false Q2 --12-31 0001388295 P10Y 0001388295 2024-01-01 2024-06-30 0001388295 2024-06-30 0001388295 2023-12-31 0001388295 us-gaap:NonrelatedPartyMember 2024-06-30 0001388295 us-gaap:NonrelatedPartyMember 2023-12-31 0001388295 us-gaap:RelatedPartyMember 2024-06-30 0001388295 us-gaap:RelatedPartyMember 2023-12-31 0001388295 us-gaap:SeriesAPreferredStockMember 2024-06-30 0001388295 us-gaap:SeriesAPreferredStockMember 2023-12-31 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember 2024-06-30 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember 2023-12-31 0001388295 2024-04-01 2024-06-30 0001388295 2023-04-01 2023-06-30 0001388295 2023-01-01 2023-06-30 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2023-12-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2023-12-31 0001388295 us-gaap:CommonStockMember 2023-12-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001388295 us-gaap:RetainedEarningsMember 2023-12-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2024-03-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2024-03-31 0001388295 us-gaap:CommonStockMember 2024-03-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001388295 us-gaap:RetainedEarningsMember 2024-03-31 0001388295 2024-03-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2022-12-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2022-12-31 0001388295 us-gaap:CommonStockMember 2022-12-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001388295 us-gaap:RetainedEarningsMember 2022-12-31 0001388295 2022-12-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2023-03-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2023-03-31 0001388295 us-gaap:CommonStockMember 2023-03-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001388295 us-gaap:RetainedEarningsMember 2023-03-31 0001388295 2023-03-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2024-01-01 2024-03-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2024-01-01 2024-03-31 0001388295 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001388295 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001388295 2024-01-01 2024-03-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2024-04-01 2024-06-30 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2024-04-01 2024-06-30 0001388295 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001388295 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001388295 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-03-31 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2023-01-01 2023-03-31 0001388295 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001388295 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001388295 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001388295 2023-01-01 2023-03-31 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2023-04-01 2023-06-30 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2023-04-01 2023-06-30 0001388295 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001388295 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001388295 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2024-06-30 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2024-06-30 0001388295 us-gaap:CommonStockMember 2024-06-30 0001388295 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001388295 us-gaap:RetainedEarningsMember 2024-06-30 0001388295 us-gaap:PreferredStockMember us-gaap:SeriesAPreferredStockMember 2023-06-30 0001388295 us-gaap:PreferredStockMember ONEI:SeriesBOneConvertiblePreferredStockMember 2023-06-30 0001388295 us-gaap:CommonStockMember 2023-06-30 0001388295 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001388295 us-gaap:RetainedEarningsMember 2023-06-30 0001388295 2023-06-30 0001388295 us-gaap:BuildingImprovementsMember 2024-06-30 0001388295 ONEI:SubscriptionAndLicenseMember 2024-04-01 2024-06-30 0001388295 ONEI:SubscriptionAndLicenseMember 2023-04-01 2023-06-30 0001388295 ONEI:SubscriptionAndLicenseMember 2024-01-01 2024-06-30 0001388295 ONEI:SubscriptionAndLicenseMember 2023-01-01 2023-06-30 0001388295 ONEI:TrainingAndEducationMember 2024-04-01 2024-06-30 0001388295 ONEI:TrainingAndEducationMember 2023-04-01 2023-06-30 0001388295 ONEI:TrainingAndEducationMember 2024-01-01 2024-06-30 0001388295 ONEI:TrainingAndEducationMember 2023-01-01 2023-06-30 0001388295 ONEI:RowlandDayMember 2024-01-01 2024-06-30 0001388295 ONEI:RowlandDayMember 2023-01-01 2023-06-30 0001388295 ONEI:RowlandDayMember 2024-06-30 0001388295 ONEI:RowlandDayMember 2023-12-31 0001388295 ONEI:RowlandDayMember us-gaap:ConvertibleDebtMember 2024-01-01 2024-06-30 0001388295 ONEI:RowlandDayMember ONEI:SeriesBOneConvertiblePreferredStockMember 2024-06-30 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2024-05-10 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2024-05-10 2024-05-10 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2024-06-12 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2024-06-12 2024-06-12 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2024-06-30 0001388295 ONEI:RowlandDayMember ONEI:SeniorSecuredPromissoryNotesPayableMember 2023-12-31 0001388295 ONEI:RowlandDayMember 2023-01-01 2023-12-31 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember 2023-05-01 0001388295 2024-02-06 2024-02-06 0001388295 2024-02-06 0001388295 us-gaap:SeriesAPreferredStockMember 2008-04-30 0001388295 us-gaap:SeriesAPreferredStockMember 2023-05-01 0001388295 us-gaap:SeriesAPreferredStockMember 2023-05-01 2023-05-01 0001388295 ONEI:SeriesAOnePreferredStockMember 2024-06-30 0001388295 ONEI:SeriesAOnePreferredStockMember 2023-12-31 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember 2015-10-31 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember 2015-10-01 2015-10-31 0001388295 ONEI:SeriesBOneConvertiblePreferredStockMember ONEI:MetalanguageMember 2023-05-02 0001388295 ONEI:SeriesBTwoConvertiblePreferredStockMember 2015-10-31 0001388295 ONEI:SeriesBTwoConvertiblePreferredStockMember 2015-10-01 2015-10-31 0001388295 ONEI:SeriesBTwoConvertiblePreferredStockMember 2024-06-30 0001388295 ONEI:SeriesBTwoConvertiblePreferredStockMember 2023-12-31 0001388295 us-gaap:WarrantMember 2024-06-30 0001388295 us-gaap:EmployeeStockOptionMember srt:DirectorMember 2024-01-24 2024-01-24 0001388295 us-gaap:EmployeeStockOptionMember srt:DirectorMember 2024-01-24 0001388295 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-06-30 0001388295 us-gaap:EmployeeStockOptionMember 2024-06-30 0001388295 us-gaap:WarrantMember 2023-12-31 0001388295 us-gaap:WarrantMember 2024-01-01 2024-06-30 0001388295 us-gaap:EmployeeStockOptionMember 2023-12-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2024

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ________to ________.

 

Commission File Number 000-56565

 

ONEMETA INC.

(Exact name of registrant as specified in its charter)

 

Nevada   20-5150818

(State or other jurisdiction of incorporation or organization)

 

(IRS Employer Identification No.)

 

450 South 400 Esat, Suite 200, Bountiful, UT 84010

(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code: (775) 464-1980

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol   Name of exchange on which registered
None.        

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer ☐  

Accelerated Filer ☐

 

Non-Accelerated Filer

  Smaller Reporting Company   Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date.

 

Title or class   Shares outstanding as of June 30, 2024
Common Stock, $0.001 par value   33,664,960
     
Series A Preferred, $0.001 par value   2,068
     
Series B-1 Preferred, $0.001 par value   8,619,420

 

 

 

 

 

 

TABLE OF CONTENTS

 

PART I. FINANCIAL INFORMATION 3
     
Item 1. Financial Statements (Unaudited) 3
     
  Balance Sheets 3
     
  Statements of Operations 4
     
  Statements of Changes in Stockholders’ Equity (Deficit) 5
     
  Statements of Cash Flows 6
     
  Notes to Financial Statements (Unaudited) 7
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 13
     
Item 4. Controls and Procedures 18
     
PART II. OTHER INFORMATION 19
     
Item 1. Legal Proceedings 19
     
Item 1A. Risk Factors 19
     
Item 6. Exhibits 20
     
SIGNATURES 21

 

2
 

 

PART I - FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

ONEMETA INC.

BALANCE SHEETS

(Unaudited)

 

   June 30, 2024   December 31, 2023 
         
ASSETS          
Current assets:          
Cash  $323,330   $1,129,935 
Accounts receivable   6,160    6,935 
Prepaid and other current assets   9,740    6,820 
Total current assets   339,230    1,143,690 
           
Total assets  $339,230   $1,143,690 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)          
Current liabilities:          
Accounts payable  $476,260   $522,917 
Accrued expenses   32,589    - 
Accrued expenses, related party   352,351    281,012 
Deferred revenue   19,500    - 
Note payable, related party   221,990    221,990 
Senior secured notes payable, related party   441,000    - 
Total current liabilities   1,543,690    1,025,919 
Total liabilities   1,543,690    1,025,919 
           
STOCKHOLDERS’ EQUITY (DEFICIT)          
Preferred stock, $0.001 par value, 50,000,000 shares authorized,          
Series A preferred stock, $0.001 par value, 2,068 shares authorized and 2,068 issued and outstanding   2    2 
Series B-1 convertible preferred stock, $0.001 par value,
8,619,420 shares authorized and 8,619,420 shares issued and outstanding
   862    862 
Common stock, $0.001 par value, 500,000,000 shares authorized,
33,664,960 and 32,995,460 shares issued and outstanding, respectively
   33,665    32,996 
Additional paid in capital   34,677,417    33,992,707 
Accumulated deficit   (35,916,406)   (33,908,796)
Total stockholders’ equity (deficit)   (1,204,460)   117,771 
Total liabilities and stockholders’ equity (deficit)  $339,230   $1,143,690 

 

See accompanying notes to the unaudited financial statements.

 

3
 

 

ONEMETA INC.

STATEMENTS OF OPERATIONS

(Unaudited)

 

   Three months
ended
   Three months
ended
  

Six months

ended

  

Six months

ended

 
   June 30, 2024   June 30, 2023   June 30, 2024   June 30, 2023 
                 
Revenue  $5,489   $44,802   $10,876   $47,962 
Total revenue   5,489    44,802    10,876    47,962 
                     
Operating expenses:                    
Research and development   218,675    191,472    451,564    336,504 
General and administrative   671,185    3,210,847    1,135,224    3,516,306 
Advertising and marketing   20,447    29,178    53,473    89,785 
Legal and professional   146,482    97,332    352,133    121,916 
                     
Total operating expenses   1,056,789    3,528,829    1,992,394    4,064,511 
                     
Loss from operations   (1,051,300)   (3,484,027)   (1,981,518)   (4,016,549)
                     
Other expense:                    
                     
Interest expense   (19,213)   (10,581)   (26,092)   (20,472)
                     
Total other expense   (19,213)   (10,581)   (26,092)   (20,472)
                     
Net loss  $(1,070,513)  $(3,494,608)  $(2,007,610)  $(4,037,021)
                     
Net loss per common share:                    
Basic  $(0.03)  $(0.12)  $(0.06)  $(0.15)
Diluted  $(0.03)  $(0.12)  $(0.06)  $(0.15)
                     
Weighted average common shares outstanding:                    
Basic   33,164,557    28,196,484    33,105,163    26,592,636 
Diluted   33,164,557    28,196,484    33,105,163    26,592,636 

 

See accompanying notes to the unaudited financial statements.

 

4
 

 

ONEMETA INC.

