NOTE
1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
Organization
On
July 15, 2022, the Company signed an agreement with Global Silk Solutions Joint Stock Company (GSS). Under this agreement, GSS will serve
as a contract manufacturer for the Company’s recombinant spider silk.
Kraig
Biocraft Laboratories, Inc. (the “Company”) was incorporated under the laws of the State of Wyoming on April 25, 2006. The
Company was organized to develop high strength, protein based fiber, using recombinant DNA technology, for commercial applications in
the textile and specialty fiber industries.
Kraig
Biocraft Laboratories, Inc. (the “Company”) was incorporated under the laws of the State of Wyoming on April 25, 2006. The
Company was organized to develop high strength, protein based fiber, using recombinant DNA technology, for commercial applications in
the textile and specialty fiber industries.
On
March 5, 2018, the Company issued a board resolution authorizing investment in a Vietnamese subsidiary and appointing a representative
for the subsidiary.
On
April 24, 2018, the Company announced that it had received its investment registration certificate for its new Vietnamese subsidiary
Prodigy Textiles Co., Ltd.
On
May 1, 2018, the Company announced that it had received its enterprise registration certificate for its new Vietnamese subsidiary Prodigy
Textiles Co., Ltd
Foreign
Currency
The
assets and liabilities of Prodigy Textiles, Co., Ltd. (the Company’s Vietnamese subsidiary) whose functional currency is the Vietnamese
Dong, are translated into US dollars at period-end exchange rates prior to consolidation. Income and expense items are translated at
the average rates of exchange prevailing during the period. The adjustments resulting from translating the Company’s financial
statements are reflected as a component of other comprehensive (loss) income. Foreign currency transaction gains and losses are recognized
in net earnings based on differences between foreign exchange rates on the transaction date and settlement date.
Use
of Estimates
In
preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at
the date of the financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates.
Cash
The Company considers all highly liquid investments with original maturities of three months
or less at the time of purchase to be cash equivalents. There were no cash equivalents as of December 31, 2022 or December 31, 2021.
Loss
Per Share
Basic
and diluted net loss per common share is computed based upon the weighted average common shares outstanding as defined by the Financial
Accounting Standards Board (“FASB” Accounting Standards Codification (“ASC”) No. 260, “Earnings per Share.”
For December 31, 2022 and December 31, 2021, warrants were not included in the computation of income/ (loss) per share because their
inclusion is anti-dilutive.
The
computation of basic and diluted loss per share for December 31, 2022 and 2021 excludes the common stock equivalents of the following
potentially dilutive securities because their inclusion would be anti-dilutive:
SCHEDULE OF ANTIDILUTIVE SECURITIES OF EARNINGS PER SHARE
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Stock Warrants (Exercise price - $0.001- $0.25/share) | |
| 54,660,032 | | |
| 48,972,277 | |
Stock Options (Exercise price - $0.1150/Share) | |
| 26,520,000 | | |
| 26,802,500 | |
Convertible Debt | |
| - | | |
| 6,470,674 | |
Convertible Preferred Stock | |
| 2 | | |
| 2 | |
Total | |
| 81,180,034 | | |
| 82,245,453 | |
Research
and Development Costs
The
Company expenses all research and development costs as incurred for which there is no alternative future use. These costs also include
the expensing of employee compensation and employee stock based compensation.
For the the years ended December 31, 2022 and 2021, the Company had $176,431
and $197,745 respectively, in research and development costs
Advertising Expense
The Company follows the policy of charging the
costs of advertising to expense as incurred. There was no advertising expense in the years ended December 31, 2022 and 2021.
Income
Taxes
The
Company accounts for income taxes under FASB Codification Topic 740-10-25 (“ASC 740-10-25”). Under ASC No. 740-10-25, deferred
tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax bases. 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. Under ASC No. 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
| |
2022 | | |
2021 | |
Expected income tax (recovery) expense at the statutory rate of 21% | |
$ | (806,823 | ) | |
$ | (1,689,619 | ) |
Tax effect of expenses that are not deductible for income tax purposes (net of other amounts deductible for tax purposes) | |
| 282,808 | | |
| 1,141,619 | |
Change in valuation allowance | |
| 524,014 | | |
| 548,000 | |
| |
| | | |
| | |
Provision for income taxes | |
$ | - | | |
$ | - | |
The
components of deferred income taxes are as follows:
SCHEDULE
OF COMPONENTS DEFERRED INCOME TAXES
| |
2022 | | |
2021 | |
| |
Years Ended December, | |
| |
2022 | | |
2021 | |
Deferred tax liability: | |
$ | - | | |
$ | - | |
Deferred tax asset | |
| | | |
| | |
Net Operating Loss Carryforward | |
| 4,887,351 | | |
| 4,363,336 | |
Valuation allowance | |
| (4,887,351 | ) | |
| (4,343,336 | ) |
Net deferred tax asset | |
| - | | |
| - | |
Net deferred tax liability | |
$ | - | | |
$ | - | |
The
valuation allowance was established to reduce the deferred tax asset to the amount that will more likely than not be realized. This is
necessary due to the Company’s continued operating losses and the uncertainty of the Company’s ability to utilize all of
the net operating loss carryforwards before they will expire through the year 2041.
The
net change in the valuation allowance for the year ended December 31, 2022 and 2021 was an increase of $524,014 and $548,000, respectively.
Stock-Based
Compensation
The
Company accounts for stock-based compensation for employees and directors in accordance with ASC 718, Compensation (“ASC 718”).
ASC 718 requires all share-based payments to employees, including grants of employee stock options, to be recognized in the statement
of operations based on their fair values. Under the provisions of ASC 718, stock-based compensation costs are measured at the grant date,
based on the fair value of the award, and are recognized as expense over the employee’s requisite service period (generally the
vesting period of the equity grant). The fair value of the Company’s common stock options are estimated using the Black Scholes
option-pricing model with the following assumptions: expected volatility, dividend rate, risk free interest rate and the expected life.
The Company expenses stock-based compensation by using the straight-line method. In accordance with ASC 718 and, excess tax benefits
realized from the exercise of stock-based awards are classified as cash flows from operating activities. All excess tax benefits and
tax deficiencies (including tax benefits of dividends on share-based payment awards) are recognized as income tax expense or benefit
in the condensed consolidated statements of operations.
The
Company accounts for stock-based compensation awards issued to non-employees for services, as prescribed by ASC 718-10, at either the
fair value of the services rendered or the instruments issued in exchange for such services, whichever is more readily determinable,
using the measurement date guidelines enumerated in ASU 2018-07.
Recent
Accounting Pronouncements
Changes
to accounting principles are established by the FASB in the form of ASU’s to the FASB’s Codification. We consider the applicability
and impact of all ASU’s on our financial position, results of operations, stockholders’ deficit, cash flows, or presentation
thereof. Management has evaluated all recent accounting pronouncements as issued by the FASB in the form of Accounting Standards Updates
(“ASU”) through the date these financial statements were available to be issued and found no recent accounting pronouncements
issued, but not yet effective accounting pronouncements, when adopted, will have a material impact on the financial statements of the
Company.
In
September 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
No. 2016-13, Measurement of Credit Losses on Financial Instruments, which supersedes current guidance by requiring recognition of credit
losses when it is probable that a loss has been incurred. The new standard requires the establishment of an allowance for estimated credit
losses on financial assets including trade and other receivables at each reporting date. The new standard will result in earlier recognition
of allowances for losses on trade and other receivables and other contractual rights to receive cash. In November 2019, the FASB issued
ASU No. 2019-10, Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815) and Leases (Topic 842),
which extends the effective date of Topic 326 for certain companies until fiscal years beginning after December 15, 2022. The new standard
will be effective for the Company in the first quarter of fiscal year beginning January 1, 2023, and early adoption is permitted. We
adopted this pronouncement on January 1, 2021; however, the adoption of this standard did not have a material effect on the Company’s
financial statements.
In
December 2019, the FASB issued ASU 2019-12, “Simplifying the Accounting for Income Taxes.” This guidance, among other provisions,
eliminates certain exceptions to existing guidance related to the approach for intraperiod tax allocation, the methodology for calculating
income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. This guidance also requires
an entity to reflect the effect of an enacted change in tax laws or rates in its effective income tax rate in the first interim period
that includes the enactment date of the new legislation, aligning the timing of recognition of the effects from enacted tax law changes
on the effective income tax rate with the effects on deferred income tax assets and liabilities. Under existing guidance, an entity recognizes
the effects of the enacted tax law change on the effective income tax rate in the period that includes the effective date of the tax
law. ASU 2019-12 is effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted. We adopted
this pronouncement on January 1, 2021; however, the adoption of this standard did not have a material effect on the Company’s financial
statements. However, based on the Company’s history of immaterial credit losses from trade receivables, management does not expect
that the adoption of this standard will have a material effect on the Company’s financial statements.
