Cover
Cover - shares | 9 Months Ended | |
Sep. 30, 2023 | Nov. 13, 2023 | |
Cover [Abstract] | ||
Entity Registrant Name | CORRELATE ENERGY CORP. | |
Entity Central Index Key | 0001108645 | |
Document Type | 10-Q | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity Small Business | true | |
Entity Shell Company | false | |
Entity Emerging Growth Company | false | |
Entity Current Reporting Status | Yes | |
Document Period End Date | Sep. 30, 2023 | |
Entity Filer Category | Non-accelerated Filer | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2023 | |
Entity Common Stock Shares Outstanding | 36,181,457 | |
Entity Incorporation State Country Code | NV | |
Entity Tax Identification Number | 84-4250492 | |
Entity Address Address Line 1 | 176 S. Capitol Blvd. | |
Entity Address Address Line 2 | 2nd Floor | |
Entity Address City Or Town | Boise | |
Entity Address State Or Province | ID | |
Entity Address Postal Zip Code | 83702 | |
City Area Code | 855 | |
Local Phone Number | 264-4060 | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Entity Interactive Data Current | Yes | |
Entity File Number | 000-55825 |
CONDENSED CONSOLIDATED BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
Current assets | ||
Cash | $ 3,218,263 | $ 96,308 |
Contract assets | 128,103 | 684,185 |
Prepaid expenses and other current assets | 697,542 | 395,953 |
Total current assets | 4,043,908 | 1,176,446 |
Property and equipment | ||
Property and equipment, net | 114,970 | 4,004 |
Total property and equipment | 114,970 | 4,004 |
Other assets | ||
Intangible assets - customer relationships, net | 151,970 | 187,040 |
Intangible assets - developed technology, net | 3,460 | 13,870 |
Intangible assets - development rights, net | 668,065 | 112,744 |
Goodwill | 762,851 | 762,851 |
Total other assets | 1,586,346 | 1,076,505 |
Total assets | 5,745,224 | 2,256,955 |
Current liabilities | ||
Accounts payable | 204,741 | 396,743 |
Accounts payable, related parties | 750,346 | 673,000 |
Accrued expenses | 772,683 | 1,285,898 |
Customer deposits | 3,076,771 | 0 |
Shareholder advances | 96,519 | 96,519 |
Line of credit | 30,000 | 30,000 |
Notes payable, current portion, net of discount | 522,456 | 67,468 |
Notes payable, related parties, current portion, net of discount | 1,227,089 | 1,446,078 |
Convertible notes payable, current portion, net of discount | 683,103 | 0 |
Convertible notes payable, related party, current portion, net of discount | 45,448 | 0 |
Derivative liability | 0 | 722,328 |
Total current liabilities | 7,409,156 | 4,718,034 |
Notes payable, related parties, net of current portion and discount | 0 | 28,809 |
Convertible notes payable, net of current portion and discount | 683,297 | 0 |
Notes payable, net of current portion and discount | 0 | 315,786 |
Total liabilities | 8,092,453 | 5,062,629 |
Stockholders' deficit | ||
Preferred stock $.0001 par value; authorized 50,000,000 shares with -0- issued and outstanding at September 30, 2023 and December 31, 2022, respectively | 0 | 0 |
Common stock $0.0001 par value; authorized 400,000,000 shares with 36,181,457 and 35,323,626 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively | 3,618 | 3,532 |
Additional paid-in capital | 14,280,986 | 5,459,220 |
Accumulated deficit | (16,631,833) | (8,268,426) |
Total stockholders' deficit | (2,347,229) | (2,805,674) |
Total liabilities and stockholders' deficit | $ 5,745,224 | $ 2,256,955 |
CONDENSED CONSOLIDATED BALANC_2
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Sep. 30, 2023 | Dec. 31, 2022 |
CONDENSED CONSOLIDATED BALANCE SHEETS | ||
Preferred Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
Preferred Stock, Shares Authorized | 50,000,000 | 50,000,000 |
Preferred Stock, Shares Issued | 0 | 0 |
Preferred Stock, Shares Outstanding | 0 | 0 |
Common Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
Common Stock, Shares Authorized | 400,000,000 | 400,000,000 |
Common Stock, Shares, Issued | 36,181,457 | 35,323,626 |
Common Stock, Shares, Outstanding | 36,181,457 | 35,323,626 |
CONDENSED CONSOLIDATED STATEMEN
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||
Revenues | $ 930,277 | $ 2,312,577 | $ 5,139,133 | $ 2,617,675 |
Cost of revenues | 698,256 | 2,169,138 | 3,827,429 | 2,432,198 |
Gross profit | 232,021 | 143,439 | 1,311,704 | 185,477 |
Operating expenses | ||||
General and administrative | 1,611,987 | 2,301,539 | 3,994,739 | 3,496,747 |
Insurance | 2,826 | 1,487 | 8,171 | 4,879 |
Legal and professional | 76,592 | 75,552 | 206,578 | 1,014,474 |
Travel | 39,314 | 35,340 | 127,097 | 85,820 |
Depreciation and amortization | 89,841 | 15,560 | 152,485 | 45,880 |
Total operating expenses | 1,820,560 | 2,429,478 | 4,489,070 | 4,647,800 |
Loss from operations | (1,588,539) | (2,286,039) | (3,177,366) | (4,462,323) |
Other income (expense) | ||||
Interest expense | (183,273) | (43,381) | (437,524) | (113,745) |
Amortization of debt discount | (1,611,905) | (257,497) | (3,700,034) | (685,639) |
Financing costs | 0 | 0 | (4,156,291) | 0 |
Change in fair value of derivative liability | 0 | 0 | 3,107,808 | 0 |
Total other income (expense) | (1,795,178) | (300,878) | (5,186,041) | (799,384) |
Net loss | $ (3,383,717) | $ (2,586,917) | $ (8,363,407) | $ (5,261,707) |
Loss per share | $ (0.09) | $ (0.07) | $ (0.23) | $ (0.15) |
Weighted average shares outstanding - basic | 36,175,490 | 35,139,920 | 35,937,305 | 34,876,184 |
CONDENSED CONSOLIDATED STATEM_2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS DEFICIT (Unaudited) - USD ($) | Total | Class B Common Stock | Common Stock | Additional Paid-In Capital | Accumulated Deficit | Class A Common Stock |
Balance, shares at Dec. 31, 2021 | 34,639,920 | |||||
Balance, amount at Dec. 31, 2021 | $ 432,420 | $ 0 | $ 0 | $ 1,534,474 | $ (1,105,518) | $ 3,464 |
Issuance of warrants in connection with debt | 799,128 | 0 | 0 | 799,128 | 0 | 0 |
Stock-based compensation | 150,504 | 0 | 0 | 150,504 | 0 | 0 |
Issuance of shares for cash | 150,000 | 0 | 0 | 150,000 | 0 | 0 |
Net loss | (973,460) | 0 | 0 | 0 | (973,460) | $ 0 |
Balance, shares at Mar. 31, 2022 | 34,639,920 | |||||
Balance, amount at Mar. 31, 2022 | 558,592 | 0 | 0 | 2,634,106 | (2,078,978) | $ 3,464 |
Balance, shares at Dec. 31, 2021 | 34,639,920 | |||||
Balance, amount at Dec. 31, 2021 | 432,420 | 0 | $ 0 | 1,534,474 | (1,105,518) | $ 3,464 |
Net loss | (5,261,707) | |||||
Settlement of derivative liability | 0 | |||||
Balance, shares at Sep. 30, 2022 | 35,139,920 | |||||
Balance, amount at Sep. 30, 2022 | (1,326,334) | 0 | $ 3,514 | 5,037,377 | (6,367,225) | $ 0 |
Balance, shares at Mar. 31, 2022 | 34,639,920 | |||||
Balance, amount at Mar. 31, 2022 | 558,592 | 0 | 0 | 2,634,106 | (2,078,978) | $ 3,464 |
Stock-based compensation | 179,234 | 0 | 0 | 179,234 | 0 | 0 |
Net loss | (1,701,330) | 0 | $ 0 | 0 | (1,701,330) | $ 0 |
Elimination of Class A and Class B common stock for single class of common stock, shares | 34,639,920 | (34,639,920) | ||||
Elimination of Class A and Class B common stock for single class of common stock, amount | 0 | $ 3,464 | $ (3,464) | |||
Issuance of shares for services, shares | 500,000 | |||||
Issuance of shares for services, amount | 500,000 | 0 | $ 50 | 499,950 | 0 | 0 |
Balance, shares at Jun. 30, 2022 | 35,139,920 | |||||
Balance, amount at Jun. 30, 2022 | (463,504) | 0 | $ 3,514 | 3,313,290 | (3,780,308) | 0 |
Issuance of warrants in connection with debt | 417,314 | 0 | 0 | 417,314 | 0 | 0 |
Stock-based compensation | 1,306,773 | 0 | 0 | 1,306,773 | 0 | 0 |
Net loss | (2,586,917) | 0 | $ 0 | 0 | (2,586,917) | 0 |
Balance, shares at Sep. 30, 2022 | 35,139,920 | |||||
Balance, amount at Sep. 30, 2022 | (1,326,334) | 0 | $ 3,514 | 5,037,377 | (6,367,225) | 0 |
Balance, shares at Dec. 31, 2022 | 35,323,626 | |||||
Balance, amount at Dec. 31, 2022 | (2,805,674) | 0 | $ 3,532 | 5,459,220 | (8,268,426) | 0 |
Stock-based compensation | 253,851 | 0 | 0 | 253,851 | 0 | 0 |
Net loss | (3,410,353) | 0 | $ 0 | 0 | (3,410,353) | 0 |
Issuance of shares for services, shares | 17,045 | |||||
Issuance of shares for services, amount | 15,000 | 0 | $ 2 | 14,998 | 0 | 0 |
Issuance of shares for financing costs, shares | 4,245 | |||||
Issuance of shares for financing costs, amount | 4,500 | 0 | $ 0 | 4,500 | 0 | 0 |
Issuance of shares for the payment of accrued interest, shares | 5,655 | |||||
Issuance of shares for the payment of accrued interest, amount | 7,588 | 0 | $ 1 | 7,587 | 0 | 0 |
Settlement of derivative liability | 50,582 | 0 | $ 0 | 50,582 | 0 | 0 |
Balance, shares at Mar. 31, 2023 | 35,350,571 | |||||
Balance, amount at Mar. 31, 2023 | (5,884,506) | 0 | $ 3,535 | 5,790,738 | (11,678,779) | 0 |
Balance, shares at Dec. 31, 2022 | 35,323,626 | |||||
Balance, amount at Dec. 31, 2022 | (2,805,674) | 0 | $ 3,532 | 5,459,220 | (8,268,426) | 0 |
Net loss | (8,363,407) | |||||
Settlement of derivative liability | 5,895,190 | |||||
Balance, shares at Sep. 30, 2023 | 36,181,457 | |||||
Balance, amount at Sep. 30, 2023 | (2,347,229) | 0 | $ 3,618 | 14,280,986 | (16,631,833) | 0 |
Balance, shares at Mar. 31, 2023 | 35,350,571 | |||||
Balance, amount at Mar. 31, 2023 | (5,884,506) | 0 | $ 3,535 | 5,790,738 | (11,678,779) | 0 |
Issuance of warrants in connection with debt | 28,334 | 0 | 0 | 28,334 | 0 | 0 |
Stock-based compensation | 330,524 | 0 | 0 | 330,524 | 0 | 0 |
Net loss | (1,569,337) | 0 | $ 0 | 0 | (1,569,337) | 0 |
Issuance of shares for services, shares | 500,000 | |||||
Issuance of shares for services, amount | 132,812 | 0 | $ 50 | 132,762 | 0 | 0 |
Issuance of shares for the payment of accrued interest, shares | 7,661 | |||||
Issuance of shares for the payment of accrued interest, amount | 6,513 | 0 | $ 1 | 6,512 | 0 | 0 |
Settlement of derivative liability | 5,844,608 | 0 | $ 0 | 5,844,608 | 0 | 0 |
Issuance of shares for intangible assets, shares | 362,319 | |||||
Issuance of shares for intangible assets, amount | 250,000 | 0 | $ 36 | 249,964 | 0 | 0 |
Issuance of shares for property and equipment, shares | 92,010 | |||||
Issuance of shares for property and equipment, amount | 57,507 | 0 | $ 9 | 57,498 | 0 | 0 |
Issuance of returnable shares, shares | 1,200,000 | |||||
Issuance of returnable shares, amount | 0 | 0 | $ 120 | (120) | 0 | 0 |
Return of returnable shares, shares | (1,360,000) | |||||
Return of returnable shares, amount | 0 | 0 | $ (136) | 136 | 0 | 0 |
Balance, shares at Jun. 30, 2023 | 36,152,561 | |||||
Balance, amount at Jun. 30, 2023 | (803,545) | 0 | $ 3,615 | 12,440,956 | (13,248,116) | 0 |
Issuance of warrants in connection with debt | 1,322,648 | 0 | 0 | 1,322,648 | 0 | 0 |
Stock-based compensation | 458,986 | 0 | 0 | 458,986 | 0 | 0 |
Net loss | (3,383,717) | 0 | $ 0 | 0 | (3,383,717) | 0 |
Issuance of shares for the payment of accrued interest, shares | 28,896 | |||||
Issuance of shares for the payment of accrued interest, amount | 18,556 | 0 | $ 3 | 18,553 | 0 | 0 |
Issuance of shares for services | 39,843 | 39,843 | ||||
Balance, shares at Sep. 30, 2023 | 36,181,457 | |||||
Balance, amount at Sep. 30, 2023 | $ (2,347,229) | $ 0 | $ 3,618 | $ 14,280,986 | $ (16,631,833) | $ 0 |
CONDENSED CONSOLIDATED STATEM_3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
Operating activities | ||
Net loss | $ (8,363,407) | $ (5,261,707) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||
Depreciation and amortization | 152,485 | 45,880 |
Amortization of debt discount | 3,700,034 | 685,639 |
Stock issued for services | 187,655 | 500,000 |
Stock-based compensation | 1,043,361 | 1,636,511 |
Financing costs | 4,156,291 | 0 |
