Notes
to Condensed Financial Statements
December
31, 2022
(Unaudited)
NOTE
1 – ORGANIZATION AND NATURE OF BUSINESS
GulfSlope
Energy, Inc. (the “Company” or “GulfSlope”) is an independent oil and natural gas exploration company
whose interests are concentrated in the United States Gulf of Mexico federal waters offshore Louisiana. The Company currently
has under lease one federal Outer Continental Shelf block (referred to as “prospect,” “portfolio” or “leases”)
and licensed three-dimensional (3-D) seismic data across its area of concentration.
NOTE
2 – SIGNIFICANT ACCOUNTING POLICIES
The
condensed financial statements included herein are unaudited. However, these condensed financial statements include all adjustments
(consisting of normal recurring adjustments), which, in the opinion of management are necessary for a fair presentation of financial
position, results of operations and cash flows for the interim periods. The results of operations for interim periods are not
necessarily indicative of the results to be expected for an entire year. The preparation of financial statements in accordance
with generally accepted accounting principles (“GAAP”) in the United States of America requires management to make
estimates and assumptions that affect the amounts reported in the Company’s condensed financial statements and accompanying
notes. Actual results could differ materially from those estimates.
Certain
information, accounting policies, and footnote disclosures normally included in the financial statements prepared in accordance
with generally accepted accounting principles in the United States of America have been omitted pursuant to certain rules and
regulations of the Securities and Exchange Commission (“SEC”). The condensed financial statements should be read in
conjunction with the audited financial statements for the year ended September 30, 2022, which were included in the Company’s
Annual Report on Form 10-K for the fiscal year ended September 30, 2022 and filed with the Securities and Exchange Commission
on December 29, 2022.
Cash
GulfSlope
considers highly liquid investments with original maturities to the Company of three months or less to be cash equivalents. There
were no cash equivalents at December 31, 2022 and September 30, 2022.
Liquidity
/ Going Concern
The
Company has incurred accumulated losses as of December 31, 2022 of $69.3 million, has negative working capital of $14.2 million
and for the three months ended December 31, 2022 generated losses of $0.4 million. Further losses are anticipated in developing
our business. As a result, there exists substantial doubt about our ability to continue as a going concern. As of December 31,
2022, we had $0.06 million of unrestricted cash on hand. The Company estimates that it will need to raise a minimum of $10.0 million
to meet its obligations and planned expenditures. The $10.0 million is comprised primarily of capital project expenditures as
well as general and administrative expenses. It does not include any amounts due under outstanding debt obligations, which amounted
to $12.6 million of current principal and accrued interest as of December 31, 2022. The Company plans to finance operations and
planned expenditures through the issuance of equity securities, debt financings and farm-out agreements, asset sales or mergers.
The Company also plans to extend the agreements associated with all loans, the accrued interest payable on these loans, as well
as the Company’s accrued liabilities. There are no assurances that financing will be available with acceptable terms, if
at all, or that obligations can be extended. If the Company is not successful in obtaining financing or extending obligations,
operations would need to be curtailed or ceased, or the Company would need to sell assets or consider alternative plans up to
and including restructuring. The financial statements do not include any adjustments that might result from the outcome of this
uncertainty.
Accounts
Receivable
The
Company records an accounts receivable for operations expense reimbursements due from joint interest partners and also from normal
operations. The Company estimates allowances for doubtful accounts based on the aged receivable balances and historical losses.
If the Company determines any account to be uncollectible based on significant delinquency or other factors, the receivable and
the underlying asset are assessed for recovery. As of December 31, 2022 and September 30, 2022, there was no allowance for doubtful
accounts receivable. Gross accounts receivable was nil at December 31, 2022 and approximately $13,000 at September 30, 2022, respectively.