In
August 2020, FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity; Own Equity (“ASU 2020-06”),
as part of its overall simplification initiative to reduce costs and complexity of applying accounting standards while maintaining or
improving the usefulness of the information provided to users of financial statements. Among other changes, the new guidance removes
from GAAP separation models for convertible debt that require the convertible debt to be separated into a debt and equity component,
unless the conversion feature is required to be bifurcated and accounted for as a derivative or the debt is issued at a substantial premium.
As a result, after adopting the guidance, entities will no longer separately present such embedded conversion features in equity and
will instead account for the convertible debt wholly as debt. The new guidance also requires use of the “if-converted” method
when calculating the dilutive impact of convertible debt on earnings per share, which is consistent with the Company’s current
accounting treatment under the current guidance. The guidance is effective for financial statements issued for fiscal years beginning
after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted, but only at the beginning of the
fiscal year. The Company adopted the guidance under ASU 2020-06 on January 1, 2022. The adoption of this guidance and had no material
impact on the Company’s financial statements.
Equipment
The
Company values property and equipment at cost and depreciates these assets using the straight-line method over their expected useful
life.
In
accordance with FASB ASC No. 360, Property, Plant and Equipment, the Company carries long-lived assets at the lower of the carrying
amount or fair value. Impairment is evaluated by estimating future undiscounted cash flows expected to result from the use of the asset
and its eventual disposition. If the sum of the expected undiscounted future cash flow is less than the carrying amount of the assets,
an impairment loss is recognized. Fair value, for purposes of calculating impairment, is measured based on estimated future cash flows,
discounted at a market rate of interest.
There
were no impairment losses recorded for the years ended December 31, 2022 and 2021.
Fair
Value of Financial Instruments
We
hold certain financial assets, which are required to be measured at fair value on a recurring basis in accordance with the Statement
of Financial Accounting Standard No. 157, “Fair Value Measurements” (“ASC Topic 820-10”). ASC Topic 820-10
establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives
the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the
lowest priority to unobservable inputs (Level 3 measurements). ASC Topic 820-10 defines fair value as the price that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date. Level
1 instruments include cash, account receivable, prepaid expenses, inventory and account payable and accrued liabilities. The carrying
values are assumed to approximate the fair value due to the short term nature of the instrument.
The
three levels of the fair value hierarchy under ASC Topic 820-10 are described below:
|
● |
Level
1 - Valuations based on quoted prices in active markets for identical assets or liabilities that an entity has the ability to access.
We believe our carrying value of level 1 instruments approximate their fair value at December 31, 2022 and 2021. |
|
|
|
|
● |
Level
2 - Valuations based on quoted prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets
that are not active, or other inputs that are observable or can be corroborated by observable data for substantially the full term
of the assets or liabilities. |
|
|
|
|
● |
Level
3 - Valuations based on inputs that are supported by little or no market activity and that are significant to the fair value of the
assets or liabilities. We consider depleting assets, asset retirement obligations and net profit interest liability to be Level 3.
We determine the fair value of Level 3 assets and liabilities utilizing various inputs, including NYMEX price quotations and contract
terms. |
SCHEDULE OF FAIR VALUE OF FINANCIAL INSTRUMENTS
| |
December 31, 2022 | | |
December 31, 2021 | |
Level 1 – Investment in Gold | |
$ | 437,251 | | |
$ | 437,212 | |
Level 2 | |
$ | - | | |
$ | - | |
Level 3 | |
$ | - | | |
$ | - | |
Total | |
$ | 437,251 | | |
$ | 437,212 | |
The
Board of Directors, who serves as the Custodian, is responsible for the safekeeping of gold bullion owned by the Company.
Fair
value of the gold bullion held by the Company is based on that day’s London Bullion Market Association (“LBMA”) Gold
Price PM. “LBMA Gold Price PM” is the price per fine troy ounce of gold, stated in U.S. dollars, determined by ICE Benchmark
Administration (“IBA”) following an electronic auction consisting of one or more 30-second rounds starting at 3:00 p.m. (London
time), on each day that the London gold market is open for business and published shortly thereafter.
The
following tables summarize activity in gold bullion for the quarter ended December 31, 2022:
SCHEDULE
OF GOLD IN BULLION
Year Ended December 31, 2022 | |
Ounces | | |
Cost | | |
Fair Value | |
| |
| | |
| | |
| |
Beginning balance | |
| - | | |
$ | - | | |
$ | - | |
Investment in Gold bullion | |
| 239 | | |
| 1,884 | | |
| 450,216 | |
Net change in unrealized loss | |
| - | | |
| - | | |
| (13,004 | ) |
Balance December 31, 2021 | |
| 239 | | |
$ | 1,884 | | |
$ | 437,212 | |
Net change in unrealized gain | |
| - | | |
| 38 | | |
| 38 | |
Balance December 31, 2022 | |
| 239 | | |
$ | 1,829 | | |
$ | 437,251 | |
Revenue
Recognition
Effective
January 1, 2018, the Company adopted ASC No. 606 — Revenue from Contracts with Customers. Under ASC No. 606, the Company recognizes
revenue from the commercial sales of products, licensing agreements and contracts by applying the following steps: (1) identify the contract
with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction
price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.
For
the years ended December 31, 2022 and 2021, the Company recognized $0 and $0 respectively in revenue.
Concentration
of Credit Risk
The
Company at times has cash in banks in excess of FDIC insurance limits. At December 31, 2022 and December 31, 2021, the Company had approximately
$3,285,197 and $2,092,420, respectively in excess of FDIC insurance limits.
Original
Issue Discount
For
certain notes issued, the Company provides the debt holder with an original issue discount. The original issue discount is recorded as
a debt discount, reducing the face amount of the note, and is amortized to amortization of original issue discount in the consolidated
statements of operations over the life of the debt.
Debt
Issue Cost
Debt
issuance cost paid to lenders, or third parties are recorded as debt discounts and amortized to interest expense in the consolidated
statements of operations, over the life of the underlying debt instrument.
Deposit
During the year ended December 31, 2022, the Company paid $98,480 as a
deposit towards the purchase of inventory.
NOTE
2 GOING CONCERN
As
reflected in the accompanying financial statements, the Company has a working capital deficiency of $4,088,642
and stockholders’ deficiency of $3,521,860 and
used $1,887,187
of cash in operations for the year ended December 31, 2022. This raises substantial doubt about its ability to continue as a going
concern. The ability of the Company to continue as a going concern is dependent on the Company’s ability to raise additional
capital and implement its business plan. The financial statements do not include any adjustments that might be necessary if the
Company is unable to continue as a going concern.
Management
believes that actions presently being taken to obtain additional funding and implement its strategic plans provide the opportunity for
the Company to continue as a going concern.
NOTE
3 EQUIPMENT
At
December 31, 2022 and December 31, 2021, property and equipment, net, is as follows:
SCHEDULE OF PROPERTY AND EQUIPMENT
| |
December 31, 2022 | | |
December 31, 2021 | |
|
Estimated Useful Lives (Years) |
Automobile | |
$ | 41,805 | | |
$ | 41,805 | |
|
5 |
Laboratory Equipment | |
| 123,911 | | |
| 118,890 | |
|
5-10 |
Office Equipment | |
| 7,260 | | |
| 7,260 | |
|
5-10 |
Leasehold Improvements | |
| 82,739 | | |
| 82,739 | |
|
2-5 |
Less: Accumulated Depreciation | |
| (167,854 | ) | |
| (139,751 | ) |
|
|
Total Property and Equipment, net | |
$ | 87,861 | | |
$ | 110,943 | |
|
|
Depreciation
expense for the years ended December 31, 2022 and 2021, was $28,103 and $26,137, respectively.
NOTE
4 - RIGHT TO USE ASSETS AND LEASE LIABILITITY
We
determine if an arrangement is a lease, or contains a lease, at inception and record the leases in our financial statements upon lease
commencement, which is the date when the underlying asset is made available for use by the lessor.
