NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – ORGANIZATION
Blue
Biofuels, Inc (the “Company”) is a technology company focused on emerging technologies in the renewable energy, biofuels,
and bioplastics technologies sectors. In early 2018, the Company’s CEO invented a new technology system it calls Cellulose-to-Sugar
2.0 or CTS 2.0, and a patent application was filed and later obtained (U.S. Patent No. 10,994,255). In addition to this patent, the Company
has filed provisional patent applications for six additional patents that are currently pending.
The
CTS 2.0 is a mechanical/chemical dry process for converting cellulose material into sugar for use in the biofuels industry. CTS 2.0 can
convert any cellulosic material – like grasses, wood, paper, farm waste, yard waste, forestry products, energy crops like hemp
or King Grass, and the cellulosic portion of municipal solid waste – into sugars and lignin, and subsequently into biofuels and
bioplastics. The CTS 2.0 system produces sugar and chemically unmodified lignin among other by-products. The sugar can then be further
converted into biofuels and the lignin into bioplastics.
The
Company’s focus is to commercialize its CTS 2.0 technology. The Company has recently finalized its 4th generation testing
and has begun to develop its 5th generation system which is expected to be semi-commercial in size.
Plan
of Operation
The
Company is now doing the engineering work to commercialize its CTS 2.0 technology.
The
Company intends to raise additional capital and continue engineering work and scaling up towards a full-scale commercial size CTS 2.0
modular unit. At that point, and to minimize dilution to shareholders, the Company will seek project-based financing to build (or acquire
and retrofit) or joint venture with existing ethanol producers to produce cellulosic ethanol and lignin/bioplastics from its patented
CTS 2.0 system. Once the first plant is profitable, the Company intends to grow with additional plants both in the United States and
internationally.
The
Company has a strategy that includes the following:
|
1) |
Selling sugar or ethanol
either direct or in combination with joint ventures, mergers, and/or acquisitions of existing businesses in the renewable energy
space; |
|
2) |
Selling low-cost high purity
lignin, or using that lignin to produce ion exchange resins, specialty chemicals, or biodegradable plastics, or making biodegradable
bioplastics products and selling them under our own brand. |
NOTE
2 – GOING CONCERN
The
accompanying consolidated financial statements have been prepared in conformity with generally accepted accounting principles, which
contemplate continuation of the Company as a going concern, which assumes the Company will realize its assets and discharge its liabilities
in the normal course of business. The Company has not generated any significant revenue since inception and has incurred losses since
inception. As of December 31, 2021, the Company has incurred accumulated losses of $48,821,403. On October 22, 2018, the Company filed
for Chapter 11 bankruptcy. On September 18, 2019, the judge confirmed the Company’s Chapter 11 Plan, and on October 25, 2019, the
bankruptcy case was closed. The Company expects to incur significant additional losses and liabilities in connection with its start-up
and commercialization activities. These factors, among others, raise substantial doubt as to the Company’s ability to continue
as a going concern. The Company’s ability to continue as a going concern is dependent upon its ability to obtain the necessary
financing to meet its obligations and repay its liabilities when they become due and to generate sufficient revenues from its operations
to pay its operating expenses. These factors, among others, raise substantial doubt about the Company’s ability to continue as
a going concern. These financial statements do not include any adjustments related to the recoverability and classifications of recorded
asset amounts, or amounts and classifications of liabilities that might result from this uncertainty. There are no assurances that the
Company will continue as a going concern.
Management
believes that the Company’s future success is dependent upon its ability to achieve profitable operations, generate cash from operating
activities and obtain additional financing. There is no assurance that the Company will be able to generate sufficient cash from operations,
or sell additional shares of stock or borrow additional funds. The Company’s inability to obtain additional cash could have a material
adverse effect on its financial position, results of operations, and its ability to continue in existence. These financial statements
do not include any adjustments that might result from the outcome of this uncertainty
The
COVID-19 pandemic has negatively affected the U.S. and global economies, disrupted global supply chains, resulted in significant travel
and transport restrictions, including mandated closures and orders to “shelter-in-place,” and created significant disruption
of the financial markets. We are closely monitoring the impact of the COVID-19 pandemic on all aspects of our business, including how
it will impact our supply chain, employees, and potential future customers. Our office and lab have remained open during the pandemic.
Nevertheless, the pandemic slowed our ability to commercialize our process in two ways: by adversely affecting our ability to raise capital,
and by adversely affecting the supply chain of laboratory equipment and various parts of upgrades to our CTS 2.0 system, which slowed
the development of our prototypes. The extent to which our operations may be further impacted by the COVID-19 pandemic will depend largely
on future developments, which are highly uncertain and cannot be accurately predicted. We may experience additional operating costs due
to increased challenges with our workforce (including as a result of illness, absenteeism or government orders), access to supplies,
capital, and fundamental support services (such as shipping and transportation). Even after the COVID-19 pandemic has subsided, we may
experience materially adverse impacts to our business due to any resulting economic recession or depression. Furthermore, the effects
of a potential worsening of global economic conditions and the continued disruptions to and volatility in the financial markets remain
unknown.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements of the Company were prepared in accordance with generally accepted accounting principles
in the U.S. (“U.S. GAAP”).
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the Company and its subsidiaries, after elimination of intercompany
accounts and transactions. Investments in business entities in which the Company lacks control but has the ability to exercise significant
influence over operating and financial policies are accounted for using the equity method. All material intercompany transactions and
balances were eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities as of the dates presented and reported amounts of revenues and expenses during the reporting periods presented. Significant
estimates inherent in the preparation of the accompanying Consolidated Financial Statements include estimates of impairment assessment
of intangible assets and valuation allowance for deferred tax assets. Estimates are based on past experience and other considerations
reasonable under the circumstances. Actual results may differ from these estimates.
Cash
and Cash Equivalents
All
highly liquid investments with maturities of three months or less at the date of purchase are considered to be cash equivalents.