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

For the six months ended June 30, 2024 and 2023

(Unaudited)

 

   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   capital   Deficit   Total 
   Series B-1 Convertible Preferred Stock   Series A Preferred Stock   Series B-1 Convertible Preferred Stock   Common Stock  

Additional

paid-in

   Accumulated     
   Shares   Amount   Shares   Amount   Shares   Amount   Shares   Amount   capital   Deficit   Total 
                                             
Balance, December 31, 2023   -   $-    2,068   $2    8,619,420   $862    32,995,460   $32,996   $33,992,707   $(33,908,796)  $117,771 
Common shares issued for cash   -    -    -    -    -    -    87,500    87    34,913    -    35,000 
Stock based compensation   -    -    -    -    -    -    -    -    84,663    -    84,663 
Contributed capital   -    -    -    -    -    -    -    -    4,448    -    4,448 
Imputed interest   -    -    -    -    -    -    -    -    1,665    -    1,665 
Net loss   -    -    -    -    -    -    -    -    -    (937,097)   (937,097)
Balance, March 31, 2024   -    -    2,068    2    8,619,420    862    33,082,960    33,083    34,118,396    (34,845,893)   (693,550)
Common shares issued for cash   -    -    -    -    -    -    582,000    582    465,018    -    465,600 
Stock based compensation   -    -    -    -    -    -    -    -    92,338    -    92,338 
Imputed interest   -    -    -    -    -    -    -    -    1,665    -    1,665 
Net loss   -    -    -    -    -    -    -    -    -    (1,070,513)   (1,070,513)
Balance, June 30, 2024   -   $-    2,068   $2    8,619,420   $862    33,664,960   $33,665   $34,677,417   $(35,916,406)  $(1,204,460)
                                                        
Balance, December 31, 2022   5,673,346   $4,016,616    2,068   $2    -   $-    24,983,593   $24,984   $24,156,001   $(27,761,733)   (3,580,746)
Common shares issued for cash   -    -    -    -    -    -    437,500    437    174,563    -    175,000 
Stock based compensation   -    -    -    -    -    -    30,000    30    11,970    -    12,000 
Imputed interest   -    -    -    -    -    -    -    -    1,665    -    1,665 
Net loss   -    -    -    -    -    -    -    -    -    (542,413)   (542,413)
Balance, March 31, 2023   5,673,346    4,016,616    2,068    2    -    -    25,451,093    25,451    24,344,199    (28,304,146)   (3,934,494)
Common shares issued for cash                                 2,936,667    2,937    1,005,063    -    1,008,000 
Additional shares issued for prior year
 software acquisition
   2,946,074    2,085,762    -    -    -    -    1,772,800    1,773    707,347    -    709,120 
Stock based compensation   -    -    -    -    -    -    -    -    79,666    -    79,666 
Imputed interest   -    -    -    -    -    -    -    -    1,665    -    1,665 
Net loss   -    -    -    -    -    -    -    -    -    (3,494,608)   (3,494,608)
Balance, June 30, 2023   8,619,420   $6,102,378    2,068   $2    -   $-    30,160,560   $30,161   $26,137,940   $(31,798,754)  $(5,630,651)

 

See accompanying notes to the unaudited financial statements.

 

5
 

 

ONEMETA INC.

STATEMENTS OF CASH FLOWS

(Unaudited)

 

   June 30, 2024   June 30, 2023 
CASH FLOWS FROM OPERATING ACTIVITIES        
Net loss  $(2,007,610)  $(4,037,021)
Adjustment to reconcile net loss to cash used in operating activities:          
Imputed interest   3,330    3,330 
Additional shares issued for prior year software acquisition   -    2,794,882 
Stock based compensation   177,001    91,666 
Amortization   -    195,905 
Net change in:          
Accounts receivable   775    (44,760)
Prepaid and other current assets   (2,920)   - 
Accounts payable   132,584    124,425 
Accrued expenses   32,589    - 
Accrued expenses, related party   (103,454)   (89,052)
Deferred revenue   19,500    - 
           
CASH FLOWS USED IN OPERATING ACTIVITIES   (1,748,205)   (960,625)
           
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from senior secured notes payable, related party   441,000    - 
Proceeds from issuance of common shares   500,600    1,183,000 
           
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES   941,600    1,183,000 
           
NET CHANGE IN CASH   (806,605)   222,375 
Cash, beginning of period   1,129,935    400,703 
Cash, end of period  $323,330   $623,078 
           
SUPPLEMENTAL CASH FLOW INFORMATION          
           
Cash paid on interest expense  $-   $- 
Cash paid for income taxes  $-   $- 
           
NON-CASH TRANSACTIONS          
Expenses paid on the Company’s behalf  $179,241   $181,996 
Contributed capital  $4,448   $- 

 

See accompanying notes to the unaudited financial statements.

 

6
 

 

OneMeta Inc.

(Formerly OneMeta AI)

Notes to the Financial Statements

(Unaudited)

 

Note 1. Basis of Presentation

 

The accompanying unaudited interim financial statements of OneMeta Inc. (“we”, “our”, “OneMeta” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the financial statements and notes thereto contained in the Company’s fiscal 2023 financial statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for our interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosure contained in the financial statements for fiscal 2023, have been omitted.

 

OneMeta was originally incorporated as Promotions on Wheels Holdings, Inc., a Nevada corporation, on July 3, 2006. On December 26, 2008, the name of the Company was changed to Blindspot Alert, Inc. On September 11, 2009, the Company’s name was changed to WebSafety, Inc. On March 23, 2021, the Company’s name was changed to VeriDetx Corp. On June 8, 2021, the Company’s name was changed to WebSafety, Inc. On July 10, 2022, the Company’s name was changed to OneMeta AI. On June 20, 2023, the Company’s name was changed to OneMeta Inc.

 

Note 2. Summary of Significant Accounting Policies

 

Use of Estimates

 

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates in the accompanying financial statements involving the valuation of common stock and stock based compensation.

 

Cash and Cash Equivalents

 

Cash equivalents include all highly liquid investments with original maturities of three months or less.

 

Accounts Receivable

 

Accounts receivable are comprised of unsecured amounts due from customers. The Company carries its accounts receivable at their face amounts less an allowance for credit losses. The allowance for credit losses is recognized based on management’s estimate of likely losses per year, based on past experience and review of customer profiles and the aging of receivable balances. As of June 30, 2024 and December 31, 2023, there was no allowance for credit losses.

 

Property and Equipment

 

Property and equipment are valued at cost. Additions are capitalized and maintenance and repairs are charged to expense as incurred. Depreciation is provided using the straight-line method over the estimated useful lives of the assets as follows:

 

   Estimated
Category  Useful Lives
Building and improvements  3 years

 

7
 

 

Related Parties

 

The Company follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions.

 

Fair Value of Financial Instruments

 

The Company’s financial instruments consist primarily of cash and accounts payable. The carrying values of these financial instruments approximate their respective fair values as they are short-term in nature or carry interest rates that approximate market rates.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts With Customers, which was adopted on January 1, 2018 using the modified retrospective method, with no impact to the Company’s comparative financial statements. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services. Revenue is recognized based on the following five step model:

 

Identification of the contract with a customer
Identification of the performance obligations in the contract
Determination of the transaction price
Allocation of the transaction price to the performance obligations in the contract
Recognition of revenue when, or as, the Company satisfies a performance obligation

 

We enter into revenue arrangements in which a customer may purchase a combination of subscriptions, consulting services, training and education. Fully hosted subscription services (“SaaS”) allow customers to access hosted software during the contractual term without taking possession of the software.

 

We recognize revenue ratably over the contractual service term for hosted services that are priced based on a committed number of transactions where the delivery and consumption of the benefit of the services occur evenly over time, beginning on the date the services associated with the committed transactions are first made available to the customer and continuing through the end of the contractual service term. Over-usage fees and fees based on the actual number of transactions are billed in accordance with contract terms as these fees are incurred and are included in the transaction price of an arrangement as variable consideration. Revenue based on per-minute or per-word basis, where invoicing is aligned to the pattern of performance, customer benefit and consumption, are typically accounted for utilizing the “as-invoiced” practical expedient. Revenue for subscriptions sold as a fee per period is recognized ratably over the contractual term as the customer simultaneously receives and consumes the benefit of the underlying service.

 

Licenses for software may be purchased as a subscription for a fixed period of time or based on usage. Revenue from licenses is recognized at the point in time the software is available to the customer, provided all other revenue recognition criteria are met, and classified as revenue on our Statements of Operations. Our interpretation or translation services fees are based on a per-minute or per-word basis, are typically accounted for utilizing the “as-invoiced” practical expedient.

 

Our services are comprised primarily of fees related to training, and education for certain licenses that are recognized at a point in time. Training and education revenues are recognized as the services are performed.

 

Disaggregation of revenues

 

The Company disaggregates revenue between subscription and license revenue and training and education revenue.

 

  

Three Months
Ended

June 30,
2024

  

Three Months
Ended

June 30,
2023

  

Six Months Ended

June 30,
2024

  

Six Months Ended

June 30,
2023

 
Subscription and license revenue  $5,489   $41,202   $10,876   $41,287 
Training and education   -    3,600    -    6,675 
Total revenue  $5,489   $44,802   $10,876   $47,962 

 

8
 

 

Deferred Revenue

 

Deferred revenue includes service and support contracts and represents the undelivered performance obligation of agreements that are typically for one year or less. As of June 30, 2024 and 2023, deferred revenue was $19,500 and $0, respectively.

 

Basic and Diluted Loss Per Share

 

Basic loss per common share is computed by dividing the net loss available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted loss per common share is determined using the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive. Accordingly, the number of weighted average shares outstanding, as well as the amount of net loss per share are presented for basic and diluted per share calculations for the six months ended June 30, 2024 and 2023, reflected in the accompanying statement of operations.

 

Recent Accounting Pronouncements

 

The Company does not believe that any recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying financial statements.

 

Note 3. Going Concern

 

These financial statements have been prepared in accordance with generally accepted accounting principles applicable to a going concern, which assumes that the Company will be able to meet its obligations and continue its operations for its next fiscal year. Realization values may be substantially different from carrying values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. As of June 30, 2024, the Company had not yet achieved profitable operations and expects to incur further losses in the development of its business, all of which raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management has no formal plan in place to address this concern but considers that the Company will be able to obtain additional funds by equity financing and/or related party advances, however, there is no assurance of additional funding being available.

 

Note 4. Related Party Transactions

 

Expense paid on the Company’s behalf

 

During the six months ended June 30, 2024 and 2023, Mr. Day paid $179,421 and $181,996 of expenses on the Company’s behalf and was repaid $160,897 and $189,139, respectively. As of June 30, 2024 and December 31, 2023, the balance owed to Mr. Day was $22,861 and $4,337, respectively.

 

9
 

 

Founder note

 

Rowland Day, the Company’s prior CEO agreed to provide the necessary working capital for the Company’s business. At the end of each calendar quarter the convertible promissory note is adjusted based upon the funds provided. The convertible promissory note bears interest at 5% and was originally convertible into Series B-1 preferred stock at the rate of $0.10 per share. On October 1, 2023, with no consideration given, Mr. Day agreed to waive the convertible feature on the note payable, related party. During the six months ended June 30, 2024 and 2023, this Company recorded imputed interest expense of $3,330.

 

As of June 30, 2024 and December 31, 2023, the note payable, related party principal balance was $221,990, with accrued interest of $38,848 and $33,299, respectively.

 

Senior secured notes payable

 

On May 10, 2024, the Company (the “Grantor”) entered into a secured promissory note payable for $225,000 with Rowland Day (the “Lender”). The note is secured by the assets of the Company and will accrue interest at the rate of 14% per annum. The note matures the earlier of; (i) November 10, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date). The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder. The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years. To secure the prompt and complete payment of all Secured Obligations, for value received and pursuant to the Note, the Grantor hereby grants, assigns and transfers to the Lender a security interest in and to all of the Grantor’s assets. At the time any Collateral becomes subject to a security interest of the Lender hereunder, unless the Lender shall otherwise consent, the Grantor shall be deemed to have represented and warranted that (a) the Grantor is the lawful owner of such Collateral or has the power to transfer the Collateral and have the right and authority to subject the same to the security interest of the Lender.