We
have a lease agreement with lease and non-lease components and have elected to utilize the practical expedient to account for lease and
non-lease components together as a single combined lease component, from both a lessee and lessor perspective with the exception of direct
sales-type leases and production equipment classes embedded in supply agreements. From a lessor perspective, the timing and pattern of
transfer are the same for the non-lease components and associated lease component and, the lease component, if accounted for separately,
would be classified as an operating lease.
We
have elected not to present short-term leases on the balance sheet as these leases have a lease term of 12 months or less at lease inception
and do not contain purchase options or renewal terms that we are reasonably certain to exercise. All other lease assets and lease liabilities
are recognized based on the present value of lease payments over the lease term at commencement date. Because our lease does not provide
an implicit rate of return, we used our incremental borrowing rate based on the information available at lease commencement date in determining
the present value of lease payments.
In
general, leases, where we are the lessee, may include options to extend the lease term f. These leases may include options to terminate
the lease prior to the end of the agreed upon lease term. For purposes of calculating lease liabilities, lease terms include options
to extend or terminate the lease when it is reasonably certain that we will exercise such options.
Lease
expense for operating leases is recognized on a straight-line basis over the lease term as cost of revenues or operating expenses depending
on the nature of the leased asset. Certain operating leases provide for annual increases to lease payments based on an index or rate.
We calculate the present value of future lease payments based on the index or rate at the lease commencement date.
Differences
between the calculated lease payment and actual payment are expensed as incurred. Amortization of finance lease assets is recognized
over the lease term as cost of revenues or operating expenses depending on the nature of the leased asset.
Interest
expense on finance lease liabilities is recognized over the lease term in interest expense.
Since
September of 2015, we rent office space at 2723 South State Street, Suite 150, Ann Arbor, Michigan 48104, which is our principal place
of business. We pay an annual rent of $2,508 for conference facilities, mail, fax, and reception services located at our principal place
of business.
On
January 23, 2017 the Company signed an 8 year property lease with the Company’s President for land in Texas where the Company grows
its mulberry. The Company pays a monthly rent of $960. Rent expense – related party for the three months ended December 31, 2022
and 2021, was $0 and $3,683, respectively (See Note 9). On April 5, 2021, the Company ended this lease agreement with its President and
removed the associated ROU asset and lease liability of $44,419.
On
September 5, 2019, we signed a two-year lease for a 5,000 square foot property in Lansing, MI that commenced on October 1, 2019 and ends
on September 30, 2021, for its research and development headquarters. We pay an annual rent of $42,000 for year one of the lease and
will pay $44,800 for year two of the lease. On April 16, 2021, the Company signed a two year amendment to this lease. Commencing on July
1, 2021 and ending on December 31, 2022, the Company will pay an annualized rent of $42,000. From October 1, 2022 through September 30,
2023, the Company will pay an annual rent of $44,800. The Company recorded ROU asset of $79,862 and lease liability of $79,862 in accordance
with the adoption of the new guidance.
On
May 9, 2019 the Company signed a 5 year property lease with the Socialist Republic of Vietnam which consists of 4,560.57 square meters
of space, which it leases at a current rent of approximately $45,150 per year one and two and with the 5% increase per year for years
three through five. On July 1, 2021, the Company ended this lease agreement, and the company recovered the associated ROU asset and lease
liability of $241,800.
On
July 1, 2021, the Company signed a 5-year property lease with the Socialist Republic of Vietnam which consists of 6,000 square meters
of space, which it leases at a current rent of approximately $8,645 per year.
The tables below present information
regarding the Company’s operating lease assets and liabilities at December 31, 2022;
At December 31, 2022 and 2021,
the Company had no financing leases as defined in ASC 842, “Leases.”
SCHEDULE
OF OPERATING LEASES
| |
December 31,
2022 | | |
December 31,
2021 | |
Assets | |
| | | |
| | |
| |
| | | |
| | |
Operating lease - right-of-use asset - non-current | |
$ | 58,849 | | |
$ | 104,124 | |
| |
| | | |
| | |
Liabilities | |
| | | |
| | |
| |
| | | |
| | |
Operating lease liability | |
$ | 59,897 | | |
$ | 104,124 | |
| |
| | | |
| | |
Weighted-average remaining lease term (years) | |
| 2.08 | | |
| 2.69 | |
| |
| | | |
| | |
Weighted-average discount rate | |
| 8 | % | |
| 8 | % |
| |
| | | |
| | |
The components of lease expense were as follows: | |
| | | |
| | |
| |
| | | |
| | |
Operating lease costs | |
| | | |
| | |
| |
| | | |
| | |
Amortization of right-of-use operating lease asset | |
$ | 52,043 | | |
$ | 96,978 | |
Total operating lease costs | |
$ | 52,043 | | |
$ | 96,978 | |
| |
| | | |
| | |
Supplemental cash flow information related to operating leases was as follows: | |
| | | |
| | |
| |
| | | |
| | |
Operating cash outflows from operating lease (obligation payment) | |
$ | 51,344 | | |
$ | 130,147 | |
Right-of-use asset obtained in exchange for new operating lease liability | |
$ | - | | |
$ | 115,389 | |
Future minimum lease payments
required under leases that have initial or remaining non-cancelable lease terms in excess of one year at December 31, 2022:
SCHEDULE
OF MINIMUM LEASE PAYMENTS
| |
| | |
2023 | |
$ | 42,242 | |
2024 | |
| 8,644 | |
2025 | |
| 8,644 | |
2026 | |
| 5,763 | |
Total lease payments | |
| 65,294 | |
Less: amount representing interest | |
| (5,397 | ) |
Total lease obligations | |
| 59,897 | |
Less: current portion of operating lease liability | |
| (39,200 | ) |
Long-term portion operating lease liability | |
$ | 20,697 | |
NOTE
5 NOTE PAYABLE – RELATED PARTY
On
June 6, 2016, the Company received a $50,000 loan from our principal stockholder. Subsequently on December 1, 2017, the Company received
an additional $30,000 loan from the same stockholder. On January 8, 2018 and March 31, 2018, the Company received an additional loan
of $100,000 and $15,000, respectively. The Company received additional loan funds from the same stockholder as follows: $20,000 on April
26, 2018; $15,000 on June 21, 2018; $15,000 on June 29, 2018; $20,000 on July 5, 2018; $26,000 on October 1, 2018; $11,000 on October
12, 2018; $20,000 on December 21, 2018; $3,000 on January 4, 2019; $30,000 on January 17, 2019; $30,000 on February 1, 2019; $20,000
on February 15, 2019; $20,000 on March 1, 2019; $17,000 on January 4, 2019, $100,000 on November 20, 2019, $100,000 on December 18, 2019,
$100,000 on January 24, 2020, $100,000 on February 19, 2020 $100,000 on March 9, 2020, $100,000 on April 8, 2020, $150,000 on June 3,
2020, $100,000 on July 16, 2020, $100,000 on August 12, 2020,$100,000 on September 10, 2020, $30,000 on October 19, 2020, $30,000 on
November 4, 2020, $35,000 on November 17, 2020 and $70,000 on December 1, 2020. Pursuant to the terms of the loan, the advances bear
an interest at 3%, is unsecured, and due on demand.
On
January 26, 2022, the Company repaid $40,000 of the outstanding loan to its principal stockholder.
Total
loan payable to principal stockholder for as of December 31, 2022 is $1,617,000.
Total
loan payable to this principal stockholder as of December 31, 2021 is $1,657,000.
During
the year ended December 31, 2022, the Company recorded $80,849
as an in-kind contribution of interest related to the loan and recorded accrued interest payable of $54,755. As of December 31, 2022, total interest payable is $107,882.
During
the year ended December 31, 2021, the Company recorded $82,851 as an in-kind contribution of interest related to the loan and recorded
accrued interest payable of $53,671.
NOTE
6 LOAN PAYABLE
On
March 1, 2019, the Company entered into an unsecured promissory note with Notre Dame - an unrelated party in the amount of $265,244
in exchange for outstanding account payable due
to the debtor. Pursuant to the terms of the note, the note bears 10%
interest per year from the date of default until the date the loan is paid in full. The
term of the loan is twenty-four months. The loan
repayment commenced immediately over a twenty-four month period according to the following table. During the year ended December 31,
2022, the Company paid $60,000
of the loan balance. The remaining loan balance
as of December 31, 2022 is $95,244.