Stock
Compensation
The
Company recognizes the cost of all share-based payments under the relevant authoritative accounting guidance. Share-based payments include
any remuneration paid by the Company in shares of the Company’s common stock or financial instruments that grant the recipient
the right to acquire shares of the Company’s common stock. For share-based payments to employees, which consist only of awards
made under the stock option plan described below, the Company accounts for the payments in accordance with the provisions of ASC Topic
718, “Stock Compensation”. Share-based payments to consultants, service providers and other non-employees are accounted for
in accordance with ASC Topic 718, ASC Topic 505, “Equity Payments to Non-Employees” or other applicable authoritative guidance.
Stock-based
Compensation Valuation Methodology
Stock-based
compensation resulting from the issuance of common stock is calculated by reference to the valuation of the stock on the date of issuance,
the expense being recognized as the compensation is earned. Stock-based compensation expenses related to employee options and warrants
granted to non-employees are recognized as the stock options and warrants are earned. The fair value of the stock options or warrants
granted is estimated at the grant date, using the Black-Scholes option-pricing model, and the expense is recognized on a straight-line
basis over the shorter of the period over which services are to be received or the life of the option or warrant. The grant date fair
value of employee share options and similar instruments is estimated using the Black-Scholes option-pricing model on the basis of the
fair value of the underlying common stock on the measurement date, adjusted for the unique characteristics of those equity instruments,
using the assumptions noted in the table below. The fair value of the common stock is determined by the then-prevailing closing market
price. Expected volatility was based on the historical volatility of the Company’s closing day market price per share. The expected
term of options and warrants was based upon the life of the option, and the risk-free rate used was based on the U.S. Treasury Daily
Yield Curve Rate.
The
stock compensation issued for services during the years ended December 31, 2021, and December 31, 2020, were valued on the date of issuance.
The following assumptions were used in calculations of the Black-Scholes option pricing models for warrant-based stock compensation issued
in the years ended December 31, 2021, and December 31, 2020:
SCHEDULE
OF BLACK-SCHOLES OPTION PRICING MODELS FOR WARRANT-BASED STOCK COMPENSATION
| |
1/9/20 | | |
2/18/20 | | |
5/8/20 | | |
11/6/20 | | |
11/12/20 | |
Risk-free
interest rate | |
| 1.65 | % | |
| 1.39 | % | |
| 0.69 | % | |
| 0.36 | % | |
| 0.40 | % |
Expected
life | |
| 5
years | | |
| 5
years | | |
| 10
years | | |
| 5
years | | |
| 5
years | |
Expected
dividends | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % |
Expected
volatility | |
| 229.32 | % | |
| 228.60 | % | |
| 226.42 | % | |
| 212.00 | % | |
| 213.22 | % |
ALLM common
stock fair value | |
$ | 0.058 | | |
$ | 0.065 | | |
$ | 0.083 | | |
$ | 0.071 | | |
$ | 0.080 | |
| |
1/5/21 | | |
5/18/21 | | |
9/13/21 | | |
9/30/21 | | |
12/13/21 | |
Risk-free
interest rate | |
| 0.96 | % | |
| 1.64 | % | |
| 1.33 | % | |
| 0.98 | % | |
| 1.42 | % |
Expected
life | |
| 10
years | | |
| 5
years | | |
| 10
years | | |
| 5
years | | |
| 10
years | |
Expected
dividends | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % | |
| 0 | % |
Expected
volatility | |
| 209.98 | % | |
| 176.37 | % | |
| 148.35 | % | |
| 150.25 | % | |
| 138.97 | % |
ALLM common
stock fair value | |
$ | 0.124 | | |
$ | 0.300 | | |
$ | 0.160 | | |
$ | 0.255 | | |
$ | 0.228 | |
Property
and Equipment
Property
and equipment are stated at cost less accumulated depreciation. Depreciation is provided for on a straight-line basis over the useful
lives of the assets, generally 5 to 10 years. Expenditures for additions and improvements are capitalized; repairs and maintenance are
expensed as incurred.
Patent
Capitalization
If
a product is currently under research and development and is not currently approved for market, costs incurred in connection with patent
applications should generally be expensed in the income statement because there is uncertainty as to the future economic benefit of the
asset. Conversely, if a product is approved for market (as is the case of the end product ethanol), or if future economic benefit is
probable, or if an alternative future use is available to the Company, then such patent costs can be capitalized and amortized over the
expected life of the patent(s). Since the Company’s primary end product is sugar converting to ethanol, which are in wide use,
the Company has determined that it is reasonable to capitalize the patent costs associated with its CTS process.
Research
and Development
The
Company expenses all research and development costs as incurred. For the years ended December 31, 2021, and December 31, 2020, the amounts
charged to research and development expenses were $1,103,436 and $763,159, respectively.
Revenue
Recognition
Effective
January 1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue
from the commercial sales of products by: (1) identify the contract (if any) with a customer; (2) identify the performance obligations
in the contract (if any); (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the
contract (if any); and (5) recognize revenue when each performance obligation is satisfied. Under ASC 606, revenue is recognized when
the following criteria are met:
|
1. |
persuasive evidence of
an arrangement exists; |
|
2. |
product has been delivered
or the services have been rendered to the customer; |
|
3. |
the sales price is fixed
or determinable; and, |
|
4. |
collectability of the fee
or sales price is reasonably assured. |
The
Company currently has no customers. The Company’s revenues are expected to be derived principally from products sold through joint
ventures and corporate owned plants. However, no sales have occurred through those revenue streams to date. The company will recognize
revenue when title, ownership, and risk of loss pass to the customer, all of which occurs upon shipment or delivery of the product and
is based on the applicable shipping terms.
