PCT LTD (formerly Bingham Canyon Corporation,
(the “Company,” “PCT LTD,” or “Bingham”), a Delaware corporation, was formed on February 27, 1986.
The Company changed its domicile to Nevada on August 26, 1998. The Company acquires, develops and provides sustainable, environmentally
safe disinfecting, cleaning and tracking technologies. The Company specializes in providing cleaning, sanitizing and disinfectant fluid
solutions and fluid-generating equipment that creates environmentally safe solutions for global sustainability.
On August 31, 2016, the
Company entered into a Securities Exchange Agreement with Paradigm Convergence Technologies Corporation (“Paradigm,” or “PCT
Corp.”) to effect the acquisition of Paradigm as a wholly owned subsidiary. Under the terms of the agreement, Bingham issued 16,790,625
restricted common shares of Bingham stock to the shareholders of Paradigm in exchange for all 22,387,500 outstanding common shares of
Paradigm stock. In addition, Bingham issued options exercisable into 2,040,000 shares of the Bingham’s common stock (with exercise
prices ranging between $0.133 and $0.333) in exchange for 2,720,000 outstanding Paradigm stock options (with exercise prices ranging
between $0.10 and $0.25). These 2,040,000 options have been adjusted at the same exchange rate of 75% that the outstanding common shares
were exchanged. As a result of this share exchange agreement, Paradigm, the operating company, is considered the accounting acquirer.
Paradigm is located in Little River, SC and
was formed June 6, 2012 under the name of EUR-ECA, Ltd. On September 11, 2015, its Board of Directors authorized EUR-ECA Ltd. to file
with the Nevada Secretary of State to change its name to Paradigm Convergence Technologies Corp. Paradigm is a technology licensing company
specializing in environmentally safe solutions for global sustainability. The company holds a patent, intellectual property and/or distribution
rights to innovative products and technologies. Paradigm provides innovative products and technologies for eliminating biocidal contamination
from water supplies, industrial fluids, hard surfaces, food-processing equipment and medical devices. Paradigm’s overall strategy
is to market new products and technologies through the use of equipment leasing, joint ventures, licensing, distributor agreements and
partnerships.
Effective on February 29, 2018, the Company changed
its name from Bingham Canyon Corporation to PCT LTD to more accurately identify the Company’s direction and to develop the complementary
relationship and association with its wholly owned operating company, Paradigm Convergence Technologies Corporation (“Paradigm”
or “PCT Corp.”).
The accompanying consolidated financial statements
include the accounts of PCT LTD (“Parent”) and its wholly owned subsidiary, Paradigm Convergence Technologies Corporation
(“Paradigm” or “Subsidiary”). All intercompany accounts have been eliminated upon consolidation.
The preparation of the consolidated financial
statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure
of contingencies at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting
periods. Estimates are based on historical experience and on various other market-specific and other relevant assumptions that are believed
to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets
and liabilities that are not readily apparent from other sources. Actual results could differ materially from those estimates.
Cash and cash equivalents are considered to
be cash and highly liquid securities with original maturities of three months or less. The cash of $115,196 and $67,613 as of December
31, 2020 and December 31, 2019, respectively, represents cash on deposit in various bank accounts. There were no cash equivalents as of
December 31, 2020 and December 31, 2019.
The carrying values of our
financial instruments, including cash and cash equivalents, accounts receivable, inventory, prepaid expenses, accounts payable and accrued
expenses approximate their fair value due to the short maturities of these financial instruments.
Derivative liabilities are
determined based on “Level 3” inputs, which are significant and unobservable and have the lowest priority. The recorded values
of all other financial instruments approximate their current fair values because of their nature and respective relatively short maturity
dates or durations.
Our financial assets and
liabilities carried at fair value measured on a recurring basis as of December 31, 2020, consisted of the following:
Our financial assets and
liabilities carried at fair value measured on a recurring basis as of December 31, 2019, consisted of the following:
(1) The Company has estimated
the fair value of these liabilities using the Binomial Model.
The Company accounts for derivative instruments in
accordance with ASC Topic 815, “Derivatives and Hedging” and all derivative instruments are reflected as either assets
or liabilities at fair value in the balance sheet. The Company uses estimates of fair value to value its derivative instruments. Fair
value is defined as the price to sell an asset or transfer a liability in an orderly transaction between willing and able market participants.
In general, the Company’s policy in estimating fair values is to first look at observable market prices for identical assets and
liabilities in active markets, where available. When these are not available, other inputs are used to model fair value such as prices
of similar instruments, yield curves, volatilities, prepayment speeds, default rates and credit spreads, relying first on observable data
from active markets. Depending on the availability of observable inputs and prices, different valuation models could produce materially
different fair value estimates. The values presented may not represent future fair values and may not be realizable. The Company categorizes
its fair value estimates in accordance with ASC 820 based on the hierarchical framework associated with the three levels of price transparency
utilized in measuring financial instruments at fair value as discussed above. As of December 31, 2020, and December 31, 2019, the Company
had a $7,102,801 (restated) and $10,517,873 derivative liability, respectively.
Fair value estimates are
made at a specific point in time, based on relevant market information and information about the financial statement. These estimates
are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates. See Note 7 for additional information.
Under ASC 815-40-35, the Company has adopted a sequencing
policy whereby, in the event that reclassification of contracts from equity to assets or liabilities is necessary pursuant to ASC 815
due to the Company’s inability to demonstrate it has sufficient authorized shares as a result of certain securities with a potentially
indeterminable number of shares, shares will be allocated on the basis of the earliest issuance date of potentially dilutive instruments
with the earliest grants receiving the first allocation of shares. Pursuant to ASC 815, issuance of securities to the Company’s
employees or directors is not subject to the sequencing policy.
Trade accounts receivable are recorded at the time
product is shipped or services are provided including any shipping and handling fees. The Company provided allowances for uncollectible
accounts receivable equal to the estimated collection losses that will be incurred in collection of all receivables. Accounts receivable
is periodically evaluated for collectability basis on past credit history with customers and their current financial condition. The Company’s
management determines which accounts are past due and if deemed uncollectible, the Company charges off the receivable in the period the
determination is made. Based on management’s evaluation, the Company provided an allowance for doubtful accounts of $61,825 and
$16,250 at December 31, 2020 and December 31, 2019, respectively.
Property and equipment are
stated at purchased cost and depreciated utilizing a straight-line method over estimated useful lives ranging from 3 to 7 years after
the asset has been placed in service. Upon selling equipment that had been under a lease agreement, the Company discontinues the depreciation
on that piece of equipment, as it transfers ownership to another entity. Additions and major improvements that extend the useful lives
of property and equipment are capitalized. Maintenance and repairs are charged to operations as incurred. Upon trade-in, sale or retirement
of property and equipment, the related cost and accumulated depreciation are removed from the accounts, and any related gains or losses
are recorded in the results of operations.
The carrying values of the Company’s long-lived
assets are reviewed for impairment annually and whenever events or changes in circumstances indicate that they may not be recoverable.
When projections indicate that the carrying value of the long-lived asset is not recoverable, the carrying value is reduced by the estimated
excess of the carrying value over the fair value. An impairment charge is recognized if the carrying amount is not recoverable and the
carrying amount exceeds the fair value of the long-lived assets as determined by projected discounted net future cashflows. The recorded
impairment expense was $0 for the years ended December 31, 2020 and December 31, 2019, respectively.
Costs to obtain or develop patents are capitalized
and amortized over the remaining life of the patents, and technology rights are amortized over their estimated useful lives. The Company
currently has the right to several patents and proprietary technology. Patents and technology are amortized from the date the Company
acquires or is awarded the patent or technology right over their estimated useful lives, which range from 1 to 15 years.
Research and development costs are recognized as an
expense during the period incurred, which is until the conceptual formulation, design and testing of a process is completed and the process
has been determined to be commercially viable.
In February 2016, the Financial Accounting Standards
Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-02, “Leases” (Topic 842) ("ASC
842"), which requires lessees to recognize right-of-use ("ROU") assets and related lease liabilities on the balance sheet
for all leases greater than one year in duration. The Company records the associated lease liability and corresponding right-of-use asset
upon commencement of the lease using the implicit rate or a discount rate based on a credit-adjusted secured borrowing rate commensurate
with the term of the lease. When determining the lease term, the Company includes options to extend or terminate the lease when it is
reasonably certain that it will exercise that option, if any. As the Company’s leases do not typically provide an implicit rate,
the Company utilizes the appropriate incremental borrowing rate, determined as the rate of interest that the Company would have to pay
to borrow on a collateralized basis over a similar term and in a similar economic environment. The Company has elected to adopt the following
lease policies in conjunction with the adoption of ASU 2016-02: (i) for leases that have lease terms of 12 months or less and does not
include a purchase option that is reasonably certain to exercise, the Company elected not to apply ASC 842 recognition requirements; and
(ii) the Company elected to apply the package of practical expedients for existing arrangements entered into prior to January 1, 2019
to not reassess (a) whether an arrangement is or contains a lease, (b) the lease classification applied to existing leases, and(c) initial
direct costs. The Company has also elected the practical expedient to not separate between lease and non-lease components. During the
year ended December 31, 2020, the Company recognized an initial operating lease right-of-use asset of $123,614 and operating lease liability
of $123,614. See Note 5 for further details.
ASC 842 requires lessors to expense costs that are
not direct leasing costs, to continually assess collectability of lessee payments, and if operating lease payments are not probable of
collection, to only recognize into income equal to the lesser of (i) straight-line rental income or (ii) lease payments received to date.
On May 2014, the FASB issued ASU No. 2014-09, “Revenue
from Contracts with Customers” (Topic 606). The new revenue recognition standard provides a five-step analysis of transactions
to determine when and how revenue is recognized. The core principal is that a company should recognize revenue to depict the transfer
of promised goods or services to customers in an amount that reflect the consideration to which the entity expects to be entitled in exchange
for those goods or services.
The Company recognizes revenue based on the five criteria
for revenue recognition established under Topic 606: 1) identify the contract, 2) identify separate performance obligations, 3) determine
the transaction price, 4) allocate the transaction price among the performance obligations, and 5) recognize revenue as the performance
obligations are satisfied.
The Company has disclosed disaggregated revenue via
revenue stream on the face of the statement of operations. The Company did not have any contract assets or liabilities at December 31,
2020 or 2019, respectively.
For the year ended December 31, 2020, three customers
accounted for 41%, 19% and 10%, respectively, of consolidated revenues for the period. For the year ended December 31, 2019, four customers
accounted for 27%, 16%, 15%, and 13%, respectively, of consolidated revenues for the period.
The Company records stock-based compensation in accordance
with ASC 718. Under the provisions of ASC 718, stock-based compensation expense is measured at the grant date, based on the fair value
of the award, and is recognized over the requisite service period, which is generally the vesting period. The fair value of our stock
options and warrants is estimated using a Black-Scholes option valuation model. Refer to Notes 9 and 10 for further details.
Deferred income taxes are provided on a liability
method, whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards.
Deferred tax liabilities are recognized for taxable temporary differences, which are the differences between the reported amounts of assets
and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is
more likely than not that some portion or all the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted
for the effects of changes in tax laws and rates on the date of enactment. The Company recognizes the financial statement benefit of a
tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit.
For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest
benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority.
Basic loss per share is computed by dividing net loss
by the weighted-average number of common shares outstanding during the period. Diluted loss per share is computed by dividing net
loss by the weighted-average number of common shares and dilutive potential common shares outstanding during the period. As of December
31, 2020, there were outstanding common share equivalents (options, warrants, convertible debt, preferred series A stock, and preferred
series C stock) which amounted to 385,041,457 shares of common stock. These common share equivalents were not included in the computation
of diluted loss per share as their effect would have been anti-dilutive.
In August 2018, the FASB issued Accounting
Standards Update No. 2018-13 (“ASU 2018-13”), Fair Value Measurement (Topic 820): Disclosure Framework – Changes to
the Disclosure Requirements for Fair Value Measurement, which modifies the disclosure requirements relating to fair value measurements
as outlined in Topic 820, Fair Value Measurement. ASU 2018-13 is applicable to all entities that are required, under GAAP, to make disclosures
about recurring or nonrecurring fair value measurements. The amendments outlined in ASU 2018-13 are effective for all entities for fiscal
years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted for any removed
or modified disclosures upon issuance of ASU 2018-13. The adoption of ASU 2018-13 did not have a material effect on the consolidated
financial statements.
