0.002 per
share to $2.00 per share. On June 30, 2022, the Company made an amendment to the Certificate of Designation of its Series C Stock which
lowered the fixed conversion price from $2.00 per share to $0.25 per share.
On March 31, 2021, the Company issued 30,000 shares
of Series A Convertible Preferred Stock with a fair value of $110,000 ($3.67 per share) to settle accrued salary due to Nadav Elituv,
the Chief Executive Officer of the Company.
On July 1, 2021, the Company issued 30,000 shares
of Series A Convertible Preferred Stock with a fair value of $110,000 ($3.67 per share) for stock-based compensation due to Nadav Elituv,
the Chief Executive Officer of the Company.
From September 1, 2021 to September 17, 2021, the
Company issued 40,000 shares of Series D Convertible Preferred Stock for $789,006 ($1,000,000 CAD) in cash.
On September 1, 2021, the Company filed a Certificate
of Designation with the Delaware Secretary of State thereby designating two hundred thousand (200,000) shares as Series D Convertible
Preferred Stock, par value $0.001 per share (“Series D Stock”). Each share of Series D Stock is convertible into one hundred
(100) shares of common stock of the Company six months after the date of issuance. Series D Stock are non-voting.
On September 30, 2021, the Company issued 30,000 shares
of Series A Convertible Preferred Stock with a fair value of $97,500 ($3.25 per share) to settle accrued liabilities for compensation
due to Nadav Elituv, the Chief Executive Officer of the Company.
On November 15, 2021, the Company issued 69,500 shares
of Series A Convertible Preferred Stock with a fair value of $244,622 ($3.52 per share) to settle accrued liabilities for compensation
due to Nadav Elituv, the Chief Executive Officer of the Company.
On November 15, 2021, the Company issued 17,000 shares
of Series B Convertible Preferred Stock with a fair value of $44,100 ($2.59 per share) to settle accounts payable and promissory note.
On March 26, 2022, the Company issued 10,500 shares
of Series A Convertible Preferred Stock with a fair value of $4,200 ($2.50 per share) for compensation due to Nadav Elituv, the Chief
Executive Officer of the Company.
On April 27, 2022, a 1 for 1,000 reverse stock
split of the Company’s common stock took effect which increased the conversion rate of (i) Series A Stock from 1 (one) share
of Series A Stock for 1 (one) share of common stock (pre-reverse stock-split) to 1 (one) share of Series A Stock for 1,000 (one
thousand) shares of common stock (post-reverse stock-split) (ii) Series B Stock from 1 (one) share of Series B Stock for 1 (one)
share of common stock (pre-reverse stock-split) to 1 (one) share of Series B Stock for 1,000 (one thousand) shares of common stock
(post-reverse stock-split) and (iii) Series D Stock from 1 (one) share of Series D Stock for 1 (one) share of common stock
(pre-reverse stock-split) to 1 (one) share of Series D Stock for 100 (one hundred) shares of common stock (post-reverse
stock-split). The Company accounted for the increase in the conversion rates as an extinguishment and
recorded a deemed dividend (contribution) in accordance with ASC 260-10-599-2. As such, on April 27, 2022, the shares of Series A
Stock, Series B Stock and Series D Stock were recorded at fair value of $1,966,043, $209,585 and $39,921, respectively, and
resulting in a deemed dividend (contribution) of $1,396,721, ($1,354,515) and ($749,085), respectively.
On June 30, 2022, the Company made an amendment to
the Certificate of Designation of its Series C Stock which lowered the fixed conversion price from $2.00 per share to $0.25 per share.
The Company accounted for the amendment as an extinguishment and recorded a deemed dividend in accordance with ASC 260-10-599-2. As such,
on June 30, 2022, the shares of Series C Stock recorded at fair value of 296,951 resulting in a deemed contribution of $834,001.
On June 30, 2022 the Company issued 80,000 of Series
C Convertible Preferred Stock with a fair value of $2,288,000 for prepaid advertising expense.
On July 26, 2022, Nadav Elituv, our Chief Executive
Officer, returned 175,000 shares of Series A Stock to treasury for cancellation for no consideration resulting in a $1,746,538 reduction
in the carrying value of Series A Stock.