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives
and Hedging Activities”.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and
risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments (when we have determined that the embedded conversion options should not be bifurcated from
their host instruments) as follows: The Company records when necessary, discounts to convertible notes for the intrinsic value of conversion
options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at the commitment
date of the note transaction and the effective conversion price embedded in the note. Debt discounts under these arrangements are amortized
over the term of the related debt to their stated date of redemption. As of December 31, 2021, the Company has no convertible instruments.
Accounting
for Derivative Instruments
The
Company issues debentures where the number of shares into which a debenture can be converted is not fixed. For example, when a debenture
converts at a discount to market based on the stock price on the date of conversion. In such instances, the embedded conversion option
of the convertible debentures is bifurcated from the host contract and recorded at their fair value. In accounting for derivatives, the
Company records a liability representing the estimated present value of the conversion feature considering the historic volatility of
the Company’s stock, and a discount representing the imputed interest associated with the beneficial conversion feature. The discount
is then amortized over the life of the debenture and the derivative liability is adjusted periodically according to stock price fluctuations.
At the time of conversion, any remaining derivative liability is charged to additional paid-in capital. For purposes of determining derivative
liability, the Company uses Black-Scholes modeling for computing historic volatility. As of December 31, 2021, the Company has no derivative
instruments.
Common
Stock Purchase Warrants and Other Derivative Financial Instruments
The
Company classifies as equity any contracts that require physical settlement or net-share settlement or provide it with a choice of net-cash
settlement or settlement in the Company’s own shares (physical settlement or net-share settlement) provided that such contracts
are indexed to its own stock as defined in ASC 815-40 (“Contracts in Entity’s Own Equity”). The Company classifies
as assets or liabilities any contracts that require net-cash settlement (including a requirement to net cash settle the contract if an
event occurs and if that event is outside the Company’s control) or give the counterparty a choice of net-cash settlement or settlement
in shares (physical settlement or net-share settlement). The Company assesses the classification of its common stock purchase warrants
and other free-standing derivatives at each reporting date to determine whether a change in classification between assets and liabilities
is required.
Investments
in non-consolidated affiliates
Investments
in non-consolidated affiliates are accounted for using the equity method or cost basis depending upon the level of ownership and/or the
Company’s ability to exercise significant influence over the operating and financial policies of the investee. When the equity
method is used, investments are recorded at original cost and adjusted periodically to recognize the Company’s proportionate share
of the investees’ net income or losses after the date of investment. When net losses from an investment are accounted for under
the equity method exceed its carrying amount, the investment balance is reduced to zero and additional losses are not provided for. The
Company resumes accounting for the investment under the equity method if the entity subsequently reports net income and the Company’s
share of that net income exceeds the share of net losses not recognized during the period the equity method was suspended. Investments
are written down only when there is clear evidence that a decline in value that is other than temporary has occurred. The Company monitors
its investment for impairment at least annually and makes appropriate reductions in the carrying value if it determines that an impairment
charge is required based on qualitative and quantitative information. As of December 31, 2021, the Company has no investments in non-consolidated
affiliates.
Impairment
of Long-Lived Assets
Long-lived
assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may
not be recoverable. If events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable,
the Company compares the carrying amount of the asset group to future undiscounted net cash flows, excluding interest costs, expected
to be generated by the asset group and their ultimate disposition. If the sum of the undiscounted cash flows is less than the carrying
value, the impairment to be recognized is measured by the amount by which the carrying amount of the asset group exceeds the fair value
of the asset group. Assets to be disposed of are reported at the lower of the carrying amount or fair value, less costs to sell.
Income
Taxes
The
Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.”
Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii)
deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements
or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years
in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance
is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is
more likely than not some portion or all of the deferred tax assets will not be realized.
ASC
Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and
prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position
taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on derecognition, classification, interest and penalties,
accounting in interim periods, disclosure, and transition. The Company has no material uncertain tax positions for any of the reporting
periods presented.
Profit
(Loss) per Common Share:
Basic
profit (loss) per share amounts have been calculated using the weighted-average number of common shares outstanding during each reporting
period. Diluted loss per share has been calculated using the weighted-average number of common shares plus the potentially dilutive effect
of securities such as outstanding options and warrants. The computation of potential common shares has been performed using the treasury
stock method. The warrants and options are antidilutive for all periods presented. When net loss is reported, diluted and basic net loss
per share amounts are the same as the impact of potential common shares is antidilutive.
Fair
Value Measurements
The
Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”, which defines fair value as used
in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.
The
estimated fair value of certain financial instruments, payables to related parties, and accounts payable and accrued expenses are carried
at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement
date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize
the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
Level
1 — quoted prices in active markets for identical assets or liabilities
Level
2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable
Level
3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
At
December 31, 2021, the Company did not identify any assets or liabilities that are required to be presented on the balance sheet at fair
value in accordance with ASC 825-10.
Recent
Accounting Pronouncements
From
time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies that
may have an impact on the Company’s accounting and reporting. The Company believes that such recently issued accounting pronouncements
and other authoritative guidance for which the effective date is in the future either will not have an impact on its accounting or reporting
or that such impact will not be material to its financial position, results of operations, and cash flows when implemented.
NOTE
4 – PROPERTY AND EQUIPMENT
SCHEDULE
OF PROPERTY AND EQUIPMENT
PROPERTY
AND EQUIPMENT | |
Life | | |
December
31, 2021 | | |
December
31, 2020 | |
Building and Improvements | |
| 15 | | |
$ | 9,370 | | |
$ | 9,370 | |
Machinery and Equipment | |
| 10 | | |
$ | 617,578 | | |
$ | 441,560 | |
Furniture and Fixtures | |
| 5 | | |
$ | 13,649 | | |
$ | 15,184 | |
Computer
Equipment | |
| 3 | | |
$ | 10,901 | | |
$ | 13,056 | |
Property
and Equipment, Gross | |
| | | |
$ | 651,497 | | |
$ | 479,170 | |
Less
Accumulated Depreciation | |
| | | |
$ | (273,852 | ) | |
$ | (231,739 | ) |
Property
and Equipment | |
| | | |
$ | 377,645 | | |
$ | 247,431 | |
Total
depreciation expense was $52,692 and $40,124 for the years ended December 31, 2021, 2020, respectively.