Change in fair value of derivative liability | (3,107,808) | |
Changes in operating assets and liabilities: | ||
Accounts receivable | 0 | (383,028) |
Contract assets | 556,082 | 0 |
Inventory | 0 | (174,843) |
Prepaid expenses and other current assets | (301,589) | (94,983) |
Accounts payable | (114,656) | (4,633) |
Accrued expenses | (401,629) | 1,043,152 |
Customer deposits | 3,076,771 | 32,816 |
Net cash provided by (used in) operating activities | 583,590 | (1,975,196) |
Investing activities | ||
Purchase of property and equipment | (65,785) | (8,305) |
Purchase of intangible assets | (400,000) | 0 |
Net cash used in investing activities | (465,785) | (8,305) |
Financing activities | ||
Proceeds from issuance of notes payable | 0 | 1,930,000 |
Proceeds from issuance of convertible notes payable | 3,474,950 | 0 |
Repayment of notes payable | (470,800) | 0 |
Proceeds from issuance of common stock | 0 | 150,000 |
Net cash provided by financing activities | 3,004,150 | 2,080,000 |
Net increase in cash | 3,121,955 | 96,499 |
Cash - beginning of period | 96,308 | 252,189 |
Cash - end of period | 3,218,263 | 348,688 |
Cash paid for income taxes | 0 | 0 |
Cash paid for interest | 245,136 | 32,141 |
Supplemental schedule of non-cash investing and financing activities | ||
Discount on notes payable from derivative liability | 1,563,929 | 0 |
Discount on convertible notes payable from derivative liability | 2,564,950 | 0 |
Shares issued for settlement of accrued interest | 32,657 | 0 |
Accrued interest settled through note payable | 78,929 | 0 |
Settlement of derivative liability | 5,895,190 | 0 |
Shares issued for intangible assets | 250,000 | 0 |
Shares issued for property and equipment | 57,507 | 0 |
Returnable shares issued in connection with notes payable | 120 | 0 |
Return of returnable shares issued in connection with notes payable | 136 | 0 |
Discount on note payable from issuance of warrants | 1,350,982 | 1,216,442 |
Original issuance discount on note payable | $ 0 | $ 135,000 |
NATURE OF THE ORGANIZATION AND
NATURE OF THE ORGANIZATION AND BUSINESS | 9 Months Ended |
Sep. 30, 2023 | |
NATURE OF THE ORGANIZATION AND BUSINESS | |
NATURE OF THE ORGANIZATION AND BUSINESS | NOTE 1 – NATURE OF THE ORGANIZATION AND BUSINESS Nature of the Business On June 8, 2023, Correlate Energy Corp. (the "Company") filed a certificate of amendment to its articles of incorporation with the Secretary of State of the State of Nevada pursuant to which it changed its corporate name from Correlate Infrastructure Partners Inc. to Correlate Energy Corp. The accompanying condensed consolidated financial statements include the accounts of the Company, and its subsidiaries Correlate, Inc. (“Correlate”), a Delaware corporation, and Loyal Enterprises LLC dba Solar Site Design (“Loyal”), a Tennessee limited liability company. Correlate Energy Corp., together with its subsidiaries, is a technology-enabled vertically integrated sales, development, and fulfillment platform focused on distributed clean and resilient energy solutions North America. Loyal provided consulting services on acquisitions and project development tools to customers in the commercial solar industry. Effective November 2022, all of Loyal’s assets and operations were transferred to Correlate and Loyal was dissolved. Going Concern The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates, among other things, the realization of assets and satisfaction of liabilities in the normal course of business. The Company has incurred losses since inception and has not generated positive cash flows from operations. These matters, among others, raise substantial doubt about the Company's ability to continue as a going concern. The Company’s ability to continue in existence is dependent on its ability to develop additional sources of capital, and/or achieve profitable operations and positive cash flows. Management’s plans with respect to operations include aggressive marketing, acquisitions, and raising additional capital through sales of equity or debt securities as may be necessary to pursue its business plans and sustain operations until such time as the Company can achieve profitability. Management believes that aggressive marketing combined with acquisitions and additional financing as necessary will result in improved operations and cash flow in 2024 and beyond. However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable operations. The accompanying condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 9 Months Ended |
Sep. 30, 2023 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The accompanying condensed consolidated financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and the interim reporting rules of the Securities and Exchange Commission (“SEC”) and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s latest Annual Report filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments (unless otherwise indicated), necessary for a fair presentation of the financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Principles of Consolidation The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant inter-company transactions and balances have been eliminated in consolidation. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Cash and Cash Equivalents The Company considers all highly liquid debt instruments and other short-term investments with maturity of three months or less, when purchased, to be cash equivalents. There were no cash equivalents as of September 30, 2023 and December 31, 2022. The Company maintains its cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation (“FDIC”). The FDIC provides coverage of up to $250,000 per depositor, per financial institution, for the aggregate total of depositors' interest and non-interest-bearing accounts. The Company's cash balances may exceed FDIC limits. The Company has not experienced any losses on these accounts and management does not believe that the Company is exposed to any significant risks. Intangible Assets Intangible assets are amortized over their estimated useful lives. Each period, the Company evaluates the estimated remaining useful life of its intangible assets and whether events or changes in circumstances warrant a revision to the remaining period of amortization. Management tests for impairment whenever events or changes in circumstances occur that could impact the recoverability of these assets. Impairment Assessment The Company evaluates intangible assets and other long-lived assets for possible impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. This includes but is not limited to significant adverse changes in business climate, market conditions or other events that indicate an asset's carrying amount may not be recoverable. Recoverability of these assets is measured by comparing the carrying amount of each asset to the future cash flows the asset is expected to generate. If the cash flows used in the test for recoverability are less than the carrying amount of these assets, the carrying amount of such assets is reduced to fair value. The Company evaluates and tests the recoverability of its goodwill for impairment at least annually during its fourth quarter of each fiscal year or more often if and when circumstances indicate that goodwill may not be recoverable. Revenue Recognition The Company accounts for revenue in accordance with FASB ASC 606, "Revenue from Contracts with Customers." A performance obligation is a promise in a contract to transfer a distinct good or service to the client and is the unit of accounting in ASC 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For contracts with multiple performance obligations, the Company allocates the contract’s transaction price to each performance obligation based on the relative standalone selling price. Determining relative standalone selling price and identifying separate performance obligations requires judgment. Contract modifications may occur in the performance of the Company’s contracts. Contracts may be modified to account for changes in the contract specifications, requirements or duration. If a contract modification results in the addition of performance obligations priced at a standalone selling price or if the post-modification services are distinct from the services provided prior to the modification, the modification is accounted for separately. If the modified services are not distinct, they are accounted for as part of the existing contract. The Company’s revenues are derived from contracts for engineering, procurement and construction services (“EPC”) and consulting. These contracts may have different terms based on the scope, performance obligations and complexity of the engagement, which may require us to make judgments and estimates in recognizing revenues. The Company’s performance obligations are satisfied as work progresses or at a point in time (for defined milestones). The selection of the method to measure progress towards completion requires judgment and is based on the contract and the nature of the services to be provided. The Company’s contracts for consulting services are typically less than a year in duration and require us to a) assist the client in achieving certain defined milestones for milestone fees or b) provide a series of distinct services each period over the contract term for a pre-determined fee for each period. When contractual billings represent an amount that corresponds directly with the value provided to the client, revenues are recognized as amounts become billable in accordance with contract terms. The Company’s contracts for EPC services are typically less than a year in duration and require us to a) provide engineering services, b) obtain materials, and c) install materials to agreed-upon specifications. The Company recognizes revenues for engineering services as the services are provided. Revenues for materials are recognized as materials are transferred to the client. Installation results in enhancements to customer-controlled assets and therefore installation revenues are recognized over time utilizing the input method wherein revenues are recognized on the basis of efforts or inputs to the satisfaction of the performance obligation. Financial Instruments The Company’s financial instruments include cash and cash equivalents, receivables, payables, and debt and are accounted for under the provisions of ASC Topic 825, “Financial Instruments”. The carrying amount of these financial instruments, with the exception of discounted debt, as reflected in the accompanying condensed consolidated balance sheets approximates fair value. Fair Value Measurement ASC Topic 820, “Fair Value Measurement”, requires that certain financial instruments be recognized at their fair values at our condensed consolidated balance sheet dates. However, other financial instruments, such as debt obligations, are not required to be recognized at their fair value, but GAAP provides an option to elect fair value accounting for these instruments. GAAP requires the disclosure of the fair values of all financial instruments, regardless of whether they are recognized at their fair values or carrying amounts in our condensed consolidated balance sheets. For financial instruments recognized at fair value, GAAP requires the disclosure of their fair values by type of instrument, along with other information, including changes in the fair values of certain financial instruments recognized in income or other comprehensive income. For financial instruments not recognized at fair value, the disclosure of their fair values is provided below under “Financial Instruments.” Nonfinancial assets, such as property, plant and equipment, and nonfinancial liabilities are recognized at their carrying amounts in the Company’s condensed consolidated balance sheets. GAAP does not permit nonfinancial assets and liabilities to be remeasured at their fair values. However, GAAP requires the remeasurement of such assets and liabilities to their fair values upon the occurrence of certain events, such as the impairment of property, plant and equipment. In addition, if such an event occurs, GAAP requires the disclosure of the fair value of the asset or liability along with other information, including the gain or loss recognized in income in the period the remeasurement occurred. Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities; Level 2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; or Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). The Company did not have any Level 1 or Level 2 assets and liabilities at September 30, 2023 or December 31, 2022. The derivative liabilities are Level 3 fair value measurements. The following is a summary of activity of Level 3 liabilities during the nine months ended September 30, 2023: Balance - December 31, 2022 $ 722,328 Additions 8,280,670 Settlement (5,895,190 ) Change in fair value (3,107,808 ) Balance - September 30, 2023 $ - Under the Company’s contract ordering policy, the Company first considers common shares issued and outstanding as well as reserved but unissued equity awards, such as under an equity award program. All remaining equity linked instruments such as, but not limited to, options, warrants, and debt and equity with conversion features are evaluated based on the date of issuance. If the number of shares which may be issued under the Company’s agreements exceed the authorized number of shares or are unable to be determined, equity linked instruments from that date forward are considered to be derivative liabilities until such time as the number of shares which may be issued under the Company’s agreements no longer exceed the authorized number of shares and are able to be determined. On November 7, 2022 and December 21, 2022, the Company issued note payable agreements (Note 4) which contained default provisions that contain a conversion feature meeting the definition of a derivative liability which therefore require bifurcation. Further, pursuant to the Company’s contract ordering policy, the warrant and convertible note issuances subsequent to November 7, 2022, resulted in derivative liabilities. At December 31, 2022, the Company estimated the fair value of the conversion feature derivatives embedded in the notes payable and warrants based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock of $1.06; risk-free interest rates ranging from 4.41% to 4.73%; expected volatility of the Company’s common stock ranging from 164% to 379%; exercise prices of $1.00; and terms from one to two years. During the six months ended June 30 2023, the Company repaid the November 7, 2022 and December 21, 2022 note payable agreements resulting in the reclassification of derivative liabilities totaling $546,654 to additional paid in capital on the accompanying condensed consolidated statements of stockholders’ deficit. Additionally, pursuant to the Company’s contract ordering policy, the warrant (Note 5) and convertible note (Note 4) issuances from November 7, 2022 to June 30, 2023 no longer met the definition of derivative liabilities requiring bifurcation. Accordingly, pursuant to the Company’s contract ordering policy and ASC 815-15-35-4, derivative liabilities related to the warrants and convertible notes, which were estimated to have fair values of $202,551 and $5,145,985, respectively, as of June 30, 2023, were derecognized and reclassified to additional paid in capital on the accompanying condensed consolidated statements of stockholders’ deficit. Commitments and Contingencies Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties and other sources are recorded when management assesses that it is probable that a liability has been incurred and the amount can be reasonably estimated. Income Taxes In accordance with FASB ASC Topic 740, "Income Taxes," the Company provides for the recognition of deferred tax assets if realization of such assets is more likely than not. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities. In addition, the Company’s management performs an evaluation of all uncertain income tax positions taken or expected to be taken in the course of preparing the Company’s income tax returns to determine whether the income tax positions meet a “more likely than not” standard of being sustained under examination by the applicable taxing authorities. This evaluation is required to be performed for all open tax years, as defined by the various statutes of limitations, for federal and state purposes. If the Company has interest or penalties associated with insufficient taxes paid, such expenses are reported in income tax expense. Basic and Diluted Loss Per Share FASB ASC Topic 260, “Earnings Per Share”, requires a reconciliation of the numerator and denominator of the basic and diluted earnings (loss) per share (“EPS”) computations. Basic earnings (loss) per share are computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The Company had potential additional dilutive securities outstanding at September 30, 2023 and 2022, as follows. September 30, September 30, 2023 2022 Options 7,204,068 4,184,068 Warrants 14,474,494 3,280,000 Convertible notes payable 1,085,922 - 22,764,484 7,464,068 Recently Issued Accounting Standards During the period ended September 30, 2023, there were several new accounting pronouncements issued by the FASB. Each of these pronouncements, as applicable, has been or will be adopted by the Company. Management does not believe the adoption of any of these accounting pronouncements has had or will have a material impact on the Company’s condensed consolidated financial statements. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 9 Months Ended |
Sep. 30, 2023 | |
COMMITMENTS AND CONTINGENCIES | |
COMMITMENTS AND CONTINGENCIES | NOTE 3 – COMMITMENTS AND CONTINGENCIES From time to time, the Company may be involved in litigation in the ordinary course of business. The Company is not currently involved in any litigation that the Company believes could have a material adverse effect on its financial condition or results of operations. |
DEBT
DEBT | 9 Months Ended |
Sep. 30, 2023 | |
DEBT | |
DEBT | NOTE 4 – DEBT Convertible Notes Payable From January 24, 2023 to June 6, 2023, the Company entered into fourteen 14% convertible note payable agreements with proceeds totaling $2,564,950. The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuances and are convertible at $3.20 per share of common stock. The conversion features were valued at $461,238 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). In connection with the convertible notes, the Company issued a total of 5,129,900 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $4,510,387 and recorded as a derivative liability pursuant to the Company’s contract ordering policy. As a result of the derivative liabilities from the conversion features and warrants, and pursuant to ASC 815-15-30, the Company recorded debt discounts totaling $2,564,950, which were limited to the net proceeds from the convertible notes, with the remaining $2,406,675 recognized as financing costs on the accompanying condensed consolidated statements of operations. Included in the fourteen convertible notes payable is a 14% convertible note payable agreement with proceeds totaling $100,000 with the Company’s CEO issued on January 24, 2023. The convertible note requires quarterly interest payments with the principal due at maturity eighteen months from issuance and is convertible at $3.20 per share of common stock. The conversion feature was valued at $22,569 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). In connection with the convertible note, the Company issued 200,000 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $209,180 and recorded as a derivative liability pursuant to the Company’s contract ordering policy. As a result of the derivative liabilities from the conversion features and warrants, and pursuant to ASC 815-15-30, the Company recorded a debt discount totaling $100,000, which were limited to the net proceeds from the convertible notes, with the remaining $131,749 recognized as financing costs on the accompanying condensed consolidated statements of operations. From June 30, 2023 to August 31, 2023, the Company entered into seven 14% convertible note payable agreements with proceeds totaling $910,000. The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuance and are convertible at $3.20 per share of common stock. In connection with the note agreements, the Company issued a total of 1,820,000 warrants exercisable at $0.85 per share which expire two years from issuance. The warrants, which were immediately vested, were valued at $1,160,925 and resulted in additional discount on the notes totaling $508,607 pursuant to ASC 470-20-30, “Debt”. The following table presents a summary of the Company’s convertible notes payable at September 30, 2023: Conversion Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Rate Principal Discount Principal Discount 1/24/2023 7/24/2024 14 % $3.20/Share $ 100,000 $ 100,000 $ 100,000 $ 54,552 1/25/2023 7/25/2024 14 % $3.20/Share 74,975 74,975 74,975 41,155 1/30/2023 7/30/2024 14 % $3.20/Share 100,000 100,000 100,000 55,552 2/17/2023 8/17/2024 14 % $3.20/Share 1,000,000 1,000,000 1,000,000 583,330 3/7/2023 9/7/2024 14 % $3.20/Share 100,000 100,000 100,000 62,664 3/14/2023 9/10/2024 14 % $3.20/Share 250,000 250,000 250,000 159,666 3/27/2023 9/27/2024 14 % $3.20/Share 100,000 100,000 100,000 66,164 3/30/2023 9/30/2024 14 % $3.20/Share 79,975 79,975 79,975 53,316 4/6/2023 10/6/2024 14 % $3.20/Share 50,000 50,000 50,000 33,332 4/7/2023 10/7/2024 14 % $3.20/Share 400,000 400,000 400,000 266,668 5/5/2023 11/5/2024 14 % $3.20/Share 200,000 200,000 200,000 144,445 5/9/2023 11/9/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 5/12/2023 11/12/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 6/6/2023 12/6/2024 14 % $3.20/Share 10,000 10,000 10,000 7,776 6/30/2023 12/30/2024 14 % $3.20/Share 50,000 28,334 50,000 23,612 7/7/2023 1/7/2025 14 % $3.20/Share 25,000 14,775 25,000 12,315 7/21/2023 1/21/2025 14 % $3.20/Share 35,000 20,103 35,000 17,319 7/26/2023 1/26/2025 14 % $3.20/Share 100,000 56,527 100,000 49,747 8/10/2023 2/10/2025 14 % $3.20/Share 500,000 268,545 500,000 243,625 8/24/2023 2/24/2023 14 % $3.20/Share 100,000 60,313 100,000 56,412 8/31/2023 2/28/2025 14 % $3.20/Share 100,000 60,010 100,000 56,676 $ 3,474,950 $ 2,063,102 Notes Payable On May 29, 2020, Loyal received a $20,400 Economic Injury Disaster Loan through the Small Business Administration. The note bears interest at 3.75% until maturity in March 2050. The note requires $100 monthly payments beginning in May 2022 until maturity. On January 11, 2022, the Company entered into a 10% note agreement with P&C Ventures, Inc. totaling $1,485,000, including an original issuance discount of $135,000. The note requires quarterly interest payments with the principal due at maturity on January 11, 2023. On January 11, 2023, the Company and P&C Ventures, Inc. agreed