Full
Cost Method
The
Company uses the full cost method of accounting for its oil and gas exploration and development activities. Under the full cost
method of accounting, all costs associated with successful and unsuccessful exploration and development activities are capitalized
on a country-by-country basis into a single cost center (“full cost pool”). Such costs include property acquisition
costs, geological and geophysical (“G&G”) costs, carrying charges on non-producing properties, costs of drilling
both productive and non-productive wells. Overhead costs, which includes employee compensation and benefits including stock-based
compensation, incurred that are directly related to acquisition, exploration and development activities are capitalized. Interest
expense is capitalized related to unevaluated properties and wells in process during the period in which the Company is incurring
costs and expending resources to get the properties ready for their intended purpose. For significant investments in unproved
properties and major development projects that are not being currently depreciated, depleted, or amortized and on which exploration
or development activities are in progress, interest costs are capitalized. Proceeds from property sales will generally be credited
to the full cost pool, with no gain or loss recognized, unless such a sale would significantly alter the relationship between
capitalized costs and the proved reserves attributable to these costs. A significant alteration would typically involve a sale
of 25% or more of the proved reserves related to a single full cost pool.
Proved
properties are amortized on a country-by-country basis using the units of production method (“UOP”), whereby capitalized
costs are amortized over total proved reserves. The amortization base in the UOP calculation includes the sum of proved property,
net of accumulated depreciation, depletion and amortization (“DD&A”), estimated future development costs (future
costs to access and develop proved reserves), and asset retirement costs, less related salvage value.
The
costs of unproved properties and related capitalized costs (such as G&G costs) are withheld from the amortization calculation
until such time as they are either developed or abandoned. Unproved properties and properties under development are reviewed for
impairment at least quarterly and are determined through an evaluation that considers, among other factors, seismic data, requirements
to relinquish acreage, drilling results, remaining time in the commitment period, remaining capital plan, and political, economic,
and market conditions. In countries where proved reserves exist, exploratory drilling costs associated with dry holes are transferred
to proved properties immediately upon determination that a well is dry and amortized accordingly. In countries where a reserve
base has not yet been established, impairments are charged to earnings.
Companies
that use the full cost method of accounting for oil and natural gas exploration and development activities are required to perform
a ceiling test calculation each quarter. The full cost ceiling test is an impairment test prescribed by SEC Regulation S-X Rule
4-10. The ceiling test is performed quarterly, on a country-by-country basis, utilizing the average of prices in effect on the
first day of the month for the preceding twelve-month period. The cost center ceiling is defined as the sum of (a) estimated future
net revenues, discounted at 10% per annum, from proved reserves, (b) the cost of properties not being amortized, if any, and (c)
the lower of cost or market value of unproved properties included in the cost being amortized. If such capitalized costs exceed
the ceiling, the Company will record a write-down to the extent of such excess as a non-cash charge to earnings. Any such write-down
will reduce earnings in the period of occurrence and results in a lower depreciation, depletion and amortization rate in future
periods. A write-down may not be reversed in future periods even though higher oil and natural gas prices may subsequently increase
the ceiling.
The
Company capitalizes exploratory well costs into oil and gas properties until a determination is made that the well has either
found proved reserves or is impaired. If proved reserves are found, the capitalized exploratory well costs are reclassified to
proved properties. The well costs are charged to expense if the exploratory well is determined to be impaired.
As
of December 31, 2022, the Company’s oil and gas properties consisted of unproved properties, capitalized costs and no proved
reserves.
Asset
Retirement Obligations
The
Company’s asset retirement obligations will represent the present value of the estimated future costs associated with plugging
and abandoning oil and natural gas wells, removing production equipment and facilities and restoring the seabed in accordance
with the terms of oil and gas leases and applicable state and federal laws. Determining asset retirement obligations requires
estimates of the costs of plugging and abandoning oil and natural gas wells, removing production equipment and facilities and
restoring the sea bed as well as estimates of the economic lives of the oil and gas wells and future inflation rates. The resulting
estimate of future cash outflows will be discounted using a credit-adjusted risk-free interest rate that corresponds with the
timing of the cash outflows. Cost estimates will consider historical experience, third party estimates, the requirements of oil
and natural gas leases and applicable local, state and federal laws, but do not consider estimated salvage values. Asset retirement
obligations will be recognized when the wells drilled reach total depth or when the production equipment and facilities are installed
or acquired with an associated increase in proved oil and gas property costs. Asset retirement obligations will be accreted each
period through depreciation, depletion and amortization to their expected settlement values with any difference between the actual
cost of settling the asset retirement obligations and recorded amount being recognized as an adjustment to proved oil and gas
property costs. Cash paid to settle asset retirement obligations will be included in net cash provided by operating activities
from continuing operations in the statements of cash flows. On a quarterly basis, when indicators suggest there have been material
changes in the estimates underlying the obligation, the Company reassesses its asset retirement obligations to determine whether
any revisions to the obligations are necessary. At least annually, the Company will assess all of its asset retirement obligations
to determine whether any revisions to the obligations are necessary. Future revisions could occur due to changes in estimated
costs or well economic lives, or if federal or state regulators enact new requirements regarding plugging and abandoning oil and
natural gas wells.