NOTE
5 – PATENTS
The
Company has obtained one patent and has applied for six more patents on its technology, and has also applied for international patents.
The Company has capitalized the legal and filing fees in the amount of $154,758.
NOTE
6 – DEBT
Details
of each debt, including those that have been paid off or renegotiated during 2021, are indicated below.
Convertible
Debentures Related Party
On
March 12, 2019, the Company entered into a convertible promissory note with Edmund J Burke for a total of $25,000. The note was due on
March 12, 2021, and carried no interest. To the extent unpaid five years after September 18, 2019, it is discharged. At the option of
the noteholder, the note is convertible into common stock at $0.025/share. On January 22, 2021, Edmund Burke elected to convert this
Note into common stock.
On
March 12, 2019, the Company entered into a convertible promissory note with Chris Jemapete for a total of $25,000. The note had a maturity
date of March 12, 2021, and carried no interest. To the extent unpaid five years after September 18, 2019, it would be discharged. At
the option of the noteholder, the note was convertible into common stock at $0.025 per share. On August 5, 2020, Chris Jemapete elected
to convert the note into common stock. Mr. Jemapete is a greater than 5% stockholder of the Company.
On
March 12, 2019, the Company entered into a convertible promissory note with AES Capital Partners, LP, for a total of $50,000. The note
was due on March 12, 2021, and bore 15% interest. To the extent unpaid five years after September 18, 2019, it is discharged. At the
option of the noteholder, the note is convertible into common stock at $0.025/share. Upon conversion, all interest shall be forgiven.
On January 22, 2021, AES Capital Partners, LP, elected to convert this Note into common stock.
Paycheck
Protection Program SBA Loan
In
May 2020, the Company received a loan in the amount of $66,330 under the Payroll Protection Program (“PPP Loan”). The loan
accrues interest at a rate of 1% and has an original maturity date of two years which can be extended to five years by mutual agreement
of the Company and SBA. The PPP loan contains customary events of default relating to, among other things, payment defaults and breaches
of representations and warranties.
Under
the terms of the loan, a portion or all of the loan is forgivable to the extent the loan proceeds are used to fund qualifying payroll,
rent and utilities during a designated twenty-four week period. Payments are deferred until the SBA determines the amount to be forgiven.
The Company has utilized the proceeds of the PPP loan in a manner which enabled qualification as a forgivable loan. On April 21, 2021,
the Company received notice that the entire amount is forgiven.
Notes
Payable — Chapter 11 Settlement
On
July 18, 2018, the Company’s former Controller Dennis Lenaburg sued the Company for $2,694,577 dollars plus stock warrants in the
Circuit Court of the 15th Judicial Circuit in Palm Beach County, Florida. That lawsuit was moved to the Bankruptcy Court when
the Company entered Chapter 11 on October 22, 2018. The Company filed a Complaint against Lenaburg on November 16, 2018, in the bankruptcy
court in the Southern District of Florida. The bankruptcy judge ordered mediation, and a settlement was reached that paid Lenaburg $13,650
upon Plan Confirmation and a $50,000 claim payable out of post-confirmation net profits over 3 years, plus 1.5 million common stock warrants
with a strike price of $0.30/share and a ten year expiration period. The $50,000 is due on September 18, 2022.
Notes
Payable – Related Parties
In
July 2016, the Company issued six (6) short-term notes payable to related parties in conjunction with the Company’s
acquisition of the remaining 49%
of AMG Energy Group. These notes had a value of $2,002,126 and
accrued interest at a rate of six percent (6%)
per annum. As of December 31, 2018, and December 31, 2017, the total interest accrued on the notes was $278,795 and
$176,460 respectively.
All of the notes were due on August 4, 2017 and then were in default. However, the notes were held by related parties with the
understanding that the notes were not to be paid until the Company begins generating profit. The Company renegotiated some of these
notes during its Chapter 11 proceedings, whereas others failed to submit a claim and were discharged upon the Court’s
Confirmation Order approving the Company’s Chapter 11 Plan on September 18, 2019. The
renegotiated amounts, as per the Plan Confirmation are all to be paid from 50% of the future net profits and discharged to the
extent unpaid five years after the Plan effective date of September 18, 2019. These
amount are 1) Mark Koch $240,990 plus 6% interest on any portion not repaid within 12 months of the Company’s first reported
quarterly net profit; 2) Animated Family Films $579,942 out of the Company’s net profits plus 6% interest; 3) Steven Dunkle,
CTWC, & Wellington Asset Holdings $1.5 million plus 6% interest once there is positive quarterly EBITDA from the first plant of
Company, or, at its option, may convert that into an equity investment in the first plant of the Company, measured by a percentage
of the total cost to build, subject to a minimum equity interest of 1.25% in said plant.
On
February 28, 2018, the Company entered into a short-term loan with Steven Sadaka, with a principal balance of $100,000 due and payable
on May 1, 2018. The note does not accrue interest, however the Company provided 2,000,000 inducement shares to secure the note. These
inducement shares were valued at $84,000 and are being amortized over the life of the note. The note’s maturity date was extended
to 7/1/2018. If the note is not repaid at maturity, then an additional 5,000,000 shares of common stock will be due. The note was renegotiated
during the Company’s Chapter 11 proceedings, and as per the Plan Confirmation, it is agreed that $100,000 is to be paid out of
future gross revenues to satisfy this note in full, with no additional shares to be issued.