to amend the January 11, 2022, note payable. The Company accounted for the amendment as an extinguishment of existing debt and issuance of new debt pursuant to ASC 470-50-40. As part of the agreement, $78,929 in accrued and unpaid interest was added to the principal balance, bringing the total principal balance of the note payable to $1,563,929. Additionally, the interest rate and maturity date were amended to 14% and October 11, 2023, respectively. In connection with the amendment, the Company issued P&C Ventures, Inc. 3,127,858 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $3,309,045 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). As a result of the derivative liability from the warrants, and pursuant to ASC 815-15-30, the Company recorded a debt discount totaling $1,563,929, which was limited to the net proceeds from the note, with the remaining $1,745,116 recognized as financing costs on the accompanying condensed consolidated statements of operations. On July 10, 2023, the Company and P&C Ventures, Inc. agreed to extend the maturity of the note payable, which had an outstanding principal balance of $1,563,929, from October 11, 2023 to December 11, 2023. The Company accounted for the amendment as an extinguishment of existing debt and issuance of new debt pursuant to ASC 470-50-40. In connection with the amendment, the Company agreed to extend the exercise date of 2,700,000 warrants to purchase shares of common stock exercisable at $0.25 per share from July 11, 2023 to December 11, 2023. The extension of the warrants, which were revalued at $1,825,800, resulted in a discount on the note totaling $842,375 pursuant to ASC 470-20-30. The following table presents a summary of the Company’s notes payable at September 30, 2023: Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 6,592 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 22,058 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 7,373 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 12,729 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 8,316 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 8,316 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 9,266 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 19,947 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 10,416 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 41,663 7/10/2023 12/11/2023 14 % 1,563,929 1,563,929 1,563,929 393,108 $ 2,289,329 $ 539,784 The following table presents a summary of the Company’s notes payable at December 31, 2022: Balances - At Issuance Balances - 12/31/2022 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 1/11/2022 1/11/2023 10 % 1,350,000 934,128 1,485,000 38,922 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 21,424 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 66,185 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 22,133 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 35,643 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 23,274 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 23,274 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 24,422 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 49,866 11/7/2022 11/7/2023 7 % 200,000 220,000 235,400 192,499 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 22,917 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 91,667 12/21/2022 12/21/2023 7 % 200,000 220,000 235,400 210,833 $ 2,681,200 $ 823,059 Line of Credit On October 3, 2014, the Company entered into a $30,000 line of credit agreement with a former member of Loyal. The line of credit has no maturity with interest at 8.00%. As of September 30, 2023 and December 31, 2022, the outstanding principal and accrued interest totaled $31,408 and $42,130, respectively. Future Maturities The table below summarizes future maturities of the Company’s debt as of September 30, 2023: December 31, Amount 2023 $ 1,593,929 2024 3,319,950 2025 860,000 2026 - 2027 - Thereafter 20,400 5,794,279 Less - Discounts (2,602,886 ) $ 3,191,393 |
EQUITY
EQUITY | 9 Months Ended |
Sep. 30, 2023 | |
EQUITY | |
EQUITY | NOTE 5 – EQUITY Common Stock During January 2023, the Company issued 4,245 shares of common stock valued at $4,500 for financing costs. During January 2023, the Company paid $7,589 in accrued interest due to four noteholders by issuing 5,655 shares of common stock. During March 2023, the Company issued 17,045 shares of common stock valued at $15,000 for services. During April 2023, the Company entered into a consulting agreement. Pursuant to the consulting agreement, the Company issued 500,000 shares of common stock valued at $425,000. 125,000 shares vested immediately, with the remaining 375,000 shares vested over 24 months. During April 2023, the Company paid $6,995 in accrued interest due to four noteholders by issuing 7,661 shares of common stock. Included in these shares were 1,350 shares issued to the wife of the Company’s CEO and 2,815 shares issued to the Company’s CEO. In connection with a repayment plan created for the November 7, 2022 and December 21, 2022 notes payable (Note 4), the Company issued 1,200,000 shares of returnable common stock as security. On June 30, 2023, the notes were paid in full and 1,360,000 returnable shares were returned to the Company and retired. During April 2023, the Company issued 92,010 shares of common stock valued at $57,507 in connection with the purchase of software. During June 2023, the Company issued 362,319 shares of common stock valued at $250,000 in connection with a settlement agreement wherein the Company acquired development rights. During July 2023, the Company paid $18,537 in accrued interest due to eight noteholders by issuing 28,896 shares of common stock. Included in these shares were 1,943 shares issued to the wife of the Company’s CEO and 5,441 shares issued to the Company’s CEO. Warrants During the period ended September 30, 2023, the Company calculated the fair value of the warrants granted based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock on the date of issuance; risk-free interest rates ranging from 3.66% to 5.00%; volatility ranging from 195% to 346% based on the historical volatility of the Company’s common stock; exercise prices ranging from $0.70 to $0.85; and terms of 24 to 60 months. On January 11, 2023, the Company issued 3,127,858 warrants valued at $3,309,000 as part of a note agreement amendment (Note 4). From January 24, 2023 to August 31, 2023, the Company issued warrants to purchase 6,949,900 shares of common stock valued at approximately $5,671,000 as part of note agreements (Note 4). Included in these warrants is a warrant to purchase 200,000 shares of common stock which was issued to the Company’s CEO. During April 2023, the Company issued 58,496 warrants to purchase shares of common stock exercisable at $0.85 per share for two years. The warrants, which were immediately vested, were valued at $47,858. During July 2023, the Company issued 58,240 warrants to purchase shares of common stock exercisable at $0.70 per share for two years. The warrants, which were immediately vested, were valued at $35,952. During August 2023, the Company issued 500,000 warrants to purchase shares of common stock exercisable at $0.70 per share for five years. The warrants, which vest over 24 months, were valued at $329,434. The table below summarizes the Company’s warrants for the period ended September 30, 2023: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Life (in years) Warrants as of December 31, 2022 3,780,000 $ 0.48 0.87 Issued 10,694,494 $ 0.84 3.02 Exercised - $ - - Warrants as of September 30, 2023 14,474,494 $ 0.75 1.96 Options During the period ended September 30, 2023, the Company calculated the fair value of the options granted based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock on the date of issuance; risk-free interest rates ranging from 3.39% to 4.29%; volatility ranging from 277% to 281% based on the historical volatility of the Company’s common stock; exercise prices ranging from $0.54 to $0.99; and terms of 5 years. The fair value of options granted is expensed as vesting occurs over the applicable service periods. During September 2023, the Company’s Stockholders approved an amendment of the 2021 Equity Incentive Plan to increase the numbers of issuable shares from 5,000,000 to 10,000,000 From March 1, 2023 to September 1, 2023, the Company issued 1,920,000 options to purchase shares of common stock exercisable at prices ranging from $0.54 to $0.99 per share. The options, which vest over 12 to 36 months, were valued at $1,549,018. Included in the 1,920,000 options issued above were 250,000 options to purchase shares of common stock exercisable at $0.77 per share for five years which were issued to the Company’s former CFO for ongoing consulting services. The following table summarizes the Company’s options for the period ended September 30, 2023: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Life (in years) Options as of December 31, 2022 5,284,068 $ 0.80 4.17 Issued 1,920,000 $ 0.83 5.00 Exercised - $ - - Options as of September 30, 2023 7,204,068 $ 0.81 3.76 At September 30, 2023, options to purchase 3,617,041 shares of common stock were vested and options to purchase 3,587,027 shares of common stock remained unvested. The Company expects to incur expenses for the unvested options totaling $2,602,630 as they vest. |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 9 Months Ended |
Sep. 30, 2023 | |
RELATED PARTY TRANSACTIONS | |
RELATED PARTY TRANSACTIONS | NOTE 6 – RELATED PARTY TRANSACTIONS Shareholder Advances and Payables At September 30, 2023 and December 31, 2022, the Company had advances payable of $22,154, respectively, due to the Company’s President and CEO, Mr. Todd Michaels. Mr. Michaels is also a member of the Company’s Board of Directors and holds approximately 10% of the Company’s common stock. At September 30, 2023 and December 31, 2022, the Company had advances payable of $11,865, respectively, due to an individual who holds less than 5% of the Company’s common stock. At September 30, 2023 and December 31, 2022, the Company had advances payable of $62,500 due to an individual who is the Company’s largest shareholder. At September 30, 2023 and December 31, 2022, the Company had accounts payable of $258,000 and $256,000, respectively, due to Elysian Fields Disposal, LLC, an entity owned by the Company’s largest shareholder. The Company incurred $3,000 of operating expenses with the entity during the period ended September 30, 2023. At September 30, 2023 and December 31, 2022, the Company had accounts payable of $78,346 and $73,000, respectively, due to Loutex Production Company, an entity owned by the Company’s largest shareholder. The Company incurred $4,900 of operating expenses with the entity during the period ended September 30, 2023. At September 30, 2023, the Company had accounts payable of $70,000 due to P&C Ventures, Inc. The Company incurred $160,000 of operating expenses with P&C Ventures Inc. during the period ended September 30, 2023. Mr. Cory Hunt, who was named a director of the Company on December 28, 2021, is an officer of P&C Ventures, Inc. Michaels Consulting At September 30, 2023 and December 31, 2022, the Company had accounts payable of $344,000, respectively, due to Michaels Consulting, an entity owned by the wife of Mr. Michaels. Notes Payable During January 2023, the Company amended the January 2022 note agreement with P&C Ventures, Inc. and issued warrants related to the amendment, as disclosed in Note 4. During July 2023, the Company amended the January 2023 agreement and modified warrants related to the original note, as disclosed in Note 4. Convertible Notes Payable During January 2023, the Company entered into a convertible note agreement with Mr. Michaels totaling $100,000 and issued 200,000 warrants, valued at approximately $209,000, related to the note, as disclosed in Note 4. Accrued Bonus At September 30, 2023, the Company accrued bonus compensation for its CEO and former CFO of approximately $150,000 and $115,000, respectively. The accrued bonus compensation was unchanged from December 31, 2022. |
