NOTES TO FINANCIAL STATEMENTS
1. |
Organization and Business |
Organization and Business
We were incorporated on May 19,
2014 in the State of Nevada as Trimax Consulting, Inc. with an initial business plan of providing real estate consulting services and
purchasing tax liens. On March 16, 2017, Newfield Global Holdings Limited acquired 25.0 million shares of our common stock representing
96.3% of our then outstanding shares. Upon election of a new Board of Directors and appointment of new management, we altered our business
plan to provide end-to-end Human Resource services. On May 8, 2017, we filed an Amendment to our Articles of Incorporation changing our
name to Xinda International Corp.
On February 24, 2021, we filed
an Amendment to our Articles of Incorporation changing our name to Tribal Rides International Corp. On February 23, 2022, we filed an
application with the Financial Industry Regulatory Authority (“FINRA”) to change our ticker symbol. Until that change is made,
our ticker symbol remains XNDA. On March 13, 2023, we amended our Articles of Incorporation to increase the total number of authorized
common shares to five hundred million (500,000,000) shares.
We are engaged in the business
of digital transformation of transportation. The digital transportation enablement and enhancement platform provides fully automated dispatching
and bookings management built for taxi companies, limousine companies and ride-sharing service providers. The platform gives customers
an app-based experience and provides service providers a range of functions which include customer booking, accounts management, driver
tracking, real-time notifications, auto dispatching algorithms, accounting and settlements, corporate account management as well as providing
reporting and analytics. The platform has also shown to have a direct application in the B2B space in providing corporations with a more
efficient taxi chit solution to combat fraud and excessive administration costs.
Although we have made progress
on our platform, it is continuing to undergo beta testing while we await additional funding. We hope to launch the next phase of release
during the year ended December 31, 2023. We have focused on expanding some of the transportation capabilities and bug fixing. One significant
addition to the financial transaction capabilities of our platform is the successful registration and qualification for using the Paypal
financial transaction features to supplement our current Stripe capabilities.
2. |
Summary of Significant Accounting Policies |
Basis of Presentation
We have prepared the accompanying
unaudited financial statements in conformity with generally accepted accounting principles in the United States of America pursuant to
the rules and regulations of the United States Securities and Exchange Commission (“SEC”). In the opinion of management, all
adjustments and disclosures necessary for a fair presentation of these financial statements have been included. Our Company’s year-end
is December 31.
Going Concern Considerations
The accompanying financial statements
have been prepared in conformity with generally accepted accounting principles in the United States of America, which contemplate continuation
of our Company as a going concern. We currently have no revenues, have incurred net losses, and have an accumulated deficit of $2,478,448
as of March 31, 2023. The continuation of our Company as a going concern is dependent upon our ability to raise equity or debt financing,
and the attainment of profitable operations from any future business we may acquire. There are no assurances that we will be successful
in obtaining sufficient capital to continue as a going concern. If our working capital needs are not met and we are unable to obtain adequate
capital, we could be forced to cease operations.
The accompanying financial statements
do not include any adjustments that might be necessary if our Company is unable to continue as a going concern.
Use of Estimates
The preparation of financial statements
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts
of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Internal Use Software Development
We account
for costs incurred to develop or purchase computer software for internal use in accordance with Accounting Standards Codification (“ASC”)
350-40 "Internal-Use Software" or ASC 350-50 "Website Costs". As required by ASC 350-40, we capitalize the costs incurred
during the application development stage, which include costs to design the software configuration and interfaces, coding, installation,
and testing.
Costs
incurred during the preliminary project stage along with post-implementation stages of internal use computer software are expensed as
incurred. Capitalized development costs, once placed into service, are amortized on a straight-line basis over a period of five years,
management’s estimate of the economic life. Costs incurred to maintain existing product offerings are expensed as incurred. Our
software platform has not yet been placed into service. The capitalization and ongoing assessment of recoverability of development costs
requires considerable judgment by management with respect to certain external factors, including, but not limited to, technological and
economic feasibility, and estimated economic life.
Intellectual Property
We have patent and patent pending
technologies with a focus on artificial intelligence (“AI”), machine learning with optimization and Smart Deployment algorithms.
It involves anticipating demand for passengers and dispatching cars in advance – to reduce wait-time, increasing utilization of
vehicles, and decrease cost. It includes new and efficient system for tracking and charging customers with preferred rates, supply and
demand rates, and “specific” community engagement.