On October 4,
2022, the Company filed a Certificate of Designation with the Delaware Secretary of State that had the effect of designating 300,000 shares
of preferred stock as Series E Convertible Preferred Stock (“Series E Stock”). Series E Stock are non-voting, have a par value
of $0.0001 per share and have a stated value of $1.00 per share. Each share of Series E Stock carries an annual cumulative dividend of
10% of the stated value. The Company may redeem Series E Stock in cash, if redeemed within 60 days of issuance date, at 110% of
the stated value plus accrued unpaid dividends and between 61 days and 180 days at 115% of the stated value plus unpaid accrued dividends.
After 180 days of the issuance date, the Company does not have the right to redeem Series E Stock. After 180 days after the issue date,
Series E Stock at the stated value together with any unpaid accrued dividends are convertible into shares of common stock of the Company
at the Holder’s option at a variable conversion price calculated at 75% of the market price defined as the lowest three average
trading price during the ten trading day period ending on the latest trading day prior to the conversion date. After 18 months following
the issuance date, the Company must redeem for cash Series E Stock at its stated value plus any accrued unpaid dividends and the default
adjustment, if any.
1800 Diagonal Lending
LLC
On October 6, 2022, the Company entered into a Series
E Preferred Stock Purchase Agreement with 1800 Diagonal Lending LLC (“Holder”) relating to the issuance and sale of 169,675
shares of Series E Preferred Stock (the “Series E Stock”) with an original purchase price of $154,250 less transaction costs
of $4,250 for $150,000 in cash. Series E Stock has an unconditional obligation to be redeemed for cash 18 months after the date of issue
at the current stated value (initial stated value is $1.00 per share) plus unpaid accrued dividend. At inception the carrying value of
the Series E Stock was $0 ($150,000 cash received less discount of $150,000) and the initial fair value of the embedded derivative was
$186,521 (recorded as discount of $150,000 and initial derivative expense of $36,521). After 180 days after the issue date, the Series
E Stock together with any unpaid accrued dividend is convertible into shares of common stock of the Company at the Holder’s option
at a variable conversion price calculated at 75% of the market price defined as the lowest three average trading price during the ten
trading day period ending on the latest trading day prior to the conversion date. The Company may prepay the Series E Stock in cash, if
repaid within 60 days of date of issue, at 110% of the original purchase price plus unpaid accrued dividend, between 61 days and 180 days
at 115% of the original purchase price plus unpaid accrued dividend and after 180 days the Company does not have the right to prepay in
cash. On December 1, 2022, the Company exercised its option for redeem Series E Stock for $189,182 in cash. The redemption resulted in
the settlement of Series E Stock of $2,858 (stated value of $169,675 plus unpaid accrued dividend of $2,603 less discount of $169,420)
and derivative liabilities of $246,400 and a contribution to additional paid-in capital on redemption of $60,076. On December 1, 2022,
the Company paid the Holder $189,182 in cash to redeem and cancel 169,675 shares of Series E Preferred Stock (see Note 8).
Series A Stock, Series B Stock, Series C Stock, Series
D Stock and Series E Stock has been classified as temporary equity (outside of permanent equity) on the consolidated balance sheet on
December 31, 2022 and 2021 because other tainting contracts such as convertible notes have inadequate available authorized shares of the
Company for settlement.
NOTE 13 - STOCKHOLDERS' EQUITY
The Company is authorized to issue an aggregate of
12,000,000,000 common shares with a par value of $0.0001 per share and 1,000,000 shares of preferred stock with a par value of $0.0001
per share.
On March 21, 2022, pursuant to stockholder
consent, our Board of Directors authorized an amendment (the "Amendment") to our Certificate of Incorporation, as amended,
to affect a reverse stock split of the issued and outstanding shares of our common stock, par value $0.0001, on a 1 for 1,000 basis.
We filed the Amendment with the Delaware Secretary of State on March 21, 2022. On April 25, 2022 the Financial Industry Regulatory
Authority, Inc. notified us that the reverse stock split would take effect on April 27, 2022. All common stock share and per-share
amounts for all periods presented in these consolidated financial statements have been adjusted retroactively to reflect the reverse
stock split.
During the year ended December 31, 2022, the Company
elected to convert $103,640 of principal and interest of non-redeemable convertible notes into 27,410,000 shares of common stock of the
Company with a fair value of $3,772,390 resulting in a loss of extinguishment of debt of $3,668,750.