In August 2020, the FASB issued ASU 2020-06, “Debt – Debt with Conversion and Other Options (Subtopic
470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815 – 40)” (“ASU 2020-06”).
ASU 2020-06 simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible
instruments and contracts on an entity’s own equity. The ASU is part of the FASB’s simplification initiative, which aims
to reduce unnecessary complexity in U.S. GAAP. The ASU’s amendments are effective for fiscal years beginning after December 15,
2023, and interim periods within those fiscal years. The Company is currently evaluating the impact ASU 2020-06 will have on its financial
statements.
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. The Company has recurring losses, an accumulated deficit
of $30,587,612 (restated), and negative cashflows from operations. As of December 31, 2020, the Company had a negative working capital
of $10,153,480 (restated). The Company has relied on raising debt and equity capital in order to fund its ongoing day-to-day operations
and its corporate overhead. The Company will require additional working capital from either cashflow from operations, from debt or equity
financing or from a combination of these sources. These factors raise substantial doubt about the ability of the Company to continue as
a going concern for a period of one year from the issuance of these financial statements. The financial statements do not include any
adjustments that might result from the outcome of this uncertainty.
The Company expects that working capital requirements
will continue to be funded through a combination of its existing funds and further issuances of securities. Working capital requirements
are expected to increase in line with the growth of the business. The Company has no lines of credit or other bank financing arrangements.
The Company has financed operations to date through the proceeds of private placement of equity and debt instruments. In connection with
the Company’s business plan, management anticipates additional increases in operating expenses and capital expenditures relating
to: (i) developmental expenses associated with business growth and (ii) marketing expenses. The Company intends to finance these expenses
with further issuances of securities, and debt issuances. Thereafter, the Company expects it will need to raise additional capital and
generate revenues to meet long-term operating requirements. Additional issuances of equity or convertible debt securities will result
in dilution to current stockholders. Further, such securities might have rights, preferences or privileges senior to common stock. Additional
financing may not be available upon acceptable terms, or at all. If adequate funds are not available or are not available on acceptable
terms, the Company may not be able to take advantage of prospective new business endeavors or opportunities, which could significantly
and materially restrict business operations.
Depreciation expense was $44,303 and $25,184
for the year ended December 31, 2020 and 2019, respectively. During the year ended December 31, 2020, the Company recorded a loss on disposal
of equipment of $173,551 (2019 - $nil)
On July 30, 2019, the Company transferred
$17,876 of equipment not yet in service and offset accounts receivable of $23,209 in exchange for $13,939 and the settlement of accounts
payable and accrued liabilities of $43,767. As result, the Company recorded a gain on the settlement of debt of $16,706.
Amortization expense was $304,405 for the year ended
December 31, 2020, of which $9,931 relates to patents and $294,474 relates to technology rights. Amortization expense was $312,844 for
the year ended December 31, 2019, of which $18,693 relates to patents and $294,151 relates to technology rights. No impairment was recognized
during the years ended December 31, 2020 and 2019.
On May 10, 2019, the Company sold intangible assets with a carrying value
of $47,502 for $111,323 of cash and the settlement of $33,677 of liabilities owed to the buyer. The Company recorded a gain on sales
of intangible assets of $52,498.
The Company’s lease in Little River, SC
expired during the year ended December 31, 2019, at which time a new owner purchased the building and the Company went on a month-to-month
rental basis. The Company did not have any right-of-use operating assets or liabilities as of December 31, 2019. Expense related to leases
is recorded on a straight-line basis over the lease term, including rent holidays. During the year ended December 31, 2019, the Company
recognized operating lease expense of $52,800. Operating lease costs are included within selling, administrative and other expenses
on the consolidated statements of operations.
On August 26, 2020, the Company signed a new
one-year lease for the Company headquarters and operations located in Little River, South Carolina. The lease was effective retroactively
from July 1, 2020, ending on June 30, 2021, for $7,500 per month. The Company has an option to renew the lease for up to an additional
four years. As the Company is not reasonably certain to exercise the option to renew the lease the term of the lease is 12 months or less,
the Company recognized $82,800 of operating lease expense within selling, administrative and other expenses during the period ended December
31, 2020.
On October 19, 2020, the Company entered into
a building lease with a three-year term and an effective date of November 1, 2020. The lease requires the Company to make payments of
$4,500 per month. The Company recognized an operating lease right-of-use asset and an operating lease liability in the amount of $123,614
and $123,614, respectively, which represented the presented the present value of future lease payments using a discount rate of 18.5%
per annum.
At December 31, 2020, the weighted average remaining
operating lease term was 2.83 years and the weighted average discount rate associated with operating leases was 18.5%.
The following table provides supplemental
cashflow and other information related to leases for the year ended December 31, 2020 and 2019:
Supplemental balance sheet information
related to leases as of December 31, 2020 and 2019 are as below:
Future minimum lease payments related
to lease obligations are as follows as of December 31, 2020:
NOTE 6. Notes Payable
The following table summarizes notes payable as of
December 31, 2020 and December 31, 2019:
Type
|
Original Amount
|
Origination
Date
|
Maturity
Date
|
Effective Annual
Interest
Rate
|
Balance at
December 31,
2020
|
Balance at
December 31, 2019
|
Note Payable **
|
|
$
|
25,000
|
|
|
05/08/2017
|
|
06/30/2018
|
|
|
0
|
%
|
|
$
|
27,500
|
|
|
$
|
27,500
|
|
Note Payable (bb)
|
|
$
|
130,000
|
|
|
06/20/2018
|
|
01/02/2020
|
|
|
8
|
%
|
|
$
|
—
|
|
|
$
|
130,000
|
|
Note Payable **
|
|
$
|
8,700
|
|
|
11/15/2018
|
|
06/30/2019
|
|
|
10
|
%
|
|
$
|
8,700
|
|
|
$
|
8,700
|
|
Note Payable (e)
|
|
$
|
90,596
|
|
|
09/15/2019
|
|
05/28/2020
|
|
|
8
|
%
|
|
$
|
—
|
|
|
$
|
90,596
|
|
Note Payable (o)
|
|
$
|
50,000
|
|
|
10/03/2019
|
|
04/03/2020
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
37,500
|
|
Note Payable (e)
|
|
$
|
17,500
|
|
|
11/12/2019
|
|
11/12/2020
|
|
|
8
|
%
|
|
$
|
—
|
|
|
$
|
17,500
|
|
Note Payable
|
|
$
|
83,400
|
|
|
12/20/2019
|
|
06/19/2020
|
|
|
150
|
%
|
|
$
|
—
|
|
|
$
|
80,192
|
|
Note Payable
|
|
$
|
148,362
|
|
|
12/20/2019
|
|
11/27/2020
|
|
|
80
|
%
|
|
$
|
—
|
|
|
$
|
145,404
|
|
Note Payable (a)
|
|
$
|
25,782
|
|
|
01/08/2020
|
|
05/13/2020
|
|
|
313
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (b)
|
|
$
|
33,660
|
|
|
02/19/2020
|
|
04/30/2020
|
|
|
585
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (c)(e)
|
|
$
|
20,000
|
|
|
02/28/2020
|
|
05/28/2020
|
|
|
8
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (d)
|
|
$
|
100,000
|
|
|
03/31/2020
|
|
08/01/2020
|
|
|
30
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (e)
|
|
$
|
118,644
|
|
|
05/05/2020
|
|
05/05/2021
|
|
|
8
|
%
|
|
$
|
110,644
|
|
|
$
|
—
|
|
Note Payable (f)(y)
|
|
$
|
150,000
|
|
|
07/08/2020
|
|
10/05/2021
|
|
|
10
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (g)
|
|
$
|
119,200
|
|
|
07/15/2020
|
|
11/04/2020
|
|
|
321
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (h)
|
|
$
|
74,950
|
|
|
08/21/2020
|
|
11/28/2020
|
|
|
343
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable (i)
|
|
$
|
199,500
|
|
|
10/01/2020
|
|
09/28/2021
|
|
|
66
|
%
|
|
$
|
149,573
|
|
|
$
|
—
|
|
Note Payable (j)
|
|
$
|
126,000
|
|
|
11/03/2020
|
|
04/23/2021
|
|
|
168
|
%
|
|
$
|
85,050
|
|
|
$
|
—
|
|
Note Payable (k)
|
|
$
|
113,980
|
|
|
11/04/2020
|
|
03/15/2021
|
|
|
210
|
%
|
|
$
|
65,988
|
|
|
$
|
—
|
|
Subtotal
|
|
|
|
|
|
|
|
|
|
|
$
|
447,455
|
|
|
$
|
537,392
|
|
Debt discount
|
|
|
|
|
|
|
|
|
|
|
$
|
(63,075
|
)
|
|
$
|
(69,239
|
)
|
Balance, net
|
|
|
|
|
|
|
|
|
|
|
$
|
384,380
|
|
|
$
|
468,153
|
|
Less current portion
|
|
|
|
|
|
|
|
|
|
|
$
|
(384,380
|
)
|
|
$
|
(468,153
|
)
|
Total long-term
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
** Currently in default
|
|
a)
|
On January 8, 2020, the Company sold future receivables with a non-related
party for up to $87,540. During the period $25,782 was sold, of which $10,207 was loan fees and original issue discount resulting in cash
proceeds to the Company of $15,575. The advance was repaid through $1,450 weekly payments. In connection with the advance, the Company
granted the lender a security interest in all accounts, equipment, intangibles and inventory. This note was repaid during the during the
year ended December 31, 2020.
|
|
b)
|
On February 19, 2020, the Company sold future receivables with a non-related
party for $33,660, of which $13,710 was loan fees and original issue discount resulting in cash proceeds to the Company of $19,950. The
advance was repaid through $660 daily payments. In connection with the advance, the Company granted the lender a security interest in
all accounts, equipment, intangibles and inventory. This note was repaid during the year ended December 31, 2020.
|
|
c)
|
On February 28, 2020, the Company entered into a promissory note with a
non-related party for $20,000. The note was due May 28, 2020, is unsecured and bears an interest rate of 8% per annum. On May 5, 2020,
the Company consolidated this note with two others as described in Note 6(e).
|
|
d)
|
On March 31, 2020, the Company entered into a promissory note with a non-related
party for $100,000. The note was due August 1, 2020, is unsecured and bears interest at $2,500 per month, repayable in four monthly payments
of $27,500 commencing May 1, 2020. Additionally, the Company issued the lender 250,000 shares of the Company’s common stock with
a fair market value of $8,225 as additional consideration for the loan. The note was repaid during the year ended December 31, 2020.
|
|
e)
|
On May 5, 2020, the Company consolidated three notes with principal amounts
of $90,596, $17,500 and $20,000 as well as accrued interest into a new note with a principal amount of $118,644 and a maturity date of
May 5, 2021. The note bears interest at 8% per annum and, in connection with the consolidation, the Company issued the lender 15,000,000
shares of the Company’s common stock with a fair value of $841,500. As the instruments were substantially different, the old notes
were considered to be extinguished and the Company recognized a loss on settlement of debt of $826,500.
|
|
f)
|
On July 8, 2020, the Company entered into a promissory note with a non-related
party for $150,000. The note was due October 5, 2020, is unsecured and bears an interest rate of 10% per annum. On August 27, 2020, the
note was consolidated and replaced with the convertible note described in Note 6(y).
|
|
g)
|
On July 15, 2020, the Company sold future receivables with a non-related party for $119,200, of which
$44,700 was loan fees and original issue discount resulting in cash proceeds to the Company of $74,500. The advance is repayable through
$7,450 weekly payments. In connection with the advance, the Company granted the lender a security interest in all accounts, equipment,
intangibles and inventory. The note was repaid during the year ended December 31, 2020.
|
|
h)
|
On August 21, 2020, the Company sold future receivables with a non-related
party for $74,950, of which $26,945 was loan fees and original issue discount resulting in cash proceeds to the Company of $48,005. The
advance is repayable through $1,071 daily payments. In connection with the advance, the Company granted the lender a security interest
in all accounts, equipment, intangibles and inventory. The note was repaid during the year ended December 31, 2020.
|
|
i)
|
On October 1, 2020, the Company sold future receivables with a non-related
party for $199,500, of which $53,250 was loan fees and original issue discount resulting in cash proceeds to the Company of $146,250.