Patent expenses, consisting mainly
of patent filing fees, have been capitalized and are shown as an asset on our balance sheet. We amortize our Patent asset over the remaining
life of the Patent, which is approximately ten (10) years.
Fair Value of Financial Instruments
Fair value is defined 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 as of the measurement date. Applicable accounting
guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes
the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that
market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent
of our Company. Unobservable inputs are inputs that reflect our Company’s assumptions about the factors that market participants
would use in valuing the asset or liability. The fair value hierarchy consists of the following three levels of inputs that may be used
to measure fair value:
|
|
Level 1 |
|
— |
|
Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets. |
Level 2 |
|
— |
|
Inputs other than quoted prices included in Level 1 that are observable in the marketplace either directly (i.e., as prices) or indirectly (i.e., derived from prices). |
Level 3 |
|
— |
|
Unobservable inputs which are supported by little or no market activity. |
For assets and liabilities,
such as cash, prepaid expenses, accounts payable and accrued liabilities maturing within one year from the balance sheet date, the carrying
amounts approximate fair value due to the short maturity of these instruments.
Fair Value Hierarchy of
assets and liabilities that are recognized and measured at fair value in the financial statements as of March 31, 2023 and December 31,
2022 (level 3 inputs are not applicable):
| |
| | | |
| | |
| |
Fair Value Measurement Using | |
| |
Level 1 | | |
Level 2 | |
As of March 31, 2023: | |
| | | |
| | |
Liabilities: | |
| | | |
| | |
Due to related parties – recognized at fair value (1) | |
$ | 183,033 | | |
$ | – | |
| |
| | | |
| | |
As of December 31, 2022: | |
| | | |
| | |
Liabilities: | |
| | | |
| | |
Due to related parties – recognized at fair value (1) | |
$ | 163,441 | | |
$ | – | |
____________
(1) |
The amounts due to related parties contain no interest provision. Any imputed
interest is immaterial. |
During the three months
and year ended March 31, 2023 and December 31, 2022, respectively there were no transfers between Levels 1, 2 or 3.
Financial risk factors
As our software platform
has not yet been launched, we believe our activities do not yet expose us to any market, credit or liquidity risk.
Long-lived Assets
We follow ASC 360-10-15-3, Impairment
or Disposal of Long-lived Assets, which established a “primary asset” approach to determine the cash flow estimation period
for a group of assets and liabilities that represents the unit of accounting for a long-lived asset to be held and used. Long-lived
assets to be held and used are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted
cash flows expected to result from the use and eventual disposition of the asset. Long-lived assets to be disposed of are reported at
the lower of carrying amount or fair value less cost to sell.
Revenue Recognition
At our inception, we adopted ASU
2014-09, Revenue from Contracts with Customers (Topic 606). Under this guidance, operating revenue is recognized at the time a
good or service is transferred to a customer and the customer receives the service performed. Our revenue arrangements with customers
are predominantly short-term in nature involving a single performance obligation related to the delivery of the service and generally
provide for transfer of control at the time payment for the service is received.
We exclude from the measurement
of the transaction price, if applicable, all taxes imposed on and concurrent with a specific revenue-producing transaction and collected
by us from a customer, including sales, use, excise, value-added, and franchise taxes (collectively referred to as sales taxes). Sales
taxes which may be collected are not recognized as revenue but are included in accounts payable on the balance sheets as they would ultimately
be remitted to governmental authorities. No such taxes have yet been charged or collected.
We have elected the practical
expedient permitted in ASC 606-10-32-18, which allows an entity to recognize the promised amount of consideration without adjusting for
the effects of a significant financing component if the contract has a duration of one year or less. Our revenue arrangements are short-term
in nature and do not have significant financing components, therefore we have not adjusted consideration.
Debt Issued with Common Stock/Warrants
Debt and common stock issued with
common stock/detachable warrants is accounted for under the guidelines established by ASC 470-20 – Accounting for Debt With Conversion
or Other Options. We record the relative fair value of debt or common stock and warrants related to the issuance of debt as a debt discount
or premium in the case of debt and as additional paid-in capital in the case of common stock. Debt discount or premium is subsequently
amortized to interest expense over the expected term of the debt.