 

On June 12, 2024, the Company (the “Grantor”) entered into a secured promissory note payable for $216,000 with Rowland Day (the “Lender”). The note is secured by the assets of the Company and will accrue interest at the rate of 14% per annum. The note matures the earlier of; (i) December 12, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date) . The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder. The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years. To secure the prompt and complete payment of all Secured Obligations, for value received and pursuant to the Note, the Grantor hereby grants, assigns and transfers to the Lender a security interest in and to all of the Grantor’s assets. At the time any Collateral becomes subject to a security interest of the Lender hereunder, unless the Lender shall otherwise consent, the Grantor shall be deemed to have represented and warranted that (a) the Grantor is the lawful owner of such Collateral or has the power to transfer the Collateral and have the right and authority to subject the same to the security interest of the Lender.

 

10
 

 

As of June 30, 2024 and December 31, 2023, the note payable, related party principal balance was $441,000 and $0, with accrued interest of $11,705 and $0, respectively.

 

Accrued salary and interest

 

On October 1, 2023, the Company and Mr. Day entered into a settlement and general release agreement. Per the agreement, Mr. Day agreed to settle all accrued salary and interest for service provided prior to September 1, 2022. As a result, the Company recorded a settlement of $351,459 as a contribution to capital during the year ended December 31, 2023. During the six months ended June 30, 2024, the Company recorded an additional $4,448 as a contribution to capital related to the settlement.

 

Note 5. Equity

 

The Company is currently authorized to issue up to 500,000,000 shares of common stock with a par value of $0.001. In addition, The Company is authorized to issue 50,000,000 shares of preferred stock with a par value of $0.001. The specific rights of the preferred stock, when so designated, shall be determined by the board of directors.

 

On May 1, 2023, the Articles of Incorporation of the Company were amended to increase the authorized B-1 preferred shares to 8,619,420 shares.

 

Common Stock

 

On February 6, 2024, the Company issued 87,500 shares of common stock at $0.40 per share and collected $35,000.

 

During the quarter ended June 30, 2024, the Company issued 582,000 shares of common stock at $0.80 per share and collected $465,600.

 

Preferred Stock

 

Series A Convertible Preferred Stock

 

In April 2008, our board of directors designated 5,000,000 shares of our preferred stock as Series A Convertible Preferred Stock (“Series A”) with a par value of $0.001. On May 1, 2023, the Articles of Incorporation of the Company were amended to decrease the authorized Series A shares to 2,068 shares of Series A. Series A has liquidation and dividend preferences. Each share of Series A has voting rights equal to the amount of shares of common stock into which the Series A is convertible. Each share of Series A is convertible on a 1 to 1.25 common share basis. As of each of June 30, 2024 and December 31, 2023, there were 2,068 shares of Series A issued and outstanding.

 

Series B-1 Convertible Preferred Stock

 

In October 2015, our board of directors designated 3,107,438 shares of our preferred stock as Series B-1 Convertible Preferred Stock (“Series B-1”) with the redemption value of $0.70798 per share. Series B-1 has liquidation and dividend preferences. Each share of Series B-1 has voting rights 3.2x (times) that of the number of votes that is equal to the number of common stock into which the Series B-1 are convertible. Each share of Series B-1 is convertible on a 1 to 11 common share basis. The Company’s Articles of Incorporation require 51% of the outstanding votes of the Series B-1 to amend or repeal any incorporation documents that would alter the rights or preferences of Series B-1, alter the authorized number of shares of the series, create or issue any classes of preferred stock senior to the Series B-1, amend the company’s bylaws, or enter into a transaction that would result in a change in control. Series B-1 was included in mezzanine equity on the balance sheet, because it was convertible at the redemption value into a variable number of shares. On May 2, 2023, the Board approved an addendum to the Share Exchange Agreement previously entered into on August 1, 2022, between the Company, Metalanguage, and Saul Leal. The Addendum provided for the additional issuance of 2,946,074 shares of Series B-1 Convertible preferred stock to the sole shareholder of Metalanguage who is also the CEO of the Company, Saul Leal. On September 30, 2023, the Articles of Incorporation of the Company were amended to remove the redemption right of the Series B-1, which was subsequently reclassified from mezzanine equity to permanent equity on the balance sheet. As of June 30, 2024 and December 31, 2023, there are 8,619,420 shares of Series B-1 issued and outstanding.

 

11
 

 

Series B-2 Convertible Preferred Stock

 

In October 2015, our board of directors designated 3,107,438 shares of our preferred stock as Series B-2 Convertible Preferred Stock (“Series B-2”) with a par value of $0.001. On May 1, 2023, the Articles of Incorporation of the Company were amended such that no Series B-2 shares are authorized. Series B-2 have no liquidation or dividend preferences. Each share of Series B-2 has voting rights equal to the amount of shares of common stock the Series A is convertible to and is convertible on a 1 to 1 common share basis and shall automatically be converted into common shares up the Public Offering Closing. As of June 30, 2024 and December 31, 2023, there are no shares of Series B-2 issued and outstanding.

 

Stock Warrants

 

The following table summarizes the stock warrant activity for the six months ended June 30, 2024:

 

   Warrants  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   350,000   $1.29 
Granted        
Exercised                        
Forfeited        
Expired        
Outstanding, June 30, 2024   350,000   $1.29 

 

As of June 30, 2024 the outstanding and exercisable warrants have a weighted average remaining term of 3.81 with no intrinsic value, respectively.

 

Stock Options

 

On January 24, 2024, the board of directors approved the issuance of 750,000 options to a director. The options have a ten-year term at an exercise price of $0.51 and vest in 4 equal annual installments beginning one year from the issuance date. The total fair value of these option grants at issuance was $368,386.The Company valued the stock options using the Black-Scholes model with the following key assumptions: Stock price $0.51, Exercise price $0.51, Term 10 years, Volatility 162.68% and Discount rate 4.14%.

 

During the six months ended June 30, 2024, the Company recognized $177,001 of expense related to outstanding stock options.

 

The following table summarizes the stock option activity for the six months ended June 30, 2024:

 

   Options  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   3,645,000   $0.43 
Granted   750,000    0.51 
Exercised        
Forfeited                         
Expired        
Outstanding, June 30, 2024   4,395,000   $0.43 
Exercisable, June 30, 2024   555,000   $0.45 

 

As of June 30, 2024, the outstanding and exercisable options have a weighted average remaining term of 5.21 with an intrinsic value of $237,950.

 

Note 6: Subsequent Events

 

On July 22, 2024, the Company entered into an Independent Software Vendor Program Agreement (the “Agreement”) with Five9, Inc. (“Five9”), a Delaware corporation. Five9 is a leading provider of intelligent cloud software and applications for contact centers. Pursuant to the Agreement, Five9 granted the Company a non-exclusive, worldwide, royalty-free, non-sublicensable and non-transferable license to access the Five9 developer account with the purpose of integrating the Company’s products and services and becoming an accredited vendor under Five9’s ISV program. The Company has agreed to pay a non-refundable ISV Program participation fee to Five9 for the initial one-year term of the Agreement and for each one-year renewal term thereafter. Further, each party to the Agreement may receive referral fees from the other party for the referral of prospective customers.

 

12
 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

You should read the following discussion of our financial condition and results of operations in conjunction with the condensed financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q and with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023. (“2023 Form 10-K”). In addition to historical condensed financial information, the following discussion contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements.

 

Overview

 

The Company operates to develop artificial intelligence products that enable companies and individuals to reach their highest potential by eliminating language barriers in daily communications by providing high-quality, accurate, and efficient interpretation and translation services using natural language processing (NLP) technology. The Company’s focus is on developing a proprietary architecture that is faster and more accurate than any other company, with a commitment to providing superior quality services to its customers. The Company intends to serve a wide variety of markets and customers and will be focused on becoming a leader in the creation of pragmatic products for the interpretation and translation industry.

 

Business Summary

 

At the time of its initial formation in 2006, the Company was a development stage company that offered live promotions and marketing events using custom-built mobile displays.

 

Today, the Company is developing a stack of cutting-edge artificial intelligence technologies that solve everyday problems with an innovative and pragmatic approach. Using natural language processing sentiment analytics and behavioral prediction to metaverse enhancement, the Company is attempting to solve problems that will elevate our human condition.

 

The Company has recently launched two products: Verbum, which is a platform that enables fluent and effective communication among individuals that do not speak the same language; and Verbum SDK. Verbum SDK is a software development kit that allows developers to create multi-language translation tools for their own use.

 

Our Products

 

The Company’s current products described in detail below have proprietary technology and associated patents. The Company is currently working on patents for future product offerings.

 

Verbum. Verbum supports real time web-based conversations, discussions, meetings, and online chats in 150 languages, enabling fluent and effective communication among individuals that do not speak the same language. This product is distributed through our online platform, direct sales to businesses and organizations, and we are attempting to develop partnerships with existing video conferencing providers. The competitive position is against other video conferencing providers that also offer live interpretation services, such as Microsoft Teams, Zoom and Google Meet. We believe our main competitors are organizations that supply human interpreters which can be ten times more expensive than our Verbum product. The primary market for our Verbum product is for organizations or individuals that require real-time interpretation services.
   
Verbum SDK. Verbum Software Developer Kit allows software programmers, potential channel partners, and corporate development teams to integrate our powerful multilingual communications platform Verbum™ — into new or existing Software-as-a-Service applications and/or client/server programs, helping them remove communications barriers for multinational organizations and/or those serving customers who speak/read different languages. This product may be distributed through partnerships with software developers or through direct sales to businesses and organizations that require interpretation services for their software. The competitive position would be against other software development kit providers that also offer interpretation services, such as Microsoft Azure or Amazon Translate. The expected market for this product is software developers and businesses that require interpretation services for their software applications.

 

13
 

 

Components of Our Results of Operations

 

Net Revenue

 

We currently derive our revenue primarily from the sale of our products. We expect our net revenue to increase in the foreseeable future as we add new customers and offer additional products, though net revenue may fluctuate from quarter to quarter due to a variety of factors, including the pace of research and development and completion of additional products.

 

Operating Expenses

 

Operating expenses consist primarily of research and development, salaries and benefits, infrastructure and equipment, professional services and distribution and delivery.

 

Research and Development: Developing and maintaining the proprietary NLP technology and architecture will be a significant future expense for the Company. This will include expenses related to hiring and retaining top talent, conducting research and development, and investing in technology infrastructure and equipment.
   
Salaries and Benefits: The Company plans to invest in hiring and retaining additional employees to perform various functions, such as software development, customer support, sales, and administration. This will include salaries, benefits, and other employee-related expenses.
   
Infrastructure and Equipment: The Company will invest in technology infrastructure and equipment to support its software development and distribution operations. This will include expenses related to servers, software licenses, hardware, and office equipment.
   
Professional Services: Depending on the Company’s needs, it may need to engage professional services such as legal, accounting, or consulting services, which would be an expense for the Company.
   
Distribution and Delivery: The Company will need to invest in distribution and delivery methods for its products, such as software updates, shipping, or online delivery. This will include expenses related to logistics, software licensing, or server maintenance.