Derivative
Financial Instruments
The
accounting treatment of derivative financial instruments requires that the Company record
certain embedded conversion options and warrants as liabilities at their fair value as of the inception date of the agreement
and at fair value as of each subsequent balance sheet date with any change in fair value recorded as income or expense. As a result
of entering into certain note agreements, for which such instruments contained a variable conversion feature with no floor, the
Company has adopted a sequencing policy in accordance with ASC 815-40-35-12 whereby all future instruments issued after
such variable conversion feature instruments may be classified as a derivative liability with the exception of instruments related
to share-based compensation issued to employees or directors, as long as the certain variable convertible instruments exist.
Basic
and Dilutive Earnings Per Share
Basic
income (loss) per share (“EPS”) is computed by dividing net income (loss) (the numerator) by the weighted average
number of common shares outstanding for the period (denominator). Diluted EPS is computed by dividing net income (loss) by the
weighted average number of common shares and potential common shares outstanding (if dilutive) during each period. Potential common
shares include stock options, warrants, and convertible notes payable. The number of potential common shares outstanding relating
to stock options and warrants, is computed using the treasury stock method. The number of potential common shares related to convertible
notes payable is determined using the if-converted method.
As
the Company has incurred losses for the three months ended December 31, 2022, and 2021, the potentially dilutive shares are anti-dilutive
and are not added into the loss per share calculations. As of December 31, 2022, and 2021, there were 353,099,289 and 288,396,467
potentially dilutive shares, respectively.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those
estimates.
Recent Accounting Pronouncements Not Yet Adopted
In August 2020, the Financial Accounting Standards Board (“FASB”)
issued Accounting Standards Update (“ASU”) No. 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s
Own Equity, which simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including
convertible instruments and contracts in an entity’s own equity. Additionally, ASU 2020-06 requires the application of the if-converted
method to calculate the impact of convertible instruments on diluted earnings per share (EPS), which is consistent with the Company’s
accounting treatment under the current standard. This standard is effective for small reporting companies who adopt the private Company
rules for fiscal years beginning after December 15, 2023. The adoption of ASU 2020-06 is not expected to have a material impact on the
Company’s financial statements or disclosures.
The
Company has evaluated all other recent accounting pronouncements and believes either they are not applicable or that none of them
will have a significant effect on the Company’s financial statements.
NOTE
3 – OIL AND NATURAL GAS PROPERTIES
The
Company currently has under lease one federal Outer Continental Shelf block and has licensed 2.2 million acres
of three-dimensional (3-D) seismic data in its area of concentration. Our lease expires on October 31, 2025.
As
of December 31, 2022, the Company’s oil and natural gas properties consisted of unproved properties, capitalized exploration
costs and no proved reserves. During the three months ended December 31, 2022, and 2021, the Company capitalized $0.018 and approximately
$0.05 million to oil and gas properties, respectively. During the three months ended December 31, 2022, and 2021, the Company
capitalized nil of interest expense to oil and natural gas properties, respectively.
NOTE
4 – RELATED PARTY TRANSACTIONS
During
April 2013 through September 2017, the Company entered into convertible promissory notes whereby it borrowed a total of $8,675,500
from John Seitz, the chief executive officer (“CEO”). The notes are due on demand, bear interest at the rate of 5%
per annum, and $5,300,000 of the notes are convertible into shares of common stock at a conversion price equal to $ per share of common
stock (the then offering price of shares of common stock to unaffiliated investors). As of December 31, 2022, the total amount owed to
John Seitz is $8,675,500. This amount is included in loans from related parties within the condensed balance sheets. There was approximately
$3.5 million and $3.07 million of unpaid interest associated with these loans included in accrued interest payable within the balance
sheet as of December 31, 2022 and 2021, respectively.