Common Stock Issued for Services
Our accounting policy for equity
instruments issued to consultants and vendors in exchange for goods and services follows the provisions of Emerging Issues Task Force
(“EITF”) 96-18, Accounting for Equity Instruments That are Issued to Other Than Employees for Acquiring, or in Conjunction
with Selling, Goods or Services, codified into ASC 505 Equity. The measurement date for the fair value of the equity instruments
issued is determined at the earlier of (i) the date at which a commitment for performance by the consultant or vendor is reached or (ii)
the date at which the consultant or vendor's performance is complete. In the case of equity instruments issued to consultants, the fair
value of the equity instrument is recognized over the term of the consulting agreement at various performance completion dates, and for
unvested instruments, at each reporting date. Compensation expense, once recorded, may not be reversed.
Stock option grants are valued
using a Black-Scholes option valuation model. The assumptions include the risk-free rate of interest, expected dividend yield,
expected volatility, and the expected term of the award. The risk-free rate of interest was based on the U.S. Treasury bond rates appropriate
for the expected term of the award. There are no expected dividends as we do not currently plan to pay dividends on our common stock.
Expected stock price volatility was based on historical volatility levels of our common stock. The expected term is estimated by using
the actual contractual term of the option grants and the expected length of time for the employees to exercise the options.
Stock awards issuable pursuant
to employment agreements are valued at the fair market value of our stock at the date on which each award, or portion thereof, vests.
Income Taxes
We account for income taxes in
accordance with ASC 740 - Income Taxes, which requires us to provide a net deferred tax asset/liability equal to the expected future
tax benefit/expense of temporary reporting differences between book and tax accounting methods and any available operating loss or tax
credit carry forwards. Tax law and rate changes are reflected in income in the period such changes are enacted. We record a valuation
allowance to reduce the deferred tax assets to the amount that is more likely than not to be realized. We include interest and penalties
related to income taxes, including unrecognized tax benefits, within the provision for income taxes.
Net Loss Per Share
We compute net loss per share
in accordance with ASC 260, Earnings per Share. ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”)
on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator)
by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential
common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method.
Diluted EPS excludes all potential dilutive shares if their effect is anti-dilutive. As of March 31, 2023 and 2022, we had no potentially
dilutive shares.
New Accounting Pronouncements
We have reviewed all accounting
pronouncements recently issued by the FASB (including its Emerging Issues Task Force), the AICPA, and the SEC and have determined that
they are either not applicable or are not believed to have a material impact on our present or future financial statements.
3. |
Software and Equipment, net |
Software and equipment, net consists of the following:
Schedule of software and equipment | |
| | | |
| | |
| |
March 31,
2023 | | |
December 31,
2022 | |
Software for internal use | |
$ | 124,709 | | |
$ | 124,709 | |
Equipment | |
| 3,479 | | |
| 3,479 | |
| |
| 128,188 | | |
| 128,188 | |
Less accumulated depreciation and amortization | |
| (1,614 | ) | |
| (1,328 | ) |
| |
$ | 126,574 | | |
$ | 126,860 | |
Beginning in the fourth quarter
of 2021, we began developing our digital transportation enablement and enhancement platform for customer use. Once the software is installed
and fully tested and we begin to use it for its intended purposes, which we estimate will be later in calendar 2023, the costs will be
amortized over a five-year period, which is the expected useful life. Additional costs to maintain the software will be expensed.
Equipment consists of computers.
Depreciation and amortization
of software and equipment amounted to $286 and $232 for the three months ended March 31, 2023 and 2022, respectively.
We have patent and patent pending
technologies with a focus on artificial intelligence (“AI”), machine learning with optimization and Smart Deployment algorithms.
The technologies involve anticipating demand for passengers and dispatching cars in advance – to reduce wait-time, increasing utilization
of vehicles, and decrease cost. It includes new and efficient system for tracking and charging customers with preferred rates, supply
and demand rates, and “specific” community engagement.
We currently own the following
patents which have been issued and which are pending:
|
· |
U.S. Patent 9,984,574, issued May 29, 2018, claims priority to provisional application filed on Jan. 21, 2014; |
|
· |
Pending U.S. application, published as US 2018/0366004 A1, claims priority to provisional application filed on Jan. 21, 2014; and |
|
· |
Pending U.S. application, unpublished, claims priority to three provisional applications filed on Nov. 4, 2019. |
The software platform that underlies
the patents have not created any revenue to date and there is no assurance that any revenue will be created from the patent technologies.
As a result, we have recorded the patent asset at the cost of patent fees and other expenses incurred to produce and file the patents.
During the three months ended March 31, 2023 and 2022, we recorded patent amortization expense of $202 and $126, respectively.