 

Total Other Expense

 

Other expenses consist primarily of interest expense. It also includes any gains and loss attributable to the changes in fair market value from the derivative liabilities associated with the issuance of convertible notes.

 

14
 

 

Results of Operations for the Three Months Ended June 30, 2024 and 2023

 

The following table summarizes selected items from the statement of operations for the three months ended June 30, 2024 and 2023, respectively.

 

   Three months
ended
   Three months
ended
   Increase/ 
   June 30, 2024   June 30, 2023   (Decrease) 
             
Revenue  $5,489   $44,802   $39,313 
Total revenue   5,489    44,802    (39,313)
Operating expenses:               
Research and development   218,675    191,472    27,203 
General and administrative   671,185    3,210,847    (2,539,662)
Advertising and marketing   20,447    29,178    (8,731)
Legal and professional   146,482    97,332    49,150 
                
Total operating expenses   1,056,789    3,528,829    (2,472,040)
                
Loss from operations   (1,051,300)   (3,484,027)   (2,432,727)
                
Other expense:               
                
Interest expense   (19,213)   (10,581)   (8,632)
                
Total other expense   (19,213)   (10,581)   (8,632)
                
Net loss  $(1,070,513)  $(3,494,608)  $2,424,095 

 

Net Revenue

 

Our net revenue for the three months ended June 30, 2024 was $5,489, compared to $44,802 for the three months ended June 30, 2024, a decrease of $39,313. We had little revenue for both periods as our products have been in the development stage and we have not secured any large scale customer contracts.

 

Operating Expenses

 

Our total operating expenses for the three months ended June 30, 2024, were $1,056,789, compared to $3,528,829 for the three months ended June 30, 2023, a decrease of $2,472,040. The decrease in our operating expenses was primarily a result of a decrease in general and administrative expenses, from $3,210,847 for the three months ended June 30, 2023 to $671,185 for the three months ended June 30, 2024. This decrease was primarily attributable to a decrease in expense related to additional shares issued for prior year software acquisition.

 

Other Expense

 

For the three months ended June 30, 2024, other expense was $19,213. For the three months ended June 30, 2023, other expense was $10,581. Other expense increased by $8,632 primarily due to increased interest expense in 2024.

 

Net Loss

 

Net loss for the three months ended June 30, 2024, was $1,070,513, compared to $3,494,608 for the three months ended June 30, 2023, a decreased net loss of $2,424,095. The decreased net loss was primarily due to $2,432,727 of decreased loss from operations.

 

15
 

 

Results of Operations for the Six Months Ended June 30, 2024 and 2023

 

The following table summarizes selected items from the statement of operations for the six months ended June 30, 2024 and June 30, 2023, respectively.

 

   Six months
ended
   Six months
ended
   Increase/ 
   June 30, 2024   June 30, 2023   (Decrease) 
             
Revenue  $10,876   $47,962   $(37,086)
Total revenue   10,876    47,962    (37,086)
                
Operating expenses:               
Research and development   451,564    336,504    115,060 
General and administrative   1,135,224    3,516,306    (2,381,082)
Advertising and marketing   53,473    89,785    (36,312)
Legal and professional   352,133    121,916    230,217 
                
Total operating expenses   1,992,394    4,064,511    (2,072,117)
                
Loss from operations   (1,981,518)   (4,016,549)   2,035,031 
                
Other expense:               
                
Interest expense   (26,092)   (20,472)   5,620 
                
Total other expense   (26,092)   (20,472)   5,620 
                
Net loss  $(2,007,610)  $(4,037,021)  $(2,029,411)

 

Net Revenue

 

Our net revenue for the six months ended June 30, 2024 was $10,876, compared to $47,962 for the six months ended June 30, 2023, a decrease of $37,086. We had little revenue for both periods as our products have been in the development stage and we have not secured any large scale customer contracts.

 

Operating Expenses

 

Our total operating expenses for the six months ended June 30, 2024, was $1,992,394, compared to $4,064,511 for six months ended June 30, 2023, a decrease of $2,072,117. The decrease in our operating expenses was primarily a result of a decrease in (i) general and administrative expenses, from $3,516,306 for six months ended June 30, 2023 to $1,135,224 for six months ended June 30, 2024, and (ii) advertising and marketing expenses, from $89,785 for six months ended June 30, 2023 to $53,473 for six months ended June 30, 2024.

 

16
 

 

Other Expense

 

In the six months ended June 30, 2024, other expense was $26,092. For the six months ended June 30, 2023, other expense was $20,472. Other expense increased by $5,620 primarily due to increased interest expense in 2024.

 

Net loss

 

Net loss for the six months ended June 30, 2024 was $2,007,610, compared to $4,037,021 for the six months ended June 30, 2023, a decrease of $2,029,411. The decrease in net loss was primarily due to $2,072,117 of decreased operating expenses.

 

Liquidity and Capital Resources

 

The following table summarizes our total current assets, liabilities and working capital as of June 30, 2024 and December 31, 2023.

 

   June 30,   December 31, 
   2024   2023 
Current Assets  $339,230   $1,143,690 
           
Current Liabilities  $1,543,690   $1,025,919 
           
Working Capital (Deficit)  $(1,204,460)  $117,771 

 

As of June 30, 2024, we had working capital deficit of $1,204,460. We have incurred net losses since our inception and we anticipate net losses and negative operating cash flows for the near future and we may not be profitable or realize growth in the value of our assets. To date, our primary sources of capital have been cash generated from common stock sales and debt financing. As of June 30, 2024, we had cash of $323,330, total liabilities of $1,543,690, and an accumulated deficit of $35,916,406. As of December 31, 2023, we had cash of $1,129,935, total liabilities of $1,025,919, and an accumulated deficit of $33,908,796.

 

Cash Flow

 

Comparison of the Six Months Ended June 30, 2024 and the Six Months Ended June 30, 2023

 

The following table sets forth the primary sources and uses of cash for the periods presented below:

 

   Six Months Ended 
   June 30, 
   2024   2023 
Net cash used in operating activities  $(1,748,205)  $(960,625)
Net cash provided by financing activities   941,600    1,183,000 
           
Net change in cash  $(806,605)  $222,375 

 

Net Cash Used in Operating Activities

 

Net cash used in operating activities was $1,748,205 for the six months ended June 30, 2024, compared to $960,625 for the six months ended June 30, 2023, an increase of $787,580. The change was primarily attributable to decreases in non-cash expenses related to additional shares issued for prior year software acquisition and amortization which was offset by a decrease in net loss.

 

17
 

 

Net Cash Provided by Financing Activities

 

Net cash provided by financing activities was $941,600 for the six months ended June 30, 2024, compared to $1,183,000 for the six months ended June 30, 2023, a decrease of $241,400. Our decreased cash provided by financing activities was primarily attributable to our decrease in sales of our common stock.

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

Our financial results are affected by the selection and application of accounting policies and methods. In the six-month period ended June 30, 2024, there were no changes to the application of critical accounting policies previously disclosed in the 2023 Form 10-K.

 

CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

 

This report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements in this report, other than statements of historical fact, are “forward-looking statements” for purposes of these provisions, including any projections of earnings, revenues or other financial items, any statements of the plans and objectives of our management for future operations, any statements concerning proposed new products or services, any statements regarding the integration, development or commercialization of the business or any assets acquired from other parties, any statements regarding future economic conditions or performance, and any statements of assumptions underlying any of the foregoing. In some cases, forward-looking statements can be identified by the use of terminology such as “may,” “will,” “expects,” “plans,” “anticipates,” “intends,” “seeks,” “believes,” “estimates,” “potential,” “forecasts,” “continue,” or other forms of these words or similar words or expressions, or the negative thereof or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements contained herein are reasonable, there can be no assurance that such expectations or any of the forward-looking statements will prove to be correct, and actual results will likely differ, and could differ materially, from those projected or assumed in the forward-looking statements. Investors are cautioned not to unduly rely on any such forward-looking statements.

 

All subsequent forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Our actual results will likely differ, and may differ materially, from anticipated results. Financial estimates are subject to change and are not intended to be relied upon as predictions of future operating results. All forward-looking statements included in this report are made as of the date hereof and are based on information available to us as of such date. We assume no obligation to update any forward-looking statement. If we do update or correct one or more forward-looking statements, investors and others should not conclude that we will make additional updates or corrections.

 

NOTICE REGARDING TRADEMARKS

 

This report includes trademarks, tradenames and service marks that are our property or the property of others. Solely for convenience, such trademarks and tradenames sometimes appear without any “™” or “®” symbol. However, failure to include such symbols is not intended to suggest, in any way, that we will not assert our rights or the rights of any applicable licensor, to these trademarks and tradenames.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Our management is responsible for establishing and maintaining adequate disclosure controls and procedures for our company. Consequently, our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Exchange Act as of June 30, 2024. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs. Based on that evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

During the six-month period ended June 30, 2024, there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934).

 

18
 

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

We are not currently party to any pending legal proceedings that we believe would, individually or in the aggregate, have a material adverse effect on our financial condition, cash flows or results of operations.

 

ITEM 1A. RISK FACTORS

 

As a smaller reporting company, we are not required to provide information typically disclosed under this item.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Common Stock

 

On February 6, 2024, the Company issued 87,500 shares of common stock at $0.40 per share and collected $35,000.

 

During the three months ended June 30, 2024, the Company issued 582,000 shares of common stock at $0.80 per share and collected $465,600.

 

Stock Options

 

During the six months ended June 30, 2024, the board of directors approved the issuance of 750,000 options to a director. The options have a ten-year term at an exercise price of $0.51 and vest in four equal annual installments beginning one year from the issuance date. The total fair value of these option grants at issuance was $368,386. The Company valued the stock options using the Black-Scholes model with the following key assumptions: Stock price $0.51, Exercise price $0.51, Term 10 years, Volatility 162.68% and Discount rate 4.14%.

 

During the six months ended June 30, 2024, the Company recognized $177,001 of expense related to outstanding stock options.

 

As of June 30, 2024, the outstanding and exercisable options have a weighted average remaining term of 5.21 with an intrinsic value of $237,950.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None

 

ITEM 4. MINE SAFETY DISCLOSURES

 

The disclosure required by this item is not applicable.

 

ITEM 5. OTHER INFORMATION

 

During the six months ended June 30, 2024, no director or officer adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as those terms are defined in Regulation S-K, Item 408.

 

19
 

 

ITEM 6. EXHIBITS.