The advance is to be repaid through weekly payments of $3,841. In connection with the advance, the Company granted the lender a security
interest and all past, present and future assets of the Company. During the year ended December 31, 2020, $22,608 of the discount was
amortized to expense, leaving a net note balance of $118,931 (discount balance of $30,642).
|
|
j)
|
On November 3, 2020, the Company sold future receivables with a non-related
party for $126,000, of which $39,650 was loan fees and original issue discount resulting in cash proceeds to the Company of $86,350. The
advance is to be repaid through $1,050 daily payments. In connection with the advance, the Company granted the lender a security interest
and all past, present and future assets of the Company. During the year ended December 31, 2020, $20,706 of the discount was amortized
to expense, leaving a net note balance of $66,106 (discount balance of $18,944).
|
|
k)
|
On November 4, 2020, the Company sold future receivables with a non-related
party for $113,980, of which $34,440 was loan fees and original issue discount resulting in cash proceeds to the Company of $79,540. The
advance is to be repaid through $5,999 weekly payments. In connection with the advance, the Company granted the lender a security interest
and all past, present and future assets of the Company. During the year ended December 31, 2020, $20,951 of the discount was amortized
to expense, leaving a net note balance of $52,499 (discount balance of $13,489).
|
The following table summarizes notes payable, related
parties, as of December 31, 2020 and December 31, 2019:
Type
|
Original Amount
|
Origination
Date
|
Maturity
Date
|
Annual
Interest
Rate
|
Balance at
December 31,
2020
|
Balance at
December 31, 2019
|
Note Payable, RP **
|
|
$
|
30,000
|
|
|
04/10/2018
|
|
01/15/2019
|
|
|
3
|
%
|
|
$
|
30,000
|
|
|
$
|
30,000
|
|
Note Payable, RP **
|
|
$
|
380,000
|
|
|
06/20/2018
|
|
01/02/2020
|
|
|
8
|
%
|
|
$
|
380,000
|
|
|
$
|
380,000
|
|
Note Payable, RP **
|
|
$
|
350,000
|
|
|
06/20/2018
|
|
01/02/2020
|
|
|
5
|
%
|
|
$
|
285,214
|
|
|
$
|
325,000
|
|
Note Payable, RP **
|
|
$
|
17,000
|
|
|
06/20/2018
|
|
01/02/2020
|
|
|
5
|
%
|
|
$
|
17,000
|
|
|
$
|
17,000
|
|
Note Payable, RP **
|
|
$
|
50,000
|
|
|
07/27/2018
|
|
11/30/2018
|
|
|
8
|
%
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
Note Payable, RP
|
|
$
|
5,000
|
|
|
10/09/2018
|
|
Demand
|
|
|
0
|
%
|
|
$
|
5,000
|
|
|
$
|
5,000
|
|
Note Payable, RP
|
|
$
|
5,000
|
|
|
10/19/2018
|
|
Demand
|
|
|
0
|
%
|
|
$
|
5,000
|
|
|
$
|
5,000
|
|
Note Payable, RP **
|
|
$
|
15,000
|
|
|
08/16/2019
|
|
02/16/2020
|
|
|
8
|
%
|
|
$
|
15,000
|
|
|
$
|
15,000
|
|
Note Payable, RP (l)
|
|
$
|
1,500
|
|
|
02/11/2020
|
|
Demand
|
|
|
0
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Note Payable, RP (m)
|
|
$
|
2,000
|
|
|
02/11/2020
|
|
Demand
|
|
|
0
|
%
|
|
$
|
2,000
|
|
|
$
|
—
|
|
Subtotal
|
|
|
|
|
|
|
|
|
|
|
$
|
789,214
|
|
|
$
|
827,000
|
|
Debt discount
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(43
|
)
|
Balance, net
|
|
|
|
|
|
|
|
|
|
|
$
|
789,214
|
|
|
$
|
826,957
|
|
Less current portion
|
|
|
|
|
|
|
|
|
|
|
$
|
(789,214
|
)
|
|
$
|
(826,957
|
)
|
Total long-term
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
** Currently in default
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
l)
|
On February 11, 2020, the Company entered into a promissory note with the
Chairman and CEO of the Company for $1,500. The note is due on demand, is unsecured and bears an interest rate of 0% per annum. The note
was repaid during the period.
|
|
m)
|
On February 11, 2020, the Company entered into a promissory note with the
COO and Director of the Company for $2,000. The note is due on demand, is unsecured and bears an interest rate of 0% per annum.
|
The following table summarizes convertible notes payable
as of December 31, 2020 and December 31, 2019:
Type
|
Original
Amount
|
Origination
Date
|
Maturity
Date
|
Annual
Interest
Rate
|
Balance
at
December 31,
2020
|
Balance
at
December
31, 2019
|
Convertible
Note Payable (n)
|
|
$
|
50,000
|
|
|
12/06/2018
|
|
12/06/2019
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
22,777
|
|
Convertible
Note Payable * **
|
|
$
|
65,000
|
|
|
12/06/2018
|
|
12/06/2019
|
|
|
12
|
%
|
|
$
|
46
|
|
|
$
|
46
|
|
Convertible
Note Payable (x)
|
|
$
|
100,000
|
|
|
01/18/2019
|
|
01/16/2020
|
|
|
24
|
%
|
|
$
|
—
|
|
|
$
|
95,492
|
|
Convertible
Note Payable (v)
|
|
$
|
60,000
|
|
|
01/29/2019
|
|
01/22/2020
|
|
|
18
|
%
|
|
$
|
—
|
|
|
$
|
266,050
|
|
Convertible
Note Payable (ff)
|
|
$
|
50,000
|
|
|
02/01/2019
|
|
10/22/2019
|
|
|
24
|
%
|
|
$
|
—
|
|
|
$
|
154,330
|
|
Convertible
Note Payable (s)
|
|
$
|
60,000
|
|
|
02/21/2019
|
|
02/14/2022
|
|
|
0
|
%
|
|
$
|
—
|
|
|
$
|
74,000
|
|
Convertible
Note Payable (z)
|
|
$
|
55,125
|
|
|
02/21/2019
|
|
02/20/2020
|
|
|
24
|
%
|
|
$
|
—
|
|
|
$
|
42,125
|
|
Convertible
Note Payable * **
|
|
$
|
75,000
|
|
|
03/18/2019
|
|
12/13/2019
|
|
|
24
|
%
|
|
$
|
177,795
|
|
|
$
|
232,814
|
|
Convertible
Note Payable (s)
|
|
$
|
26,000
|
|
|
09/16/2019
|
|
09/11/2022
|
|
|
0
|
%
|
|
$
|
—
|
|
|
$
|
26,000
|
|
Convertible
Note Payable (o)
|
|
$
|
175,814
|
|
|
09/27/2019
|
|
09/25/2020
|
|
|
8
|
%
|
|
$
|
—
|
|
|
$
|
175,814
|
|
Convertible
Note Payable
|
|
$
|
53,000
|
|
|
10/08/2019
|
|
10/07/2020
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
53,000
|
|
Convertible
Note Payable
|
|
$
|
50,000
|
|
|
10/31/2019
|
|
10/29/2020
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
50,000
|
|
Convertible
Note Payable (p)
|
|
$
|
8,888
|
|
|
02/19/2020
|
|
02/18/2021
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Convertible
Note Payable (q) * **
|
|
$
|
30,000
|
|
|
03/06/2020
|
|
03/05/2021
|
|
|
12
|
%
|
|
$
|
21,662
|
|
|
$
|
—
|
|
Convertible
Note Payable (r)
|
|
$
|
45,000
|
|
|
03/09/2020
|
|
03/02/2021
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Convertible
Note Payable (t) * **
|
|
$
|
150,000
|
|
|
04/10/2020
|
|
04/09/2021
|
|
|
12
|
%
|
|
$
|
165,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (u)
|
|
$
|
128,000
|
|
|
04/16/2020
|
|
04/09/2021
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Convertible
Note Payable (w)
|
|
$
|
83,000
|
|
|
05/12/2020
|
|
11/08/2021
|
|
|
12
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
Convertible
Note Payable (y) **
|
|
$
|
300,000
|
|
|
08/27/2020
|
|
07/31/2021
|
|
|
12
|
%
|
|
$
|
300,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (aa)
|
|
$
|
53,500
|
|
|
09/22/2020
|
|
03/21/2022
|
|
|
12
|
%
|
|
$
|
53,500
|
|
|
$
|
—
|
|
Convertible
Note Payable (bb)
|
|
$
|
87,500
|
|
|
09/24/2020
|
|
Demand
|
|
|
8
|
%
|
|
$
|
40,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (cc)
|
|
$
|
200,000
|
|
|
10/07/2020
|
|
10/06/2021
|
|
|
5
|
%
|
|
$
|
200,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (dd)
|
|
$
|
200,000
|
|
|
10/16/2020
|
|
10/15/2021
|
|
|
5
|
%
|
|
$
|
200,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (ee)
|
|
$
|
300,000
|
|
|
11/11/2020
|
|
11/10/2021
|
|
|
5
|
%
|
|
$
|
300,000
|
|
|
$
|
—
|
|
Convertible
Note Payable (gg)
|
|
$
|
150,000
|
|
|
12/29/2020
|
|
12/28/2021
|
|
|
5
|
%
|
|
$
|
150,000
|
|
|
$
|
—
|
|
Subtotal
|
|
|
|
|
|
|
|
|
|
$
|
1,608,003
|
|
|
$
|
1,192,448
|
|
Debt discount
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(4,815
|
)
|
Balance, net
|
|
|
|
|
|
|
|
|
|
$
|
1,608,003
|
|
|
$
|
1,187,633
|
|
Less current portion
|
|
|
|
|
|
|
|
|
|
$
|
(1,554,503
|
)
|
|
$
|
(1,187,633
|
)
|
Total long-term
|
|
|
|
|
|
|
|
|
|
$
|
53,500
|
|
|
$
|
—
|
|
* Embedded conversion feature accounted
for as a derivative liability at period end
** Currently in default
|
|
n)
|
During the year ended December 31, 2020, $22,777 of principal and $4,007
of interest of the convertible note payable was converted into 37,005,272 shares of the Company’s common stock.
|
|
o)
|
On February 7, 2020, the Company extinguished both promissory note (totaling
$39,000) and convertible note (totaling $181,000), including accrued interest with a non-related party through the issuance of 220,000
shares of preferred series C stock. The Company recorded the difference between the fair value of the preferred series C stock of $264,000
and the debt outstanding of $220,000 as a loss on extinguishment of debt of $44,000.
|
|
p)
|
On February 19, 2020, the Company received another tranche on a convertible note originally dated December 6, 2018. The new tranche had a principal amount of $8,888, with an original issue discount of $888. The convertible note is due 365 days from issuance, bears interest at 12% per annum and is convertible into common shares of the Company at 65% multiplied by the lowest traded price or lowest closing bid price during the 25 days the Company’s stock is tradable prior to the conversion date. Further, if at any time the stock price is less than $0.30, an additional 20% discount is applied and if at any time the conversion price is less than $0.01, an additional 10% is applied. Further, an additional 15% is applied if the Company fails to comply with its reporting requirements. During the period, all these additional discounts were triggered.
The embedded conversion option qualified
for derivative accounting and bifurcation under ASC 815-15. The initial fair value of the conversion feature was $70,719 and resulted
in a discount to the note payable of $8,000 and an initial derivative expense of $62,719.
During the year ended December 31, 2020,
the entire amount was repaid.
|
|
q)
|
On
March 6, 2020, the Company received another tranche on a convertible note originally dated
December 6, 2018. The new tranche had a principal amount of $30,000, with an original issue
discount of $4,000. The convertible note is due 365 days from issuance, bears interest at
12% per annum and is convertible into common shares of the Company at 65% multiplied by the
lowest traded price or lowest closing bid price during the 25 days the Company’s stock
is tradable prior to the conversion date. Further, if at any time the stock price is less
than $0.30, an additional 20% discount is applied and if at any time the conversion price
is less than $0.01 an additional 10% is applied. Further, an additional 15% is applied if
the Company fails to comply with its reporting requirements. During the period, all these
additional discounts were triggered.
The
embedded conversion option qualified for derivative accounting and bifurcation under ASC
815-15. The initial fair value of the conversion feature was $391,837 and resulted in a discount
to the note payable of $26,000 and an initial derivative expense of $365,837.