1.
$1,000 per month for the first nine months;
2.
$2,000 per month for the months seven and eight;
3.
$5,000 per month for months nine through twenty-three; and,
4.
Final payment of all remaining balance, in the amount of $180,224 in month 24.
On
July 8, 2021, the Company entered into an amendment to the March 1, 2019 agreement. As of the date of the amendment, the remaining outstanding
balance is $180,244. The loan repayment commenced immediately following the amendment and will extend over a fourteen-month period with
the following terms:
1. |
$5,000
per month for months one through thirteen. |
2. |
Final
payment of the remaining balance in the amount of $115,244 split into two equal payments, of which $57,622 to be paid in month fourteen
and $57,622 paid in month twenty. |
NOTE
7 CONVERTIBLE NOTES
The
Company issued a $1,000,000, thirteen-month (13), unsecured, convertible note on December 11, 2020, which is due January 11, 2022. The
convertible note bears interest at 10%, with a 5% original issue discount ($50,000), resulting in net proceeds of $950,000. The note
contains a discount to market feature, whereby, the lender can purchase stock at 90% of the lowest trading price for a period of ten
(10) days preceding the conversion date.
Additionally,
the Company issued 3,125,000 five-year (5) warrants. The warrants had a fair value of $2,599,066, based upon using a black-scholes option
pricing model with the following inputs:
SCHEDULE OF FAIR VALUE WARRANTS
Stock Price | |
$ | 0.14 | |
Exercise price | |
$ | 0.16 | |
Expected term (in years) | |
| 5 | |
Expected volatility | |
| 60.64 | % |
Annual rate of quarterly dividends | |
| 0 | % |
Risk free interest rate | |
| 0.10 | % |
The
Company has determined that ASC 815 does not apply since the Company has unlimited authorized shares, which in turn satisfies the requirement
of having sufficient authorized shares available to settle any potential instruments that may require physical net-share settlement.
Pursuant
to ASC 470, the Company will record a beneficial conversion feature (“BCF”) based upon the relative fair value of the conversion
feature within the convertible note and the related warrants. The BCF cannot exceed the face amount of the note, therefore, the discount
for this note is $1,000,000, and was recorded on the commitment date. The discount is amortized to amortization of debt discount over
the life of the underlying convertible note.
The
Company also paid $86,000 as a debt issuance cost to a placement agent for services rendered. These costs are considered to be a component
of the total debt discount.
On
March 25, 2021, the Company entered into one year, unsecured, convertible note in the aggregate principal amount of $4,000,000 for which
the first convertible debenture for $500,000, a one year, unsecured, convertible note on March 25, 2021, which is due March 25, 2022.
The convertible note bears interest at 10%. The note contains a discount to market feature, whereby, the lender can purchase stock at
80% of the lowest trading price for a period of ten (10) days preceding the conversion date. The second convertible debenture of $500,000
was issued on April 6, 2021 and the third convertible debenture of $3,000,000 was issued on April 22, 2021.
Additionally,
the Company issued 8,000,000 five-year (5) warrants. The warrants had a fair value of $3,359,716, based upon using a black-scholes option
pricing model with the following inputs:
The
Company has determined that ASC 815 does not apply since the Company has unlimited authorized shares, which in turn satisfies the requirement
of having sufficient authorized shares available to settle any potential instruments that may require physical net-share settlement.
Pursuant
to ASC 470, the Company will record a beneficial conversion feature (“BCF”) based upon the relative fair value of the conversion
feature within the convertible note and the related warrants. The BCF cannot exceed the face amount of the note, therefore, the discount
for this note is $3,670,000, and was recorded on the commitment date. The discount is amortized to amortization of debt discount over
the life of the underlying convertible note.
The
Company also paid $330,000 as a debt issuance cost to a placement agent for services rendered. These costs are a component of the total
debt discount.
On
January 21, 2022, the Company issued 3,935,417 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $2,260 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
January 31, 2022, the Company issued 4,569,059 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $42,877 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
February 16, 2022, the Company issued 3,924,443 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $1,164 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
The
Company issued a $1,500,000, thirteen-month (13), unsecured, convertible note on January 18, 2022, which is due February 18, 2023. The
convertible note bears interest at 10%, with a original issue discount ($10,000), resulting in net proceeds of $1,490,000. The note contains
a discount to market feature, whereby, the lender can purchase stock at 85% of the lowest trading price for a period of ten (10) days
preceding the conversion date.
Additionally,
the Company issued 12,000,000 five-year (5) warrants with an exercise price of $0.12 per share, and 4,285,714 warrants with an exercise
price of $0.14 per share during the year ended December 31, 2022. The warrants had a fair value of $1,071,437, based upon using a black-scholes
option pricing model with the following inputs:
The
Company has determined that ASC 815 does not apply since the Company has unlimited authorized shares, which in turn satisfies the requirement
of having sufficient authorized shares available to settle any potential instruments that may require physical net-share settlement.
In
connection with $1,500,000 in note issued, the Company issued 16,785,714 warrants, which are accounted for as debt issue costs, having
a fair value of $625,003. The debt issue costs is amortized over the life of the underlying convertible note.
The
Company also paid $115,000 as a debt issuance cost to a placement agent for services rendered. These costs are considered to be a component
of the total debt discount.
As
of December 31, 2022, the above three notes were fully converted, with the no remaining balance due.
On
April 14, 2022, the Company issued 2,358,380 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a
convertible debenture and $1,644 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
April 29, 2022, the Company issued 4,272,417 shares of Common Stock in exchange for conversion of $250,000 of principle balance on a
convertible debenture and $5,918 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
May 17, 2022, the Company issued 3,628,325 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $5,726 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 6, 2022, the Company issued 3,549,793 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $5,178 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 14, 2022, the Company issued 2,902,922 shares of Common Stock in exchange for conversion of $100,000 of principle balance on a convertible
debenture and $60,822 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 21, 2022, the Company issued 3,393,979 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible
debenture and $3,068 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 30, 2022, the Company issued 3,401,877 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible
debenture and $3,425 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
July 19, 2022, the Company issued 4,364,987 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $6,027 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
August 18, 2022, the Company issued 4,325,913 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a
convertible debenture and $7,644 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
September 8, 2022, the Company issued 3,396,898 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $4,219 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
September 26, 2022, the Company issued 3,605,259 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $2,863 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On October 11, 2022, the Company issued 2,907,240
shares of Common Stock in exchange for conversion of $100,000 of principle balance on a convertible debenture and $1,753 of accrued interest.
On October 18, 2022, the Company issued 4,782,778
shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible debenture and $658 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
On October 26, 2022, the Company issued 5,487,951
shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible debenture and $370 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
On October 31, 2022, the Company issued 6,510,348
shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible debenture and $28,384 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
On November 1, 2022, the Company issued 9,236,212
shares of Common Stock in exchange for conversion of $250,000 of principle balance on a convertible debenture and $301 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
On November 14, 2022, the Company issued 5,974,335
shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible debenture and $1,151 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
On November 17, 2022, the Company issued 5,935,350
shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible debenture and $164 of accrued interest.
Accordingly, no gain or loss was recognized upon debt conversion.
The
Company issued a $1,500,000, thirteen-month (13), unsecured, convertible note on April 11, 2022, which is due May 11, 2023. The convertible
note bears interest at 10%. The note contains a discount to market feature, whereby, the lender can purchase stock at 85% of the lowest
trading price for a period of ten (10) days preceding the conversion date.
The
Company also paid $115,000 as a debt issuance cost to a placement agent for services rendered. These costs are considered to be a component
of the total debt discount.