 

Exhibit   Description
3.1**   Amended and Restated Articles of Incorporation.
3.2**   Amended and Restated Bylaws.
3.4**   ONEMETA AI – NV – Secretary of State – Amendment Filing
3.5**   Amendment to Certificate of Designation Series B
3.6**   Certificate of Designation Final – Series A-1
3.7**   Certificate of Designation Series B-1 and Related Certificates of Change
21.1**   Subsidiaries of OneMeta Inc.
31.1*   Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a)
31.2*   Certification of Chief Executive Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(a) or 15d-14(a)
32.1*   Certification of Chief Financial Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(b) or 15d-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*   Certification of Chief Executive Officer pursuant to Securities Exchange Act of 1934 Rule 13a-14(b) or 15d-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

* Filed herewith
** Previously filed
Indicates management contract or compensatory plan or arrangement

 

20
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registration has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Signature   Title   Date
         
/s/ Saul Leal   Chief Executive Officer   August 13, 2024
Saul Leal   (Principal Executive Officer)    
         
/s/ Rowland Day   President, Chief Financial Officer   August 13, 2024
Rowland Day   (Principal Accounting and Financial Officer)    

 

21

 

 

 

EXHIBIT 31.1

 

CERTIFICATIONS PURSUANT TO

RULE 13A-14(A) OR RULE 15D-14(A),

AS ADOPTED PURSUANT TO

RULE 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Rowland Day, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of OneMeta Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
   
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to me by others within those entities, particularly during the period in which this report is being prepared;
     
  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

 

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

  /s/ Rowland Day
  Rowland Day
  President, Chief Financial Officer
   
Dated: August 13, 2024  

 

 

 

 

 

EXHIBIT 31.2

 

CERTIFICATIONS PURSUANT TO

RULE 13A-14(A) OR RULE 15D-14(A),

AS ADOPTED PURSUANT TO

RULE 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Saul Leal, certify that:

 

1. I have reviewed this quarterly report on Form 10-Q of OneMeta Inc.;
   
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
   
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
   
4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  a. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant is made known to me by others within those entities, particularly during the period in which this report is being prepared;
     
  b. Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
     
  c. Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  d. Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;

 

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  a. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

  /s/ Saul Leal
  Saul Leal
  Chief Executive Officer
   
Dated: August 13, 2024  

 

 

 

 

 

EXHIBIT 32.1

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of OneMeta Inc. (the “Company”) on Form 10-Q for the period ending June 30, 2024 (the “Report”) I, Rowland Day, President and Chief Financial Officer of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

 

  1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  2. Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: August 13, 2024  
     
  /s/ Rowland Day  
Name: Rowland Day  
Title: President, Chief Financial Officer  

 

This certification accompanies the foregoing Report pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. A signed original of this certification has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

 

 

 

Exhibit 32.2

 

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of OneMeta Inc. (the “Company”) on Form 10-Q for the period ending June 30, 2024 (the “Report”) I, Saul Leal, Chief Executive Officer of the Company, certify, pursuant to 18 USC Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

 

  1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
     
  2. Information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

Date: August 13, 2024  
     
  /s/ Saul Leal  
Name: Saul Leal  
Title: Chief Executive Officer  

 

This certification accompanies the foregoing Report pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. A signed original of this certification has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

 

 

 

 

v3.24.2.u1
Cover
6 Months Ended
Jun. 30, 2024
$ / shares
shares
Cover [Abstract]  
Document Type 10-Q
Amendment Flag false
Document Quarterly Report true
Document Transition Report false
Document Period End Date Jun. 30, 2024
Document Fiscal Period Focus Q2
Document Fiscal Year Focus 2024
Current Fiscal Year End Date --12-31
Entity File Number 000-56565
Entity Registrant Name ONEMETA INC.
Entity Central Index Key 0001388295
Entity Tax Identification Number 20-5150818
Entity Incorporation, State or Country Code NV
Entity Address, Address Line One 450 South 400 Esat
Entity Address, Address Line Two Suite 200
Entity Address, City or Town Bountiful
Entity Address, State or Province UT
Entity Address, Postal Zip Code 84010
City Area Code (775)
Local Phone Number 464-1980
Title of 12(b) Security None.
Entity Current Reporting Status Yes
Entity Interactive Data Current Yes
Entity Filer Category Non-accelerated Filer
Entity Small Business true
Entity Emerging Growth Company true
Elected Not To Use the Extended Transition Period false
Entity Shell Company false
Entity Common Stock, Shares Outstanding | shares 33,664,960
Entity Listing, Par Value Per Share | $ / shares $ 0.001
v3.24.2.u1
Balance Sheets (Unaudited) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Current assets:    
Cash $ 323,330 $ 1,129,935
Accounts receivable 6,160 6,935
Prepaid and other current assets 9,740 6,820
Total current assets 339,230 1,143,690
Total assets 339,230 1,143,690
Current liabilities:    
Accounts payable 476,260 522,917
Deferred revenue 19,500
Total current liabilities 1,543,690 1,025,919
Total liabilities 1,543,690 1,025,919
STOCKHOLDERS’ EQUITY (DEFICIT)    
Common stock, $0.001 par value, 500,000,000 shares authorized, 33,664,960 and 32,995,460 shares issued and outstanding, respectively 33,665 32,996
Additional paid in capital 34,677,417 33,992,707
Accumulated deficit (35,916,406) (33,908,796)
Total stockholders’ equity (deficit) (1,204,460) 117,771
Total liabilities and stockholders’ equity (deficit) 339,230 1,143,690
Series A Preferred Stock [Member]    
STOCKHOLDERS’ EQUITY (DEFICIT)    
Preferred stock, value 2 2
Series B-1 Convertible Preferred Stock [Member]    
STOCKHOLDERS’ EQUITY (DEFICIT)    
Preferred stock, value 862 862
Nonrelated Party [Member]    
Current liabilities:    
Accrued expenses 32,589
Related Party [Member]    
Current liabilities:    
Accrued expenses 352,351 281,012
Note payable, related party 221,990 221,990
Senior secured notes payable, related party $ 441,000
v3.24.2.u1
Balance Sheets (Unaudited) (Parenthetical) - $ / shares
Jun. 30, 2024
Dec. 31, 2023
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 50,000,000 50,000,000
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 500,000,000 500,000,000
Common stock, shares issued 33,664,960 32,995,460
Common stock, shares outstanding 33,664,960 32,995,460
Series A Preferred Stock [Member]    
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 2,068 2,068
Preferred stock, shares issued 2,068 2,068
Preferred stock, shares outstanding 2,068 2,068
Series B-1 Convertible Preferred Stock [Member]    
Preferred stock, par value $ 0.001 $ 0.001
Preferred stock, shares authorized 8,619,420 8,619,420
Preferred stock, shares issued 8,619,420 8,619,420
Preferred stock, shares outstanding 8,619,420 8,619,420
v3.24.2.u1
Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Income Statement [Abstract]        
Revenue $ 5,489 $ 44,802 $ 10,876 $ 47,962
Total revenue 5,489 44,802 10,876 47,962
Operating expenses:        
Research and development 218,675 191,472 451,564 336,504
General and administrative 671,185 3,210,847 1,135,224 3,516,306
Advertising and marketing 20,447 29,178 53,473 89,785
Legal and professional 146,482 97,332 352,133 121,916
Total operating expenses 1,056,789 3,528,829 1,992,394 4,064,511
Loss from operations (1,051,300) (3,484,027) (1,981,518) (4,016,549)
Other expense:        
Interest expense (19,213) (10,581) (26,092) (20,472)
Total other expense (19,213) (10,581) (26,092) (20,472)
Net loss $ (1,070,513) $ (3,494,608) $ (2,007,610) $ (4,037,021)
Net loss per common share:        
Basic $ (0.03) $ (0.12) $ (0.06) $ (0.15)
Diluted $ (0.03) $ (0.12) $ (0.06) $ (0.15)
Weighted average common shares outstanding:        
Basic 33,164,557 28,196,484 33,105,163 26,592,636
Diluted 33,164,557 28,196,484 33,105,163 26,592,636
v3.24.2.u1
Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series B-1 Convertible Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 2 $ 24,984 $ 24,156,001 $ (27,761,733) $ (3,580,746)
Temporary equity balance, shares at Dec. 31, 2022   5,673,346        
Temporary equity balance, value at Dec. 31, 2022   $ 4,016,616        
Balance, shares at Dec. 31, 2022 2,068 24,983,593      
Common shares issued for cash $ 437 174,563 175,000
Common shares issued for cash, shares     437,500      
Stock based compensation $ 30 11,970 12,000
Stock based compensation, shares     30,000      
Imputed interest 1,665 1,665
Net loss (542,413) (542,413)
Balance at Mar. 31, 2023 $ 2 $ 25,451 24,344,199 (28,304,146) (3,934,494)
Temporary equity balance, shares at Mar. 31, 2023   5,673,346        
Temporary equity balance, value at Mar. 31, 2023   $ 4,016,616        
Balance, shares at Mar. 31, 2023 2,068 25,451,093      
Balance at Dec. 31, 2022 $ 2 $ 24,984 24,156,001 (27,761,733) (3,580,746)
Temporary equity balance, shares at Dec. 31, 2022   5,673,346        
Temporary equity balance, value at Dec. 31, 2022   $ 4,016,616        
Balance, shares at Dec. 31, 2022 2,068 24,983,593      
Net loss           (4,037,021)
Balance at Jun. 30, 2023 $ 2 $ 30,161 26,137,940 (31,798,754) (5,630,651)
Temporary equity balance, shares at Jun. 30, 2023   8,619,420        
Temporary equity balance, value at Jun. 30, 2023   $ 6,102,378        
Balance, shares at Jun. 30, 2023 2,068 30,160,560      
Balance at Mar. 31, 2023 $ 2 $ 25,451 24,344,199 (28,304,146) (3,934,494)
Temporary equity balance, shares at Mar. 31, 2023   5,673,346        
Temporary equity balance, value at Mar. 31, 2023   $ 4,016,616        
Balance, shares at Mar. 31, 2023 2,068 25,451,093      
Common shares issued for cash     $ 2,937 1,005,063 1,008,000
Common shares issued for cash, shares     2,936,667      
Stock based compensation 79,666 79,666
Imputed interest 1,665 1,665
Net loss (3,494,608) (3,494,608)
Additional shares issued for prior year  software acquisition $ 1,773 707,347 709,120
Temporary equity additional shares issued for prior year software acquistion, shares   2,946,074        
Temporary equity additional shares issued for prior year software acquistion   $ 2,085,762        
Additional shares issued for prior year software acquisition, shares     1,772,800      
Balance at Jun. 30, 2023 $ 2 $ 30,161 26,137,940 (31,798,754) (5,630,651)
Temporary equity balance, shares at Jun. 30, 2023   8,619,420        
Temporary equity balance, value at Jun. 30, 2023   $ 6,102,378        
Balance, shares at Jun. 30, 2023 2,068 30,160,560      
Balance at Dec. 31, 2023 $ 2 $ 862 $ 32,996 33,992,707 (33,908,796) 117,771
Temporary equity balance, shares at Dec. 31, 2023          
Temporary equity balance, value at Dec. 31, 2023          
Balance, shares at Dec. 31, 2023 2,068 8,619,420 32,995,460      
Common shares issued for cash $ 87 34,913 35,000
Common shares issued for cash, shares     87,500      
Stock based compensation 84,663 84,663
Stock based compensation, shares          
Contributed capital 4,448 4,448
Imputed interest 1,665 1,665
Net loss (937,097) (937,097)
Balance at Mar. 31, 2024 $ 2 $ 862 $ 33,083 34,118,396 (34,845,893) (693,550)
Temporary equity balance, shares at Mar. 31, 2024          
Temporary equity balance, value at Mar. 31, 2024          
Balance, shares at Mar. 31, 2024 2,068 8,619,420 33,082,960      
Balance at Dec. 31, 2023 $ 2 $ 862 $ 32,996 33,992,707 (33,908,796) 117,771
Temporary equity balance, shares at Dec. 31, 2023          
Temporary equity balance, value at Dec. 31, 2023          
Balance, shares at Dec. 31, 2023 2,068 8,619,420 32,995,460      
Net loss           (2,007,610)
Balance at Jun. 30, 2024 $ 2 $ 862 $ 33,665 34,677,417 (35,916,406) (1,204,460)
Temporary equity balance, shares at Jun. 30, 2024          
Temporary equity balance, value at Jun. 30, 2024          
Balance, shares at Jun. 30, 2024 2,068 8,619,420 33,664,960      
Balance at Mar. 31, 2024 $ 2 $ 862 $ 33,083 34,118,396 (34,845,893) (693,550)
Temporary equity balance, shares at Mar. 31, 2024          
Temporary equity balance, value at Mar. 31, 2024          
Balance, shares at Mar. 31, 2024 2,068 8,619,420 33,082,960      
Common shares issued for cash $ 582 465,018 $ 465,600
Common shares issued for cash, shares     582,000     582,000
Stock based compensation 92,338 $ 92,338
Stock based compensation, shares          
Imputed interest 1,665 1,665
Net loss (1,070,513) (1,070,513)
Balance at Jun. 30, 2024 $ 2 $ 862 $ 33,665 $ 34,677,417 $ (35,916,406) $ (1,204,460)
Temporary equity balance, shares at Jun. 30, 2024          
Temporary equity balance, value at Jun. 30, 2024          
Balance, shares at Jun. 30, 2024 2,068 8,619,420 33,664,960      
v3.24.2.u1
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES              
Net loss $ (1,070,513) $ (937,097) $ (3,494,608) $ (542,413) $ (2,007,610) $ (4,037,021)  
Adjustment to reconcile net loss to cash used in operating activities:              
Imputed interest         3,330 3,330  
Additional shares issued for prior year software acquisition         2,794,882  
Stock based compensation         177,001 91,666  
Amortization         195,905  
Net change in:              
Accounts receivable         775 (44,760)  
Prepaid and other current assets         (2,920)  
Accounts payable         132,584 124,425  
Accrued expenses         32,589  
Accrued expenses, related party         (103,454) (89,052)  
Deferred revenue         19,500  
CASH FLOWS USED IN OPERATING ACTIVITIES         (1,748,205) (960,625)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from senior secured notes payable, related party         441,000  
Proceeds from issuance of common shares 465,600       500,600 1,183,000  
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES         941,600 1,183,000  
NET CHANGE IN CASH         (806,605) 222,375  
Cash, beginning of period   $ 1,129,935   $ 400,703 1,129,935 400,703 $ 400,703
Cash, end of period $ 323,330   $ 623,078   323,330 623,078 $ 1,129,935
SUPPLEMENTAL CASH FLOW INFORMATION              
Cash paid on interest expense          
Cash paid for income taxes          
NON-CASH TRANSACTIONS              
Expenses paid on the Company’s behalf         179,241 181,996  
Contributed capital         $ 4,448  
v3.24.2.u1
Pay vs Performance Disclosure - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Pay vs Performance Disclosure [Table]            
Net Income (Loss) $ (1,070,513) $ (937,097) $ (3,494,608) $ (542,413) $ (2,007,610) $ (4,037,021)
v3.24.2.u1
Insider Trading Arrangements
6 Months Ended
Jun. 30, 2024
Insider Trading Arrangements [Line Items]  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.2.u1
Basis of Presentation
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Basis of Presentation