During
the year ended December 31, 2020, $8,338 of principal and $500 of interest of a convertible
note payable was converted into 1,000,000 shares of the Company’s common stock.
|
|
r)
|
On March 9, 2020, the Company entered into a convertible promissory note
with a non-related party for $45,000, of which $3,000 was an original issue discount resulting in cash proceeds to the Company of $42,000.
The note is due on March 2, 2021 and bears interest on the unpaid principal balance at a rate of 12% per annum. Stringent pre-payment
terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part of the note which is
not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be converted by the Lender
at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion price equal to 61% of the
lowest trading price during the 15-trading day period prior to the conversion date. The note was repaid prior to becoming convertible,
and no derivative liability was recorded.
|
|
s)
|
On April 1, 2020, the Company entered into a settlement agreement to
settle two convertible notes with remaining principal amounts $74,000 and $26,000. Pursuant to the settlement agreement, the Company
agreed to pay $100,000 to settle the principal and accrued interest and penalties relating to the two convertible notes. As a
result, the Company recorded a gain on settlement of debt of $312,269. As part of the settlement, the Company cancelled 197,190,272
warrants.
|
|
t)
|
On April 10, 2020, the Company entered into a convertible promissory note with a non-related party for $150,000, of which $18,000 was an original issue discount resulting in cash proceeds to the Company of $132,000. The note is due on April 9, 2021 and bears interest on the unpaid principal balance at a rate of 12% per annum. The Note may be converted by the Lender at any time into shares of Company’s common stock at a conversion price equal to 65% of the lowest trading price during the 25-trading day period prior to the conversion date. Further, if at any time the stock price is less than $0.30, an additional 20% discount is applied and if at any time the conversion price is less than $0.01 an additional 10% is applied. Further, an additional 15% is applied if the Company fails to comply with its reporting requirements. During the period, all these additional discounts were triggered.
The embedded conversion option qualified
for derivative accounting and bifurcation under ASC 815-15. The initial fair value of the conversion feature was $507,847 and resulted
in a discount to the note payable of $132,000 and an initial derivative expense of $375,847. During the year ended December 31, 2020,
the Company incurred $15,000 of penalties which increased the principal amount of the note to $165,000.
|
|
u)
|
On April 16, 2020, the Company entered into a convertible promissory note
with a non-related party for $128,000, of which $3,000 was an original issue discount resulting in cash proceeds to the Company of $125,000.
The note is due on April 9, 2021 and bears interest on the unpaid principal balance at a rate of 12% per annum. Stringent pre-payment
terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part of the note which is
not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be converted by the Lender
at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion price equal to 61% of the
lowest trading price during the 15-trading day period prior to the conversion date. The note was repaid prior to becoming convertible,
and no derivative liability was recorded.
|
|
v)
|
On May 11, 2020, the Company entered into a settlement agreement to settle
a convertible note with a principal balance of $266,050 and accrued interest balance of $573,933. Pursuant to the settlement agreement,
the Company agreed to pay $100,000 to settle the principal and accrued interest and penalties relating to the convertible note. As a result,
the Company recorded a gain on settlement of debt of $2,273,770.
|
|
w)
|
On May 12, 2020, the Company entered into a convertible promissory note
with a non-related party for $83,000, of which $3,000 was an original issue discount resulting in cash proceeds to the Company of $80,000.
The note is due on November 8, 2021 and bears interest on the unpaid principal balance at a rate of 12% per annum. Stringent pre-payment
terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part of the note which is
not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be converted by the Lender
at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion price equal to 61% of the
lowest trading price during the 15-trading day period prior to the conversion date. The note was repaid prior to becoming convertible,
and no derivative liability was recorded.
|
|
x)
|
On
August 18, 2020, the Company entered into a settlement agreement to settle a convertible
note with a principal balance of $100,479 and accrued interest balance of $228,661. Pursuant
to the settlement agreement, the Company agreed to pay $140,000 in four monthly installments
of $35,000 commencing August 19, 2020 and ending November 19, 2020 to settle the principal
and accrued interest and penalties relating to the convertible note. As a result, the Company
recorded a gain on extinguishment of debt of $500,565.
During
the year ended December 31, 2020, $4,562 of principal and $191 of interest of the convertible
note payable was converted into 5,281,088 shares of the Company’s common stock.
|
|
y)
|
On August 27, 2020, the Company executed a new, consolidated convertible note with a non-related party by extinguishing the promissory note in the amount of $150,000 with interest due of $2,055. The new convertible note is in the amount of $300,000 (an additional $150,000 received), is due on or before July 31, 2021, has a 12% per annum interest rate and may be converted into shares of the Company’s common stock at $0.05 per share. According to the terms of the agreement, the Company is to make $75,000 quarterly payments at the end of each calendar quarter, with a ten-day grace period or the note becomes in default. The Company also issued warrants to purchase 5,000,000 shares of common stock at an exercise price of $0.06 for a term of 5 years. If at any time the convertible note becomes in default (failure to pay a scheduled payment), the number of warrants shall automatically be increased to 200% of the original warrants.
The warrants qualified for derivative liability
classification, and the Company calculated the fair value of the warrants on issuance at $196,765. The Company recognized a loss on settlement
of the nonconvertible note of $196,765. On October 10, 2020, the Company failed to make the first $75,000 quarterly payment, with a ten-day
grace period. As a result, the convertible became due immediately, and the warrants increased from 5,000,000 to 10,000,000.
|
|
z)
|
On
September 3, 2020, the Company entered into a settlement agreement to settle a convertible
note with a principal balance of $39,170 and accrued interest balance of $12,831. Pursuant
to the settlement agreement, the Company agreed to pay $100,000 in four monthly installments
of $25,000 commencing September 8, 2020 and ending December 8, 2020 to settle the principal
and accrued interest and penalties relating to the convertible note. As a result, the Company
recorded a loss on extinguishment of debt of $10,273.
During
the year ended December 31, 2020, $7,168 of principal of the convertible note payable was
converted into 8,000,000 shares of the Company’s common stock.
|
|
aa)
|
On September 22, 2020, the Company entered into a convertible promissory
note with a non-related party for $53,500, of which $3,500 was an original issue discount resulting in cash proceeds to the Company of
$50,000. The note is due on March 21, 2022 and bears interest on the unpaid principal balance at a rate of 12% per annum. Stringent pre-payment
terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part of the note which is
not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be converted by the Lender
at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion price equal to 61% of the
lowest trading price during the 15-trading day period prior to the conversion date. As the note is not convertible until 180 days following
issuance, no derivative liability was recognized as of December 31, 2020.
|
|
bb)
|
On
September 24, 2020, a non-related promissory noteholder assigned its promissory note to a
different non-related party. The balance of the note assigned was $87,500.
On
September 25, 2020, the Company amended a promissory note to add a conversion feature making
the note convertible at $0.001 per share, with all other terms remaining the same. As the
instruments were substantially different, the promissory note was considered to be extinguished.
As a result, the Company recorded a loss on extinguishment of debt of $3,298,750.
During
the year ended December 31, 2020, $47,500 of principal of the convertible note payable was
converted into 47,500,000 shares of the Company’s common stock.
|
|
cc)
|
On October 7, 2020, the Company entered into a convertible promissory note
with a non-related party for $200,000. The note is due on October 6, 2021 and bears interest on the unpaid principal balance at a rate
of 5% per annum. The Note may be converted by the Lender at any time after 6-months of the date of issuance into shares of Company’s
common stock at a conversion price of $0.20.
|
|
dd)
|
On October 16, 2020, the Company entered into a convertible promissory note
with a non-related party for $200,000. The note is due on October 15, 2021 and bears interest on the unpaid principal balance at a rate
of 5% per annum. The Note may be converted by the Lender at any time after 6-months of the date of issuance into shares of Company’s
common stock at a conversion price of $0.20.
|
|
ee)
|
On November 11, 2020, the Company entered into a convertible promissory
note with a non-related party for $300,000. The note is due on November 10, 2021 and bears interest on the unpaid principal balance at
a rate of 5% per annum. The Note may be converted by the Lender at any time after 6-months of the date of issuance into shares of Company’s
common stock at a conversion price of $0.15.
|
|
ff)
|
On November 20, 2020, the Company entered into a settlement agreement to
settle a convertible note with a remaining principal amount of $154,330 and accrued interest balance of $166,932. Pursuant to the settlement
agreement, the Company agreed to issue 15,000,000 common shares with a fair value of $309,000 to settle the principal and accrued interest
and penalties relating to the convertible note. As a result, the Company recorded a gain on settlement of debt of $1,362,268.
|
|
gg)
|
On December 29, 2020, the Company entered into a convertible promissory
note with a non-related party for $150,000. The note is due on December 28, 2021 and bears interest on the unpaid principal balance at
a rate of 5% per annum. The Note may be converted by the Lender at any time after 6-months of the date of issuance into shares of Company’s
common stock at a conversion price of $0.10.
|
NOTE 7 – DERIVATIVE LIABILITIES
The embedded conversion option of (1) the convertible
debentures described in Note 6 and (2) warrants, containing conversion features that qualify for embedded derivative classification as
described further in Note 10. The fair value of the liabilities will be re-measured at the end of every reporting period and the change
in fair value will be reported in the statement of operations as a gain or loss on derivative financial instruments.
Upon the issuance of the convertible notes payable
described in Note 6, the Company concluded that it only has sufficient shares to satisfy the conversion of some but not all of the outstanding
convertible notes, warrants and options. The Company elected to reclassify contracts from equity with the earliest inception date first.
As a result, none of the Company’s previously outstanding convertible instruments qualified for derivative reclassification, however,
any convertible securities issued after the election, including the warrants described in Note 10, qualified for derivative classification.
The Company reassesses the classification of the instruments at each balance sheet date. If the classification changes as a result of
events during the period, the contract is reclassified as of the date of the event that caused the reclassification.
The table below sets forth a summary of changes in the fair value of the
Company’s Level 3 financial liabilities.
|
|
December 31,
2020
|
|
December 31,
2019
|
|
|
(restated)
|
|
|
Balance at the beginning of period
|
|
$
|
10,517,873
|
|
|
$
|
322,976
|
|
Original discount limited to proceeds of convertible notes
|
|
|
166,000
|
|
|
|
540,750
|
|
Change in fair value of embedded conversion feature
|
|
|
13,243,597
|
|
|
|
12,912,201
|
|
Settlement of derivative instruments
|
|
|
(16,824,669
|
)
|
|
|
(3,258,054
|
)
|
Balance at the end of the period
|
|
$
|
7,102,801
|
|
|
$
|
10,517,873
|
|
The Company uses Level 3 inputs for its valuation
methodology for the embedded conversion features and warrant liabilities as their fair values were determined by using the Binomial Model
based on various assumptions.
Significant changes in any of these inputs in isolation
would result in a significant change in the fair value measurement. As required, these are classified based on the lowest level of input
that is significant to the fair value measurement. The following table shows the assumptions used in the calculations:
|
|
Expected Volatility
|
|
|
|
Risk-free Interest Rate
|
|
|
|
Expected Dividend Yield
|
|
Expected Life (in years)
|
At issuance
|
|
212-358
|
%
|
|
|
0.25-1.47
|
%
|
|
|
|
0
|
%
|
|
1.00-5.00
|
At December 31, 2020
|
|
121-262
|
%
|
|
|
0.10-0.36
|
%
|
|
|
|
0
|
%
|
|
0.25-4.65
|
NOTE 8 - STOCKHOLDERS’ DEFICIT
Preferred Stock
Effective March 23, 2018, the Company amended the
articles of incorporation and authorized 10,000,000 shares of preferred stock with a par value of $0.001 per share. The preferred stock
may be issued from time to time by the Board of Directors as shares of one or more classes or series, as summarized below.
Series A Preferred Shares
Effective March 23, 2018, the Company amended the
articles of incorporation and authorized 10,000,000 shares of preferred stock with a par value of $0.001 per share, of which 1,000,000
shares were designated as Series A Convertible Preferred Stock as of December 31, 2019. The preferred stock may be issued from time to
time by the Board of Directors as shares of one or more classes or series.