The
following represents a summary of the Company’s convertible debt at December 31, 2022:
SUMMARY OF CONVERTIBLE DEBT
Convertible
Note Payable
| |
Amounts | | |
In-Default | |
Balance – December 31, 2020 | |
$ | 50,505 | | |
| - | |
Proceeds | |
| 4,000,000 | | |
| | |
Debt discount recorded | |
| (4,000,000 | ) | |
| | |
Conversion of debt into common shares | |
| (4,250,000 | ) | |
| | |
Amortization of debt discount | |
| 4,702,918 | | |
| | |
Balance – December 31, 2021 | |
$ | 503,423 | | |
$ | - | |
Proceeds | |
| 3,000,000 | | |
| - | |
Debt discount and issue costs recorded | |
| (865,000 | ) | |
| - | |
Conversion of debt into common shares | |
| (3,750,003 | ) | |
| | |
Amortization of debt discount | |
| 1,111,580 | | |
| - | |
Balance – December 31, 2022 | |
$ | - | | |
$ | - | |
Accrued
Interest Payable
| |
Amounts | | |
In-Default | |
Balance – December 31, 2020 | |
$ | 5,479 | | |
| - | |
Interest Expense 2021 | |
| 238,110 | | |
| | |
Interest conversion into common shares | |
| (211,932 | ) | |
| | |
Balance – December 31, 2021 | |
| 31,657 | | |
$ | - | |
Interest Expense December 31, 2022 | |
| 153,955 | | |
| - | |
Interest conversion into common shares | |
| (185,612 | ) | |
| | |
Balance – December 31, 2022 | |
$ | - | | |
$ | - | |
NOTE
8 STOCKHOLDERS’ DEFICIT
(A)
Common Stock Issued for Cash
On
March 9, 2019, the Company entered into a purchase agreement with one investor (the “Purchase Agreement”). Pursuant to the
Purchase Agreement, the Company issued the investor 14,797,278 Units at a purchase price of $0.06758 per Unit, for total gross proceeds
to the Company of $1,000,000. The Units consist of 14,797,278 shares of the Company’s Class A Common Stock (the “Common Stock”)
and two warrants (the “Warrants”): (i) one warrant entitles the investor to purchase up to 14,797,278 shares of Common Stock
at an exercise price of $0.06 per share (the “6 Cent Warrants”) and (ii) one warrant entitles the investor to purchase up
to 7,398,639 shares of Common Stock at an exercise price of $0.08 per share (the “8 Cent Warrant”). The Warrants shall be
exercisable at any time from the issuance date until the following expiration dates:
● |
½
of all $0.06 Warrants shall expire on March 8, 2021; |
● |
½
of all $0.06 Warrants shall expire on March 8, 2022; |
● |
½
of all $0.08 Warrants shall expire on March 8, 2022; and, |
● |
½
of all $0.08 Warrants shall expire on March 8, 2023. |
On
March 2, 2021, the Company determined to amend and extend the expiration of the warrants expiring on March 8, 2021 as follows:
|
● |
1,479,728
shares of all $0.06 Warrants shall expire on March 8, 2021. |
|
● |
1,479,728
shares of all $0.06 Warrants shall expire on May 8, 2021 |
|
● |
1,479,728
shares of all $0.06 Warrants shall expire on July 8, 2021. On June 24, 2021, the Company determined to amend and extend the expiration
of warrants expiring on July 8, 2021, to December 8, 2021. |
|
● |
1,479,728
shares of all $0.06 Warrants shall expire on September 8, 2021. As of December 31, 2021, the warrants have expired. |
|
● |
1,479,727
shares of all $0.06 Warrants shall expire on November 8, 2021. As of December 31, 2021, the warrants have expired.
|
On
March 2, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784
(See Note 8 (C)).
On
May 4, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784 (See
Note 8 (C)).
On
December 6, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784
(See Note 8 (C)).
On
February 15, 2022, the Company issued 7,398,639
shares of Common stock in connection with the
exercise of 7,398,639
warrants for $443,918.
On
February 15, 2022, the Company issued 3,699,320
shares of Common stock in connection with the
exercise of 3,699,320
warrants for $295,946.
(B)
Common Stock Issued for Services
Shares
issued for services as mentioned below were valued at the closing price of the stock on the date of grant.
On
September 3, 2021, the Company issued 3,000,000 shares of its class A common stock for services with a fair value of $242,100 ($0.0807/share)
on the date of grant.
(C)
Common Stock Warrants and Options
On
March 5, 2021, the Company issued 786,280 shares of Common stock in connection with the cashless exercise of 2,000,000 warrants.
On
March 2, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784
(See Note 8 (A)).
On
May 4, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784 (See
Note 8 (A)).
On
December 6, 2021, the Company issued 1,479,728 shares of Common stock in connection with the exercise of 1,479,728 warrants for $88,784
(See Note 8 (A)).
On
February 15, 2022, the Company issued 7,398,639
shares of Common stock in connection with the
exercise of 7,398,639
warrants for $443,918.
On
February 15, 2022, the Company issued 3,699,320
shares of Common stock in connection with the
exercise of 3,699,320
warrants for $295,946.
On
April 11, 2022, the Company extended the expiration date of the warrant issued on May 28, 2015 to May 27, 2025. No additional expense
was recorded due to rate difference being de minimis.
On
January 25, 2021, the Company issued a 7-year option to purchase 2,500,000 shares of common stock at an exercise price of $0.134 per
share to a related party for services rendered. The options had a fair value of $310,165, based upon the Black-Scholes option-pricing
model on the date of grant. Options vest 33.3% on the year one anniversary of the grant date, 33.3% will vest on the second anniversary,
and 33.3% will vest on the third year anniversary as long as the employee remains with the Company at the end of each successive year
for three years. Options will be exercisable on January 25, 2021, and for a period of 7 years expiring on January 25, 2028. During the
year ended December 31, 2022 the Company recorded $98,625 as an expense for options issued.
SCHEDULE OF OPTION ASSUMPTION
Expected dividends | |
| 0 | % |
Expected volatility | |
| 133.22 | % |
Expected term | |
| 7 years | |
Risk free interest rate | |
| 1.46 | % |
Expected forfeitures | |
| 0 | % |
On
February 19, 2020 the Company issued a 10-year option to purchase 6,000,000 shares of common stock at an exercise price of $0.115 per
share to a related party for services rendered. The options had a fair value of $626,047, based upon the Black-Scholes option-pricing
model on the date of grant and 2,000,000 options are fully vested on the date granted and 1,000,000 options vest at the end of each successive
year for four years. Options will be exercisable on February 19, 2021, and for a period of 10 years expiring on February 19, 2030. During
the year ended December 31, 2022, the Company recorded $104,270 as an expense for options issued.