On
May 15, 2018, the Company entered into a short term loan with Christopher Jemapete, with a principal balance of $50,000 due and payable
on May 16, 2019. The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure the note as well
as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration. These inducement shares were valued at $36,250 and are
being amortized over the life of the note; the warrants had a value of $24,449. On August 25, 2018, this note was restructured to remove
the warrants. As of June 30, 2018 accrued interest on this note is $315. The note was renegotiated during the Company’s Chapter
11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315 is to be paid out of future gross revenues.
On
May 15, 2018, the Company entered into a short term loan with Pamela Jemapete, with a principal balance of $50,000 due and payable on
May 16, 2019. The note carried an interest rate of 5% plus the company issued 1,250,000 inducement shares to secure the note as well
as 1,000,000 warrants with a $0.10 strike price and with a 5-year expiration. These inducement shares were valued at $36,250 and are
being amortized over the life of the note; the warrants had a value of $24,449. On August 25, 2018, this note was restructured to remove
the warrants. As of June 30, 2018 accrued interest on this note is $315. The note was renegotiated during the Company’s Chapter
11 proceedings, and as per the Plan Confirmation, it is agreed that $50,315 is to be paid out of future gross revenues.
Notes
Payable – Other
In
July 2016, the Company issued a short-term note payable to a third party in conjunction with the Company’s acquisition of the remaining
49% of AMG Energy Group. The note had a principal balance of $96,570 and accrued interest at a rate of six percent (6%) per annum. As
of December 31, 2018, and December 31, 2017, the total interest accrued on the note was $14,382 and $8,588 respectively. The note was
due on August 4, 2017 and was then in default. The Company renegotiated this note during its Chapter 11 proceedings, and as per the Plan
Confirmation, now the $96,570 is to be paid with no interest out of the same 50% of the future net profits of the Company as the notes
mentioned above, if any, or discharged to the extent unpaid five years after September 18, 2019.
In
November 2017, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $143,000 due and payable
on May 30, 2018. The note carries an 8% one-time interest charge, a $43,000 original issue discount and a 35% conversion discount to
the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of the holder. In addition,
the Company provided 500,000 inducement shares to secure the note, and may have to provide additional shares on the note’s 6-month
anniversary if the Company’s share price declines. These inducement shares were valued at $39,500 and were amortized over the life
of the note. The note can be repaid, without prepayment penalties, within the first 90 days. Thereafter, the note will incur a 120% prepayment
penalty of the then outstanding principal and interest due. In May 2018, the company made two principal payments totaling $40,000. The
note went into default on June 1, 2018 and incurred a 40% penalty of the outstanding balance immediately prior to the default event.
On August 30, 2018, Hoppel sued the Company in Superior Court of the State of California County of San Diego Central District. That case
was staid on October 22, 2018 when the Company filed for Chapter 11 protection in the US Bankruptcy Court in the Southern District of
Florida. Negotiations took place and a settlement was reached on this note and a subsequent note, and confirmed as part of the Plan Confirmation
Order, that Hoppel would be paid a total of $100,000 out of 5% of the future gross revenue of the Company.
In
February 2018, the Company entered into a convertible debenture with Lucas Hoppel, with a principal balance of $165,000 due and payable
on September 21, 2018. The note carries an 8% one-time interest charge, a $15,000 original issue discount and a 40% conversion discount
to the lowest trade price in the prior twenty-five trading days, after 180 days, in whole or in part at the option of the holder. In
addition, the Company provided 500,000 inducement shares to secure the note. These inducement shares were valued at $14,500, and were
amortized over the life of the note. The note can be repaid, without prepayment penalties, within the first 90 days. Thereafter, the
note will incur a 120% prepayment penalty of the then outstanding principal and interest due. The Note went into default on June 1, 2018,
through a cross default provision with another Note to Hoppel, and incurred a 40% penalty of the outstanding balance immediately prior
to the default event. On August 30, 2018, Hoppel sued the Company in Superior Court of the State of California County of San Diego Central
District. That case was staid on October 22, 2018 when the Company filed for Chapter 11 protection in the US Bankruptcy Court in the
Southern District of Florida. Negotiations took place and a settlement was reached on this note and a prior note, and confirmed as part
of the Plan Confirmation Order, that Hoppel would be paid a total of $100,000 out of 5% of the future gross revenue of the Company to
settle both notes.
On
March 27, 2019, the Company entered into an agreement with another creditor, such that its debt will be reduced from $32,000 to $20,000
payable out of future gross revenues, upon the bankruptcy court’s acceptance of the Company’s plan of reorganization. The
Plan was confirmed by the Court on September 18, 2019.
Convertible
Debentures – Related Parties
On
November 8, 2018, the Company entered into a convertible promissory note with Edmund J Burke for a total of $175,000. There is no interest,
and it is payable out of 20% of the net profits of Company. The note is convertible into common stock at $0.05/share. Upon conversion,
Burke shall receive an additional 4,450,148 warrants at a strike price of $0.005/share that expire on November 8, 2023. In addition,
4,450,148 shares of Burke’s common stock were cancelled. On January 22, 2021, Edmund Burke elected to convert this Note into common
stock.
On
November 8, 2018, the Company entered into a convertible promissory note with Steven Sadaka for a total of $24,000. There is no interest,
and it is payable out of 2.5% of the net profits of Company. The note is convertible into common stock at $0.05/share. Upon conversion,
Sadaka shall receive an additional 1,000,000 warrants at a strike price of $0.005/share that expire on November 8, 2023. In addition,
1,000,000 shares of Sadaka’s common stock were cancelled. On January 15, 2021, Steven Sadaka elected to convert this Note into
common stock.
On
November 8, 2018, the Company entered into a convertible promissory note with Annie Bindler for a total of $2,500. There is no interest,
and it is payable out of 0.5% of the net profits of Company. The note is convertible into common stock at $0.05/share. Upon conversion,
Annie Bindler shall receive an additional 100,000 warrants at a strike price of $0.005/share that expire on November 8, 2023. In addition,
100,000 shares of Annie Bindler’s common stock were cancelled. On January 13, 2021, Annie Bindler elected to convert this Note
into common stock.