On December 1, 2018, the Company’s Board of
Directors authorized an offering for 1,000,000 Preferred Series “A” stock at $0.10 per share and with 100% regular or cashless
exercise at $0.10 per share of common stock warrant coverage. At December 31, 2018, the Company received $60,000 of subscriptions for
the issuance of 600,000 shares of Preferred Series “A” stock to three accredited investors who are related parties. The Company
was unable to issue the subscriber the preferred shares until the Company filed a Certificate of Designation and the Preferred Series
“A” stock has been duly validly authorized. Resulting in a preferred stock liability related to the Company’s commitment
to issue shares of Series A stock upon the designation.
On April 12, 2019, the Company filed a Certificate
of Designation with the Nevada Secretary of State designating 1,000,000 shares of its authorized preferred stock as Series A Convertible
Preferred Stock. The principal terms of the Series A Preferred Shares are as follows:
Issue Price
The stated price for the Series A Preferred
shall be $0.10 per share.
Redemption
This Company may at any time following
the first anniversary date of issuance (the “Redemption Date”), at the option of the Board of Directors, redeem in whole or
in part the Shares by paying in cash in exchange for the Shares to be redeemed a price equal to the Original Series A Issue Price ($0.10)
(the “Redemption Price”). Any redemption affected pursuant to this provision shall be made on a pro rata basis among the holders
of the Shares in proportion to the number of the shares then held by them.
Dividends
None.
Preference of Liquidation
In the event of any liquidation, dissolution
or winding up of the Company, the holders of Shares shall be entitled to receive, prior and in preference to any distribution of any of
the assets of this Company, to the holders of Common Stock by reason of their ownership thereof, an amount per share equal to the sum
of (i) $0.10 for each outstanding Share (the “Original Series A Issue Price”) and (ii) an amount equal to 6% of the Original
Series A Issue Price for each 12 months that has passed since the date of issuance of any Shares (such amount being referred to herein
as the “Premium”).
For purposes of this provision, a liquidation,
dissolution or winding up of this Company shall be deemed to be occasioned by, or to include, (A) the acquisition of the Company by another
entity by means of any transaction or series of related transactions (including, without limitation, any reorganization, merger or consolidation
but, excluding any merger effected exclusively for the purpose of changing the domicile of the Company); or (B) a sale of all or substantially
all of the assets of the Company; unless the Company’s stockholders of record as constituted immediately prior to such acquisition
or sale will, immediately after such acquisition or sale (by virtue of securities issued as consideration for the Company’s acquisition
or sale or otherwise), hold at least 50% of the voting power of the surviving or acquiring entity.
If upon the occurrence of such liquidation,
dissolution or winding up event, the assets and funds thus distributed among the holders of the Shares shall be insufficient to permit
the payment to such holders of the full aforesaid preferential amounts, then, subject to the rights of series of preferred stock that
may from time to time come into existence, the entire assets and funds of the Company legally available for distribution shall be distributed
ratably among the holders of the Shares in proportion to the preferential amount each such holder is otherwise entitled to receive.
In any of such liquidation, dissolution
or winding up event, if the consideration received by the Company is other than cash, its value will be deemed its fair market value.
Any securities shall be valued as follows:
-
Securities not subject to investment letter or other similar restrictions
on free marketability (covered by (B) below):
|
1)
|
If traded on a securities exchange (NASDAQ, AMEX, NYSE, etc.), the value
shall be deemed to be the average of the closing prices of the securities on such exchange over the thirty-day period ending three (3)
days prior to the closing;
|
|
2)
|
If traded on a quotation system, such as the OTC:QX, OTC:QB or OTC Pink
Sheets, the value shall be deemed to be the average of the closing bid or sale prices (whichever is applicable) over the thirty-day period
ending three (3) days prior to the closing; and
|
|
3)
|
If there is no active public market, the value shall be the fair market
value thereof, as mutually determined by the Company and the holders of at least a majority of the voting power of all then outstanding
shares of Preferred Stock.
|
-
The method of valuation of securities subject to investment letter or
other restrictions on free marketability (other than restrictions arising solely by virtue of a stockholder’s status as an affiliate
or former affiliate) shall be to make an appropriate discount from the market value determined as above in (A) (1), (2) or (3) to reflect
the approximate fair market value thereof, as mutually determined by the Company and the holders of at least a majority of the voting
power of all then outstanding shares of such Preferred Stock.
Voting
The holder of each Share shall not have
any voting rights, except in the case of voting on a change in the preferences of Shares.
Conversion
Each Share shall be convertible into
shares of the Company’s Common Stock at a price per share of $0.10 (1 Share converts into 1 share of Common Stock), at the option
of the holder thereof, at any time following the date of issuance of such Share and on or prior to the fifth day prior to the Redemption
Date, if any, as may have been fixed in any Redemption Notice with respect to the Shares, at the office of this Company or any transfer
agent for such stock. Each Share shall automatically be converted into shares of Common Stock on the first day of the thirty-sixth (36th)
month following the original issue date of the shares at the Conversion Price per share.
The Company was unable to issue the subscribers
the preferred shares until the Company filed a Certificate of Designation and the Preferred Series “A” stock had been duly
validly authorized. As the Company had not filed the Certificate of Designation and as the Company could not issue the preferred shares
to settle the proceeds received, it was determined the subscriptions were settleable in cash. As a result, the Company classified the
subscriptions received as a liability in accordance with ASC 480 Distinguishing Liabilities from Equity. The filing of the Certificate
of Designation and issuance of the preferred shares resulted in the reclassification of the Series A Preferred Shares from a liability
to temporary equity or “mezzanine” because the preferred shares include the liquidation preferences described above. The fair
value of the preferred series A stock on April 12, 2019 was $60,398 and was valued by using the Binomial Model based on various assumptions
and was reclassified from a liability to mezzanine equity.
As of December 31, 2020 and 2019, there were
500,000 shares of Series A Convertible Preferred Stock issued and outstanding, respectively.
Series B Preferred Shares
Effective August 13, 2019, the Company filed a Certificate
of Designation with the Nevada Secretary of State thereby designating 1,000,000 shares of its authorized preferred stock as Series B –Preferred
Stock. The principal terms of the Series B Preferred Shares are as follows:
Voting Rights
Holders of the Series B Preferred Stock
shall be entitled to cast five hundred (500) votes for each share held of the Series B Preferred Stock on all matters presented to the
stockholders of the Corporation for stockholder vote which shall vote along with holders of the Corporation’s Common Stock on such
matters.
Redemption Rights
The Series B Preferred Stock shall be
redeemed by the Corporation upon the successful receipt by the Corporation of at least $1,000,000 in equity capital following the issuance
of the Series B Preferred Stock. To date the Company has received $500,500 of equity capital, and upon the receipt of an additional $499,500
in equity capital the redemption right will be triggered.
Conversion Rights
The Series B Preferred Stock is not convertible
into shares of Common Stock of the Corporation.
Protective Provisions
So long as any shares of Series B Preferred
Stock are outstanding, this Corporation shall not without first obtaining the approval (by vote or written consent, as provided by law)
of the Holders of the Series B Preferred Stock which is entitled, other than solely by law, to vote with respect to the matter, and which
Preferred Stock represents at least a majority of the voting power of the then outstanding shares of such Series B Preferred Stock:
|
a)
|
sell, convey, or otherwise dispose of or encumber all or substantially all
of its property or business or merge into or consolidate with any other corporation (other than a wholly owned subsidiary corporation)
or effect any transaction or series of related transactions in which more than fifty percent (50%) of the voting power of the Corporation
is disposed of;
|
|
b)
|
alter or change the rights, preferences or privileges of the shares of Series
B Preferred Stock so as to affect adversely the shares;
|
|
c)
|
increase or decrease (other than by redemption or conversion) the total
number of authorized shares of preferred stock;
|
|
d)
|
authorize or issue, or obligate itself to issue, any other equity security,
including any other security convertible into or exercisable for any equity security (i) having a preference over, or being on a parity
with, the Series B Preferred Stock with respect to dividends or upon liquidation, or (ii) having rights similar to any of the rights of
the Series B Preferred Stock; or
|
|
e)
|
amend the Corporation’s Articles of Incorporation or bylaws.
|
Dividends
None.
Preference of Liquidation
None.
Upon designation, the Company issued 500,000
shares of the Series B preferred stock to each of its current CEO/Chairman and COO/Director (1,000,000 shares in total) pursuant to their
employment agreements. As the Series B Preferred Shares represent share-based payments that are not classified as liabilities but that
could require the employer to redeem the equity instruments for cash or other assets, the Company classified the initial redemption amount
of the shares of $158,247 as temporary equity or “mezzanine”.
As of December 31, 2020 and 2019, there were 1,000,000 shares
of Series B Preferred Stock issued and outstanding, respectively.
Series C Preferred Shares
Pursuant to the September 18, 2019 majority consent
of stockholders in lieu of an annual meeting (including the consent of the Series A Convertible Preferred Stockholders), the Registrant
filed a Certificate of Designation with the Nevada Secretary of State designating 5,500,000 shares of its authorized preferred stock as
Series C Convertible Preferred Stock. The Registrant is awaiting the file stamped Certificate of Designation from the Nevada Secretary
of State. The rights and preferences of such preferred stock are as follows:
The number of shares constituting the Series
C Convertible Preferred Stock shall be 5,500,000. Such number of shares may be increased or decreased by resolution of the Board of Directors,
provided that no decrease shall reduce the number of shares of Series C Convertible Preferred Stock to a number less than the number of
shares then outstanding plus the number of shares reserved for issuance upon the exercise of outstanding options, rights or warrants or
upon the conversion of any outstanding securities issued by the Company convertible into Series C Convertible Preferred Stock.
Conversion Rights
Each Share shall be convertible into
shares of the Company’s Common Stock at a price per share of $0.01 (1 Share converts into 100 shares of Common Stock) (the “Conversion
Price”), at the option of the holder thereof, at any time following the date of issuance of such Share and on or prior to the fifth
(5th) day prior to the redemption Date, if any, as may have been fixed in any redemption notice with respect to the Shares, at the office
of this Company or any transfer agent for such stock.
Voting Rights
The holder of each Share shall not have
any voting rights, except in the case of voting on a change in the preferences of Shares.
Protective Provisions
So long as any Shares are outstanding,
this Company shall not without first obtaining the approval (by vote or written consent, as provided by law) of the holders of Shares
which is entitled, other than solely by law, to vote with respect to the matter, and which Shares represents at least a majority of the
voting power of the then outstanding Shares:
|
a)
|
sell, convey, or otherwise dispose of or encumber all or substantially all
of its property or business or merge into or consolidate with any other corporation (other than a wholly owned subsidiary corporation)
or effect any transaction or series of related transactions in which more than fifty percent (50%) of the voting power of the Company
is disposed of;
|
|
b)
|
alter or change the rights, preferences or privileges of the Shares so as
to affect adversely the Shares;
|
|
c)
|
increase or decrease (other than by redemption or conversion) the total
number of authorized shares of preferred stock;
|
|
d)
|
authorize or issue, or obligate itself to issue, any other equity security,
including any other security convertible into or exercisable for any equity security (i) having a preference over, or being on a parity
with, the Shares with respect to liquidation, or (ii) having rights similar to any of the rights of the Preferred Stock; or
|
|
e)
|
amend the Company’s Articles of Incorporation or bylaws.
|
Other Rights
There are no other rights, privileges
or preferences attendant or relating to in any way the Shares, including by way of illustration but not limitation, those concerning dividend,
ranking, other conversion, other redemption, participation or anti-dilution rights or preferences.
As conversion of the Series C Preferred Shares
is not within the control of the Company, and it is not certain that the Company could satisfy its obligation to deliver shares upon conversion,
the Series C Preferred Shares were classified in temporary equity or “mezzanine”.
On February 7, 2020, the Company extinguished
a promissory note and convertible note, including accrued interest, through the issuance of 220,000 shares of preferred series C stock.
The Company recorded the difference between the fair value of the preferred series C stock of $264,000 and the debt outstanding of $220,000
as a loss on extinguishment of debt of $44,000 as described further in Note 6(o).
During the period ended December 31, 2020, the
Company sold 270,000 shares of preferred series C stock for proceeds of $270,000. The preferred series C stock sold during the period
contained a beneficial conversion feature as the conversion price was less than the fair value of the common stock, which the instrument
is then convertible at the commitment date. During the year ended December 31, 2020, the intrinsic value of the 270,000 shares sold was
$270,000. As the preferred series C stock have no stated maturity date and are convertible at any time, the discount created in the preferred
series C stock is fully amortized at issuance as a deemed dividend.
