Stockholders’ Deficit | Note 7 – Stockholders’ Deficit Shares Authorized The Company is authorized to issue 200,000,000 100,000,000 0.001 100,000,000 0.001 Preferred Stock Series A Convertible Preferred Stock The Series A Convertible Preferred Stock (“Series A”) is convertible into shares of the Company’s common stock at the rate of $ 1.38 1.38 1.00 36,000 The Series A is mandatorily convertible upon (i) the closing of the sale of shares of the Company’s common stock to the public in an underwritten public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended, resulting in at least $ 10,000,000 of gross proceeds to the Company, (ii) the close of business on the sixtieth consecutive day on which the closing price of the Company’s common stock on the OTC Markets is at least $2.80 per share, subject to appropriate adjustment in the event of any stock dividend, stock split, stock combination or other similar recapitalization with respect to the common stock, or (iii) the affirmative vote of the holders of at least 66⅔% of the outstanding shares of Series A, given at a meeting of such stockholders duly called for that purpose or pursuant to a written consent of stockholders all outstanding shares of Series A shall automatically be converted into shares of the Company’s common stock, at the then effective conversion rate . On any matter presented to the stockholders of the Company for their action or consideration at any meeting of stockholders of the Company (or by written consent of stockholders in lieu of meeting), each holder of outstanding shares of Series A shall be entitled to cast the number of votes equal to the number of whole shares of common stock into which the shares of Series A held by such holder are convertible as of the record date for determining stockholders entitled to vote on such matter. Except as provided by law or by the other provisions of the Articles of Incorporation, holders of Series A shall vote together with the holders of common stock as a single class. From and after the date of the issuance of any shares of Series A, a cumulative dividend on each outstanding share of Series A Preferred Stock shall accrue at a rate per annum equal to ten percent of the Series A original issue price. Accrued dividends on the Series A shall be paid in shares of the Company’s common stock, such shares to be valued for such purpose at the applicable series A conversion price. On February 11, 2020, the Company converted 85,975 147,000 Common Stock In January 2021, the Company’s President and a member of the Board of Directors, resigned as an officer and director of the Company (“Termination Agreement”). Part of the Termination Agreement stipulates the return of 3,674,330 In March 2021, the Company’s Chief Executive Officer (“CEO’) agreed to forgive approximately $ 68,000 In March 2021, the Company’s Chief Financial Officer agreed to reduce the amounts due to him from approximately $ 128,000 30,000 98,000 75,000 30,000 In September 2021, the Company entered into a release agreement with one of its consultants. As part of the separation payment, the Company issued 25,000 shares valued at $ 76,000 and paid $20,000 cash in October 2021. Restricted Common Stock Awards On August 17, 2021, the Company entered into Restricted Share Award Agreements (the “Award Agreements”) with two consultants pursuant to which the Company issued to the consultants shares of common stock of the Company in exchange for their future services. The Awards have an initial term of one year, which shall be automatically renewed on a year-to-year basis unless either party gives a written notice of termination. The two consultants who entered into these agreements include: 1) A consultant who was granted 10,000,000 2) An entity, which is owned by the Company’s CEO and majority shareholder, was granted 1,500,000 As indicated in the Awards Agreement, fifty percent (50%) of the shares shall vest upon the completion of the first two development phases of a 5 nanometer ASIC chip that includes the “FPGA Simulation” and “Tape Out”, and the remaining fifty (50%) of the shares shall vest upon the completion of the next phases of the chip development that include the completion of the Foundry Mask for production in the semiconductor foundry, initial production run of chips and the completion of a bitcoin mining system ready for sale to customers. Should the Company not raise