On
November 8, 2018, the Company entered into a convertible promissory note with Zac Bindler for a total of $2,500. There is no interest,
and it is payable out of 0.5% of the net profits of Company. The note is convertible into common stock at $0.05/share. Upon conversion,
Zac Bindler shall receive an additional 100,000 warrants at a strike price of $0.005/share that expire on November 8, 2023. In addition,
100,000 shares of Zac Bindler’s common stock were cancelled. On January 13, 2021, Zac Bindler elected to convert this Note into
common stock.
A
summary of all debts that remain of those indicated in the Notes above is as follows:
SCHEDULE
OF NOTES PAYABLE
Notes
Payable | |
December
31, 2021 | | |
December
31, 2020 | |
Short
Term Chapter 11 Settlement | |
$ | 50,000 | | |
$ | - | |
Short
Term Convertible Debentures Related Party | |
$ | - | | |
$ | 75,000 | |
Long Term
Chapter 11 Settlement | |
$ | - | | |
$ | 50,000 | |
Long Term
Paycheck Protection Program SBA loan | |
$ | - | | |
$ | 66,330 | |
Long Term
Notes Payable from future revenue — Related Party | |
$ | 1,700,630 | | |
$ | 1,700,630 | |
Long Term
Notes Payable from future revenue — Other | |
$ | 120,000 | | |
$ | 120,000 | |
Long Term
Note Payable from future profits — Related Party | |
$ | 820,932 | | |
$ | 820,932 | |
Long Term
Note Payable from future profits — Other | |
$ | 96,570 | | |
$ | 96,570 | |
Long
Term Convertible Debentures — Related Party | |
$ | - | | |
$ | 204,000 | |
TOTAL
NOTES | |
$ | 2,788,132 | | |
$ | 3,133,462 | |
Of
the $2,788,132 due as of September 30, 2021, $2,738,132 is due out of future revenue or future profits. $2,417,502 of the $2,788,132
will be discharged if not paid by September 18, 2024, which is 5 years after the Company exited Chapter 11. The remaining debt that would
not be discharged is $370,630, consisting of $200,630 due to related parties, $120,000 due to other, and a $50,000 Chapter 11 settlement.
NOTE
7 – STOCKHOLDERS’ EQUITY
The
total number of shares of capital stock, which the Company has authority to issue, is 1,010 million, 1000 million of which are designated
as common stock at $0.001 par value (the “Common Stock”) and 10 million of which are designated as preferred stock par value
$0.001 (the “Preferred Stock”). As of December 31, 2021, the Company had 274,003,883 shares of Common Stock issued and outstanding
and no shares of Preferred Stock were issued. Holders of shares of Common stock shall be entitled to cast one vote for each share held
at all stockholders’ meetings for all purposes, including the election of directors. The Common Stock does not have cumulative
voting rights. No holder of shares of stock of any class shall be entitled as a matter of right to subscribe for or purchase or receive
any part of any new or additional issue of shares of stock of any class, or of securities convertible into shares of stock of any class,
whether now hereafter authorized or whether issued for money, for consideration other than money, or by way of dividend. The Company
has yet to designate any rights, preferences and privileges for any of its authorized Preferred Stock.
In
the year ended December 31, 2021, the company issued an aggregate of 515,700 shares of its common stock for services, valued at $120,152.
In
the year ended December 31, 2021, the Company issued an aggregate of 1,166,667 warrants for services. Using a Black-Scholes asset pricing
model, these were valued at $72,090.
In
the year ended December 31, 2021, 13,455,008 warrants were exercised at an average price of 9.7 cents for total proceeds of $1,302,817.
In
the year ended December 31, 2021, 350,000 employee stock options were exercised for proceeds of $12,900.
In
the year ended December 31, 2021, 400,000 employee stock options were exercised using the cashless exercise provision to obtain 337,896
shares.
In
the year ended December 31, 2021, the Company issued 10,543,332 common shares for cash through private placements of $2,260,750.
In
the year ended December 31, 2021, $279,000 of convertible notes issued during Chapter 11 to various parties converted into 7,080,000
shares of common stock.
In
the year ended December 31, 2021, the Company issued options under its Employee & Directors Stock Option Plan to purchase an aggregate
of 27,030,000 shares of common stock for a period of five to ten years at an exercise price ranging from $0.15 to $0.30. Using a Black-Scholes
asset-pricing model, these agreements were valued at $3,670,193. Only 10,000 of those vested in 2021, along with an additional 450,000
options. The vested options were valued at $32,319.
In
the year ended December 31, 2020, the company issued an aggregate of 733,130 shares of its common stock for services, valued at $37,500.
In
the year ended December 31, 2020, 6,639,344 warrants were exercised at an average price of 5.3 cents for total proceeds of $350,000.
In
the year ended December 31, 2020, 500,000 employee stock options were exercised using the cashless exercise provision to obtain 277,778
shares.
In
the year ended December 31, 2020, the Company issued 13,558,462 common shares for cash of $887,380.
In
the year ended December 31, 2020, $25,000 of convertible notes issued during Chapter 11 to a related party converted into 1,000,000 shares
of common stock.
In
the year ended December 31, 2020, the Company issued options under its Employee & Directors Stock Option Plan to purchase an aggregate
of 11,000,000 shares of common stock for a period of five to ten years at an exercise price ranging from $0.042 to $0.10. Using a Black-Scholes
asset-pricing model, these agreements were valued at $876,291. An additional 10,550,000 unvested options were issued.