During the year ended December 31, 2020, 450,000
shares of preferred series C stock, with a value of $494,000, were converted into common stock (1 share converts into 100 shares of common
stock), resulting in the issuance of 45,000,000 shares of common stock.
At December 31, 2020, there were 40,000 Series
C Preferred Shares issued and outstanding (2019 – Nil), valued at $1 per share or $40,000.
Common Stock
Effective March 23, 2018, the Company amended the
Articles of Incorporation and increased the authorized shares of common stock with a par value of $0.001 per share from 100,000,000 to
300,000,000 shares. Effective October 4, 2019, the Company amended the Articles of Incorporation and increased the authorized shares of
common stock with a par value of $0.001 per share from 300,000,000 to 1,000,000,000 shares. The number of shares outstanding of the registrant’s
common stock as of December 31, 2020 and 2019 was 722,487,846 and 498,880,300, respectively.
During the year ended December 31, 2020, $22,777 of
principal and $4,007 of interest of a convertible note payable was converted into 37,005,272 shares of the Company’s common stock
as further described in Note 6(n).
During the year ended December 31, 2020, $47,500 of
principal of a convertible note payable was converted into 47,500,000 shares of the Company’s common stock as further described
in Note 6(bb).
During the year ended December 31, 2020, the Company
issued 9,246,186 shares of common stock upon the cashless exercise of 9,280,742 warrants.
During the year ended December 31, 2020, 450,000
shares of preferred series C stock with a value of $494,000 was converted into common stock (1 share converts into 100 shares of common
stock), resulting in the issuance of 45,000,000 shares of common stock.
On January 1, 2020, the Company issued 15,000,000
fully vested shares of the Company’s common stock to Gary J. Grieco, its CEO and Chairman, pursuant to an employment agreement.
The Company recorded the fair value of the common shares of $99,000 as stock-based compensation.
On May 20, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide advisory services through September 20, 2020 in consideration of 150,000
shares of common stock. The fair value of the common stock was $5,880, which was recognized in consulting expenses for the year ended
December 31, 2020.
On March 31, 2020, the Company issued 250,000 shares
of common stock pursuant to a loan agreement. The Company recorded the fair value of the common shares as $8,225 in interest expense.
On April 27, 2020, the Company issued 1,000,000 shares
of common stock to an employee of the Company for cash proceeds of $10,000, pursuant to a stock subscription agreement.
On April 27, 2020, the Company issued 2,750,000 shares
of common stock for cash proceeds of $110,000, pursuant to a stock subscription agreement.
On May 5, 2020, the Company issued 15,000,000 shares
of common stock, with a fair value of $841,500, as part of the note extinguishment and consolidation agreement described in Note 6(e).
On May 19, 2020, the Company issued 500,000 shares
of common stock for cash proceeds of $20,000, pursuant to a stock subscription agreement.
On July 1, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide advisory services through December 31, 2021 in consideration of 8,000,000
shares of common stock. The fair value of the common stock was $307,200 of which $99,915 was recognized in consulting expenses for the
year ended December 31, 2020, with the remainder as prepaid assets for future services.
On July 6, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide investor relations services for a period of one year in consideration
for $3,000 per month and the issuance of 1,000,000 shares of common stock. The fair value of the common stock was $36,000 of which $17,556
was recognized in consulting expenses for the year ended December 31, 2020 with the remainder in prepaid assets for future services.
On July 8, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide operational business development for a period of five years and introductory
services in consideration for the issuance of 1,000,000 fully-vested shares of common stock and a 5% commission, payable in cash, for
any product sales brokered. The fair value of the common stock was $36,500 which was recognized in consulting expenses.
On August 14, 2020, $4,562 of principal and $191 of
interest of a convertible note payable was converted into 5,281,088 shares of the Company’s common stock as further described in
Note 6(x).
On September 2, 2020, $7,168 of principal of a convertible
note payable was converted into 8,000,000 shares of the Company’s common stock as further described in Note 6(z).
On September 29, 2020, $8,338 of principal and $500
of interest of a convertible note payable was converted into 1,000,000 shares of the Company’s common stock as further described
in Note 6(q).
On October 6, 2020, the Company issued 3,500,000 shares
of common stock for proceeds of $70,000, pursuant to a stock subscription agreement.
On October 7, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide advisory services for a period of five months in consideration of 5,000,000
shares of common stock. The fair value of the common stock was $134,500 of which $75,713 was recognized in consulting expenses for the
year ended December 31, 2020, with the remainder as prepaid assets for future services.
On November 20, 2020, the Company issued 15,000,000
shares of common stock with a fair value of $309,000 to settle the principal, accrued interest, and penalties relating to the convertible
note described in Note 6(ff).
On December 23, 2020, the Company issued 2,050,000
shares of common stock for proceeds of $20,500, pursuant to a stock subscription agreement.
On January 1, 2019, the Company entered into a four-year
employment agreement with F. Jody Read in his role as Chief Executive Officer. The terms of the contract call for an annual salary of
$90,000 for the first year, effective March 1, 2019 and increasing to $120,000 once the Company’s revenue exceeds monthly expenses,
then incrementally over time and with certain operational results, up to $200,000/year. The salary may be paid, at the employee’s
discretion, either in cash or in common stock. A $1,000 per month allowance will be granted to the executive for housing near the Company’s
South Carolina facility. The employment agreement awards the CEO 1,500,000 restricted shares of the Company’s restricted stock,
which shall vest in the following manner: 375,000 shares on March 1, 2019, 375,000 shares on March 1, 2020; 375,000 shares on March 1,
2021; and the final 375,000 shares on March 1, 2022. On October 4, 2019, F. Jody Read resigned from the position of CEO and moved back
into the role of COO.
On January 1, 2019, the fair value of the restricted
stock award totaled $240,000 which will be expensed over vesting period. As of December 31, 2020, 750,000 (2019 - 375,000) shares were
issued and the Company had recognized $173,767 (2019 - $116,728) of expense.
During the year ended December 31, 2019, convertible
note holders converted their debt into 410,433,964 shares of the Company’s common stock.
During the year ended December 31, 2019, the Company
issued 24,928,288 shares of common stock upon the cashless exercise of 18,585,714 warrants.
On March 25, 2019, the Company issued 200,000
shares of common stock to two employees of the Company as compensation in lieu of commission on sales of the Company’s products.
The Company recorded the fair value of the common shares of $34,000 in consulting expense.
On March 29, 2019, the Company executed a settlement
agreement with a contractual consultant, UCAP Partners, LLC for the settlement of $25,000 owed to the contractor for the provision of
services as related to the March 15, 2018 agreement with UCAP. The settlement terms include acknowledgement that the Company owes UCAP
$25,000 as payment for said services; that UCAP purchased and fully paid for Series A Preferred Stock and Warrants from the Company on
December 3, 2018 (100,000 Preferred Series A Shares and 100,000 warrants to purchase common shares at $0.10/share); the settlement is
outlined as follows: the Company shall issue 164,000 shares of its common stock as payment in full for the services rendered on the consulting
contract; the Company shall accept UCAP’s conversion and exercise of the purchased 100,000 Preferred Series A shares into 100,000
shares of the Company’s common stock and the Company shall accept the cashless conversion of UCAP’s 100,000 warrant into 34,400
shares of the Company’s restricted common stock; and, as inducement for and consideration for the settlement of the Company’s
debt to UCAP, the Company agrees to grant 500,000 additional shares of the Company’s restricted stock. As a result of this transaction,
798,400 shares of Company’s common stock were issued and a $55,830 loss on settlement of debt was recognized.
On August 1, 2019, the Company entered into a consulting
agreement for investor relations services through December 31, 2019. The agreement called for 1,000,000 restricted shares of common stock
to be issued to the consultant. As of December 31, 2019, the Company recorded the fair value of the shares of $15,000 for the consulting
expense related to the consulting services provided.
On October 1, 2019, the Company entered into a consulting
agreement for investor relations services through March 31, 2020. The agreement called for a cash payment of $25,000 and 12,000,000 restricted
shares of common stock to be issued to the consultant. As of December 31, 2019, the Company recorded the fair value of the shares of $61,200,
of which $30,600 was recognized in consulting expense for the year ended December 31, 2019, with the remaining amount of $30,600 recognized
during the year ended December 31, 2020.
NOTE 9 – STOCK OPTIONS
The Company did not grant any stock options during
the year ended December 31, 2019 or the year ended December 31, 2020.
Below is a table summarizing the options issued and
outstanding as of December 31, 2020:
|
|
Number of
warrants
|
|
Weighted average exercise price
$
|
|
Balance, December 31, 2019
|
|
|
|
200,000
|
|
|
|
2.00
|
|
|
Granted
|
|
|
|
—
|
|
|
|
—
|
|
|
Expired
|
|
|
|
—
|
|
|
|
—
|
|
|
Settled
|
|
|
|
—
|
|
|
|
—
|
|
|
Balance, December 31, 2020
|
|
|
|
200,000
|
|
|
|
2.00
|
|
As at December 31, 2020, the following stock options were outstanding:
Date
|
|
Number
|
|
Number
|
|
Exercise
|
|
Weighted Average Remaining Contractual
|
|
Expiration
|
|
Proceeds to Company if
|
Issued
|
|
Outstanding
|
|
Exercisable
|
|
Price $
|
|
Life (Years)
|
|
Date
|
|
Exercised
|
|
01/26/2017
|
|
|
|
200,000
|
|
|
|
200,000
|
|
|
|
2.00
|
|
|
|
1.07
|
|
|
|
01/26/2022
|
|
|
|
400,000
|
|
|
|
|
|
|
200,000
|
|
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
400,000
|
|
The weighted average exercise prices are $2.00 for
the options outstanding and exercisable, respectively. The intrinsic value of stock options outstanding at December 31, 2020 was $Nil.
NOTE 10 – WARRANTS
During the year ended December 31, 2019, the Company
issued 487,500 warrants subject to an exercise price of $0.20 per share for 5 years and 300,000 warrants subject to an exercise price
of $0.10 per share for 5 years. If the Company issues any common stock or common stock equivalents at an effective price per share less
than the warrant’s exercise price, the exercise price of the warrants will be reduced to the lower price. In addition, the number
of common shares issuable upon conversion of the warrants is increased so that the number of shares issuable multiplied by the exercise
price equals the aggregate exercise price of the warrants immediately prior to the exercise reduction. During period, convertible notes
were exercised at a price less than the original exercise price of these warrants, resulting in an adjustment to the number of warrants
and exercise price. Following these adjustments 393,618,843 warrants were outstanding subject to an exercise price of $0.00035 and 53,571,429
warrants were outstanding subject to an exercise price of $0.00056.
On August 27, 2020, as part of the convertible note
financing described in Note 6(y), the Company issued warrants to purchase 5,000,000 shares of common stock at an exercise price of $0.06
for a term of 5 years. On October 10, 2020, the Company failed to make a required repayment of the note and as a result, the warrants
increased from 5,000,000 to 10,000,000.
The Company concluded that it only has sufficient
shares to satisfy the conversion of some but not all of the outstanding convertible instruments. The initial fair value of the warrants
issued during the period was calculated using the Binomial Model as described in Note 7.