sufficient capital to complete the Foundry Mask within 6 months of completing the first two development phases, then 100 % of the shares shall be considered vested. The Company’s management has accounted for the Award Grants as restricted stock compensation in accordance with ASC 718 – Stock Compensation (“ASC 718”). ASC 718 requires the Company to estimate the service period over which the compensation cost will be recognized. Management has estimated that the first two development phases will be completed within 15 months and the Foundry Mask will be completed within 6 months for a total of 21 months service period. Compensation cost will be recognized ratably over 21 months and in the same manner had the Company paid in cash. The estimated service period will be adjusted for changes in actual and expected completion dates. Any such change will be recognized prospectively, and the remaining deferred compensation will be recognized over the remaining service period. As of December 31, 2021, a total of 11,500,000 shares were issued to the consultants. The value was $ 1.93 per share on the date of issuance (“Grant Date”) for an aggregate fair value of $ 22,195,000 The stock-based award compensation was recorded as an increase in deferred compensation expense, common stock, and additional paid-in capital in the Company’s books at the time of the grant. The table below summarizes the transactions related to the Company restricted stock awards as of December 31, 2021: Schedule of Company Restricted Stock Awards Shares Deferred compensation Grant date fair value 11,500,000 $ 22,195,000 Accretion - (4,791,000 ) Balance as of December 31, 2021 11,500,000 $ 17,404,000 Issuance of Stock Options and Warrants In February 2021, the Company signed a new consulting agreement that granted one of its shareholders an option to purchase 750,000 0.001 52,000 38,000 14,000 In May 2021, the Company signed a letter of understanding that granted one of its shareholders an option to purchase 300,000 0.001 561,000 In May 2021, an option holder exercised three options for 385,000 750,000 300,000 0.001 2,000 The table below summarizes the Company’s stock option activities for the years ended December 31, 2021 and 2020 (all share and per share data reflects the reverse stock split): Schedule of Stock Option Activities Number of Stock Option Shares Exercise Price Range Per Share Weighted Average Exercise Price Relative Fair Value Aggregate Intrinsic Value Balance, January 1, 2020 569,800 $ – $ 4.05 $ – $ 423,000 Granted – – – – – Forfeited – – – – – Exercised – – – – – Expired (184,800 ) 12.50 12.50 – – Balance, December 31, 2020 385,000 – 0.001 – 7,315 Granted 1,050,000 0.001 0.001 1.94 – Forfeited – – – – – Exercised (1,435,000 ) 0.001 0.001 – – Expired – – – – – Balance, December 31, 2021 – $ – $ – $ – $ – Vested and exercisable, December 31, 2021 – $ – $ – $ – $ – Unvested, December 31, 2021 – $ – $ – $ – $ – On September 15, 2021, the Company issued warrants to purchase 100,000 195,000 359 1.95 3 0.43 0 The table below summarizes the Company’s warrant activities for the years ended December 31, 2021 and 2020 (all share and per share data reflects the reverse stock split): Schedule of Warrants Activity Number of Shares Weighted Average Strike Price/Share Weighted Average Remaining Contractual Term (Years) Weighted Average Grant Date Fair Value/Share Aggregate Intrinsic Value Balance, January 1, 2020 253,000 $ 1.50 2.81 $ 0.30 $ – Granted 100,804 1.50 3.05 0.33 – Forfeited – – – – – Exercised – – – – – Expired – – – – – Balance, December 31, 2020 353,804 1.50 2.88 0.18 – Vested and exercisable, December 31, 2020 353,804 1.50 2.88 0.18 – Unvested, December 31, 2020 – – – – – Balance, December 31, 2020 353,804 1.50 2.88 0.18 – Granted 1,667,500 1.86 3.00 1.67 0.11 Forfeited – – – – – Exercised – – – – – Expired – – – – – Balance, December 31, 2021 2,021,304 1.80 2.98 1.14 0.17 Vested and exercisable, December 31, 2021 2,021,304 1.80 2.98 1.14 0.17 Unvested, December 31, 2021 – $ – – $ – $ – The following table sets forth the weighted-average assumptions used to estimate the fair value of warrants granted for the year ended December 31: Schedule of Fair Value of Warrants 2021 2020 Expected life (in years) 3 2.33 3.25 Risk-free interest rate 0.27 0.42 % 0.18 % - 2.49 % Expected volatility 405 406 % 378 % - 424 % Dividend yield 0.00 % 0.00 % Stock price $ 0.10 1.95 $ 0.11 – 1.60 |