Note 1. Basis of Presentation

 

The accompanying unaudited interim financial statements of OneMeta Inc. (“we”, “our”, “OneMeta” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the financial statements and notes thereto contained in the Company’s fiscal 2023 financial statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for our interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosure contained in the financial statements for fiscal 2023, have been omitted.

 

OneMeta was originally incorporated as Promotions on Wheels Holdings, Inc., a Nevada corporation, on July 3, 2006. On December 26, 2008, the name of the Company was changed to Blindspot Alert, Inc. On September 11, 2009, the Company’s name was changed to WebSafety, Inc. On March 23, 2021, the Company’s name was changed to VeriDetx Corp. On June 8, 2021, the Company’s name was changed to WebSafety, Inc. On July 10, 2022, the Company’s name was changed to OneMeta AI. On June 20, 2023, the Company’s name was changed to OneMeta Inc.

 

v3.24.2.u1
Summary of Significant Accounting Policies
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

Note 2. Summary of Significant Accounting Policies

 

Use of Estimates

 

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates in the accompanying financial statements involving the valuation of common stock and stock based compensation.

 

Cash and Cash Equivalents

 

Cash equivalents include all highly liquid investments with original maturities of three months or less.

 

Accounts Receivable

 

Accounts receivable are comprised of unsecured amounts due from customers. The Company carries its accounts receivable at their face amounts less an allowance for credit losses. The allowance for credit losses is recognized based on management’s estimate of likely losses per year, based on past experience and review of customer profiles and the aging of receivable balances. As of June 30, 2024 and December 31, 2023, there was no allowance for credit losses.

 

Property and Equipment

 

Property and equipment are valued at cost. Additions are capitalized and maintenance and repairs are charged to expense as incurred. Depreciation is provided using the straight-line method over the estimated useful lives of the assets as follows:

 

   Estimated
Category  Useful Lives
Building and improvements  3 years

 

 

Related Parties

 

The Company follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions.

 

Fair Value of Financial Instruments

 

The Company’s financial instruments consist primarily of cash and accounts payable. The carrying values of these financial instruments approximate their respective fair values as they are short-term in nature or carry interest rates that approximate market rates.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts With Customers, which was adopted on January 1, 2018 using the modified retrospective method, with no impact to the Company’s comparative financial statements. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services. Revenue is recognized based on the following five step model:

 

Identification of the contract with a customer
Identification of the performance obligations in the contract
Determination of the transaction price
Allocation of the transaction price to the performance obligations in the contract
Recognition of revenue when, or as, the Company satisfies a performance obligation

 

We enter into revenue arrangements in which a customer may purchase a combination of subscriptions, consulting services, training and education. Fully hosted subscription services (“SaaS”) allow customers to access hosted software during the contractual term without taking possession of the software.

 

We recognize revenue ratably over the contractual service term for hosted services that are priced based on a committed number of transactions where the delivery and consumption of the benefit of the services occur evenly over time, beginning on the date the services associated with the committed transactions are first made available to the customer and continuing through the end of the contractual service term. Over-usage fees and fees based on the actual number of transactions are billed in accordance with contract terms as these fees are incurred and are included in the transaction price of an arrangement as variable consideration. Revenue based on per-minute or per-word basis, where invoicing is aligned to the pattern of performance, customer benefit and consumption, are typically accounted for utilizing the “as-invoiced” practical expedient. Revenue for subscriptions sold as a fee per period is recognized ratably over the contractual term as the customer simultaneously receives and consumes the benefit of the underlying service.

 

Licenses for software may be purchased as a subscription for a fixed period of time or based on usage. Revenue from licenses is recognized at the point in time the software is available to the customer, provided all other revenue recognition criteria are met, and classified as revenue on our Statements of Operations. Our interpretation or translation services fees are based on a per-minute or per-word basis, are typically accounted for utilizing the “as-invoiced” practical expedient.

 

Our services are comprised primarily of fees related to training, and education for certain licenses that are recognized at a point in time. Training and education revenues are recognized as the services are performed.

 

Disaggregation of revenues

 

The Company disaggregates revenue between subscription and license revenue and training and education revenue.

 

  

Three Months
Ended

June 30,
2024

  

Three Months
Ended

June 30,
2023

  

Six Months Ended

June 30,
2024

  

Six Months Ended

June 30,
2023

 
Subscription and license revenue  $5,489   $41,202   $10,876   $41,287 
Training and education   -    3,600    -    6,675 
Total revenue  $5,489   $44,802   $10,876   $47,962 

 

 

Deferred Revenue

 

Deferred revenue includes service and support contracts and represents the undelivered performance obligation of agreements that are typically for one year or less. As of June 30, 2024 and 2023, deferred revenue was $19,500 and $0, respectively.

 

Basic and Diluted Loss Per Share

 

Basic loss per common share is computed by dividing the net loss available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted loss per common share is determined using the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive. Accordingly, the number of weighted average shares outstanding, as well as the amount of net loss per share are presented for basic and diluted per share calculations for the six months ended June 30, 2024 and 2023, reflected in the accompanying statement of operations.

 

Recent Accounting Pronouncements

 

The Company does not believe that any recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying financial statements.

 

v3.24.2.u1
Going Concern
6 Months Ended
Jun. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Going Concern

Note 3. Going Concern

 

These financial statements have been prepared in accordance with generally accepted accounting principles applicable to a going concern, which assumes that the Company will be able to meet its obligations and continue its operations for its next fiscal year. Realization values may be substantially different from carrying values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities should the Company be unable to continue as a going concern. As of June 30, 2024, the Company had not yet achieved profitable operations and expects to incur further losses in the development of its business, all of which raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due. Management has no formal plan in place to address this concern but considers that the Company will be able to obtain additional funds by equity financing and/or related party advances, however, there is no assurance of additional funding being available.

 

v3.24.2.u1
Related Party Transactions
6 Months Ended
Jun. 30, 2024
Related Party Transactions [Abstract]  
Related Party Transactions

Note 4. Related Party Transactions

 

Expense paid on the Company’s behalf

 

During the six months ended June 30, 2024 and 2023, Mr. Day paid $179,421 and $181,996 of expenses on the Company’s behalf and was repaid $160,897 and $189,139, respectively. As of June 30, 2024 and December 31, 2023, the balance owed to Mr. Day was $22,861 and $4,337, respectively.

 

 

Founder note

 

Rowland Day, the Company’s prior CEO agreed to provide the necessary working capital for the Company’s business. At the end of each calendar quarter the convertible promissory note is adjusted based upon the funds provided. The convertible promissory note bears interest at 5% and was originally convertible into Series B-1 preferred stock at the rate of $0.10 per share. On October 1, 2023, with no consideration given, Mr. Day agreed to waive the convertible feature on the note payable, related party. During the six months ended June 30, 2024 and 2023, this Company recorded imputed interest expense of $3,330.

 

As of June 30, 2024 and December 31, 2023, the note payable, related party principal balance was $221,990, with accrued interest of $38,848 and $33,299, respectively.

 

Senior secured notes payable

 

On May 10, 2024, the Company (the “Grantor”) entered into a secured promissory note payable for $225,000 with Rowland Day (the “Lender”). The note is secured by the assets of the Company and will accrue interest at the rate of 14% per annum. The note matures the earlier of; (i) November 10, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date). The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder. The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years. To secure the prompt and complete payment of all Secured Obligations, for value received and pursuant to the Note, the Grantor hereby grants, assigns and transfers to the Lender a security interest in and to all of the Grantor’s assets. At the time any Collateral becomes subject to a security interest of the Lender hereunder, unless the Lender shall otherwise consent, the Grantor shall be deemed to have represented and warranted that (a) the Grantor is the lawful owner of such Collateral or has the power to transfer the Collateral and have the right and authority to subject the same to the security interest of the Lender.

 

On June 12, 2024, the Company (the “Grantor”) entered into a secured promissory note payable for $216,000 with Rowland Day (the “Lender”). The note is secured by the assets of the Company and will accrue interest at the rate of 14% per annum. The note matures the earlier of; (i) December 12, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date) . The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder. The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years. To secure the prompt and complete payment of all Secured Obligations, for value received and pursuant to the Note, the Grantor hereby grants, assigns and transfers to the Lender a security interest in and to all of the Grantor’s assets. At the time any Collateral becomes subject to a security interest of the Lender hereunder, unless the Lender shall otherwise consent, the Grantor shall be deemed to have represented and warranted that (a) the Grantor is the lawful owner of such Collateral or has the power to transfer the Collateral and have the right and authority to subject the same to the security interest of the Lender.