The following table summarizes the continuity of share
purchase warrants:
|
|
Number of
warrants
|
|
Weighted average exercise price
$
|
|
|
(restated)
|
|
|
Balance, December 31, 2019
|
|
|
413,816,252
|
|
|
|
0.00053
|
|
Adjustment to warrants outstanding
|
|
|
48,154,762
|
|
|
|
0.00673
|
|
Granted
|
|
|
5,000,000
|
|
|
|
0.06
|
|
Cancelled
|
|
|
(197,190,272
|
)
|
|
|
0.00041
|
|
Settled
|
|
|
(9,280,742
|
)
|
|
|
0.00035
|
|
Balance, December 31, 2020
|
|
|
260,500,000
|
|
|
|
0.00283
|
|
As at December 31, 2020, the following share purchase warrants were outstanding:
Date
|
|
Number
|
|
Number
|
|
Exercise
|
|
Weighted Average Remaining Contractual
|
|
Expiration
|
|
Proceeds to Company if
|
Issued
|
|
Outstanding
|
|
Exercisable
|
|
Price $
|
|
Life (Years)
|
|
Date
|
|
Exercised
|
|
|
(restated)
|
|
(restated)
|
|
|
|
|
|
|
|
(restated)
|
|
11/28/2018
|
|
|
|
142,857,143*
|
|
|
|
142,857,143*
|
|
|
|
0.00035
|
*
|
|
|
0.91
|
|
|
|
11/28/2021
|
|
|
$
|
50,000
|
|
12/03/2018
|
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
0.10
|
|
|
|
2.92
|
|
|
|
12/03/2023
|
|
|
|
50,000
|
|
03/13/2019
|
|
|
|
107,142,857*
|
|
|
|
107,142,857*
|
|
|
|
0.00035
|
*
|
|
|
3.20
|
|
|
|
03/13/2024
|
|
|
|
37,500
|
|
08/26/2020
|
|
|
|
10,000,000**
|
|
|
|
10,000,000**
|
|
|
|
0.06
|
|
|
|
4.65
|
|
|
|
08/26/2025
|
|
|
|
600,000
|
|
|
|
|
|
260,500,000
|
|
|
|
260,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
737,500
|
*The number of warrants outstanding and exercisable
is variable based on adjustments to the exercise price of the warrant due to dilutive issuances.
**An additional 5,000,000 warrants were issued, according
to the terms of the agreement, due to the Company defaulted on a convertible note payable with the warrant holder.
The Company cancelled 197,190,272 warrants as part
of the settlement of a convertible note as described in Note 6(s).
The intrinsic value of warrants outstanding at December
31, 2020 was $5,412,500 (restated).
NOTE 11 – RELATED PARTY TRANSACTIONS
The Company has agreements with related parties
for consulting services, accrued rent, accrued interest, notes payable and stock options. See Notes to Financial Statements numbers 6,
8, 9 and 12 for more details.
NOTE 12 – COMMITMENTS AND CONTINGENCIES
Consulting Agreements –
On October 1, 2019, the Company entered into a consulting
agreement for investor relations services through March 31, 2020. The agreement called for a cash payment of $25,000 and 12,000,000 restricted
shares of common stock to be issued to the consultant. As of December 31, 2019, the Company recorded the fair value of the shares of $61,200
for the consulting expense related to the consulting services provided. At December 31, 2019, $30,600 was recorded as prepaid expenses.
The expense was recognized over the service period, ending on March 31, 2020.
In addition to contracts for service, the
Company also regularly uses the professional services of securities attorneys, a US EPA specialist, professional accountants and other
public company specialists.
Employment Agreements –
On January 1, 2019, the Company entered into a four-year
employment agreement with F. Jody Read in his role as Chief Executive Officer. The terms of the contract call for an annual salary of
$90,000 for the first year, effective March 1, 2019 and increasing to $120,000 once the Company’s revenue exceeds monthly expenses,
then incrementally over time and with certain operation results, up to $200,000/year. The salary may be paid, at the employee’s
discretion, either in cash or in common stock. A $1,000 per month allowance will be granted to the executive for housing near the Company’s
South Carolina facility. The employment agreement awards the CEO 1,500,000 restricted shares of the Company’s restricted stock,
which shall vest in the following manner: 375,000 shares on March 1, 2019, 375,000 shares on March 1, 2020, 375,000 shares on March 1,
2021 and the final 375,000 shares on March 1, 2022. 375,000 shares vested on March 1, 2020 and another 375,000 shares vested on March
1, 2021. On August 12, 2019, the Company amended the employment contract with F. Jody Read, CEO, whereby 500,000 Preferred Series B shares
were issued to Read. On October 4, 2019, F. Jody Read resigned from the position of CEO and moved back into the role of COO. All other
terms of the January 1, 2019 employment agreement remain in effect.
On August 12, 2019, the Company entered into a four-year
employment agreement with Gary J. Grieco, its President, whereby Mr. Grieco will continue to receive $24,000 per year for services to
the Company as its President and whereby 500,000 preferred series B stock were issued to Grieco. The employment agreement begins on August
12, 2019, and is automatically renewable for two years unless terminated earlier as per the terms of the agreement. Gary Grieco entered
the role of CEO of the Company upon F. Jody Read’s resignation on October 4, 2019 and entered into a four-year employment agreement
with the Company on January 1, 2020. Pursuant to the agreement, Mr. Grieco will receive $48,000 per year commencing April 1, 2020 and
receive 15,000,000 shares of the Company’s common stock for services to the Company as its President and CEO. In addition, once
monthly revenue exceeds monthly expenses, the salary will be increased and Mr. Grieco will be issued an additional 10,000,000 shares of
the Company’s common stock. The employment agreement begins on January 1, 2020 and is automatically renewable for two years unless
terminated earlier as per the terms of the agreement.
Legal Proceedings and Status –
Annihilare Litigation
On August 8, 2019, we received notice from Annihilare
Medical Systems, Inc (“Annihilare”) that certain intellectual properties developed jointly between us and Annihilare were
to be discontinued from use by us and our customers. We dispute the claims from Annihilare that the intellectual properties are exclusively
Annihilare’s.
In May of 2020, we filed a complaint in the United
States District Court for the Western District of North Carolina (Charlotte Divisions – Civil Action No. 3:20-cv-00287), against
Annihilare, Marion E. Paris, Jr. and Clay Parker Sipes, seeking damages.
These claims arise from several consulting agreements
and an acquisition agreement between the Company and the Defendants surrounding the purchase of Annihilyzer® Intellectual property
by the Company and subsequent infringement of the intellectual properties. Subsequent to the period end, the legal proceedings were
settled.
Other Obligations and Commitments –
On March 20, 2020, the Company entered into
a consulting agreement. Pursuant to the agreement, the consultant will provide investor relations services for a period of nine months.
The Company issued the consultant 150,000 shares of common stock.
On May 25, 2020, the Company entered into an
agreement with PCT Europe to create an exclusive trading partnership within the United Kingdom and five European territories. The
intention is for the Company to acquire a 25% equity stake in PCT Europe. In the event that a potential customer approaches the
Company with an opportunity in the specified territories the Company will pass the opportunity onto PCT Europe. Subsequent to the
period, the Company has yet finalized the negotiations with PCT (Europe) LTD, and has not received, its 25% ownership position of PCT
(Europe) LTD; therefore, such ownership position, while intended, has not been finalized. PCT (Europe) LTD is currently performing testing
of the Company’s infection control system in a “live ward” scenario in the United Kingdom.
On July 1, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide advisory services through December 31, 2021 in consideration of 8,000,000
shares of common stock. The fair value of the common stock was $307,200 of which $99,915 was recognized in consulting expenses for the
year ended December 31, 2020, with the remainder in prepaid expenses for future services.
On July 6, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide investor relations services for a period of one year in consideration
for $3,000 per month and the issuance of 1,000,000 shares of common stock. The fair value of the common stock was $36,000 of which $17,556
was recognized in consulting expenses for the year ended December 31, 2020 with the remainder in prepaid expenses for future services.
On July 8, 2020, the Company entered into a consulting
agreement. Pursuant to the agreement, the consultant will provide operational business development for a period of five years and introductory
services in consideration for the issuance of 1,000,000 fully-vested shares of common stock and a 5% commission, payable in cash, for
any product sales brokered. The fair value of the common stock was $36,500 which was recognized in consulting expenses.
On August 26, 2020, the Company signed a new one-year
lease for the Company headquarters and operations located in Little River, South Carolina. The lease was effective retroactively from
July 1, 2020, ending on June 30, 2021, for $7,500 per month. The Company has an option to renew the lease for an additional four years.
On October 7, 2020, the Company entered into a services
agreement with a consultant for services for a period of six months. In consideration for services, the Company issued 5,000,000 shares
of common stock.
NOTE 13 – INCOME TAXES
There was no provision for, or benefit from,
income tax during the years ended December 31, 2020 and 2019 respectively. The Company was subject to United States federal and
state income taxes at an approximate rate of 21% for the year ended December 31, 2020.
The components of the net deferred tax asset
as of December 31, 2020 and 2019:
For the year ended December 31,
|
|
2020
|
|
2019
|
|
|
(restated)
|
|
|
Net operating loss carry forwards
|
|
$
|
6,889,686
|
|
|
$
|
6,089,157
|
|
Stock/options issued for services
|
|
|
(512,905
|
)
|
|
|
(370,925
|
)
|
Stock/options issued for acquisitions
|
|
|
(106,856
|
)
|
|
|
(106,856
|
)
|
Loss on settlement of debt
|
|
|
2,510,180
|
|
|
|
(14,220
|
)
|
Contributed services
|
|
|
(77,997
|
)
|
|
|
(77,997
|
)
|
Depreciation and amortization
|
|
|
(319,583
|
)
|
|
|
(246,353
|
)
|
Meals and Entertainment
|
|
|
(1,809
|
)
|
|
|
(1,809
|
)
|
Loss on change in fair value of conversion features
|
|
|
(5,498,210
|
)
|
|
|
(2,758,381
|
)
|
Accretion of discount on convertible note
|
|
|
(261,170
|
)
|
|
|
(170,340
|
)
|
Loss on preferred share liability
|
|
|
(2,490
|
)
|
|
|
(2,490
|
)
|
Valuation allowance
|
|
$
|
(2,618,846
|
)
|
|
$
|
(2,339,786
|
)
|
Net Deferred Tax Asset
|
|
$
|
—
|
|
|
$
|
—
|
|
Federal and state net operating loss carry forwards
at December 31, 2020 were $10,222,362. The net operating loss carry forwards expire between 2033 and 2040.
The following is a reconciliation of the amount
of benefit that would result from applying the federal statutory rate to pretax loss with the provision for income taxes for the years
ended December 31, 2020 and 2019, respectively:
|
|
|
|
|
For the Years Ended December 31,
|
|
2020
|
|
2019
|
|
|
(restated)
|
|
|
Book income (loss) from operations
|
|
$
|
(800,530
|
)
|
|
$
|
(3,481,498
|
)
|
Stock/options issued for services
|
|
|
141,980
|
|
|
|
47,650
|
|
Depreciation and amortization
|
|
|
73,230
|
|
|
|
70,990
|
|
Meals and entertainment
|
|
|
—
|
|
|
|
—
|
|
Loss on settlement of debt
|
|
|
(2,524,400
|
)
|
|
|
14,220
|
|
Loss on change in fair value of conversion feature
|
|
|
2,739,830
|
|
|
|
2,711,560
|
|
Accretion of discount on convertible note
|
|
|
90,830
|
|
|
|
157,700
|
|
Preferred share liability loss
|
|
|
—
|
|
|
|
(15,220
|
)
|
Change in valuation allowance
|
|
|
279,060
|
|
|
|
494,598
|
|
Provision for Income Taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
In June 2006, FASB issued FASB ASC 740-10-05-6. The
Company adopted FASB ASC 740-10-05-6 on January 1, 2013. Under FASB ASC 740-10-05-6, tax benefits are recognized only for the tax positions
that are more likely than not to be sustained upon examination by tax authorities. The amount recognized is measured as the largest amount
of benefit that is greater than 50 percent likely to be realized upon ultimate settlement. Unrecognized tax benefits are tax benefits
claimed in the Company's tax return that do not meet these recognition and measurement standards.
Upon the adoption of FASB ASC 740-10-05-6, the Company
had no liabilities for unrecognized tax benefits and, as such, the adoption had no impact on its financial statements, and the Company
has recorded no additional interest or penalties. The Adoption of FASB ASC 740-10-05-6 did not impact the Company's effective tax rates.
The Company's policy is to recognize potential interest
and penalties accrued related to unrecognized tax benefits with the income tax expense. For the years ended December 31, 2020, and 2019,
the Company did not recognize any interest or penalties in its Statement of Operations, nor did it have any interest or penalties accrued
in its Balance Sheet at December 31, 2020 and 2019 relating to unrecognized benefits.
The tax years 2020 and 2019 remain open to
examination for federal income tax purposes and by other major taxing jurisdictions to which the Company is subject.
NOTE 14. SUBSEQUENT EVENTS
On January 4, 2021, the Company issued 25,000,000
common shares to settle a convertible note described in Note 6(bb), with a remaining balance of $40,000.