INTANGIBLE ASSETS
INTANGIBLE ASSETS | 9 Months Ended |
Sep. 30, 2023 | |
INTANGIBLE ASSETS | |
INTANGIBLE ASSETS | NOTE 7 – INTANGIBLE ASSETS The Company’s intangible assets as of September 30, 2023 are summarized as follows: Accumulated Type Useful Life Amount Amortization Net Development rights 2-3 years $ 769,383 $ 101,318 $ 668,065 Customer relationships 5 years 233,800 81,830 151,970 Developed technology 2 years 27,750 24,290 3,460 $ 1,030,933 $ 207,438 $ 823,495 The Company’s intangible assets as of December 31, 2022 are summarized as follows: Accumulated Type Useful Life Amount Amortization Net Development rights 2-3 years $ 119,383 $ 6,639 $ 112,744 Customer relationships 5 years 233,800 46,760 187,040 Developed technology 2 years 27,750 13,880 13,870 $ 380,933 $ 67,279 $ 313,654 Future amortization of the Company’s intangible assets as of September 30, 2023 are as follows: December 31, Amount 2023 $ 83,431 2024 319,884 2025 286,852 2026 133,328 $ 823,495 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 9 Months Ended |
Sep. 30, 2023 | |
SUBSEQUENT EVENTS | |
SUBSEQUENT EVENTS | NOTE 8 – SUBSEQUENT EVENTS The Company has evaluated subsequent events through the date these condensed consolidated financial statements were available to be issued and has determined that the following subsequent events require disclosure. During October 2023, the Company issued 33,911 shares of common stock for payment of accrued interest on notes payable at September 30, 2023. During October 2023, the Company issued 72,329 warrants to purchase shares of common stock exercisable at $0.85 per share for five years. During October 2023, the Company issued 250,000 options to each of the non-executive members of the board of directors – Matthew Flemming, Cory Hunt, Bob Powell, and Eli Albrecht. The options exercisable at $0.86 per share for five years. On October 10, 2023, the Company entered into a 14% convertible note payable agreement with proceeds totaling $375,000. The convertible note requires quarterly interest payments with the principal due at maturity eighteen months from issuance and is convertible at $3.20 per share of common stock. In connection with the note agreements, the Company issued a total of 750,000 warrants exercisable at $0.85 per share for two years. From October 10, 2023 to November 7, 2023, the Company entered into four 14% convertible note payable agreements with proceeds totaling $625,000. The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuance and are convertible at $3.20 per share of common stock. In connection with the note agreements, the Company issued a total of 1,250,000 warrants exercisable at $0.85 per share which expire two years from issuance. The warrants, which were immediately vested, were valued at $1,558,376 and resulted in additional discount on the notes totaling $439,295 pursuant to ASC 470-20-30. |
SUMMARY OF SIGNIFICANT ACCOUN_2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 9 Months Ended |
Sep. 30, 2023 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Principles of Consolidation | The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant inter-company transactions and balances have been eliminated in consolidation. |
Use of Estimates | The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Cash and Cash Equivalents | The Company considers all highly liquid debt instruments and other short-term investments with maturity of three months or less, when purchased, to be cash equivalents. There were no cash equivalents as of September 30, 2023 and December 31, 2022. The Company maintains its cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation (“FDIC”). The FDIC provides coverage of up to $250,000 per depositor, per financial institution, for the aggregate total of depositors' interest and non-interest-bearing accounts. The Company's cash balances may exceed FDIC limits. The Company has not experienced any losses on these accounts and management does not believe that the Company is exposed to any significant risks. |
Intangible Assets | Intangible assets are amortized over their estimated useful lives. Each period, the Company evaluates the estimated remaining useful life of its intangible assets and whether events or changes in circumstances warrant a revision to the remaining period of amortization. Management tests for impairment whenever events or changes in circumstances occur that could impact the recoverability of these assets. |
Impairment Assessment | The Company evaluates intangible assets and other long-lived assets for possible impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. This includes but is not limited to significant adverse changes in business climate, market conditions or other events that indicate an asset's carrying amount may not be recoverable. Recoverability of these assets is measured by comparing the carrying amount of each asset to the future cash flows the asset is expected to generate. If the cash flows used in the test for recoverability are less than the carrying amount of these assets, the carrying amount of such assets is reduced to fair value. The Company evaluates and tests the recoverability of its goodwill for impairment at least annually during its fourth quarter of each fiscal year or more often if and when circumstances indicate that goodwill may not be recoverable. |
Revenue Recognition | The Company accounts for revenue in accordance with FASB ASC 606, "Revenue from Contracts with Customers." A performance obligation is a promise in a contract to transfer a distinct good or service to the client and is the unit of accounting in ASC 606. A contract’s transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. For contracts with multiple performance obligations, the Company allocates the contract’s transaction price to each performance obligation based on the relative standalone selling price. Determining relative standalone selling price and identifying separate performance obligations requires judgment. Contract modifications may occur in the performance of the Company’s contracts. Contracts may be modified to account for changes in the contract specifications, requirements or duration. If a contract modification results in the addition of performance obligations priced at a standalone selling price or if the post-modification services are distinct from the services provided prior to the modification, the modification is accounted for separately. If the modified services are not distinct, they are accounted for as part of the existing contract. The Company’s revenues are derived from contracts for engineering, procurement and construction services (“EPC”) and consulting. These contracts may have different terms based on the scope, performance obligations and complexity of the engagement, which may require us to make judgments and estimates in recognizing revenues. The Company’s performance obligations are satisfied as work progresses or at a point in time (for defined milestones). The selection of the method to measure progress towards completion requires judgment and is based on the contract and the nature of the services to be provided. The Company’s contracts for consulting services are typically less than a year in duration and require us to a) assist the client in achieving certain defined milestones for milestone fees or b) provide a series of distinct services each period over the contract term for a pre-determined fee for each period. When contractual billings represent an amount that corresponds directly with the value provided to the client, revenues are recognized as amounts become billable in accordance with contract terms. The Company’s contracts for EPC services are typically less than a year in duration and require us to a) provide engineering services, b) obtain materials, and c) install materials to agreed-upon specifications. The Company recognizes revenues for engineering services as the services are provided. Revenues for materials are recognized as materials are transferred to the client. Installation results in enhancements to customer-controlled assets and therefore installation revenues are recognized over time utilizing the input method wherein revenues are recognized on the basis of efforts or inputs to the satisfaction of the performance obligation. |
Financial Instruments | The Company’s financial instruments include cash and cash equivalents, receivables, payables, and debt and are accounted for under the provisions of ASC Topic 825, “Financial Instruments”. The carrying amount of these financial instruments, with the exception of discounted debt, as reflected in the accompanying condensed consolidated balance sheets approximates fair value. |
Fair Value Measurement | ASC Topic 820, “Fair Value Measurement”, requires that certain financial instruments be recognized at their fair values at our condensed consolidated balance sheet dates. However, other financial instruments, such as debt obligations, are not required to be recognized at their fair value, but GAAP provides an option to elect fair value accounting for these instruments. GAAP requires the disclosure of the fair values of all financial instruments, regardless of whether they are recognized at their fair values or carrying amounts in our condensed consolidated balance sheets. For financial instruments recognized at fair value, GAAP requires the disclosure of their fair values by type of instrument, along with other information, including changes in the fair values of certain financial instruments recognized in income or other comprehensive income. For financial instruments not recognized at fair value, the disclosure of their fair values is provided below under “Financial Instruments.” Nonfinancial assets, such as property, plant and equipment, and nonfinancial liabilities are recognized at their carrying amounts in the Company’s condensed consolidated balance sheets. GAAP does not permit nonfinancial assets and liabilities to be remeasured at their fair values. However, GAAP requires the remeasurement of such assets and liabilities to their fair values upon the occurrence of certain events, such as the impairment of property, plant and equipment. In addition, if such an event occurs, GAAP requires the disclosure of the fair value of the asset or liability along with other information, including the gain or loss recognized in income in the period the remeasurement occurred. Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities; Level 2 - Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; or Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). The Company did not have any Level 1 or Level 2 assets and liabilities at September 30, 2023 or December 31, 2022. The derivative liabilities are Level 3 fair value measurements. The following is a summary of activity of Level 3 liabilities during the nine months ended September 30, 2023: Balance - December 31, 2022 $ 722,328 Additions 8,280,670 Settlement (5,895,190 ) Change in fair value (3,107,808 ) Balance - September 30, 2023 $ - Under the Company’s contract ordering policy, the Company first considers common shares issued and outstanding as well as reserved but unissued equity awards, such as under an equity award program. All remaining equity linked instruments such as, but not limited to, options, warrants, and debt and equity with conversion features are evaluated based on the date of issuance. If the number of shares which may be issued under the Company’s agreements exceed the authorized number of shares or are unable to be determined, equity linked instruments from that date forward are considered to be derivative liabilities until such time as the number of shares which may be issued under the Company’s agreements no longer exceed the authorized number of shares and are able to be determined. On November 7, 2022 and December 21, 2022, the Company issued note payable agreements (Note 4) which contained default provisions that contain a conversion feature meeting the definition of a derivative liability which therefore require bifurcation. Further, pursuant to the Company’s contract ordering policy, the warrant and convertible note issuances subsequent to November 7, 2022, resulted in derivative liabilities. At December 31, 2022, the Company estimated the fair value of the conversion feature derivatives embedded in the notes payable and warrants based on assumptions used in the Cox-Ross-Rubinstein binomial pricing model using the following inputs: the price of the Company’s common stock of $1.06; risk-free interest rates ranging from 4.41% to 4.73%; expected volatility of the Company’s common stock ranging from 164% to 379%; exercise prices of $1.00; and terms from one to two years. During the six months ended June 30 2023, the Company repaid the November 7, 2022 and December 21, 2022 note payable agreements resulting in the reclassification of derivative liabilities totaling $546,654 to additional paid in capital on the accompanying condensed consolidated statements of stockholders’ deficit. Additionally, pursuant to the Company’s contract ordering policy, the warrant (Note 5) and convertible note (Note 4) issuances from November 7, 2022 to June 30, 2023 no longer met the definition of derivative liabilities requiring bifurcation. Accordingly, pursuant to the Company’s contract ordering policy and ASC 815-15-35-4, derivative liabilities related to the warrants and convertible notes, which were estimated to have fair values of $202,551 and $5,145,985, respectively, as of June 30, 2023, were derecognized and reclassified to additional paid in capital on the accompanying condensed consolidated statements of stockholders’ deficit. |
Commitments and Contingencies | Liabilities for loss contingencies arising from claims, assessments, litigation, fines, penalties and other sources are recorded when management assesses that it is probable that a liability has been incurred and the amount can be reasonably estimated. |
Income Taxes | In accordance with FASB ASC Topic 740, "Income Taxes," the Company provides for the recognition of deferred tax assets if realization of such assets is more likely than not. Deferred income tax assets and liabilities are computed for differences between the financial statement and tax basis of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities. In addition, the Company’s management performs an evaluation of all uncertain income tax positions taken or expected to be taken in the course of preparing the Company’s income tax returns to determine whether the income tax positions meet a “more likely than not” standard of being sustained under examination by the applicable taxing authorities. This evaluation is required to be performed for all open tax years, as defined by the various statutes of limitations, for federal and state purposes. If the Company has interest or penalties associated with insufficient taxes paid, such expenses are reported in income tax expense. |
Basic and Diluted Loss Per Share | FASB ASC Topic 260, “Earnings Per Share”, requires a reconciliation of the numerator and denominator of the basic and diluted earnings (loss) per share (“EPS”) computations. Basic earnings (loss) per share are computed by dividing income available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. The Company had potential additional dilutive securities outstanding at September 30, 2023 and 2022, as follows. September 30, September 30, 2023 2022 Options 7,204,068 4,184,068 Warrants 14,474,494 3,280,000 Convertible notes payable 1,085,922 - 22,764,484 7,464,068 |
Recently Issued Accounting Standards | During the period ended September 30, 2023, there were several new accounting pronouncements issued by the FASB. Each of these pronouncements, as applicable, has been or will be adopted by the Company. Management does not believe the adoption of any of these accounting pronouncements has had or will have a material impact on the Company’s condensed consolidated financial statements. |
SUMMARY OF SIGNIFICANT ACCOUN_3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Schedule of Fair Value Measurement | Balance - December 31, 2022 $ 722,328 Additions 8,280,670 Settlement (5,895,190 ) Change in fair value (3,107,808 ) Balance - September 30, 2023 $ - |
Schedule of potential additional dilutive securities outstanding | September 30, September 30, 2023 2022 Options 7,204,068 4,184,068 Warrants 14,474,494 3,280,000 Convertible notes payable 1,085,922 - 22,764,484 7,464,068 |
DEBT (Tables)
DEBT (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
DEBT | |
Summary of the Company's convertible notes payable | Conversion Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Rate Principal Discount Principal Discount 1/24/2023 7/24/2024 14 % $3.20/Share $ 100,000 $ 100,000 $ 100,000 $ 54,552 1/25/2023 7/25/2024 14 % $3.20/Share 74,975 74,975 74,975 41,155 1/30/2023 7/30/2024 14 % $3.20/Share 100,000 100,000 100,000 55,552 2/17/2023 8/17/2024 14 % $3.20/Share 1,000,000 1,000,000 1,000,000 583,330 3/7/2023 9/7/2024 14 % $3.20/Share 100,000 100,000 100,000 62,664 3/14/2023 9/10/2024 14 % $3.20/Share 250,000 250,000 250,000 159,666 3/27/2023 9/27/2024 14 % $3.20/Share 100,000 100,000 100,000 66,164 3/30/2023 9/30/2024 14 % $3.20/Share 79,975 79,975 79,975 53,316 4/6/2023 10/6/2024 14 % $3.20/Share 50,000 50,000 50,000 33,332 4/7/2023 10/7/2024 14 % $3.20/Share 400,000 400,000 400,000 266,668 5/5/2023 11/5/2024 14 % $3.20/Share 200,000 200,000 200,000 144,445 5/9/2023 11/9/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 5/12/2023 11/12/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 6/6/2023 12/6/2024 14 % $3.20/Share 10,000 10,000 10,000 7,776 6/30/2023 12/30/2024 14 % $3.20/Share 50,000 28,334 50,000 23,612 7/7/2023 1/7/2025 14 % $3.20/Share 25,000 14,775 25,000 12,315 7/21/2023 1/21/2025 14 % $3.20/Share 35,000 20,103 35,000 17,319 7/26/2023 1/26/2025 14 % $3.20/Share 100,000 56,527 100,000 49,747 8/10/2023 2/10/2025 14 % $3.20/Share 500,000 268,545 500,000 243,625 8/24/2023 2/24/2023 14 % $3.20/Share 100,000 60,313 100,000 56,412 8/31/2023 2/28/2025 14 % $3.20/Share 100,000 60,010 100,000 56,676 $ 3,474,950 $ 2,063,102 |
Summary of the Company's notes payable | Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 6,592 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 22,058 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 7,373 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 12,729 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 8,316 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 8,316 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 9,266 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 19,947 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 10,416 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 41,663 7/10/2023 12/11/2023 14 % 1,563,929 1,563,929 1,563,929 393,108 $ 2,289,329 $ 539,784 Balances - At Issuance Balances - 12/31/2022 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 1/11/2022 1/11/2023 10 % 1,350,000 934,128 1,485,000 38,922 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 21,424 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 66,185 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 22,133 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 35,643 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 23,274 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 23,274 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 24,422 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 49,866 11/7/2022 11/7/2023 7 % 200,000 220,000 235,400 192,499 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 22,917 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 91,667 12/21/2022 12/21/2023 7 % 200,000 220,000 235,400 210,833 $ 2,681,200 $ 823,059 |
Summary of future maturities of company debt | December 31, Amount 2023 $ 1,593,929 2024 3,319,950 2025 860,000 2026 - 2027 - Thereafter 20,400 5,794,279 Less - Discounts (2,602,886 ) $ 3,191,393 |
EQUITY (Tables)
EQUITY (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
EQUITY | |
Schedule of company's warrants | Number of Shares Weighted Average Exercise Price Weighted Average Remaining Life (in years) Warrants as of December 31, 2022 3,780,000 $ 0.48 0.87 Issued 10,694,494 $ 0.84 3.02 Exercised - $ - - Warrants as of September 30, 2023 14,474,494 $ 0.75 1.96 |
Schedule of company's options | Number of Shares Weighted Average Exercise Price Weighted Average Remaining Life (in years) Options as of December 31, 2022 5,284,068 $ 0.80 4.17 Issued 1,920,000 $ 0.83 5.00 Exercised - $ - - Options as of September 30, 2023 7,204,068 $ 0.81 3.76 |
INTANGIBLE ASSETS (Tables)
INTANGIBLE ASSETS (Tables) | 9 Months Ended |
Sep. 30, 2023 | |
INTANGIBLE ASSETS | |
summary of intangible assets | Accumulated Type Useful Life Amount Amortization Net Development rights 2-3 years $ 769,383 $ 101,318 $ 668,065 Customer relationships 5 years 233,800 81,830 151,970 Developed technology 2 years 27,750 24,290 3,460 $ 1,030,933 $ 207,438 $ 823,495 Accumulated Type Useful Life Amount Amortization Net Development rights 2-3 years $ 119,383 $ 6,639 $ 112,744 Customer relationships 5 years 233,800 46,760 187,040 Developed technology 2 years 27,750 13,880 13,870 $ 380,933 $ 67,279 $ 313,654 |
Schedule of Future amortization of the intangible assets | December 31, Amount 2023 $ 83,431 2024 319,884 2025 286,852 2026 133,328 $ 823,495 |
SUMMARY OF SIGNIFICANT ACCOUN_4
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) | 9 Months Ended |
Sep. 30, 2023 USD ($) | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |
Balance | $ 722,328 |
Additions | 8,280,670 |
Settlement | (5,895,190) |
Change in fair value | (3,107,808) |
Balance at end | $ 0 |
SUMMARY OF SIGNIFICANT ACCOUN_5
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($) | 9 Months Ended | |
Sep. 30, 2023 | Sep. 30, 2022 | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
Options | 7,204,068 | 4,184,068 |
Warrants | 14,474,494 | 3,280,000 |
Convertible notes payable | $ 1,085,922 | $ 0 |
Dilutive Securities | 22,764,484 | 7,464,068 |
SUMMARY OF SIGNIFICANT ACCOUN_6
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($) | 6 Months Ended | 9 Months Ended | 12 Months Ended |
Jun. 30, 2023 | Sep. 30, 2023 | Dec. 31, 2022 | |
FDIC coverage amount | $ 250,000 | ||
Share price | $ 1.06 | ||