 

 

As of June 30, 2024 and December 31, 2023, the note payable, related party principal balance was $441,000 and $0, with accrued interest of $11,705 and $0, respectively.

 

Accrued salary and interest

 

On October 1, 2023, the Company and Mr. Day entered into a settlement and general release agreement. Per the agreement, Mr. Day agreed to settle all accrued salary and interest for service provided prior to September 1, 2022. As a result, the Company recorded a settlement of $351,459 as a contribution to capital during the year ended December 31, 2023. During the six months ended June 30, 2024, the Company recorded an additional $4,448 as a contribution to capital related to the settlement.

 

v3.24.2.u1
Equity
6 Months Ended
Jun. 30, 2024
Equity [Abstract]  
Equity

Note 5. Equity

 

The Company is currently authorized to issue up to 500,000,000 shares of common stock with a par value of $0.001. In addition, The Company is authorized to issue 50,000,000 shares of preferred stock with a par value of $0.001. The specific rights of the preferred stock, when so designated, shall be determined by the board of directors.

 

On May 1, 2023, the Articles of Incorporation of the Company were amended to increase the authorized B-1 preferred shares to 8,619,420 shares.

 

Common Stock

 

On February 6, 2024, the Company issued 87,500 shares of common stock at $0.40 per share and collected $35,000.

 

During the quarter ended June 30, 2024, the Company issued 582,000 shares of common stock at $0.80 per share and collected $465,600.

 

Preferred Stock

 

Series A Convertible Preferred Stock

 

In April 2008, our board of directors designated 5,000,000 shares of our preferred stock as Series A Convertible Preferred Stock (“Series A”) with a par value of $0.001. On May 1, 2023, the Articles of Incorporation of the Company were amended to decrease the authorized Series A shares to 2,068 shares of Series A. Series A has liquidation and dividend preferences. Each share of Series A has voting rights equal to the amount of shares of common stock into which the Series A is convertible. Each share of Series A is convertible on a 1 to 1.25 common share basis. As of each of June 30, 2024 and December 31, 2023, there were 2,068 shares of Series A issued and outstanding.

 

Series B-1 Convertible Preferred Stock

 

In October 2015, our board of directors designated 3,107,438 shares of our preferred stock as Series B-1 Convertible Preferred Stock (“Series B-1”) with the redemption value of $0.70798 per share. Series B-1 has liquidation and dividend preferences. Each share of Series B-1 has voting rights 3.2x (times) that of the number of votes that is equal to the number of common stock into which the Series B-1 are convertible. Each share of Series B-1 is convertible on a 1 to 11 common share basis. The Company’s Articles of Incorporation require 51% of the outstanding votes of the Series B-1 to amend or repeal any incorporation documents that would alter the rights or preferences of Series B-1, alter the authorized number of shares of the series, create or issue any classes of preferred stock senior to the Series B-1, amend the company’s bylaws, or enter into a transaction that would result in a change in control. Series B-1 was included in mezzanine equity on the balance sheet, because it was convertible at the redemption value into a variable number of shares. On May 2, 2023, the Board approved an addendum to the Share Exchange Agreement previously entered into on August 1, 2022, between the Company, Metalanguage, and Saul Leal. The Addendum provided for the additional issuance of 2,946,074 shares of Series B-1 Convertible preferred stock to the sole shareholder of Metalanguage who is also the CEO of the Company, Saul Leal. On September 30, 2023, the Articles of Incorporation of the Company were amended to remove the redemption right of the Series B-1, which was subsequently reclassified from mezzanine equity to permanent equity on the balance sheet. As of June 30, 2024 and December 31, 2023, there are 8,619,420 shares of Series B-1 issued and outstanding.

 

 

Series B-2 Convertible Preferred Stock

 

In October 2015, our board of directors designated 3,107,438 shares of our preferred stock as Series B-2 Convertible Preferred Stock (“Series B-2”) with a par value of $0.001. On May 1, 2023, the Articles of Incorporation of the Company were amended such that no Series B-2 shares are authorized. Series B-2 have no liquidation or dividend preferences. Each share of Series B-2 has voting rights equal to the amount of shares of common stock the Series A is convertible to and is convertible on a 1 to 1 common share basis and shall automatically be converted into common shares up the Public Offering Closing. As of June 30, 2024 and December 31, 2023, there are no shares of Series B-2 issued and outstanding.

 

Stock Warrants

 

The following table summarizes the stock warrant activity for the six months ended June 30, 2024:

 

   Warrants  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   350,000   $1.29 
Granted        
Exercised                        
Forfeited        
Expired        
Outstanding, June 30, 2024   350,000   $1.29 

 

As of June 30, 2024 the outstanding and exercisable warrants have a weighted average remaining term of 3.81 with no intrinsic value, respectively.

 

Stock Options

 

On January 24, 2024, the board of directors approved the issuance of 750,000 options to a director. The options have a ten-year term at an exercise price of $0.51 and vest in 4 equal annual installments beginning one year from the issuance date. The total fair value of these option grants at issuance was $368,386.The Company valued the stock options using the Black-Scholes model with the following key assumptions: Stock price $0.51, Exercise price $0.51, Term 10 years, Volatility 162.68% and Discount rate 4.14%.

 

During the six months ended June 30, 2024, the Company recognized $177,001 of expense related to outstanding stock options.

 

The following table summarizes the stock option activity for the six months ended June 30, 2024:

 

   Options  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   3,645,000   $0.43 
Granted   750,000    0.51 
Exercised        
Forfeited                         
Expired        
Outstanding, June 30, 2024   4,395,000   $0.43 
Exercisable, June 30, 2024   555,000   $0.45 

 

As of June 30, 2024, the outstanding and exercisable options have a weighted average remaining term of 5.21 with an intrinsic value of $237,950.

 

v3.24.2.u1
Subsequent Events
6 Months Ended
Jun. 30, 2024
Subsequent Events [Abstract]  
Subsequent Events

Note 6: Subsequent Events

 

On July 22, 2024, the Company entered into an Independent Software Vendor Program Agreement (the “Agreement”) with Five9, Inc. (“Five9”), a Delaware corporation. Five9 is a leading provider of intelligent cloud software and applications for contact centers. Pursuant to the Agreement, Five9 granted the Company a non-exclusive, worldwide, royalty-free, non-sublicensable and non-transferable license to access the Five9 developer account with the purpose of integrating the Company’s products and services and becoming an accredited vendor under Five9’s ISV program. The Company has agreed to pay a non-refundable ISV Program participation fee to Five9 for the initial one-year term of the Agreement and for each one-year renewal term thereafter. Further, each party to the Agreement may receive referral fees from the other party for the referral of prospective customers.

v3.24.2.u1
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Use of Estimates

Use of Estimates

 

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates in the accompanying financial statements involving the valuation of common stock and stock based compensation.

 

Cash and Cash Equivalents

Cash and Cash Equivalents

 

Cash equivalents include all highly liquid investments with original maturities of three months or less.

 

Accounts Receivable

Accounts Receivable

 

Accounts receivable are comprised of unsecured amounts due from customers. The Company carries its accounts receivable at their face amounts less an allowance for credit losses. The allowance for credit losses is recognized based on management’s estimate of likely losses per year, based on past experience and review of customer profiles and the aging of receivable balances. As of June 30, 2024 and December 31, 2023, there was no allowance for credit losses.

 

Property and Equipment

Property and Equipment

 

Property and equipment are valued at cost. Additions are capitalized and maintenance and repairs are charged to expense as incurred. Depreciation is provided using the straight-line method over the estimated useful lives of the assets as follows:

 

   Estimated
Category  Useful Lives
Building and improvements  3 years

 

 

Related Parties

Related Parties

 

The Company follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions.

 

Fair Value of Financial Instruments

Fair Value of Financial Instruments

 

The Company’s financial instruments consist primarily of cash and accounts payable. The carrying values of these financial instruments approximate their respective fair values as they are short-term in nature or carry interest rates that approximate market rates.

 

Revenue Recognition

Revenue Recognition

 

The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts With Customers, which was adopted on January 1, 2018 using the modified retrospective method, with no impact to the Company’s comparative financial statements. Revenues are recognized when control of the promised goods or services is transferred to the customer in an amount that reflects the consideration the Company expects to be entitled to in exchange for transferring those goods or services. Revenue is recognized based on the following five step model:

 

Identification of the contract with a customer
Identification of the performance obligations in the contract
Determination of the transaction price
Allocation of the transaction price to the performance obligations in the contract
Recognition of revenue when, or as, the Company satisfies a performance obligation

 

We enter into revenue arrangements in which a customer may purchase a combination of subscriptions, consulting services, training and education. Fully hosted subscription services (“SaaS”) allow customers to access hosted software during the contractual term without taking possession of the software.

 

We recognize revenue ratably over the contractual service term for hosted services that are priced based on a committed number of transactions where the delivery and consumption of the benefit of the services occur evenly over time, beginning on the date the services associated with the committed transactions are first made available to the customer and continuing through the end of the contractual service term. Over-usage fees and fees based on the actual number of transactions are billed in accordance with contract terms as these fees are incurred and are included in the transaction price of an arrangement as variable consideration. Revenue based on per-minute or per-word basis, where invoicing is aligned to the pattern of performance, customer benefit and consumption, are typically accounted for utilizing the “as-invoiced” practical expedient. Revenue for subscriptions sold as a fee per period is recognized ratably over the contractual term as the customer simultaneously receives and consumes the benefit of the underlying service.

 

Licenses for software may be purchased as a subscription for a fixed period of time or based on usage. Revenue from licenses is recognized at the point in time the software is available to the customer, provided all other revenue recognition criteria are met, and classified as revenue on our Statements of Operations. Our interpretation or translation services fees are based on a per-minute or per-word basis, are typically accounted for utilizing the “as-invoiced” practical expedient.

 

Our services are comprised primarily of fees related to training, and education for certain licenses that are recognized at a point in time. Training and education revenues are recognized as the services are performed.

 

Disaggregation of revenues

 

The Company disaggregates revenue between subscription and license revenue and training and education revenue.

 

  

Three Months
Ended

June 30,
2024

  

Three Months
Ended

June 30,
2023

  

Six Months Ended

June 30,
2024

  

Six Months Ended

June 30,
2023

 
Subscription and license revenue  $5,489   $41,202   $10,876   $41,287 
Training and education   -    3,600    -    6,675 
Total revenue  $5,489   $44,802   $10,876   $47,962 

 

 

Deferred Revenue

 

Deferred revenue includes service and support contracts and represents the undelivered performance obligation of agreements that are typically for one year or less. As of June 30, 2024 and 2023, deferred revenue was $19,500 and $0, respectively.

 

Basic and Diluted Loss Per Share

Basic and Diluted Loss Per Share

 

Basic loss per common share is computed by dividing the net loss available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted loss per common share is determined using the weighted-average number of common shares outstanding during the period, adjusted for the dilutive effect of common stock equivalents. In periods when losses are reported, the weighted-average number of common shares outstanding excludes common stock equivalents, because their inclusion would be anti-dilutive. Accordingly, the number of weighted average shares outstanding, as well as the amount of net loss per share are presented for basic and diluted per share calculations for the six months ended June 30, 2024 and 2023, reflected in the accompanying statement of operations.