Share-Based
Awards
Stock
option activity under the 2021 ESOP for the year ending December 31, 2021, is as follows:
SCHEDULE
OF STOCK OPTION ACTIVITY
| |
Option
Shares Outstanding | | |
Weighted
Average
Exercise
Price | | |
Weighted
Average
Remaining
Contractual
Term
(years) | | |
Aggregate
Intrinsic
Value ($0’s) | |
Outstanding
as of December 31, 2020 | |
| 23,957,099 | | |
$ | 0.09 | | |
| 8.64 | | |
$ | 2,271,565 | |
Awarded | |
| 27,030,000 | | |
$ | 0.16 | | |
| 8.86 | | |
$ | 4,341,500 | |
Exercised | |
| 750,000 | # | |
$ | 0.05 | # | |
| - | # | |
$ | 40,900 | |
Expired | |
| 202,633 | # | |
$ | 0.38 | # | |
| - | # | |
$ | 76,185 | |
Outstanding
as of December 31, 2021 | |
| 50,034,466 | | |
$ | 0.13 | | |
| 8.53 | | |
$ | 6,495,981 | |
Vested
as of December 31, 2021 | |
| 12,314,466 | | |
$ | 0.09 | | |
| 7.35 | | |
$ | 1,132,981 | |
Outstanding
as of December 31, 2019 | |
| 5,807,099 | | |
$ | 0.08 | | |
| 6.43 | | |
$ | 445,815 | |
Awarded | |
| 21,550,000 | | |
$ | 0.10 | | |
| 9.17 | | |
$ | 2,108,000 | |
Exercised | |
| 500,000 | | |
$ | 0.05 | | |
| - | | |
$ | 25,000 | |
Expired | |
| 2,900,000 | | |
$ | 0.09 | | |
| - | | |
$ | 257,250 | |
Outstanding
as of December 31, 2020 | |
| 23,957,099 | | |
$ | 0.09 | | |
| 8.64 | | |
$ | 2,271,565 | |
Vested
as of December 31, 2020 | |
| 12,707,099 | | |
$ | 0.09 | | |
| 8.22 | | |
$ | 1,186,565 | |
Warrant
activity for the year ending December 31, 2021, is as follows:
Schedule
of Warrant Activity
| |
Warrants
Outstanding | | |
Weighted
Average
Exercise
Price | | |
Weighted
Average Remaining Contractual Term (years) | | |
Aggregate
Intrinsic Value ($0’s) | |
Outstanding as
of December 31, 2020 | |
| 48,640,723 | | |
$ | 0.23 | | |
| 2.09 | | |
$ | 11,178,470 | |
Awarded
or received from note conversions | |
| 8,960,146 | | |
$ | 0.06 | | |
| 1.45 | | |
$ | 524,750 | |
Exercised | |
| 13,605,008 | | |
$ | 0.10 | | |
| - | | |
$ | 1,390,317 | |
Expired | |
| 15,423,900 | | |
$ | 0.45 | | |
| - | | |
$ | 6,960,755 | |
Outstanding
as of December 31, 2021 | |
| 28,571,961 | | |
$ | 0.12 | | |
| 2.17 | | |
$ | 3,352,149 | |
Vested as of December 31,
2021 | |
| 28,571,961 | | |
$ | 0.12 | | |
| 2.17 | | |
$ | 3,352,149 | |
| |
| | | |
| | | |
| | | |
| | |
Outstanding
as of December 31, 2019 | |
| 42,002,390 | | |
$ | 0.28 | | |
| 3.16 | | |
$ | 11,693,720 | |
Issued | |
| 19,533,333 | | |
$ | 0.11 | | |
| 0.53 | | |
$ | 2,180,000 | |
Exercised | |
| 6,639,344 | | |
$ | 0.05 | | |
| - | | |
$ | 350,000 | |
Expired | |
| 6,255,656 | | |
$ | 0.09 | | |
| - | | |
$ | 554,920 | |
Outstanding
as of December 31, 2020 | |
| 48,640,723 | | |
$ | 0.23 | | |
| 2.09 | | |
$ | 11,178,470 | |
Vested
as of December 31, 2020 | |
| 48,640,723 | | |
$ | 0.23 | | |
| 2.09 | | |
$ | 11,178,470 | |
NOTE
8 – INCOME TAXES
The
reconciliation of income tax benefit at the U.S. statutory rate of 21% for years ending December 31, 2021, and 2020, to the Company’s
effective tax rate, is as follows:
Schedule
of Reconciliation Between Statutory Tax Rate and Effective Tax Rate
| |
December
31, 2021 | | |
December
31, 2020 | |
Statutory federal
income tax rate | |
| -21 | % | |
| -21 | % |
State income tax, net of federal
benefits | |
| -4.46 | % | |
| -4.46 | % |
Valuation
Allowance | |
| 25.46 | % | |
| 25.46 | % |
Income
tax provision (benefit) | |
| 0 | % | |
| 0 | % |
The
provisional (benefit) for income tax is summarized as follows:
Schedule
of Income Tax Provision
| |
December
31, 2021 | | |
December
31, 2020 | |
Federal | |
| | | |
| | |
Current | |
| - | | |
| - | |
Deferred | |
$ | (449,255 | ) | |
$ | (458,037 | ) |
State | |
| | | |
| | |
Current | |
| | | |
| - | |
Deferred | |
$ | (95,413 | ) | |
$ | (97,278 | ) |
Change
in valuation allowance | |
| 544,668 | | |
| 555,315 | |
Income
tax provision (benefit) | |
| - | | |
| - | |
The
tax effects of temporary differences that give rise to the Company’s net deferred tax liability as of December 31, 2021 and 2020
are as follows:
Schedule
of Tax Effects of Principal Temporary Differences That Give Rise to Deferred Tax Assets
| |
December
31, 2021 | | |
December
31, 2020 | |
| |
Years
Ended | |
| |
December
31, 2021 | | |
December
31, 2020 | |
Deferred tax asset | |
| | | |
| | |
Net
operating loss carryovers | |
$ | 11,176,912 | | |
$ | 10,632,244 | |
Total deferred tax assets | |
| 11,176,912 | | |
| 10,632,244 | |
Valuation
Allowance | |
| (11,176,912 | ) | |
| (10,632,244 | ) |
Deferred
tax asset, net of allowance | |
$ | - | | |
$ | - | |
As
of December 31, 2021, and 2020, the Company had approximately $43,899,890 and $41,760,580, of Federal net operating loss carryovers (“NOLs”)
to offset taxable income, if any, in future years which begin to expire in 2033. Utilization of the NOLs may be subject to limitation
under the Internal Revenue Code Section 382 should there be a greater than 50% ownership change as determined under regulations.