Risk-free interest rate, minimum | 4.41% | ||
Risk-free interest rate, maximum | 4.73% | ||
Expected volatility rate, minimum | 164% | ||
Expected volatility rate, maximum | 379% | ||
Exercise prices | $ 1 | ||
Reclassification in fair value of derivative liability | $ 546,654 | ||
Convertible Notes [Member] | |||
Derivative liabilities | 5,145,985 | ||
Warrants [Member] | |||
Derivative liabilities | $ 202,551 |
DEBT (Details)
DEBT (Details) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Principal | $ 2,289,329 | $ 2,681,200 |
Discount | 539,784 | $ 823,059 |
Convertible Notes Payable Fifteen [Member] | ||
Principal amount | 25,000 | |
Debt Discount | 14,775 | |
Principal | 25,000 | |
Discount | $ 12,315 | |
Origination date | Jul. 07, 2023 | |
Maturity date | Jan. 07, 2025 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable One [Member] | ||
Principal amount | $ 74,975 | |
Debt Discount | 74,975 | |
Principal | 74,975 | |
Discount | $ 41,155 | |
Origination date | Jan. 25, 2023 | |
Maturity date | Jul. 25, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Two [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 100,000 | |
Principal | 100,000 | |
Discount | $ 55,552 | |
Origination date | Jan. 30, 2023 | |
Maturity date | Jul. 30, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Three [Member] | ||
Principal amount | $ 1,000,000 | |
Debt Discount | 1,000,000 | |
Principal | 1,000,000 | |
Discount | $ 583,330 | |
Origination date | Feb. 17, 2023 | |
Maturity date | Aug. 17, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Four [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 100,000 | |
Principal | 100,000 | |
Discount | $ 62,664 | |
Origination date | Mar. 07, 2023 | |
Maturity date | Sep. 07, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Five [Member] | ||
Principal amount | $ 250,000 | |
Debt Discount | 250,000 | |
Principal | 250,000 | |
Discount | $ 159,666 | |
Origination date | Mar. 14, 2023 | |
Maturity date | Sep. 10, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Six [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 100,000 | |
Principal | 100,000 | |
Discount | $ 66,164 | |
Origination date | Mar. 27, 2023 | |
Maturity date | Sep. 27, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Seven [Member] | ||
Principal amount | $ 79,975 | |
Debt Discount | 79,975 | |
Principal | 79,975 | |
Discount | $ 53,316 | |
Origination date | Mar. 30, 2023 | |
Maturity date | Sep. 30, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Sixteen [Member] | ||
Principal amount | $ 35,000 | |
Debt Discount | 20,103 | |
Principal | 35,000 | |
Discount | $ 17,319 | |
Origination date | Jul. 21, 2023 | |
Maturity date | Jan. 21, 2025 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Total [Member] | ||
Principal | $ 3,474,950 | |
Discount | 2,063,102 | |
Convertible Notes Payable Eight [Member] | ||
Principal amount | 50,000 | |
Debt Discount | 50,000 | |
Principal | 50,000 | |
Discount | $ 33,332 | |
Origination date | Apr. 06, 2023 | |
Maturity date | Oct. 06, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Nine [Member] | ||
Principal amount | $ 400,000 | |
Debt Discount | 400,000 | |
Principal | 400,000 | |
Discount | $ 266,668 | |
Origination date | Apr. 07, 2023 | |
Maturity date | Oct. 07, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Ten [Member] | ||
Principal amount | $ 200,000 | |
Debt Discount | 200,000 | |
Principal | 200,000 | |
Discount | $ 144,445 | |
Origination date | May 05, 2023 | |
Maturity date | Nov. 05, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Eleven [Member] | ||
Principal amount | $ 50,000 | |
Debt Discount | 50,000 | |
Principal | 50,000 | |
Discount | $ 37,388 | |
Origination date | May 09, 2023 | |
Maturity date | Nov. 09, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Twelve [Member] | ||
Principal amount | $ 50,000 | |
Debt Discount | 50,000 | |
Principal | 50,000 | |
Discount | $ 37,388 | |
Origination date | May 12, 2023 | |
Maturity date | Nov. 12, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Fourteen [Member] | ||
Principal amount | $ 50,000 | |
Debt Discount | 28,334 | |
Principal | 50,000 | |
Discount | $ 23,612 | |
Origination date | Jun. 30, 2023 | |
Maturity date | Dec. 30, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Thirteen [Member] | ||
Principal amount | $ 10,000 | |
Debt Discount | 10,000 | |
Principal | 10,000 | |
Discount | $ 7,776 | |
Origination date | Jun. 06, 2023 | |
Maturity date | Dec. 06, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Seventeen [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 56,527 | |
Principal | 100,000 | |
Discount | $ 49,747 | |
Origination date | Jul. 26, 2023 | |
Maturity date | Jan. 26, 2025 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Eighteen [Member] | ||
Principal amount | $ 500,000 | |
Debt Discount | 268,545 | |
Principal | 500,000 | |
Discount | $ 243,625 | |
Origination date | Aug. 10, 2023 | |
Maturity date | Feb. 10, 2025 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Ninteen [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 60,313 | |
Principal | 100,000 | |
Discount | $ 56,412 | |
Origination date | Aug. 24, 2023 | |
Maturity date | Feb. 24, 2023 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 100,000 | |
Principal | 100,000 | |
Discount | $ 54,552 | |
Origination date | Jan. 24, 2023 | |
Maturity date | Jul. 24, 2024 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 | |
Convertible Notes Payable Twenty [Member] | ||
Principal amount | $ 100,000 | |
Debt Discount | 60,010 | |
Principal | 100,000 | |
Discount | $ 56,676 | |
Origination date | Aug. 31, 2023 | |
Maturity date | Feb. 28, 2025 | |
Interest Rate | 14% | |
Conversion Rate | $ 3.20 |
DEBT (Details 1)
DEBT (Details 1) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Principal | $ 2,289,329 | $ 2,681,200 |
Discount | $ 539,784 | $ 823,059 |
Notes Payable [Member] | ||
Origination date | May 29, 2020 | May 29, 2020 |
Maturity date | Mar. 31, 2050 | Mar. 31, 2050 |
Interest Rate | 4% | 4% |
Principal | $ 20,400 | $ 20,400 |
Principal amount | 20,400 | 20,400 |
Debt Discount | 0 | 0 |
Discount | $ 0 | $ 0 |
Notes Payable One [Member] | ||
Origination date | Jul. 29, 2022 | Jan. 11, 2022 |
Maturity date | Jan. 29, 2024 | Jan. 11, 2023 |
Interest Rate | 10% | 10% |
Principal | $ 50,000 | $ 1,485,000 |
Principal amount | 50,000 | 1,350,000 |
Debt Discount | 29,664 | 934,128 |
Discount | $ 6,592 | $ 38,922 |
Notes Payable Two [Member] | ||
Origination date | Aug. 11, 2022 | Jul. 29, 2022 |
Maturity date | Feb. 11, 2024 | Jan. 29, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 150,000 | $ 50,000 |
Principal amount | 150,000 | 50,000 |
Debt Discount | 88,247 | 29,664 |
Discount | $ 22,058 | $ 21,424 |
Notes Payable Three [Member] | ||
Origination date | Aug. 15, 2022 | Aug. 11, 2022 |
Maturity date | Feb. 15, 2024 | Feb. 11, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 50,000 | $ 150,000 |
Principal amount | 50,000 | 150,000 |
Debt Discount | 29,513 | 88,247 |
Discount | $ 7,373 | $ 66,185 |
Notes Payable Four [Member] | ||
Origination date | Aug. 31, 2022 | Aug. 15, 2022 |
Maturity date | Feb. 28, 2024 | Feb. 15, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 80,000 | $ 50,000 |
Principal amount | 80,000 | 50,000 |
Debt Discount | 45,827 | 29,513 |
Discount | $ 12,729 | $ 22,133 |
Notes Payable Five [Member] | ||
Origination date | Sep. 01, 2022 | Aug. 31, 2022 |
Maturity date | Mar. 01, 2024 | Feb. 28, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 50,000 | $ 80,000 |
Principal amount | 50,000 | 80,000 |
Debt Discount | 29,922 | 45,827 |
Discount | $ 8,316 | $ 35,643 |
Notes Payable Six [Member] | ||
Origination date | Sep. 07, 2022 | Sep. 01, 2022 |
Maturity date | Mar. 07, 2024 | Mar. 01, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 50,000 | $ 50,000 |
Principal amount | 50,000 | 50,000 |
Debt Discount | 29,922 | 29,922 |
Discount | $ 8,316 | $ 23,274 |
Notes Payable Seven [Member] | ||
Origination date | Sep. 12, 2022 | Sep. 07, 2022 |
Maturity date | Mar. 12, 2024 | Mar. 07, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 50,000 | $ 50,000 |
Principal amount | 50,000 | 50,000 |
Debt Discount | 30,316 | 29,922 |
Discount | $ 9,266 | $ 23,274 |
Notes Payable Eight [Member] | ||
Origination date | Sep. 29, 2022 | Sep. 12, 2022 |
Maturity date | Mar. 29, 2024 | Mar. 12, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 100,000 | $ 50,000 |
Principal amount | 100,000 | 50,000 |
Debt Discount | 59,839 | 30,316 |
Discount | $ 19,947 | $ 24,422 |
Notes Payable Nine [Member] | ||
Origination date | Nov. 09, 2022 | Sep. 29, 2022 |
Maturity date | May 09, 2024 | Mar. 29, 2024 |
Interest Rate | 10% | 10% |
Principal | $ 25,000 | $ 100,000 |
Principal amount | 25,000 | 100,000 |
Debt Discount | 25,000 | 59,839 |
Discount | $ 10,416 | $ 49,866 |
Notes Payable Ten [Member] | ||
Origination date | Nov. 15, 2022 | Nov. 07, 2022 |
Maturity date | May 15, 2024 | Nov. 07, 2023 |
Interest Rate | 10% | 7% |
Principal | $ 100,000 | $ 235,400 |
Principal amount | 100,000 | 200,000 |
Debt Discount | 100,000 | 220,000 |
Discount | $ 41,663 | $ 192,499 |
Notes Payable Eleven [Member] | ||
Origination date | Jul. 10, 2023 | Nov. 09, 2022 |
Maturity date | Dec. 11, 2023 | May 09, 2024 |
Interest Rate | 14% | 10% |
Principal | $ 1,563,929 | $ 25,000 |
Principal amount | 1,563,929 | 25,000 |
Debt Discount | 1,563,929 | 25,000 |
Discount | $ 393,108 | $ 22,917 |
Notes Payable Twelve [Member] | ||
Origination date | Nov. 15, 2022 | |
Maturity date | May 15, 2024 | |
Interest Rate | 10% | |
Principal | $ 100,000 | |
Principal amount | 100,000 | |
Debt Discount | 100,000 | |
Discount | $ 91,667 | |
Notes Payable Thirteen [Member] | ||
Origination date | Dec. 21, 2022 | |
Maturity date | Dec. 21, 2023 | |
Interest Rate | 7% | |
Principal | $ 235,400 | |
Principal amount | 200,000 | |
Debt Discount | 220,000 | |
Discount | $ 210,833 |
DEBT (Details 2)
DEBT (Details 2) | Jun. 30, 2023 USD ($) |
DEBT | |
2023 | $ 1,593,929 |
2024 | 3,319,950 |
2025 | 860,000 |
2026 | 0 |
2027 | 0 |
Thereafter | 20,400 |
Future maturity | 5,794,279 |
Less - Discounts | (2,602,886) |
Net future maturity | $ 3,191,393 |
DEBT (Details Narrative)
DEBT (Details Narrative) - USD ($) | 1 Months Ended | 9 Months Ended | |||||
Jul. 10, 2023 | Jan. 11, 2023 | May 29, 2020 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | Oct. 03, 2014 | |
Note Interest Rate | 3.75% | 8% | |||||
Exercisable price per share | $ 1.06 | ||||||
Line of credit | $ 30,000 | $ 30,000 | $ 30,000 | ||||
Loans Received | $ 20,400 | ||||||
Maturity note | March 2050 | ||||||
Description of Monthly payments | The note requires $100 monthly payments beginning in May 2022 until maturity | ||||||
Outstanding principal and accrued interest, total | 31,408 | $ 42,130 | |||||
Net proceeds from the convertible notes recognized as financing costs | $ 3,474,950 | $ 0 | |||||
On January 11, 2022 [Member] | |||||||
Note Interest Rate | 10% | ||||||
Convertible notes payable | $ 1,485,000 | ||||||
Issuance of debt discount | $ 135,000 | ||||||
Description of short term debt | quarterly interest payments with the principal due at maturity on January 11, 2023 | ||||||
From January 24 2023 to June 6 2023 [Member] | |||||||
Note Interest Rate | 14% | ||||||
Convertible notes payable | $ 2,564,950 | ||||||
Net proceeds from the convertible notes recognized as financing costs | 2,406,675 | ||||||
Additional discount on debt | 2,564,950 | ||||||