On April 27, 2022, the Company issued 90,000,000 shares
of common stock with a fair value of $13,500,000 to Nadav Elituv, the Company's Chief Executive Officer, due under his employment agreement
dated July 1, 2021, amended on October 1, 2021 and March 26, 2022.
On April 28, 2022, the Holders of Series B Stock elected
to convert 4,000 shares of Series B Stock into 4,000,000 shares of common stock resulting in a $39,521 reduction in the carrying value
of Series B Stock.
On May 4, 2022, the Holders of Series D Stock elected
to convert 40,000 shares of Series D Stock into 4,000,000 shares of common stock resulting in a $39,521 reduction in the carrying value
of Series D Stock.
On September 26, 2022, the Holder of Series B Stock
elected to convert 6,000 shares of Series B Stock into 6,000,000 shares of common stock resulting in a $59,281 reduction in the carrying
value of Series B Stock.
During the year ended December 31, 2021, the Company
elected to convert $516,404 of principal and interest of non-redeemable convertible notes into 4,552,595 shares of common stock of the
Company with a fair value of $13,327,708 resulting in a loss of extinguishment of debt of $12,811,304.
During the year ended December 31, 2021, the Holders
of the Senior Convertible Notes issued on July 13, 2020, September 11, 2020, February 26, 2021 and May 27, 2021 elected to convert $377,260
of principal and interest into 214,329 shares of common stock of the Company with a fair value of $552,434 resulting in a loss of extinguishment
of debt of $79,460.
During the year ended December 31, 2021, the Holders
of Series C Stock election to convert 5,000 shares of Series C Stock into 250,000,000 shares of common stock.
During the year ended December 31, 2021, the Company
issued 240,500 shares of common stock for stock-based compensation for consulting services with a fair value of $810,000.
During the year ended December 31, 2021, the Company
issued 47,000 shares of common stock for stock-based compensation for officers and directors with a fair value of $123,350.
Common stock to be issued
On December 31, 2022 and 2021, the Company had an
obligation to issue 32,000 shares of common stock valued at $336,000 and 32,000 shares of common stock valued at $336,000, respectively,
for stock-based compensation – consulting services. These shares relate to an agreement dated August 1, 2020 for services to be
provided from August 1, 2020 to July 31, 2022 whereby the Company shall pay 50,000 shares of Common Stock of the Company with a fair value
of $525,000 for consulting. The shares are expensed the earlier of (i) the date of issue of shares or (ii) on a straight line over the
life of the contract.
NOTE 14 – SUBSEQUENT EVENTS
For the period from January 1, 2023 to March 23, 2023,
the Company elected to convert $4,150 of principal and interest of non-redeemable convertible notes into 41,500,000 shares of common stock
of the Company with a fair value of $121,700 resulting in a loss of extinguishment of debt of $117,500.
From January 1, 2023 to March 23, 2023, the Company
received cash advances of $306,698 (CAD$414,863) in accordance with the terms of the Grid Promissory Note and Credit Facility Agreement
with The Cellular Connection Ltd.
From January 1, 2023 to March 23, 2023, the Company
received cash advances of $62,140 (CAD$84,000). These advances are non-interest bearing, unsecured and have not specific terms of repayment.
On January 15, 2023, the Company executed an employment
agreement for the period from January 1, 2023 to December 31, 2023 with Nadav Elituv, the Chief Executive Officer of the Company whereby
the Company shall pay an annual salary of $600,000 from available funds.
On February 2, 2023, the Company agreed to issue 977,889
shares of common stock to settle advances with a carrying value of CAD $48,894 due to Nadav Elituv, the Chief Executive Officer of the
Company.
On February 2, 2023, the Company agreed to issue 6,346,035
shares of common stock to settle consulting fees with a carrying value of CAD $317,302 due to 2130555 Ontario Limited. 2130555 Ontario
Limited is controlled by Nadav Elituv, the Chief Executive Officer of the Company.
On March 3, 2023, the Holder of Series B Stock elected
to convert 7,000 shares of Series B Stock into 7,000,000 shares of common stock resulting in a $69,162 reduction in the carrying value
of Series B Stock.