5. |
Related Parties Transactions |
Due to Related Parties
Amounts owed to related parties
are as follows:
Schedule of amounts owed to related parties | |
| | | |
| | |
| |
March 31, 2023 | | |
December 31, 2022 | |
| |
| | |
| |
Joe Grimes | |
$ | 120,154 | | |
$ | 103,154 | |
Sanjay Prasad | |
| 7,879 | | |
| 7,287 | |
Don Smith | |
| 39,000 | | |
| 37,000 | |
KeptPrivate.com | |
| 16,000 | | |
| 16,000 | |
| |
$ | 183,033 | | |
$ | 163,441 | |
Mr. Grimes is our CEO and Director
as well as our largest shareholder. Certain amounts owed to Mr. Grimes are represented by notes payable with zero interest rates.
Mr. Prasad, one of our
Directors, has made various patent filings for our Company in recent years, which amounts have been recorded in Patents, net on the
accompanying Balance Sheet. Amounts charged by Mr. Prasad for the three-month periods ended March 31, 2023 and 2022, totaled $592
and 0, respectively.
Mr. Smith is our CFO and is a
party to a November 17, 2021 employment agreement, as amended, with our Company under which Mr. Smith is to receive monthly cash payments
of $3,500. The amounts charged by Mr. Smith for services for the three-month periods ended March 31, 2023 and 2022, totaled $10,500 and
$10,500, respectively.
KeptPrivate.com is owned by
Mr. Steven Ritacco, a Director of our Company. Mr. Ritacco is a party to a November 17, 2021 employment agreement, as amended, with
our Company under which Mr. Ritacco, through his company KeptPrivate.com, is to receive monthly cash payments of $8,000.
His company performs services related to the development of our digital transportation enablement and enhancement platform, which
amounts are included in Software and Equipment, net on the accompanying Balance Sheet. Beginning in April 2022, Mr. Ritacco informed
our Company that he would forego any cash compensation until such time our Company has a significant funding event. The amount
charged by KeptPrivate.com for services for the years ended three months ended March 31, 2023 and 2022 totaled 0
and $24,000,
respectively.
Amount due to related parties
bear no interest, are unsecured and are repayable on demand. Imputed interest on amounts owed is immaterial.
Notes payable consists of the following:
Schedule of notes payable | |
| | | |
| | |
| |
March 31, 2023 | | |
December 31, 2022 | |
| |
| | |
| |
Convertible promissory note | |
$ | 290,000 | | |
$ | 290,000 | |
Promissory notes | |
| 20,000 | | |
| 20,000 | |
Subtotal | |
| 310,000 | | |
| 310,000 | |
Less current portion | |
| (310,000 | ) | |
| (310,000 | ) |
Long-term portion | |
$ | – | | |
$ | – | |
Convertible Promissory Note
On November 10, 2021 (the “Issue
Date”), we entered into a Securities Purchase Agreement (the “SPA”) with a third party (the “Lender”), for
the purchase of a Convertible Promissory Note (the “Note”) in the principal amount of $290,000. The Note carries an original
issue discount of $29,000 along with a requirement to pay $16,550 in expenses. The total of $45,550 has been recorded as original issue
discount. As a result, we were provided $244,500 upon the Note’s execution. The Note was to mature on May 10, 2022, subject to a
six-month extension at our Company’s request. The Note accrued interest at 10% per annum from the Issue Date with monthly interest
payments being due at the beginning of each month. In the event the Note was extended for six months, the interest accrual would adjust
to 12% per annum and, in the event of a default, interest will accrue at 20% per annum. The Note is secured by all of our Company’s
assets.
In addition to the issuance of
the Note, we were obligated to issue to the Lender, as a commitment fee, 1,320,000 restricted shares of our common stock (the “Commitment
Shares”). Along with the issuance of the Commitment Shares, we were required to issue to the Lender a warrant to purchase 750,000
shares of our common stock (the “Warrant”). All or any part of the Warrant is immediately exercisable at $1.00 per share and
expires three years from the Issue Date. The Warrants are subject to adjustments as provided in the warrant agreement. The Commitment
Shares and Warrant were issued in February 2022.
We allocated the proceeds from
the Note between the Note, the Commitment Shares and the Warrant and recorded a debt discount of $290,000. We amortized the debt discount
over the initial six-month term of the Note. The expense recorded for the three months ended March 31, 2022 was $144,199.