On
February 19, 2020 the Company issued a 7-year option to purchase 1,340,000 shares of common stock at an exercise price of $0.115 per
share to employees for services rendered. The options had a fair value of $133,063, based upon the Black-Scholes option-pricing model
on the date of grant and 268,000 options are fully vested on the date granted and the remaining option vest equally over the remaining
4 years at the end of each successive year. Options will be exercisable on February 19, 2021, and for a period of 6 years expiring on
February 19, 2027. During the year ended December 31, 2022, the Company recorded $31,803 as an expense for options issued
Warrant
activity for the years ended December 31, 2022 and 2021 are summarized as follows:
SCHEDULE
OF WARRANTS ACTIVITY
| |
| | |
| | |
Weighted | | |
| |
| |
| | |
| | |
Average | | |
| |
| |
| | |
Weighted | | |
Remaining | | |
Aggregate | |
Warrants | |
Number of
Warrants | | |
Average
Exercise Price | | |
Contractual
Term (Years) | | |
Intrinsic
Value | |
Outstanding - December 31, 2020 | |
| 49,120,917 | | |
$ | 0.14 | | |
| 1.83 | | |
$ | 3,013,010 | |
Exercisable - December 31, 2020 | |
| 49,120,917 | | |
$ | 0.14 | | |
| 1.83 | | |
$ | 3,013,010 | |
Granted | |
| 8,500,000 | | |
$ | 0.24 | | |
| 4.19 | | |
| - | |
Exercised | |
| (5,439,184 | ) | |
$ | 0.06 | | |
| 4 | | |
| - | |
Cancelled/Forfeited | |
| (4,209,456 | ) | |
$ | 0.07 | | |
| - | | |
| - | |
Outstanding - December 31, 2021 | |
| 48,972,279 | | |
$ | 0.12 | | |
| 2.64 | | |
$ | 1,248,452 | |
Exercisable - December 31, 2021 | |
| 48,972,279 | | |
$ | 0.12 | | |
| 2.64 | | |
$ | 1,248,452 | |
Granted | |
| 16,785,714 | | |
$ | 0.12 | | |
| 4.05 | | |
| - | |
Exercised | |
| (11,097,959 | ) | |
$ | 0.07 | | |
| - | | |
| - | |
Cancelled/Forfeited | |
| - | | |
$ | - | | |
| - | | |
| - | |
Outstanding - December 31, 2022 | |
| 54,660,034 | | |
$ | 0.13 | | |
| 3.04 | | |
$ | 319,000 | |
Exercisable - December 31, 2022 | |
| 54,660,034 | | |
$ | 0.13 | | |
| 3.04 | | |
$ | 319,000 | |
For
the year ended December 31, 2022, the following warrants were outstanding:
SCHEDULE OF WARRANTS OUTSTANDING
Exercise Price Warrants Outstanding | | |
Warrants Exercisable | | |
Weighted Average Remaining Contractual Life | | |
Aggregate Intrinsic Value | |
$ | 0.001 | | |
| 11,000,000 | | |
| 3.43 | | |
$ | 321,000 | |
$ | 0.04 | | |
| 2,300,000 | | |
| 3.75 | | |
$ | - | |
$ | 0.08 | | |
| 3,699,320 | | |
| 0.18 | | |
$ | - | |
$ | 0.2299 | | |
| 8,250,000 | | |
| 2.21 | | |
$ | - | |
$ | 0.16 | | |
| 3,125,000 | | |
| 2.95 | | |
$ | - | |
$ | 0.25 | | |
| 8,000,000 | | |
| 3.23 | | |
$ | - | |
$ | 0.1160 | | |
| 500,000 | | |
| 2.52 | | |
$ | - | |
$ | 0.12 | | |
| 12,500,000 | | |
| 4.05 | | |
$ | - | |
$ | 0.14 | | |
| 4,285,714 | | |
| 4.05 | | |
$ | - | |
For
the year ended December 31, 2021, the following warrants were outstanding:
Exercise Price Warrants Outstanding | | |
Warrants Exercisable | | |
Weighted Average Remaining Contractual Life | | |
Aggregate Intrinsic Value | |
$ | 0.001 | | |
| 11,000,000 | | |
| 3.07 | | |
$ | 913,900 | |
$ | 0.056 | | |
| 1,000,000 | | |
| 3.52 | | |
$ | 27,900 | |
$ | 0.04 | | |
| 2,300,000 | | |
| 4.75 | | |
$ | 100,970 | |
$ | 0.06 | | |
| 7,398,639 | | |
| 0.18 | | |
$ | 176,827 | |
$ | 0.08 | | |
| 3,699,320 | | |
| 0.18 | | |
$ | 14,427 | |
$ | 0.08 | | |
| 3,699,320 | | |
| 1.18 | | |
$ | 14,427 | |
$ | 0.2299 | | |
| 8,250,000 | | |
| 3.21 | | |
$ | - | |
$ | 0.16 | | |
| 3,125,000 | | |
| 4.95 | | |
$ | - | |
$ | 0.25 | | |
| 8,000,000 | | |
| 4.23 | | |
$ | - | |
$ | 0.1160 | | |
| 500,000 | | |
| 3.52 | | |
$ | - | |
Options
activity for the years ended December 31, 2022 and 2021 are summarized as follows:
SCHEDULE
OF OPTIONS ACTIVITY
Options | |
Number of Options | | |
Weighted Average Exercise Price | | |
Weighted Average Remaining Contractual Term (Years) | | |
Aggregate Intrinsic Value | |
Outstanding - December 31, 2020 | |
| 27,340,000 | | |
$ | 0.12 | | |
| 22.60 | | |
$ | - | |
Exercisable - December 31, 2020 | |
| 27,340,000 | | |
$ | 0.12 | | |
| 22.60 | | |
$ | - | |
Granted | |
| 2,500,000 | | |
$ | 0.13 | | |
| 6.07 | | |
| - | |
Exercised | |
| (2,200,000 | ) | |
$ | 0.12 | | |
| 9.00 | | |
| - | |
Cancelled/Forfeited | |
| (837,500 | ) | |
$ | 0.12 | | |
| 6.00 | | |
| - | |
Outstanding - December 31, 2021 | |
| 26,802,500 | | |
$ | 0.12 | | |
| 19.12 | | |
$ | - | |
Exercisable - December 31, 2021 | |
| 26,802,500 | | |
$ | 0.12 | | |
| 19.12 | | |
$ | - | |
Granted | |
| - | | |
$ | - | | |
| - | | |
| - | |
Exercised | |
| - | | |
$ | - | | |
| - | | |
| - | |
Cancelled/Forfeited | |
| (282,500 | ) | |
$ | 0.12 | | |
| 5.00 | | |
| - | |
Outstanding - December 31, 2022 | |
| 26,520,000 | | |
$ | 0.12 | | |
| 18.27 | | |
$ | - | |
Exercisable - December 31, 2022 | |
| 26,520,000 | | |
$ | 0.12 | | |
| 18.27 | | |
$ | - | |
For
the year ended December 31, 2022, the following options were outstanding:
SCHEDULE OF OPTIONS OUTSTANDING
| | |
| | |
| | |
Weighted Average | |
Exercise | | |
Options | | |
Options | | |
Remaining | |
Price | | |
Outstanding | | |
Exercisable | | |
Contractual Life (in Years) | |
| | | |
| | | |
| | | |
| | |
$ | 0.115 | | |
| - | | |
| 26,520,000 | | |
| 18.52 | |
For
the year ended December 31, 2021, the following options were outstanding:
| | |
| | |
| | |
Weighted Average | |
Exercise | | |
Options | | |
Options | | |
Remaining | |
Price | | |
Outstanding | | |
Exercisable | | |
Contractual Life (in Years) | |
| | |
| | |
| | |
| |
$ | 0.115 | | |
| - | | |
| 26,802,500 | | |
| 19.11 | |
(D)
Amendment to Articles of Incorporation
On
February 16, 2009, the Company amended its articles of incorporation to amend the number and class of shares the Company is authorized
to issue as follows:
● |
Common
stock Class A, unlimited number of shares authorized, no par value |
● |
Common
stock Class B, unlimited number of shares authorized, no par value |
● |
Preferred
stock, unlimited number of shares authorized, no par value |
Effective
December 17, 2013, the Company amended its articles of incorporation to designate a Series A no par value preferred stock. Two shares
of Series A Preferred stock have been authorized.
(E)
Common Stock Issued for Debt
On
October 11, 2022, the Company issued 2,907,240 shares of Common Stock in exchange for conversion of $100,000 of principle balance on
a convertible debenture and $1,753 of accrued interest.
On
October 18, 2022, the Company issued 4,782,778 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $658 of accrued interest.
On
October 26, 2022, the Company issued 5,487,951 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $370 of accrued interest.
On
October 31, 2022, the Company issued 6,510,348 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $28,384 of accrued interest.
On
November 1, 2022, the Company issued 9,236,212 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $301 of accrued interest.
On
November 14, 2022, the Company issued 5,974,335 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $1,151 of accrued interest.
On
November 17, 2022, the Company issued 5,935,350 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $164 of accrued interest.
As
of November 17, 2022, the Company has satisfied all debentures to Yorkville Advisors.
On
September 26, 2022, the Company issued 3,605,259 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $2,863 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
September 8, 2022, the Company issued 3,396,898 shares of Common Stock in exchange for conversion of $150,000 of principle balance on
a convertible debenture and $4,219 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
August 18, 2022, the Company issued 4,325,913 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a
convertible debenture and $7,644 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion
On
July 19, 2022, the Company issued 4,364,987 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $6,027 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 30, 2022, the Company issued 3,401,877 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible
debenture and $3,425 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 21, 2022, the Company issued 3,393,979 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a convertible
debenture and $3,068 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 14, 2022, the Company issued 2,902,922 shares of Common Stock in exchange for conversion of $100,000 of principle balance on a convertible
debenture and $60,822 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
June 6, 2022, the Company issued 3,549,793 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $5,178 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
May 17, 2022, the Company issued 3,628,325 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $5,726 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
April 14, 2022, the Company issued 2,358,380 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a
convertible debenture and $1,644 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
April 29, 2022, the Company issued 4,272,417 shares of Common Stock in exchange for conversion of $250,000 of principle balance on a
convertible debenture and $5,918 of accrued interest. Accordingly, no gain or loss was recognized upon debt conversion.
On
February 16, 2022, the Company issued 3,924,443 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $1,164 of accrued interest.
On
January 21, 2022, the Company issued 3,935,417 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $2,260 of accrued interest.
On
January 31, 2022, the Company issued 4,569,059 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $42,877 of accrued interest.
On
April 23, 2021, the Company issued 836,574 shares of Common Stock in exchange for conversion of $100,000 of principle balance on a convertible
debenture and $1,644 of accrued interest (See Note 7).