In
assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of
the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal
of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based on the assessment,
management has established a full valuation allowance against the entire deferred tax asset relating to NOLs for every period because
it is more likely than not that all of the deferred tax asset will not be realized.
On
December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Tax Act”) was signed into law making significant changes to the
Internal Revenue Code. Changes include, but are not limited to, a federal corporate tax rate decrease from 35% to 21% for tax years beginning
after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time
transition tax on the mandatory deemed repatriation of foreign earnings. The Company has estimated its provision for income taxes in
accordance with the Tax Act and guidance available.
The
Company files U.S. Federal and Florida tax returns that are subject to audit by tax authorities beginning with the year ended December
31, 2015. The Company’s policy is to classify assessments, if any, for tax and related interest and penalties as tax expense.
NOTE
9 - COMMITMENTS AND CONTINGENCIES
Litigation
The
Company is subject, from time to time, to litigation, claims and suits arising in the ordinary course of business.
On
June 21, 2018, Power Up Lending Group Ltd., sued both the Company and four of its managers, ex-managers, and directors of the Company
in the United States District Court for the Eastern District of New York. The case was dropped against the Company and the claim discharged
by the bankruptcy court upon Plan Confirmation on September 18, 2019. Power Up has continued a tort case against the individuals. Our
director and officer insurance has agreed to cover our chief executive officer Benjamin Slager, chief financial officer Anthony Santelli,
as well as ex-controller Dennis Lenaburg, in this case. Management believes the Complaint is frivolous. The defendants have filed amended
answers and counterclaims as of the date of this filing, and the case has gone into the discovery phase.
Leases
The
Company consolidated its premises into one location on November 1, 2019, and currently leases office and laboratory space in Palm Beach
Gardens, FL, that is classified as operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company’s
consolidated balance sheet. ROU assets and lease liabilities are recognized based on the present value of the future minimum lease payments
over the lease term at the commencement date for leases exceeding 12 months. The lease period is for twenty-four (24) months from November
1, 2019, to October 31, 2021. This had been extended for one year until October 31, 2022. Annual rent commences at $84,100 per annum
and increases 3% per year. Tenant is also required to cover operating costs that are estimated at $3,084 per month. Operating lease expense
is recognized on a straight-line basis over the lease term and is included in General & Administrative expenses.
ASC
842 was effective for us beginning January 1, 2019. The adoption had a material impact on our consolidated balance sheets, but did not
have a material impact on our consolidated income statements. The most significant impact was the recognition of ROU assets and lease
liabilities for operating leases.
Amortized
lease expense for the years ending December 31, 2021, and 2020, were $71,915 and $78,825, respectively.
The
Company recognized the following related to leases in its Consolidated Balance Sheet:
Schedule
of Lease Consolidated Balance Sheet
YEAR
ENDED | |
December
31, 2020 | | |
December
31, 2020 | |
Right of Use Lease Liabilities | |
| | | |
| | |
Current
portion | |
| 72,346 | | |
| 80,078 | |
Long-term
portion | |
| - | | |
| 72,346 | |
TOTAL | |
| 72,346 | | |
| 152,424 | |
As
of December 31, 2021, the total future minimum lease payments in respect of leased premises are as follows:
Schedule
of Future Minimum Lease Payments
YEAR
ENDED | |
MINIMUM
DUE | |
2022 | |
| 72,346 | |
2023 | |
| 0 | |
2024 | |
| 0 | |
| |
| | |
TOTAL | |
$ | 72,346 | |
NOTE
10 – RELATED PARTY TRANSACTIONS
Related
Transactions
The
Company follows FASB ASC subtopic 850-10, Related Party Disclosures, for the identification of related parties and disclosure of related
party transactions. Pursuant to ASC 850-10-20, related parties include: a) affiliates of the Company; b) entities for which investments
in their equity securities would be required, absent the election of the fair value option under the Fair Value Option Subsection of
Section 825–10–15, to be accounted for by the equity method by the investing entity; c) trusts for the benefit of employees,
such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d) principal owners of the Company;
e) management of the Company; f) other parties with which the Company may deal if one party controls or can significantly influence the
management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing
its own separate interests; and g) other parties that can significantly influence the management or operating policies of the transacting
parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that
one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
|
1) |
Short-term
notes payable, convertible notes, and contingent liabilities issued to related parties are described in NOTE 5. |
|
2) |
A
board resolution was passed on February 13, 2020, that pledged the pending patents to secure the back pay claims of Ben Slager, CEO,
Anthony Santelli, CFO, and Charles Sills, Director. This was done to ensure the continued involvement of management to build the
Company while they continue to be owed back pay. |
The
officers and directors for the Company are involved in other business activities and may, in the future, become involved in other business
opportunities. If a specific business opportunity becomes available, such persons may face a conflict in selecting between the Company
and their other business interest. The Company has not formulated a policy for the resolution of such conflicts.
NOTE
11 – SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date the financial statements were available to be issued. Based on this evaluation,
the Company has identified the following subsequent events:
Subsequent
to December 31, 2021, 250,000 warrants expired.
Subsequent
to December 31, 2021, 150,000 employee stock options were exercised for proceeds of $7,500.
Subsequent
to December 31, 2021, 2,500,000 employee stock options expired.
Subsequent
to December 31, 2021, 10,560,000 employee stock options vested.