On May 22, 2022, pursuant to our
Company’s request, the Note was extended for six months until November 10, 2022. Subsequent to this extension, the Lender further
agreed to modify the maturity date of the Note as follows:
| · | On November 22, the lender agreed to extend the maturity date of the Note to February 10, 2023. Under
the terms of this extension, we agreed to issue the noteholder 600,000 restricted shares of our common stock which we valued at $150,000,
or $0.25 per share, based on the fair market value of our stock at the date of the extension. We recorded this amount as a loss on extinguishment
of debt during the year ended December 31, 2022, as it represented a major modification to the Note. The shares have not yet been issued
but we are working with our transfer agent to have them issued. |
| | |
| · | On January 31, the lender agreed to an additional extension of the Note to August 31, 2023. Under the
terms of this letter, we agreed to issue the noteholder 1,000,000 restricted shares of our common stock which we valued at $110,000, or
$0.11 per share, based on the fair market value of our stock at the date of acceptance. This amount was recorded as a loss on extinguishment
of debt during March 31, 2023, as it represented a major modification to the Note. The shares have not yet been issued but we are working
with our transfer agent to have them issued. |
The Note is convertible only upon
an event of default (as defined in the Note) and is then convertible, in whole or in part, into shares of the our common stock at a conversion
price equal to the lesser of 90% multiplied by the lowest trading price (i) during the previous 20 trading day period ending on the Issue
Date, or (ii) during the previous 20 trading day period ending on the date of conversion of the Note (the “Conversion Price”).
The Conversion Price is subject to various adjustments, as specified in the Note. There has been no event of default to date.
While the Note is issued and outstanding,
our Company is required at all times to have authorized and reserved five times the number of shares that are actually issuable upon full
conversion of the Note (based on the Conversion Price of the Note in effect from time to time) (the “Reserved Amount”). If,
at any time we do not maintain or replenish the Reserved Amount within three business days of the request of the Lender, the principal
amount of the Note will increase by $5,000 per occurrence. If we fail to maintain our status as “DTC Eligible” for any reason,
or, if the Conversion Price is less than $0.01 at any time after the Issue Date, the principal amount of the Note will be increased by
$5,000 and the Conversion Price will be redefined to mean 50% multiplied by the Market Price (as defined in the Note), subject to adjustments
(which includes an adjustment for anti-dilutive issuances). The Note and the SPA also contain various restrictions and grant to the Lender
various rights.
Upon an Event of Default, the
Note will become immediately due and payable, and our Company will pay to the Lender the Default Sum (as defined in the Note) or the Default
Amount (as defined in the Note).
We amortized the debt discount
over the initial six-month term of the Note resulting in amortization of $144,199 in the three months ended March 31, 2022.
During the three months ended
March 31, 2023 and 2022, we recorded interest expense for this note of $8,700 and $7,250, respectively.
Promissory Notes
On August 1, 2022, we issued a
promissory note to a non-related third party in the principal amount of $20,000. The note, which is unsecured, bears interest at 10% per
annum and was repayable January 26, 2023. The note is currently in default, and we are working with the note holder to extend the maturity
date. During the three months ended March 31, 2023, we recorded interest expense of $493 for this note.
SRAX
Effective February 10, 2023, we
entered into an agreement with SRAX, Inc. under which SRAX agreed to provide investor relations services to us. The term of the agreement
is one year. Under the agreement, we agreed to compensate SRAX in shares of our common stock valued at $265,000 on the date of the agreement.
The market value of our stock on the agreement date was $0.1432 per share which resulted in our obligation to issue SRAX 1,850,559 of
our common shares. During the three months ended March 31, 2023, SRAX had provided $50,000
of services which we have recorded as a general and administrative expense. We have not yet issued the shares to SRAX. Once the shares
are issued, we will record the amount of the remaining SRAX services to prepaid expense and additional paid-in capital. The prepaid expense
will be amortized based on the amount of services provided.
Igala/Waterford Agreements
On March 2, 2023, we entered into
a Consulting Agreement with Igala Commonwealth Limited under which Igala agreed to provide web development and copywriting services for
the purpose of marketing our Company’s products and services. The term of the agreement is for one month with an option to extend
it on the mutual agreement of the parties. Under the agreement, we agreed to compensate Igala with 800,000 shares of our common stock,
the value of which is $72,000 based on the market value of our stock on the date of the agreement and recorded a general and administrative
expense for that amount in the three months ended March 31, 2023.