On
November 15, 2016, a family member of the CEO entered into a $50,000 convertible promissory note with associated warrants (“Bridge
Financing”) under the same terms received by other investors (see Note 5). This amount is included in loans from related
parties within the condensed balance sheets.
Domenica
Seitz, CPA, related to John Seitz, has provided accounting services to the Company through September 2020 as a consultant and
beginning October 2020 as an employee. The total amount payable to Domenica Seitz is approximately $346,000
for unpaid past services as of December 31, 2022 and September 30, 2022, respectively. During the three months ended December 31,
2022 and 2021, salary of approximately $8,900 and
$19,000,
respectively, was paid.
NOTE
5 – CONVERTIBLE NOTES PAYABLE
The
Company’s convertible promissory notes consisted of the following as of September 30, 2022 and December 31, 2022.
|
|
September
30, 2022 |
|
|
|
December
31, 2022 |
|
|
|
Notes |
|
|
Discount |
|
|
Notes,
Net
of Discount |
|
|
|
Notes |
|
|
Discount |
|
|
Notes,
Net
of Discount |
|
Bridge
Financing Notes |
|
$ |
227,000 |
|
|
$ |
— |
|
|
$ |
227,000 |
|
|
|
$ |
227,000 |
|
|
$ |
— |
|
|
$ |
227,000 |
|
2022
Convertible Debenture |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
100,000 |
|
|
|
(75,742 |
) |
|
|
24,258 |
|
Total |
|
$ |
227,000 |
|
|
$ |
— |
|
|
$ |
227,000 |
|
|
|
$ |
327,000 |
|
|
$ |
(75,742 |
) |
|
$ |
251,258 |
|
Bridge
Financing Notes
Between
June and November 2016, the Company issued eleven convertible promissory notes (“Bridge Financing Notes”) with associated
warrants in a private placement to accredited investors for total gross proceeds of $837,000, including $222,000 from related
parties. These notes and associated warrants had a maturity of one year (which has been extended at maturity to April 30, 2024),
an annual interest rate of 8% and can be converted at the option of the holder at a conversion price of $0.025 per share. In addition,
the convertible notes will automatically convert if a qualified equity financing of at least $3 million occurs before maturity
and such mandatory conversion price will equal the effective price per share paid in the qualified equity financing. The note
balances as of December 31, 2022 and September 30, 2022 were $277,000, with unamortized debt discounts of nil, respectively. As
noted above, on April 30, 2022, the maturity date related to these notes and associated warrants was extended to April 30, 2024.
In consideration for the extension of the notes in April 2022, the Company extended the term of the related warrants until April
30, 2024 and recognized approximately $85,000 of loss on extinguishment of debt when the incremental fair value pre modification
was compared to post modification and the incremental value of the modified warrants was over 10% of the old note and as such
the warrants were expensed immediately.
2022
Convertible Debenture
In
October 2022, the Company entered into a Securities Purchase Agreement (“SPA”)
under the terms of which the Company will issue and sell to Buyers up to an aggregate of $650,000 of convertible debentures (“Convertible
Debentures”). On October 13,
2022, approximately $50,000 of Convertible Debentures were purchased upon the signing of the SPA (the “First Closing”).
The
Convertible Debentures accrue interest at eight percent per annum, and no earlier than six months after the issue date, are convertible
at the option of the holder into common stock at a conversion rate of 65% of the lowest volume weighted adjusted price (as reported
by OTCQB, OTCQX, Pink Sheets electronic quotation
system or applicable trading market (the “OTC”) as reported by a reliable reporting service (“Reporting Service”)
designated by the Holder (i.e. Bloomberg, LP) for the ten consecutive trading days immediately
preceding conversion.