On
April 26, 2021, the Company issued 2,063,391 shares of Common Stock in exchange for conversion of $250,000 of principle balance on a
convertible debenture and $3,178 of accrued interest (See Note 7).
On
April 30, 2021, the Company issued 2,058,686 shares of Common Stock in exchange for conversion of $250,000 of principle balance on a
convertible debenture and $3,630 of accrued interest. The shares had a fair value of $338,654 (See Note 7).
On
June 7, 2021, the Company issued 2,431,506 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $25,644 of accrued interest (See Note 7).
On
June 23, 2021, the Company issued 2,422,195 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $10,247 of accrued interest (See Note 7).
On
July 6, 2021, the Company issued 2,343,919 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $7,671 of accrued interest (See Note 7).
On
July 20, 2021, the Company issued 1,664,823 shares of Common Stock in exchange for conversion of $100,000 of principle balance on a convertible
debenture and $60,822 of accrued interest (See Note 7).
On
July 29, 2021, the Company issued 3,101,546 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a convertible
debenture and $11,836 of accrued interest (See Note 7).
On
August 16, 2021, the Company issued 2,277,273 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a
convertible debenture and $6,904 of accrued interest (See Note 7).
On
August 23, 2021, the Company issued 3,454,203 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a
convertible debenture and $11,397 of accrued interest (See Note 7).
On
August 30, 2021, the Company issued 2,284,808 shares of Common Stock in exchange for conversion of $150,000 of principle balance on a
convertible debenture and $3,082 of accrued interest (See Note 7).
On
September 8, 2021, the Company issued 4,311,269 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $6,521 of accrued interest (See Note 7).
On
September 14, 2021, the Company issued 2,936,668 shares of Common Stock in exchange for conversion of $200,000 of principle balance on
a convertible debenture and $2,630 of accrued interest (See Note 7).
On
September 20, 2021, the Company issued 4,138,369 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $4,095 of accrued interest (See Note 7).
On
October 4, 2021, the Company issued 2,957,622 shares of Common Stock in exchange for conversion of $200,000 of principle balance on a
convertible debenture and $2,301 of accrued interest (See Note 7).
On
October 12, 2021, the Company issued 4,205,118 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $5,671of accrued interest (See Note 7).
On
October 25, 2021, the Company issued 3,043,955 shares of Common Stock in exchange for conversion of $200,000 of principle balance on
a convertible debenture and $1,205 of accrued interest (See Note 7).
On
October 28, 2021, the Company issued a 7-year option to purchase 750,000 shares of common stock at an exercise price of $0.0785 per share
to a related party for services rendered (See Note 7).
On
November 10, 2021, the Company issued 3,528,221 shares of Common Stock in exchange for conversion of $200,000 of principle balance on
a convertible debenture and $5,342 of accrued interest (See Note 7).
On
November 22, 2021, the Company issued 3,561,885 shares of Common Stock in exchange for conversion of $200,000 of principle balance on
a convertible debenture and $1,603 of accrued interest (See Note 7).
On
December 6, 2021, the Company issued 5,175,822 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $1,027 of accrued interest (See Note 7).
On
December 21, 2021, the Company issued 5,874,062 shares of Common Stock in exchange for conversion of $250,000 of principle balance on
a convertible debenture and $35,479 of accrued interest (See Note 7).
NOTE
9 COMMITMENTS AND CONTINGENCIES
On
November 10, 2010, the Company entered into an employment agreement with its CEO, effective January 1, 2011 through the December 31,
2015. The term of the agreement is a five year period at an annual salary of $210,000. There is a 6% annual increase. For the year ending
December 31, 2015, the annual salary was $281,027. The employee is also to receive a 20% bonus based on the annual based salary. Any
stock, stock options bonuses have to be approved by the board of directors. On January 1, 2016 the agreement was renewed with the same
terms for another 5 years with an annual salary of $297,889 for the year ended December 31, 2016. On January 1, 2017, the agreement renewed
with the same terms for another 5 years, but with an annual salary of $315,764 for the year ended December 31, 2017. On January 1, 2019
the agreement renewed again with the same terms for another 5 years. On January 1, 2022 the agreement renewed again with the same terms,
but with an annual salary of $422,561 for the year ended December 31, 2022. As of December 31, 2022 and 2021, the accrued salary balance
is $3,077,393 and $2,991,191, respectively (See Note 10).
On
January 20, 2015, the board of directors appointed Mr. Jonathan R. Rice as our Chief Operating Officer. Mr. Rice’s employment agreement
has a term of one year and can be terminated by either the Company or Mr. Rice at any time. Under the employment agreement, Mr. Rice
is entitled to an annual cash compensation of $120,000, which includes salary, health insurance, 401K retirement plan contributions,
etc. The Company also agreed to reimburse Mr. Rice for his past educational expenses of approximately $11,000. In addition, Mr. Rice
was issued a three-year warrant to purchase 2,000,000 shares of common stock of the Company at an exercise price of $0.001 per share
(the “January 2015 Warrant”) pursuant to the employment agreement. Additionally, on May 28, 2015, the Company issued a three-year
warrant to purchase 3,000,000 shares of common stock of the Company at an exercise price of $0.001 per share (the “May 2015 Warrant”)
to Mr. Rice. The May 2015 warrant fully vested on October 28, 2016 and will expire on May 28, 2022. For the year ended December 31, 2015,
the Company recorded $121,448 for the warrants issued to Mr. Rice. On January 14, 2016, the Company signed a new employment agreement
with Mr. Rice. The employment agreement has a term of one year and can be terminated by either the Company or Mr. Rice at any time. Under
the employment agreement, Mr. Rice is entitled to annual cash compensation of $140,000, which includes salary, health insurance, 401K
retirement plan contributions, etc. In addition, Mr. Rice was issued a three-year warrant to purchase 6,000,000 shares of common stock
of the Company at an exercise price of $0.001 per share pursuant to the employment agreement (the “May 2016 Warrant”). The
May 2016 warrant fully vested on February 20, 2017 and will expire on May 20, 2026. On January 9, 2018, the Company extended the expiration
date of the January 2015 warrant from January 19, 2018 to January 31, 2020, and on January 10, 2020 the Company extended the expiration
date of the January 2015 warrant to January 10, 2025 and on March 15, 2018, the Company signed an extension of its at-will employment
agreement with its COO, extending the term to January 31, 2019. On March 25, 2019, the Company signed an extension of its at-will employment
agreement with its COO, extending the term to January 1, 2020. On March 5, 2021, the Company signed an extension of its at-will employment
agreement with its COO, extending the term to January 1, 2022. On February 25, 2022, the Company signed an extension of its at-will employment
agreement with its COO, extending the term to January 1, 2023. On August 8, 2019, Mr. Rice was issued a set of three five-year warrants
to purchase a total of 6,000,000 shares of common stock of the Company at an exercise price of $0.2299 per share pursuant to the employment
agreement. On April 26, 2019, the Company signed an agreement to increase Mr. Rice’s base salary by $20,000 per year and issue
a one-time $20,000 bonus. Additionally, on August 15, 2019, the Company signed an agreement to increase Mr. Rice’s base salary
by an additional $20,000 per year.
As
of December 31, 2022 and December 31, 2021, the Company owes $3,728 and $3,195, respectively, to Mr. Rice for payroll payable.
On
July 3, 2019, the board of directors appointed Mr. Kenneth Le as the Company’s Director of Government relations and President of
Prodigy Textiles. Mr. Le’s employment agreement has a term of one year and can be terminated by either the Company or Mr. Rice
at any time. Under the employment agreement, Mr. Le is entitled to annual cash compensation of $60,000. In addition, Mr. Le was issued
two three-year warrants to purchase 2,000,000 shares of common stock of the Company at an exercise price of $0.2299 per share. As of
December 31, 2022 and December 31, 2021, the accrued salary balance is $1,243 and $1,065, respectively.
(A)
License Agreement
On
May 8, 2006, the Company entered into a license agreement. Pursuant to the terms of the agreement, the Company paid a non- refundable
license fee of $10,000. The Company will pay a license maintenance fee of $10,000 on the one year anniversary of this agreement and each
year thereafter. The Company will pay an annual research fee of $13,700 with first payment due January 2007, then on each subsequent
anniversary of the effective date commencing May 4, 2007. The annual research fees are accrued by the Company for future payment. Pursuant
to the terms of the agreement the Company may be required to pay additional fees aggregating up to a maximum of $10,000 a year for patent
maintenance and prosecution relating to the licensed intellectual property.