Also on March 2, 2023, we entered
into a services agreement with Alta Waterford LLC, the owner of Igala. Under the agreement, Alta Waterford will perform investor awareness
services for the one-month term of the agreement. The compensation for these services is $1,000.
Common Stock
On March 13, 2023, we amended our Articles of Incorporation
to increase the total number of authorized common shares from fifty million (50,000,000) to five hundred million (500,000,000), $0.00001
par value.
In 2022, we discovered an error
whereby we previously reported our par value as $0.0001 per share. In accordance with Staff Accounting Bulletin (“SAB”) 99,
Materiality, and SAB 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial
Statements, we evaluated the materiality of the error from qualitative and quantitative perspectives, and concluded that the error was
immaterial to the Balance Sheet as of December 31, 2021 and Statement of Operations, Changes in Stockholders’ Equity (Deficit),
and Cash Flows for the year ended December 31, 2021. We have corrected this error by making an out-of-period adjustment as of December
31, 2022, reducing Balance Sheet accounts for both Common Stock and Common Stock to be Issued, and increasing the Balance Sheet account
Additional Paid-In Capital.
Private Placement Agreement
On January 5, 2023, we entered
into a Private Placement Subscription Agreement (“PPM”) with a non-related third party (the “Subscriber”) under
which the Subscriber agreed to purchase 250,000 units with each unit consisting of one share of our common stock and a warrant to purchase
one additional share. The consideration received was $25,000. The warrants are exercisable immediately at $0.10 per share, which was the
fair market value of our common stock on the date of the agreement and expire in three years from the date of issuance. In allocating
the proceeds of the PPM between the common stock and the warrant, we valued the warrant using the Black-Scholes option pricing model and
recorded the resulting amount of $12,500 as an increase to additional paid-in capital. The shares have not yet been issued.
Employment Agreement Shares
During the three months ended
March 31, 2023, 250,000 common shares became vested for each of Don Smith, our CFO, and Steve Ritacco, our CIO, (total of 500,000 shares)
as stock awards under the terms of their employment agreements. The shares were valued at $150,000, or $0.30 per share, which was the
fair market value of the shares on November 17, 2021, the date they were awarded. This amount was recorded as a general and administrative
expense during the three-month period ended March 31, 2023.
Other Common Stock Activity
Other common stock activity for
the three months ended March 31, 2023 and 2022 was as follows:
March 31, 2023
| 1. | On November 11, 2022, we issued 500,000 shares each to Don Smith, our CEO, and Steve Ritacco, our CIO,
in accordance with the terms of their employment agreements. The total of 1,000,000 shares, which became vested on July 1, 2022, were
valued at $300,000 or $0.30 per share which was the value of our stock on their date of grant. |
| 2. | In connection with the employment agreements for Messrs. Smith and Ritacco, we were obligated to issue
500,000 shares to each individual on their vesting date of December 31, 2022. The total of 1,000,000 shares were issued in January
2023. |
| 3. | On November 22, 2022, we became obligated to issue 600,000 shares to the holder of the convertible promissory
note as explained in Note 6. The shares have not yet been issued but we are working with our transfer agent to have them issued. |
| 4. | In November 2022, we became obligated to issue 24,000 shares to a promissory note holder as explained
in Note 6. The shares have not yet been issued but we are working with our transfer agent to have them issued. |
| 5. | In February 2023, four stockholders agreed to cancel a total of 2,145,000 shares of our common stock they held. We paid no consideration
to the stockholders for the cancellation of their shares. |
March 31, 2022
| 1. | In connection with our issuance of the Convertible Promissory Note described in Note 6, we were committed
to issue 1,320,000 shares. The shares were issued on February 28, 2022. |
2020 Stock Incentive Plan
Effective June 20, 2020, our Board
of Directors adopted the 2020 Stock Incentive Plan (the “Plan”) authorizing a total of 2,500,000 shares of our common stock
for future issuances under the Plan. Under the Plan, the exercise price of a granted option shall not be less than 100% of the fair market
value on the date of grant (110% of the fair market value in the case of a 10% stockholder). Additionally, no option may be exercisable
more than ten (10) years after the date it is granted (no more than five (5) years in the case of a 10% stockholder).
Stock Options
On June 20, 2020, we granted options
to purchase 100,000 of our common shares to each of Messrs. Grimes, Prasad, and Ritacco, all Officers and/or Directors of our Company.