The
Company evaluated the conversion feature and concluded that it should be bifurcated and accounted for as a derivative liability
due to the variable conversion feature which does not contain an explicit limit on the number of shares that are required to be
issued. Accordingly, the embedded conversion feature was recorded at fair value at issuance and will be subsequently remeasured
to fair value at each reporting period.
The
fair value of the embedded conversion feature was determined utilizing a Geometric Brownian Motion Stock Path Based Monte Carlo
Simulation that utilized the following key assumptions:
|
Tranche 1
October 13, 2022 |
Tranche 2
December 5, 2022 |
|
Tranche 1
December 31, 2022 |
|
|
Tranche 1
December 31, 2022 |
|
Stock
Price |
$ |
0.0052 |
|
|
$ |
0.0041 |
|
|
$ |
0.0045 |
|
|
$ |
0.0045 |
|
Volatility |
|
158.12 |
% |
|
|
156.37 |
% |
|
|
168.03 |
% |
|
|
159.49 |
% |
Remaining
Term |
|
0.98 |
|
|
|
0.98 |
|
|
|
0.77 |
|
|
|
0.91 |
|
Risk
Free Rate |
|
4.46 |
% |
|
|
4.77 |
% |
|
|
4.73 |
% |
|
|
4.73 |
% |
In
addition to the fixed exercise price noted above, the model incorporates the variable conversion price which is simulated as 65%
of the lowest trading price within the ten consecutive days preceding presumed conversion.
The
Company’s convertible promissory notes consisted of the following as of December 31, 2022. Debt discount amortization for the quarter ended December 31, 2022 was approximately 13,000.
Notes Payable at December 31, 2022 | |
Notes | |
Discount | |
Notes, Net of Discount |
Bridge Financing Notes | |
$ | 227,000 | | |
$ | — | | |
$ | 227,000 | |
2022 Convertible Debenture | |
| 100,000 | | |
| (75,742 | ) | |
| 24,258 | |
Total | |
$ | 327,000 | | |
$ | (75,742 | ) | |
$ | 251,258 | |
NOTE
6 – FAIR VALUE MEASUREMENT
Fair
value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction
between market participants at the measurement date. Fair value measurements are classified and disclosed in one of the following
categories:
Level
1: |
Unadjusted
quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
The Company considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency
and volume to provide pricing information on an ongoing basis. |
|
|
Level
2: |
Quoted
prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the
full term of the asset or liability. This category includes those derivative instruments that the Company values using observable
market data. Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instrument,
can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.
Instruments in this category include non-exchange traded derivative financial instruments as well as warrants to purchase
common stock and long-term incentive plan liabilities calculated using the Black-Scholes model to estimate the fair value
as of the measurement date. |
|
|
Level
3: |
Measured
based on prices or valuation models that require inputs that are both significant to the fair value measurement and less observable
from objective sources (i.e. supported by little or no market activity). |
As
required by ASC 820-10, financial assets and liabilities are classified based on the lowest level of input that is significant
to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement
requires judgment and may affect the valuation of the fair value of assets and liabilities and their placement within the fair
value hierarchy levels.
Fair
Value on a Recurring Basis
The
following table sets forth by level within the fair value hierarchy the Company’s derivative financial instruments that were
accounted for at fair value on a recurring basis as of September 30, 2022 and December 31, 2022, respectively:
Description | |
Quoted Prices in Active Markets for Identical Assets (Level 1) | | |
Significant Other Observable Inputs (Level 2) | | |
Significant
Other Unobservable Inputs (Level 3) | | |
Total Fair Value as of | |
Derivative Financial Instrument at September 30, 2022 | |
$ | — | | |
$ | (959,222 | ) | |
$ | — | | |
$ | (959,222 | ) |
| |
| | | |
| | | |
| | | |
| | |
Derivative Financial Instrument at December 31, 2022 | |
$ | — | | |
$ | (1,018,523 | ) | |
$ | — | | |
$ | (1,018,523 | ) |
The
change in derivative financial instruments for the three months ended December 31, 2022 is as follows:
September
30, 2022 balance |
|
$ |
(959,222 |
) |
New
derivative instruments issued |
|
|
(80,679 |
) |
Derivative
instruments extinguished |
|
|
— |
|
Change
in fair value |
|
|
21,378 |
|
December
31, 2022 balance |
|
$ |
(1,018,523 |
) |
Non-recurring
fair value assessments include impaired oil and natural gas property assessments and stock-based compensation. There was no impairment
charge recorded for the quarters ended December 31, 2022 and 2021, respectively. The Company recorded stock-based compensation
of nil and approximately $32,000 for the three months ended December 31, 2022 and 2021, respectively.