 

Recent Accounting Pronouncements

Recent Accounting Pronouncements

 

The Company does not believe that any recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying financial statements.

v3.24.2.u1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2024
Accounting Policies [Abstract]  
Schedule of Property and Equipment

 

   Estimated
Category  Useful Lives
Building and improvements  3 years
Schedule of Disaggregation of Revenue

The Company disaggregates revenue between subscription and license revenue and training and education revenue.

 

  

Three Months
Ended

June 30,
2024

  

Three Months
Ended

June 30,
2023

  

Six Months Ended

June 30,
2024

  

Six Months Ended

June 30,
2023

 
Subscription and license revenue  $5,489   $41,202   $10,876   $41,287 
Training and education   -    3,600    -    6,675 
Total revenue  $5,489   $44,802   $10,876   $47,962 
v3.24.2.u1
Equity (Tables)
6 Months Ended
Jun. 30, 2024
Equity [Abstract]  
Schedule of Warrant Outstanding

The following table summarizes the stock warrant activity for the six months ended June 30, 2024:

 

   Warrants  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   350,000   $1.29 
Granted        
Exercised                        
Forfeited        
Expired        
Outstanding, June 30, 2024   350,000   $1.29 
Schedule of Stock Options

The following table summarizes the stock option activity for the six months ended June 30, 2024:

 

   Options  

Weighted-

Average Exercise

Price Per Share

 
Outstanding, December 31, 2023   3,645,000   $0.43 
Granted   750,000    0.51 
Exercised        
Forfeited                         
Expired        
Outstanding, June 30, 2024   4,395,000   $0.43 
Exercisable, June 30, 2024   555,000   $0.45 
v3.24.2.u1
Schedule of Property and Equipment (Details)
Jun. 30, 2024
Building Improvements [Member]  
Property, Plant and Equipment [Line Items]  
Estimated useful lives 3 years
v3.24.2.u1
Schedule of Disaggregation of Revenue (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Product Information [Line Items]        
Total revenue $ 5,489 $ 44,802 $ 10,876 $ 47,962
Subscription and License [Member]        
Product Information [Line Items]        
Total revenue 5,489 41,202 10,876 41,287
Training and Education [Member]        
Product Information [Line Items]        
Total revenue $ 3,600 $ 6,675
v3.24.2.u1
Summary of Significant Accounting Policies (Details Narrative) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2023
Accounting Policies [Abstract]      
Allowance for credit loss $ 0 $ 0  
Deferred revenue $ 19,500   $ 0
v3.24.2.u1
Related Party Transactions (Details Narrative) - USD ($)
6 Months Ended 12 Months Ended
Jun. 12, 2024
May 10, 2024
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Related Party Transaction [Line Items]          
Imputed interest     $ 3,330 $ 3,330  
Capital contribution     4,448  
Rowland Day [Member]          
Related Party Transaction [Line Items]          
Expenses paid on the company's behalf     179,421 181,996  
Repayments of expenses to related party     160,897 189,139  
Balance owed     22,861   $ 4,337
Imputed interest     3,330 $ 3,330  
Notes payable principal balance     221,990   221,990
Accrued interest     38,848   33,299
Capital contribution     4,448   351,459
Rowland Day [Member] | Senior Secured Promissory Notes Payable [Member]          
Related Party Transaction [Line Items]          
Accrued interest     11,705   0
Promissory note payable $ 216,000 $ 225,000      
Interest rate 14.00% 14.00%      
Debt default description The note matures the earlier of; (i) December 12, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date) . The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder The note matures the earlier of; (i) November 10, 2024, (ii) the closing of a minimum of $500,000 in a subsequent financing of either debt or equity; (iii) a subsequent registration statement with minimum proceeds of one million dollars ($1,000,000) is received by the Company; and /or (iv) a change in control transaction occurs in which the collective ownership of Saul Leal and Holder is reduced to less than fifty percent (50%) or Holder’s ownership is reduced to less than thirty-five percent (35%) (any such date, or transaction shall be the maturity date). The Company will not hereafter create, incur, assume, or suffer to exist any mortgage, pledge, hypothecation, assignment, security interest, encumbrance, lien (statutory or other), preference, priority, of other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any financing lease) (each a “Lien”) upon any of its property, revenue, or assets, whether now owned or hereafter acquired without the written consent of Holder      
Debt default description The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years The Company shall cross-default in the payment when due, or otherwise default in performance, after the expiration of any applicable grace period, of any amount payable under existing corporate obligations, or any other obligations of the Company for money borrowed (including capital leases and purchase money financing) in excess of $10,000, or there occurs any event of default or similar circumstance or event entitling the holder thereof to accelerate the obligations thereunder or to exercise rights and remedies, prior to the payment in full of the obligations. If any Event of Default occurs and continues for a period that exceeds ten (10) days, Holder may by written election, elect to either (i) declare the Note immediately due and payable, or (ii) receive 1,000,000 warrants with an exercise price of $0.01 per share which shall have a term of 5 years      
Warrants receivable 1,000,000 1,000,000      
Exercise price $ 0.01 $ 0.01      
Warrants term 5 years 5 years      
Senior secured notes payable     $ 441,000   $ 0
Rowland Day [Member] | Series B-1 Convertible Preferred Stock [Member]          
Related Party Transaction [Line Items]          
Conversion price     $ 0.10    
Rowland Day [Member] | Convertible Debt [Member]          
Related Party Transaction [Line Items]          
Related party interest rate     5.00%    
v3.24.2.u1
Schedule of Warrant Outstanding (Details) - Warrant [Member]
6 Months Ended
Jun. 30, 2024
$ / shares
shares
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Warrants outstanding, beginning balance | shares 350,000
Weighted average exercise price per share, beginning balance | $ / shares $ 1.29
Warrants, granted | shares
Weighted average exercise price per share, granted | $ / shares
Warrants, exercised | shares
Weighted average exercise price per share, exercised | $ / shares
Warrants, forfeited | shares
Weighted average exercise price per share, forfeited | $ / shares
Warrants, expired | shares
Weighted average exercise price per share, expired | $ / shares
Warrants outstanding, ending balance | shares 350,000
Weighted average exercise price per share, ending balance | $ / shares $ 1.29
v3.24.2.u1
Schedule of Stock Options (Details) - Share-Based Payment Arrangement, Option [Member]
6 Months Ended
Jun. 30, 2024
$ / shares
shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Options outstanding, beginning balance | shares 3,645,000
Weighted average exercise price, beginning balance | $ / shares $ 0.43
Options, granted | shares 750,000
Weighted average exercise price, granted | $ / shares $ 0.51
Options, exercised | shares
Weighted average exercise price, exercised | $ / shares
Options, forfeited | shares
Weighted average exercise price, forfeited | $ / shares
Options, expired | shares
Weighted average exercise price, expired | $ / shares
Options outstanding, ending balance | shares 4,395,000
Weighted average exercise price, ending balance | $ / shares $ 0.43
Options, exercisable | shares 555,000
Weighted average exercise price, exercisable | $ / shares $ 0.45
v3.24.2.u1
Equity (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Feb. 06, 2024
Jan. 24, 2024
May 01, 2023
Oct. 31, 2015
Jun. 30, 2024
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
May 02, 2023
Apr. 30, 2008
Class of Stock [Line Items]                    
Common stock, shares authorized         500,000,000 500,000,000   500,000,000    
Common stock, par value         $ 0.001 $ 0.001   $ 0.001    
Preferred stock, shares authorized         50,000,000 50,000,000   50,000,000    
Preferred stock, par value         $ 0.001 $ 0.001   $ 0.001    
Common stock issued, shares 87,500       582,000          
Share issued price per share $ 0.40       $ 0.80 $ 0.80        
Common stock issued, value $ 35,000       $ 465,600 $ 500,600 $ 1,183,000      
Share-Based Payment Arrangement, Option [Member]                    
Class of Stock [Line Items]                    
Stock options, issuance           750,000        
Options exercise price           $ 0.51        
Stock options expense           $ 177,001        
Options outstanding, weighted average remaining term           5 years 2 months 15 days        
Options exercisable, weighted average remaining term           5 years 2 months 15 days        
Options outstanding, intrinsic value         237,950 $ 237,950        
Options exercisable, intrinsic value         $ 237,950 $ 237,950        
Warrant [Member]                    
Class of Stock [Line Items]                    
Warrants outstanding, weighted average remaining term         3 years 9 months 21 days 3 years 9 months 21 days        
Warrants exercisable, weighted average remaining term         3 years 9 months 21 days 3 years 9 months 21 days        
Director [Member] | Share-Based Payment Arrangement, Option [Member]                    
Class of Stock [Line Items]                    
Stock options, issuance   750,000                
Options term   10 years                
Options exercise price   $ 0.51                
Option grants issuance   $ 368,386                
Stock price   $ 0.51                
Exercise price   $ 0.51                
Term   10 years                
Volatility   162.68%                
Discount rate   4.14%                
Series B-1 Convertible Preferred Stock [Member]                    
Class of Stock [Line Items]                    
Preferred stock, shares authorized     8,619,420 3,107,438 8,619,420 8,619,420   8,619,420    
Preferred stock, par value         $ 0.001 $ 0.001   $ 0.001    
Preferred stock, voting rights       Each share of Series B-1 has voting rights 3.2x (times) that of the number of votes that is equal to the number of common stock            
Preferred stock, convertible terms       Each share of Series B-1 is convertible on a 1 to 11 common share basis            
Preferred stock, shares issued         8,619,420 8,619,420   8,619,420    
Preferred stock, shares outstanding         8,619,420 8,619,420   8,619,420    
Preferred stock, redemption price per share       $ 0.70798            
Outstanding votes percent       51.00%            
Series B-1 Convertible Preferred Stock [Member] | Metalanguage [Member]                    
Class of Stock [Line Items]                    
Additional shares issued                 2,946,074  
Series A Preferred Stock [Member]                    
Class of Stock [Line Items]                    
Preferred stock, shares authorized     2,068   2,068 2,068   2,068   5,000,000
Preferred stock, par value         $ 0.001 $ 0.001   $ 0.001   $ 0.001
Preferred stock, voting rights     Each share of Series A has voting rights equal to the amount of shares of common stock              
Preferred stock, convertible terms     Each share of Series A is convertible on a 1 to 1.25 common share basis              
Preferred stock, shares issued         2,068 2,068   2,068    
Preferred stock, shares outstanding         2,068 2,068   2,068    
Series A-1 Preferred Stock [Member]                    
Class of Stock [Line Items]                    
Preferred stock, shares issued         2,068 2,068   2,068    
Preferred stock, shares outstanding         2,068 2,068   2,068    
Series B-2 Convertible Preferred Stock [Member]                    
Class of Stock [Line Items]                    
Preferred stock, shares authorized       3,107,438            
Preferred stock, par value       $ 0.001            
Preferred stock, voting rights       Each share of Series B-2 has voting rights equal to the amount of shares of common stock            
Preferred stock, convertible terms       Series A is convertible to and is convertible on a 1 to 1 common share basis and shall automatically be converted into common shares up the Public Offering Closing            
Preferred stock, shares issued         0 0   0    
Preferred stock, shares outstanding         0 0   0    
Liquidation preference, value       $ 0            

OneMeta (QB) (USOTC:ONEI)
過去 株価チャート
から 11 2024 まで 12 2024 OneMeta (QB)のチャートをもっと見るにはこちらをクリック
OneMeta (QB) (USOTC:ONEI)
過去 株価チャート
から 12 2023 まで 12 2024 OneMeta (QB)のチャートをもっと見るにはこちらをクリック