On January 27, 2021, the Company entered into
a convertible promissory note with a non-related party for $150,000. The note is due on January 26, 2022 and bears interest on the unpaid
principal balance at a rate of 5% per annum. The note may be converted by the lender at any time before 6-months of the date of issuance
into shares of Company’s common stock at a conversion price equal to $0.10.
On February 2, 2021, the Company sold future
receivables with a non-related party for $177,800, of which $35,994 was applied to previous loans owing to the lender and $39,795 was
loan fees and original issue discount resulting in cash proceeds to the Company of $102,011. The advance is to be repaid through weekly
payments of $7,730. In connection with the advance, the Company granted the lender a security interest in all past, present and future
assets of the Company.
On February 16, 2021, the Company issued 1,803,279
shares of common stock to settle $247,270 from a $275,000 note payable dated June 20, 2018, which has a balance of $331,304, including
interest, to the current Chairman and CEO of the Company. The Company also agreed to issue a new note for the remaining balance owed to
the Chairman and CEO of $84,034, dated February 16, 2021. The note will bear interest at 5% per annum and is due on June 30, 2021.
On February 16, 2021, the Company issued 2,663,299
shares of common stock to settle a June 20, 2018 note payable of $380,000 and accrued interest of $77,229 owed to the current COO and
Director of the Company.
On February 15, 2021, 40,000 shares of preferred
series C stock was converted into common stock (1 share converts into 100 shares of common stock), resulting in the issuance of 4,000,000
shares of common stock.
On February 23, 2021, the Company entered
into a convertible promissory note with a non-related party for $128,000, of which $3,000 was an original issue discount resulting in
cash proceeds to the Company of $125,000. The note is due on February 22, 2022 and bears interest on the unpaid principal balance at a
rate of 12% per annum. Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s
term) and any part of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid.
The Note may be converted by the Lender at any time after 180 days of the date of issuance into shares of Company’s common stock
at a conversion price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date.
On March 1, 2021, the Company released an additional
vested 375,000 shares of common stock to its current COO and Director, as per the Company employment agreement with the executive.
On March 1, 2021, the Company entered into
a consulting agreement. Pursuant to the agreement, the consultant will provide advisory services for a period of three months in consideration
of $5,000 per month and an option to purchase 2,500,000 shares of common stock at $0.0001 for one year, exercisable on issuance.
On March 9, 2021, the Company sold future
receivables with a non-related party for $522,640, of which $146,640 was loan fees, original issue discount and reserve resulting in cash
proceeds to the Company of $376,000. The advance is to be repaid through daily payments of $2,999. The Company only received $22,766,
net of fees, from the lender. On March 22, 2021, the Company cancelled this future receivables contract through total payments of $28,764
to the lender.
On March 9, 2021, the Company sold future
receivables with a non-related party for $111,920, of which $35,145 was loan fees and original issue discount resulting in cash proceeds
to the Company of $76,775. The advance is to be repaid through daily payments of $1,399. In connection with the advance, the Company granted
the lender a security interest in all past, present and future assets of the Company.
On March 18, 2021, the Company entered into
a convertible promissory note with a non-related party for $200,000. The note is due on March 17, 2022 and bears interest on the unpaid
principal balance at a rate of 5% per annum. The note may be converted by the lender at any time before 6-months of the date of issuance
into shares of Company’s common stock at a conversion price equal to $0.10.
On March 23, 2021, the Company amended the
convertible note described in Note 6(y). Pursuant to the amendment, the Company repaid $20,000 of principal and $17,457 of interest and
the maturity date will be extended to April 15, 2021.
On March 26, 2021, the Company entered into
a convertible promissory note with a non-related party for $83,000, of which $3,000 was an original issue discount resulting in cash proceeds
to the Company of $80,000. The note is due on March 24, 2022 and bears interest on the unpaid principal balance at a rate of 12% per annum.
Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part
of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be
converted by the Lender at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion
price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date.
On April 6, 2021, the Company entered into
a convertible promissory note with a non-related party for $43,000, of which $3,000 was an original issue discount resulting in cash proceeds
to the Company of $40,000. The note is due on April 5, 2022 and bears interest on the unpaid principal balance at a rate of 12% per annum.
Stringent pre-payment terms apply (from 15% to 40%, dependent upon the timeframe of repayment during the note’s term) and any part
of the note which is not paid when due shall bear interest at the rate of 22% per annum from the due date until paid. The Note may be
converted by the Lender at any time after 180 days of the date of issuance into shares of Company’s common stock at a conversion
price equal to 61% of the lowest trading price during the 15-trading day period prior to the conversion date.
NOTE 15. RESTATEMENT
As previously disclosed, the Company determined
that previously issued warrants to a debt holder should have been accounted for as cancelled along with the settlement of all outstanding
debt with such holder in May 2020. In May 2020, the Company entered into a debt settlement agreement with one of its debt holders which
settled all debt and warrants held by such holder. However, due to a misunderstanding of the facts and circumstances related to the settlement
agreement, the Company did not reflect the warrants as settled at that time. Due to the provisions of the warrants, these were accounted
for as derivative liabilities. The Company concluded that the impact of recognizing the cancellation of the warrants was materially different
from its previously reported results. As a result, the Company is restating its consolidated financial statements for the periods impacted.
The following financial tables reconcile the previously reported amounts to the restated amounts for each consolidated financial statement.
The
table below sets forth changes to the consolidated balance sheet:
|
|
December 31, 2020
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
$
|
747,756
|
|
|
|
—
|
|
|
$
|
747,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total property and equipment, net
|
|
|
358,719
|
|
|
|
—
|
|
|
|
358,719
|
|
Total other assets
|
|
|
3,528,135
|
|
|
|
—
|
|
|
|
3,528,135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
4,634,610
|
|
|
|
—
|
|
|
|
4,634,610
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
272,978
|
|
|
|
—
|
|
|
|
272,978
|
|
Accrued expenses – related parties
|
|
|
139,280
|
|
|
|
—
|
|
|
|
139,280
|
|
Accrued expenses
|
|
|
622,040
|
|
|
|
—
|
|
|
|
622,040
|
|
Deferred revenue
|
|
|
1,075
|
|
|
|
—
|
|
|
|
1,075
|
|
Operating lease liability
|
|
|
34,965
|
|
|
|
—
|
|
|
|
34,965
|
|
Notes payable – related parties
|
|
|
789,214
|
|
|
|
—
|
|
|
|
789,214
|
|
Notes payable, net
|
|
|
384,380
|
|
|
|
—
|
|
|
|
384,380
|
|
Convertible notes payable, net
|
|
|
1,554,503
|
|
|
|
—
|
|
|
|
1,554,503
|
|
Derivative liability
|
|
|
11,429,043
|
|
|
|
(4,326,242
|
)
|
|
|
7,102,801
|
|
Total current liabilities
|
|
|
15,227,478
|
|
|
|
(4,326,242
|
)
|
|
|
10,901,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible notes payable, net of current portions and discounts
|
|
|
53,500
|
|
|
|
—
|
|
|
|
53,500
|
|
Operating lease liability, net of current portion
|
|
|
83,420
|
|
|
|
—
|
|
|
|
83,420
|
|
TOTAL LIABILITIES
|
|
|
15,364,398
|
|
|
|
(4,326,242
|
)
|
|
|
11,038,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL MEZZANINE EQUITY
|
|
|
258,645
|
|
|
|
—
|
|
|
|
258,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
722,488
|
|
|
|
—
|
|
|
|
722,488
|
|
Additional paid-in capital
|
|
|
23,202,933
|
|
|
|
—
|
|
|
|
23,202,933
|
|
Accumulated deficit
|
|
|
(34,913,854
|
)
|
|
|
4,326,242
|
|
|
|
(30,587,612
|
)
|
|
|
|
(10,988,433
|
)
|
|
|
4,326,242
|
|
|
|
(6,662,191
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
|
$
|
4,634,610
|
|
|
|
—
|
|
|
$
|
4,634,610
|
|
The table below sets forth changes to the consolidated statements of operations
for the year ended December 31, 2020:
|
|
For the year ended December 31, 2020
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
2,519,914
|
|
|
$
|
—
|
|
|
$
|
2,519,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
3,921,143
|
|
|
|
—
|
|
|
|
3,921,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM OPERATIONS
|
|
|
(1,401,229
|
)
|
|
|
—
|
|
|
|
(1,401,229
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on change in fair value of derivative liability
|
|
|
(5,424,692
|
)
|
|
|
(7,622,140
|
)
|
|
|
(13,046,832
|
)
|
Gain (loss) on settlement of debt
|
|
|
72,584
|
|
|
|
11,948,382
|
|
|
|
12,020,966
|
|
Interest expense
|
|
|
(1,384,950
|
)
|
|
|
—
|
|
|
|
(1,384,950
|
)
|
Total other income (expense)
|
|
|
(6,737,058
|
)
|
|
|
4,326,242
|
|
|
|
(2,410,816
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(8,138,287
|
)
|
|
|
4,326,242
|
|
|
|
(3,812,045
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
|
(8,138,287
|
)
|
|
|
4,326,242
|
|
|
|
(3,812,045
|
)
|
Preferred series C stock deemed dividends
|
|
|
(270,000
|
)
|
|
|
—
|
|
|
|
(270,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS’
|
|
$
|
(8,408,287
|
)
|
|
$
|
4,326,242
|
|
|
$
|
(4,082,045
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average shares outstanding
|
|
|
609,029,869
|
|
|
|
|
|
|
|
609,029,869
|
|
The table below sets forth changes to the consolidated statements of cash
flows for the year ended December 31, 2020:
|
|
For the year ended December 31, 2020
|
|
|
As Previously Reported
|
|
Adjustments
|
|
As Restated
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(8,138,287
|
)
|
|
$
|
4,326,242
|
|
|
$
|
(3,812,045
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
348,708
|
|
|
|
—
|
|
|
|
348,708
|
|
Amortization of debt discounts
|
|
|
436,352
|
|
|
|
—
|
|
|
|
436,352
|
|
Amortization of operating lease right-of-use asset
|
|
|
5,229
|
|
|
|
|
|
|
|
5,229
|
|
Loss on disposal of property and equipment
|
|
|
173,551
|
|
|
|
—
|
|
|
|
173,551
|
|
Bad debt expense
|
|
|
45,575
|
|
|
|
—
|
|
|
|
45,575
|
|
Common stock issued for services
|
|
|
676,119
|
|
|
|
—
|
|
|
|
676,119
|
|
Loss on change in fair value of derivative liability
|
|
|
5,424,692
|
|
|
|
7,622,140
|
|
|
|
13,046,832
|
|
(Gain) loss on settlement of debt
|
|
|
(72,584
|
)
|
|
|
(11,948,382
|
)
|
|
|
(12,020,966
|
)
|
Default penalties on convertible notes payable
|
|
|
28,762
|
|
|
|
—
|
|
|
|
28,762
|
|
Change in operating assets and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(283,186
|
)
|
|
|
—
|
|
|
|
(283,186
|
)
|
Inventory
|
|
|
20,481
|
|
|
|
—
|
|
|
|
20,481
|
|
Prepaid expenses
|
|
|
(243,863
|
)
|
|
|
—
|
|
|
|
(243,863
|
)
|
Operating lease liability
|
|
|
(5,229
|
)
|
|
|
—
|
|
|
|
(5,229
|
)
|
Deferred revenues
|
|
|
1,075
|
|
|
|
|
|
|
|
1,075
|
|
Accounts payable
|
|
|
(42,250
|
)
|
|
|
—
|
|
|
|
(42,250
|
)
|
Accrued expenses – related party
|
|
|
54,742
|
|
|
|
—
|
|
|
|
54,742
|
|
Accrued expenses
|
|
|
739,449
|
|
|
|
—
|
|
|
|
739,449
|
|
Net cash used in operating activities
|
|
|
(830,664
|
)
|
|
|
—
|
|
|
|
(830,664
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities
|
|
|
(163,133
|
)
|
|
|
—
|
|
|
|
(163,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
1,041,380
|
|
|
|
—
|
|
|
|
1,041,380
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
47,583
|
|
|
|
—
|
|
|
|
47,583
|
|
Cash and cash equivalents at beginning of period
|
|
|
67,613
|
|
|
|
—
|
|
|
|
67,613
|
|
Cash and cash equivalents at end of period
|
|
$
|
115,196
|
|
|
$
|
—
|
|
|
$
|
115,196
|
|