NOTE
7 – COMMON STOCK/PAID IN CAPITAL
The
following table summarizes the Company’s outstanding warrants at September 30, 2022 and December 31, 2022, respectively:
Warrants | | |
Number of Options | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Term (In years) | |
Outstanding at September 30, 2022 | | |
| 64,665,000 | | |
$ | 0.040 | | |
| 2.75 | |
Granted | | |
| — | | |
| — | | |
| — | |
Exercised | | |
| — | | |
| — | | |
| — | |
Expired | | |
| 2,200,000 | | |
$ | 0.100 | | |
| — | |
Outstanding at December 31, 2022 | | |
| 62,465,000 | | |
$ | 0.023 | | |
| 1.45 | |
NOTE
8 – STOCK-BASED COMPENSATION
Stock-based
compensation cost is measured at the grant date, based on the estimated fair value of the award using the Black Scholes option
pricing model, and is recognized over the vesting period. The Company recognized stock-based compensation of nil and approximately
$32,000 for the three months ended December 31, 2022 and 2021, respectively. Of the $32,000 of stock-based compensation recognized
for the three months ended December 31, 2021, all was recorded as compensation expense within general and administrative expense.
The
following table summarizes the Company’s stock option activity at September 30, 2022 and for the three months ended December
31, 2022:
| |
Number of Options | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Term (In years) | |
Outstanding at September 30, 2022 | |
| 146,000,000 | | |
$ | 0.0444 | | |
| 2.8 | |
Granted | |
| — | | |
| — | | |
| — | |
Exercised | |
| — | | |
| — | | |
| — | |
Cancelled | |
| — | | |
| — | | |
| — | |
Outstanding at December 31, 2022 | |
| 146,000,000 | | |
$ | 0.0444 | | |
| 2.51 | |
Exercisable at December 31, 2022 | |
| 146,000,000 | | |
$ | 0.0444 | | |
| 2.51 | |
As
of December 31, 2022, there was no unrecognized stock-based compensation expense.
NOTE
9 – COMMITMENTS AND CONTINGENCIES
From
time to time, the Company may become involved in litigation relating to claims arising out of its operations in the normal course
of business. No legal proceedings, government actions, administrative actions, investigations, or claims are currently pending
against us or involve the Company.
In
July 2018, the Company entered into a 39 month lease for approximately 5,000 square feet of office space in
4 Houston Center in downtown Houston. Annual base rent was approximately $94,000 for the first 18 months, increasing to approximately
$97,000 and $99,000 respectively during the remaining term of the lease. The lease term ended on September 30, 2021,
and the Company entered into a twelve-month lease that could be terminated with at least 30 days prior written notice. The
lease was terminated in August 2022 and the company made alternative arrangements and entered into a new month to month lease.
The
Company reached an agreement in August 2018 for the settlement of approximately $1 million in debt owed to a third party.
The vendor was paid $150,000 in cash, future cash payments of $7,500 and 10 million shares of GulfSlope common
stock. The agreement contains a provision that upon the sale of the common stock if the original debt is not fully satisfied,
full payment will be made, under a mutually agreed payment plan. If the stock is sold for a gain any surplus in excess of $1.3 million shall
be a credit against future purchases from the vendor. The agreement was determined to meet the definition of a derivative in accordance
with ASC 815. On December 31, 2022 and September 30, 2022, there is a fair value liability of approximately $781,000 and $784,000,
respectively, which is included within Derivative Financial Instruments on the condensed balance sheet.
NOTE
10 – SUBSEQUENT EVENTS
A convertible promissory note facility for up to $125,000 was transacted with a related party in February 2023. Through the date of this filing
$65,000 has been borrowed.