On
October 28, 2011, the Company entered into a license agreement with the University of Notre Dame. Under the agreement, the Company received
exclusive and non-exclusive rights to certain spider silk technologies including commercial rights with the right to sublicense such
intellectual property. In consideration of the licenses granted under the agreement, the Company agreed to issue to the University of
Notre Dame 2,200,000 shares of its common stock and to pay a royalty of 2% of net sales. The license agreement has a term of 20 years
which can be extended on an annual basis after that. It can be terminated by the University of Notre Dame if the Company defaults on
its obligations under the agreement and fails to cure such default within 90 days of a written notice by the university. The Company
can terminate the agreement upon a 90 day written notice subject to payment of a termination fee of $5,000 if the termination takes place
within 2 years after its effectiveness, $10,000 if the termination takes place within 4 years after its effectiveness and $20,000 if
the Agreement is terminated after 4 years. On May 5, 2017, the Company signed an addendum to that agreement relating to tangible property
and project intellectual property. On March 1, 2019, the Company singed an addendum to that agreement. The Company entered into a separate
loan agreement and promissory noted dated March 1, 2019 as a payment for expenses paid by the University prior to January 31, 2019 totaling
$265,244 and issued 4,025,652 shares of Class A common stock with a fair value of $281,659 as payment of certain debt. In the event of
default the license agreement will be terminated. During the year months ended December 31, 2022, the Company paid $60,000 of the balance
(See Notes 6).
On
December 26, 2006, the Company entered into an addendum to the intellectual property transfer agreement with Mr. Thompson, its CEO. In
accordance with FASB ASC No 480, Distinguishing Liabilities from Equity, the Company determined that the present value of the
payment of $120,000 that was due on December 26, 2007. As of December 31, 2022 and December 31, 2021, the outstanding balance is $65,292.
For the year ended December 31, 2022, the Company recorded $1,962 in interest expensed and related accrued interest payable.
(B)
Operating Lease Agreements
Since
September of 2015, we rent office space at 2723 South State Street, Suite 150, Ann Arbor, Michigan 48104, which is our principal place
of business. We pay an annual rent of $2,508 for conference facilities, mail, fax, and reception services located at our principal place
of business.
On
May 9, 2019, the Company signed a 5
year property lease with the Socialist Republic of Vietnam which consists of 4,560.57
square meters of space, which it leases at a current rent of approximately $45,150
per year one and two and with the 5%
increase per year for years three through five. On July 1, 2021, the Company ended this lease agreement and entered into a new
agreement effective July 1, 2021. The Company accounted for the lease in accordance with ASC Topic 842, “Leases”
On
July 1, 2021, the Company signed a 5
year property lease with the Socialist Republic of Vietnam which consists of 6,000
square meters of space, which it leases at a current rent of approximately $8,645
per year. The Company accounts for the lease in accordance with ASC Topic 842, “Leases”
On
September 13, 2017, the Company signed a new two year lease with a 2 year option commencing on October 1, 2017 and ending on
September 31, 2019. The Company paid an annual rent of $39,200
for the year one of lease and $42,000
for the year two of lease for office and manufacturing space. On September 5, 2019, the
Company signed a new two-year lease for this 5,000 square foot property in Lansing, MI that commenced on October 1, 2019 and ends on
September 30, 2021, for its research and development headquarters. The Company pays an annual rent of $42,000
for year one of the lease and $44,800
for year two of the lease. On April 16, 2021, the Company signed a two year amendment to this lease. Commencing on July 1, 2021 and
ending on December 31, 2022, the Company will pay an annualized rent of $42,000.
From October 1, 2022 through September 30, 2023, the Company will pay an annual rent of $44,800. The Company accounts for the lease in accordance with ASC Topic 842, “Leases”
On
January 23, 2017 the Company signed an 8 year property lease with the Company’s President for land in Texas where the Company grows
its mulberry. The Company pays a monthly rent of $960. Rent expense – related party for the years ended December 31, 2022 and 2021,
was $0 and $3,683, respectively (See Note 10). On April 5, 2021, the Company ended this lease agreement with its President.
NOTE
10 RELATED PARTY TRANSACTIONS
Accounts payable and accrued expenses – related
party consists of the following:
SCHEDULE OF ACCOUNTS
PAYABLE AND ACCRUED EXPENSES RELATED PARTY
| |
As of | | |
As of | |
| |
December 31, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Accounts payable - related party | |
$ | 356,191 | | |
$ | 347,156 | |
Accrued expenses - related party | |
| 3,082,363 | | |
| 2,995,452 | |
Accrued interest - related party | |
| 2,276,454 | | |
| 1,901,952 | |
| |
| | | |
| | |
Total accounts payable and accrued expenses - related party | |
$ | 5,715,008 | | |
$ | 5,244,560 | |
June
6, 2016, the Company received a $50,000 loan from our principal stockholder. Subsequently on December 1, 2017, the Company received an
additional $30,000 loan from the same stockholder. On January 8, 2018 and March 31, 2018 the Company received an additional loan of $100,000
and $15,000, respectively. The Company received additional loan funds from the same stockholder as follows: $20,000 on April 26, 2018;
$15,000 on June 21, 2018; $15,000 on June 29, 2018; $20,000 on July 5, 2018; $26,000 on October 1, 2018; $11,000 on October 12, 2018;
$20,000 on December 21, 2018; $3,000 on January 4, 2019; $30,000 on January 17, 2019; $30,000 on February 1, 2019; $20,000 on February
15, 2019; $20,000 on March 1, 2019; $17,000 on January 4, 2019, $100,000 on November 20, 2019, $100,000 on December 18, 2019, $100,000
on January 24, 2020, $100,000 on February 19, 2020, $100,000 on March 9, 2020, $100,000 on April 8, 2020, $150,000 on June 3, 2020, $100,000
on July 16, 2020, $100,000 on August 12, 2020,$100,000 on September 10, 2020, $30,000 on October 19, 2020, $30,000 on November 4, 2020,
$35,000 on November 17, 2020 and $70,000 on December 1, 2020. Pursuant to the terms of the loan, the advance bears an interest at 3%,
is unsecured, and due on demand.
On
January 26, 2022, the Company repaid $40,000 of the outstanding loan to its principal stockholder.
Total
loan payable to principal stockholder for as of December 31, 2022 is $1,617,000.
Total
loan payable to this principal stockholder as of December 31, 2021 is $1,657,000.
During
the year ended December 31, 2022, the Company recorded $80,849
as an in-kind contribution of interest related
to the loan and recorded accrued interest payable of $54,755. As of December 31, 2022, total interest payable is $107,882.
During
the year ended September 30, 2021, the Company recorded $61,968 as an in-kind contribution of interest related to the loan and recorded
accrued interest payable of $40,138.
On
January 23, 2017, the Company signed an 8 year property lease with the Company’s President for land in Texas. The Company pays
$960 per month starting on February 1, 2017 and uses this facility to grow mulberry for its U.S. silk operations. Rent expense –
related party for three months ended December 31, 2022 and 2021 was $0 and $3,683, respectively. The Company ended this lease on April
5, 2021.
As of December 31, 2022, and December 31, 2021, there was $356,191 and
$347,156, respectively, included in accounts payable – related party, which is owed to the Company’s Chief Executive Officer for
expenses paid on behalf of the Company.
As of December 31, 2022, and December 31, 2021, there was $3,082,363 and
$2,995,452, respectively, included in accrued expenses – related party, which includes accrued salaries owed to the Company’s
senior staff.
As of December 31, 2022, and December 31, 2021, there was $2,276,454 and
$1,901,952, respectively, included in accrued interest – related party, which includes interest on accrued salary and accrued expenses
owed to the Company’s Chief Executive Officer.
In aggregate as of December 31, 2022, and December 31, 2021, the Company
owed $5,714,008 and $5,244,560, respectively to its related parties in accrued salaries, accrued interest and note payable.
NOTE
11 SUBSEQUENT EVENTS
The
Company has analyzed its operations subsequent to March 29, 2023 through the date these financial statements were issued, and has determined
that, other than disclosed below, it does not have any material subsequent events to disclose.
On
February 16, 2023, the Company issued 2,434,211 shares of Common Stock in exchange for the cashless exercise of 2,500,000 warrants.