The options are exercisable at $0.01 per share, expire five (5) years from the date of grant, and vest ratably beginning December 20,
2021 over the term of the option.
Activity related to stock options
through March 31, 2023 is as follows:
Schedule of option activity | |
| | |
| | |
| | |
| |
| |
Shares | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life in Years | | |
Aggregate Intrinsic Value | |
| |
| | |
| | |
| | |
| |
Outstanding, January 1, 2020 | |
| – | | |
| | | |
| | | |
| | |
Granted during 2020 | |
| 300,000 | | |
$ | 0.01 | | |
| | | |
| | |
Outstanding, December 31, 2020 | |
| 300,000 | | |
$ | 0.01 | | |
| | | |
| | |
Outstanding, December 31, 2021 | |
| 300,000 | | |
$ | 0.01 | | |
| | | |
| | |
Outstanding, December 31, 2022 | |
| 300,000 | | |
$ | 0.01 | | |
| | | |
| | |
Outstanding, March 31, 2023 | |
| 300,000 | | |
$ | 0.01 | | |
| | | |
| | |
Exercisable, end of period | |
| 300,000 | | |
$ | 0.01 | | |
| 2.2 | | |
$ | 0 | |
Warrants
In connection with the transaction
with the third-party lender discussed in Note 6, we issued the lender a three-year warrant to purchase 750,000 common shares at $1.00
per share. In allocating the proceeds of the Note between the Note, the Commitment Shares and the Warrant, we valued the Warrant using
the Black-Scholes option pricing model and recorded a debt discount of $117,161 which is included in the total discount of $244,450 described
in Note 6.
In connection with the PPM, we
issued the Subscriber a three-year warrant to purchase 250,000 common shares at $0.10 per share.
The assumptions used in determining
the fair value of the PPM warrant were as follows:
Share-based compensation valuation table |
|
|
|
|
|
|
March 31, 2023 |
|
Expected term in years |
|
|
3 years |
|
Risk-free interest rate |
|
|
4.18% |
|
Annual expected volatility |
|
|
1,237.9% |
|
Dividend yield |
|
|
0.00% |
|
Risk-free interest rate: We use
the risk-free interest rate of a U.S. Treasury Bill with a similar term on the date of the option grant.
Volatility: We estimate the expected
volatility of the stock price based on the corresponding volatility of our historical stock price.
Dividend yield: We use a 0% expected
dividend yield as we have not paid dividends to date and do not anticipate declaring dividends in the near future.
Remaining term: The remaining
term is based on the remaining contractual term of the warrant.
Activity related to the warrants for the three months
ended March 31, 2023 is as follows:
Schedule of warrant activity | |
| | |
| | |
| | |
| |
| |
Shares | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Life in Years | | |
Aggregate Intrinsic Value | |
| |
| | |
| | |
| | |
| |
Outstanding, December 31, 2022 | |
| 750,000 | | |
$ | 1.00 | | |
| | | |
| | |
Granted during the three months ended March 31, 2023 | |
| 250,000 | | |
| 0.10 | | |
| | | |
| | |
Outstanding, March 31, 2023 | |
| 1,000,000 | | |
$ | 0.78 | | |
| | | |
| | |
Exercisable, end of period | |
| 1,000,000 | | |
$ | 0.78 | | |
| 4.4 | | |
$ | 0 | |
Stock Awards
In April 2023, we granted stock
awards of 250,000 and 100,000 common shares to Don Smith, our CFO, and to a consultant, respectively.
Independent Contractor Agreement
In April 2023, we entered into
an Independent Contractor Agreement with an unrelated individual. Under the agreement, the individual will assist in the preparation of
our business plan, financial forecasts and go-to-market advertising and social media plans. In addition, the individual will assist and
advise on strategy plans, funding needs and programs in connection with our SRAX relationship. The term of the agreement runs through
March 2024.
The agreement requires us to issue
2,100,000 shares of our common stock to the individual on contract execution. In addition, we agreed to make monthly payments of $5,000
once funding of the first $500,000 has been achieved.
Services Agreement
In April 2023, we entered
into a Services Agreement with a company under which the company agreed to provide services relating to finishing the development of
our software platform and making it scalable. The estimated cost of providing the services is $136,500 for platform development and
$128,400 for post-release development and six months of maintenance. Payments for the platform development phase will be required
upon the reaching of milestones defined in the agreement and payments for the post-release development and maintenance phase will be
made in six monthly payments of $21,400.