Vested warrants, value | $ 4,510,387 | ||||||
Description of short term debt | The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuances and are convertible at $3.20 per share of common stock | ||||||
Description of warrants | the Company issued a total of 5,129,900 warrants to purchase shares of common stock exercisable at $0.85 per share | ||||||
Additional discount amount on notes | $ 508,607 | ||||||
Derivative liability values vested | $ 1,160,925 | ||||||
June 30 2023 [Member] | |||||||
Note Interest Rate | 14% | ||||||
Convertible notes payable | $ 910,000 | ||||||
Description of short term debt | The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuance and are convertible at $3.20 per share of common stock | ||||||
Description of warrants | the Company issued a total of 1,820,000 warrants exercisable at $0.85 per share which expire two years from issuance | ||||||
P C Ventures [Member] | |||||||
Exercisable price per share | $ 0.25 | $ 0.85 | |||||
Accrued and unpaid interest | $ 78,929 | ||||||
Warrants to purchase shares | 2,700,000 | 3,127,858 | |||||
Additional debt discount | $ 1,563,929 | ||||||
Outstanding principal balance | $ 1,563,929 | ||||||
Interest rate | 14% | ||||||
Warrants vested, value | $ 3,309,045 | ||||||
Warrants revalued, Value | 1,825,800 | ||||||
Additional discount on debt | $ 1,563,929 | ||||||
Net proceeds from the notes recognized as financing costs | $ 1,745,116 | ||||||
Discount on the note | $ 842,375 | ||||||
CEO Member | From January 24 2023 to June 6 2023 [Member] | |||||||
Note Interest Rate | 14% | ||||||
Convertible notes payable | $ 100,000 | ||||||
Net proceeds from the convertible notes recognized as financing costs | 131,749 | ||||||
Additional discount on debt | $ 100,000 | ||||||
Description of short term debt | The convertible note requires quarterly interest payments with the principal due at maturity eighteen months from issuance and is convertible at $3.20 per share of common stock. | ||||||
Description of warrants | the Company issued 200,000 warrants to purchase shares of common stock exercisable at $0.85 per share | ||||||
Fair value of warrants | $ 209,180 | ||||||
Warrants issued | 200,000 | ||||||
Derivative liability values | $ 22,569 |
EQUITY (Details)
EQUITY (Details) - Company Warrants [Member] | 9 Months Ended |
Sep. 30, 2023 $ / shares shares | |
Warrants, Number of Shares beginning | shares | 3,780,000 |
Issued | shares | 10,694,494 |
Exercised | shares | 0 |
Warrants, Number of Shares ending | shares | 14,474,494 |
Weighted Average Exercise Price, beginning | $ / shares | $ 0.48 |
Issued in Period, Weighted Average Exercise Price | $ / shares | 0.84 |
Exercise in Period, Weighted Average Exercise Price | $ / shares | 0 |
Weighted Average Exercise Price, ending | $ / shares | $ 0.75 |
Warrants,Weighted Average Remaining Life beginning | 10 months 13 days |
Issued, Weighted average remaining life | 3 years 7 days |
Warrants,Weighted Average Remaining Life ending | 1 year 11 months 15 days |
EQUITY (Details 1)
EQUITY (Details 1) - Company Options [Member] | 9 Months Ended |
Sep. 30, 2023 $ / shares shares | |
Warrants, Number of Shares begnning | shares | 5,284,068 |
Issued | shares | 1,920,000 |
Exercised | shares | 0 |
Warrants, Number of Shares ending | shares | 7,204,068 |
Weighted Average Exercise Price, beginning | $ / shares | $ 0.80 |
Issued in Period, Weighted Average Exercise Price | $ / shares | 0.83 |
Exercise in Period, Weighted Average Exercise Price | $ / shares | 0 |
Weighted Average Exercise Price, ending | $ / shares | $ 0.81 |
Options, Weighted Average Remaining Life beginning | 4 years 2 months 1 day |
Issued, Weighted average remaining life | 5 years |
Options, Weighted Average Remaining Life ending | 3 years 9 months 3 days |
EQUITY (Details Narrative)
EQUITY (Details Narrative) - USD ($) | 1 Months Ended | 7 Months Ended | 9 Months Ended | 12 Months Ended | |||||||
Jan. 11, 2023 | Aug. 30, 2023 | Jul. 31, 2023 | Jun. 30, 2023 | Apr. 30, 2023 | Mar. 31, 2023 | Jan. 31, 2023 | Jan. 24, 2023 | Sep. 30, 2023 | Sep. 30, 2023 | Dec. 31, 2022 | |
Shares of common Stock issued | 17,045 | 4,245 | 1,200,000 | ||||||||
Accrued interest | $ 7,589 | ||||||||||
Common Stock, value | $ 15,000 | $ 4,500 | |||||||||
Warrant issued value | $ 375,000 | ||||||||||
Unvested options expense | $ 2,602,630 | ||||||||||
Options to purchase shares | 3,617,041 | ||||||||||
Warrants issued | 5,655 | ||||||||||
Options to purchase shares of common stock remained unvested | 3,587,027 | ||||||||||
Risk free interest rate, maximum | 4.73% | ||||||||||
Risk free interest rate, minimum | 4.41% | ||||||||||
Expected volatility rate, minimum | 164% | ||||||||||
Expected volatility rate, maximum | 379% | ||||||||||
Todd Michaels [Member] | |||||||||||
Shares of common Stock issued | 362,319 | ||||||||||
Vested, number of shares | 250,000 | ||||||||||
Note Agreement [Member] | |||||||||||
Warrant issued value | $ 3,309,000 | $ 47,858 | $ 6,949,900 | ||||||||
Warrants purchase shares | 58,496 | 200,000 | |||||||||
Warrants issued | 3,127,858 | 5,671,000 | |||||||||
Exercise price | $ 0.85 | ||||||||||
Warrants [Member] | |||||||||||
Risk free interest rate, maximum | 5% | ||||||||||
Risk free interest rate, minimum | 3.66% | ||||||||||
Expected volatility rate, minimum | 195% | ||||||||||
Expected volatility rate, maximum | 346% | ||||||||||
Warrants [Member] | Minimum [Member] | |||||||||||
Fair value assumptions, expected term | 24 years | ||||||||||
Exercise price | $ 0.70 | ||||||||||
Warrants [Member] | Maximum [Member] | |||||||||||
Fair value assumptions, expected term | 60 years | ||||||||||
Exercise price | $ 0.85 | ||||||||||
Note Agreement 2 [Member] | |||||||||||
Warrant issued value | $ 329,434 | $ 35,952 | |||||||||
Warrants purchase shares | 500,000 | 58,240 | |||||||||
Exercise price | $ 0.70 | $ 0.70 | |||||||||
Option [Member] | Minimum [Member] | |||||||||||
Stock issued options | 5,000,000 | ||||||||||
Fair value assumptions, expected term | 12 years | ||||||||||
Exercise price | $ 0.54 | $ 0.54 | |||||||||
Option [Member] | Maximum [Member] | |||||||||||
Stock issued options | 10,000,000 | ||||||||||
Fair value assumptions, expected term | 36 years | ||||||||||
Exercise price | $ 0.99 | $ 0.99 | |||||||||
Five NonExcecutive Agreement [Member] | |||||||||||
Vested, number of shares | 125,000 | ||||||||||
Stock issued options | 500,000 | ||||||||||
Stock issued option, value | $ 425,000 | ||||||||||
Options [Member] | |||||||||||
Common Stock, value | $ 1,549,018 | ||||||||||
Stock issued options | 1,920,000 | 1,920,000 | |||||||||
Options to purchase shares | 250,000 | ||||||||||
Risk free interest rate, maximum | 4.29% | ||||||||||
Risk free interest rate, minimum | 3.39% | ||||||||||
Expected volatility rate, minimum | 277% | ||||||||||
Expected volatility rate, maximum | 281% | ||||||||||
Fair value assumptions, expected term | 5 years | ||||||||||
Exercise price | $ 0.77 | ||||||||||
Directors [Member] | |||||||||||
Shares of common Stock issued | 92,010 | ||||||||||
Vested, number of shares | 57,507 | ||||||||||
CEO [Member] | |||||||||||
Shares of common Stock issued | 7,661 | ||||||||||
Accrued interest | $ 6,995 | ||||||||||
Common Stock, value | $ 1,350 | ||||||||||
Vested, number of shares | 2,815 | ||||||||||
Noteholders [Member] | |||||||||||
Shares of common Stock issued | 28,896 | ||||||||||
Accrued interest | $ 18,537 | ||||||||||
Description Of Shares distrubuation | these shares were 1,943 shares issued to the wife of the Company’s CEO and 5,441 shares issued to the Company’s CEO |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 9 Months Ended | ||||
Apr. 30, 2023 | Jan. 31, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Warrant issued | 5,655 | ||||||
Warrant issued, value | $ 375,000 | ||||||
Accounts payable | $ 204,741 | $ 204,741 | $ 396,743 | ||||
Operating expenses | 1,820,560 | $ 2,429,478 | $ 4,489,070 | $ 4,647,800 | |||
Todd Michaels [Member] | |||||||
Common stock percentage held | 10% | ||||||
Advances payable | 22,154 | $ 22,154 | |||||
Largest Shareholder [Member] | |||||||
Warrant issued | 100,000 | ||||||
Warrant issued, value | $ 200,000 | ||||||
Note related value | 209,000 | 209,000 | |||||
Advances payable | 62,500 | 62,500 | |||||
Accounts payable | 78,346 | 78,346 | 73,000 | ||||
Operating expenses | $ 4,900 | ||||||
Three Percent Holder [Member] | |||||||
Common stock percentage held | 5% | ||||||
Advances payable | 11,865 | $ 11,865 | |||||
P&C Ventures, Inc [Member] | |||||||
Accounts payable | 70,000 | 70,000 | |||||
Operating expenses | 160,000 | ||||||
Elysian Fields Disposal [Member] | |||||||
Accounts payable | 258,000 | 258,000 | $ 256,000 | ||||
Operating expenses | 3,000 | ||||||
Michaels Consulting [Member] | |||||||
Accounts payable | 344,000 | 344,000 | |||||
CEO [Member] | |||||||
Accrued bonus compensation | 150,000 | 150,000 | |||||
CFO [Member] | |||||||
Accrued bonus compensation | $ 115,000 | $ 115,000 |
INTANGIBLE ASSETS (Details)
INTANGIBLE ASSETS (Details) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2023 | Dec. 31, 2022 | |
Intangible assets, Gross Amount | $ 1,030,933 | $ 380,933 |
Intangible assets, Accumulated Amortization | 207,438 | 67,279 |
Intangible assets, Net | 823,495 | 313,654 |
Development Rights [Member] | ||
Intangible assets, Gross Amount | 769,383 | 119,383 |
Intangible assets, Accumulated Amortization | 101,318 | 6,639 |
Intangible assets, Net | $ 668,065 | $ 112,744 |
Development Rights [Member] | Maximum [Member] | ||
Intangible assets, Useful Life | 3 years | 3 years |
Development Rights [Member] | Minimum [Member] | ||
Intangible assets, Useful Life | 2 years | 2 years |
Customer Relationships [Member] | ||
Intangible assets, Useful Life | 5 years | 5 years |
Intangible assets, Gross Amount | $ 233,800 | $ 233,800 |
Intangible assets, Accumulated Amortization | 81,830 | 46,760 |
Intangible assets, Net | $ 151,970 | $ 187,040 |
Developed Technology [Member] | ||
Intangible assets, Useful Life | 2 years | 2 years |
Intangible assets, Gross Amount | $ 27,750 | $ 27,750 |
Intangible assets, Accumulated Amortization | 24,290 | 13,880 |
Intangible assets, Net | $ 3,460 | $ 13,870 |
INTANGIBLE ASSETS (Details 1)
INTANGIBLE ASSETS (Details 1) - USD ($) | Sep. 30, 2023 | Dec. 31, 2022 |
INTANGIBLE ASSETS | ||
2023 | $ 83,431 | |
2024 | 319,884 | |
2025 | 286,852 | |
2026 | 133,328 | |
Total | $ 823,495 | $ 313,654 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - USD ($) | 1 Months Ended | 9 Months Ended | 12 Months Ended | ||||||
Oct. 10, 2023 | Nov. 07, 2023 | Oct. 31, 2023 | Apr. 30, 2023 | Mar. 31, 2023 | Jan. 31, 2023 | Sep. 30, 2023 | Sep. 30, 2022 | Dec. 31, 2022 | |
Shares of common Stock issued | 17,045 | 4,245 | 1,200,000 | ||||||
Note payable | $ 0 | $ 1,930,000 | |||||||
Proceeds from Convertible Notes Payable | $ 3,474,950 | $ 0 | |||||||
Exercisable price per share | $ 1.06 | ||||||||
Warrant issued value | $ 375,000 | ||||||||
Subsequent Event [Member] | |||||||||
Warrants to purchase shares | 750,000 | 1,250,000 | 72,329 | ||||||
Shares of common Stock issued | 33,911 | ||||||||
Note payable | $ 375,000 | $ 439,295 | |||||||
Proceeds from Convertible Notes Payable | $ 625,000 | ||||||||
Convertible note payable, percentage | 14% | 14% | |||||||
Options to purchase common stock, shares | 250,000 | ||||||||
Exercisable price per share | $ 0.85 | $ 0.85 | $ 0.86 | ||||||
Convertible common stock per share | $ 3.20 | $ 3.20 | $ 0.85 | ||||||
Warrant issued value | $ 1,558,376 |