Cover
Cover - shares | 6 Months Ended | |
Jun. 30, 2022 | Aug. 12, 2022 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Jun. 30, 2022 | |
Document Fiscal Period Focus | Q2 | |
Document Fiscal Year Focus | 2022 | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 000-50331 | |
Entity Registrant Name | CalEthos, Inc. | |
Entity Central Index Key | 0001174891 | |
Entity Tax Identification Number | 98-0371433 | |
Entity Incorporation, State or Country Code | NV | |
Entity Address, Address Line One | 11753 Willard Avenue | |
Entity Address, City or Town | Tustin | |
Entity Address, State or Province | CA | |
Entity Address, Postal Zip Code | 92782 | |
City Area Code | (714) | |
Local Phone Number | 352-5315 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | true | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 25,995,621 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Jun. 30, 2022 | Dec. 31, 2021 |
Current assets | ||
Cash and cash equivalents | $ 2,401,000 | $ 3,047,000 |
Prepaid expenses | 3,000 | 7,000 |
Total current assets | 2,404,000 | 3,054,000 |
Other assets | 38,000 | |
Total assets | 2,404,000 | 3,092,000 |
Current liabilities | ||
Accounts payable and accrued expenses | 425,000 | 434,000 |
Notes payable | 86,000 | 111,000 |
Convertible promissory notes, net | 4,158,000 | 3,087,000 |
Total liabilities | 4,669,000 | 3,632,000 |
Commitments and contingencies (Note 6) | ||
Stockholders’ deficit | ||
Preferred stock, value | ||
Common stock, par value $0.001, 100,000,000 shares authorized; 25,995,621 shares issued and outstanding | 26,000 | 26,000 |
Additional paid-in capital | 22,645,000 | 16,269,000 |
Other comprehensive loss | (3,000) | (2,000) |
Stock subscription receivable | (2,000) | (2,000) |
Accumulated deficit | (24,931,000) | (16,831,000) |
Total stockholders’ deficit | (2,265,000) | (540,000) |
Total liabilities and stockholders’ deficit | 2,404,000 | 3,092,000 |
Series A Convertible Preferred Stock [Member] | ||
Stockholders’ deficit | ||
Preferred stock, value |
Condensed Consolidated Balanc_2
Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares | Jun. 30, 2022 | Dec. 31, 2021 |
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 100,000,000 | 100,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common Stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 100,000,000 | 100,000,000 |
Common stock, shares issued | 25,995,621 | 25,995,621 |
Common stock, shares outstanding | 25,995,621 | 25,995,621 |
Series A Convertible Preferred Stock [Member] | ||
Preferred stock, par value | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 3,600,000 | 3,600,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Income Statement [Abstract] | ||||
Revenues | ||||
Operating expenses | ||||
Professional fees | 177,000 | 72,000 | 422,000 | 131,000 |
Stock based compensation | 3,206,000 | 561,000 | 6,376,000 | 575,000 |
General and administrative expenses | 31,000 | 3,000 | 35,000 | 5,000 |
Impairment loss | 154,000 | 154,000 | ||
Total operating expenses | 3,568,000 | 636,000 | 6,987,000 | 711,000 |
Loss from operations | (3,568,000) | (636,000) | (6,987,000) | (711,000) |
Other expenses | ||||
Financing costs | (606,000) | (22,000) | (1,113,000) | (39,000) |
Total other expenses | (606,000) | (22,000) | (1,113,000) | (39,000) |
Loss before provision for income taxes | (4,174,000) | (658,000) | (8,100,000) | (750,000) |
Provision for income taxes | ||||
Net loss | (4,174,000) | (658,000) | (8,100,000) | (750,000) |
Other comprehensive (loss) income | 2,000 | (1,000) | ||
Comprehensive loss | $ (4,172,000) | $ (658,000) | $ (8,101,000) | $ (750,000) |
Net loss per share | $ (0.16) | $ (0.04) | $ (0.31) | $ (0.04) |
Weighted average common shares outstanding: | ||||
Basic and diluted | 25,995,621 | 17,468,785 | 25,995,621 | 17,052,285 |
Condensed Consolidated Statem_2
Condensed Consolidated Statements of Stockholders' Deficit (Unaudited) - USD ($) | Preferred Stock [Member] Series A Convertible Preferred Stock [Member] | Preferred Stock [Member] | Common Stock [Member] | Additional Paid-in Capital [Member] | Stock Subscription Receivable [Member] | AOCI Attributable to Parent [Member] | Retained Earnings [Member] | Total |
Beginning balance, value at Dec. 31, 2020 | $ 17,000 | $ 8,744,000 | $ (2,000) | $ (10,082,000) | $ (1,323,000) | |||
Beginning balance, shares at Dec. 31, 2020 | 16,634,951 | |||||||
Net loss | (92,000) | (92,000) | ||||||
Relative fair value of warrants issued with convertible promissory note | 3,000 | 3,000 | ||||||
Stock options issued for services | 52,000 | 52,000 | ||||||
Stocks issued from debt forgiveness | 98,000 | 98,000 | ||||||
Stocks issued from debt forgiveness, shares | 75,000 | |||||||
Additional capital from debt forgiveness | 68,000 | 68,000 | ||||||
Ending balance, value at Mar. 31, 2021 | $ 17,000 | 8,965,000 | (2,000) | (10,174,000) | (1,194,000) | |||
Ending balance, shares at Mar. 31, 2021 | 16,709,951 | |||||||
Beginning balance, value at Dec. 31, 2020 | $ 17,000 | 8,744,000 | (2,000) | (10,082,000) | (1,323,000) | |||
Beginning balance, shares at Dec. 31, 2020 | 16,634,951 | |||||||
Net loss | (750,000) | |||||||
Ending balance, value at Jun. 30, 2021 | $ 15,000 | 9,530,000 | (2,000) | (10,832,000) | (1,289,000) | |||
Ending balance, shares at Jun. 30, 2021 | 14,470,621 | |||||||
Beginning balance, value at Mar. 31, 2021 | $ 17,000 | 8,965,000 | (2,000) | (10,174,000) | (1,194,000) | |||
Beginning balance, shares at Mar. 31, 2021 | 16,709,951 | |||||||
Net loss | (658,000) | (658,000) | ||||||
Stock options issued for services | 561,000 | 561,000 | ||||||
Stocks returned | $ (4,000) | 4,000 | ||||||
Stocks returned, shares | (3,674,330) | |||||||
Stock issued on exercise for warrants | $ 2,000 | 2,000 | ||||||
Stock issued on exercise for warrants, shares | 1,435,000 | |||||||
Ending balance, value at Jun. 30, 2021 | $ 15,000 | 9,530,000 | (2,000) | (10,832,000) | (1,289,000) | |||
Ending balance, shares at Jun. 30, 2021 | 14,470,621 | |||||||
Beginning balance, value at Dec. 31, 2021 | $ 26,000 | 16,269,000 | (2,000) | (2,000) | (16,831,000) | (540,000) | ||
Beginning balance, shares at Dec. 31, 2021 | 25,995,621 | |||||||
Stock based compensation on restricted stock awards | 3,170,000 | 3,170,000 | ||||||
Foreign currency translation income | (3,000) | (3,000) | ||||||
Net loss | (3,926,000) | (3,926,000) | ||||||
Ending balance, value at Mar. 31, 2022 | $ 26,000 | 19,439,000 | (2,000) | (5,000) | (20,757,000) | (1,299,000) | ||
Ending balance, shares at Mar. 31, 2022 | 25,995,621 | |||||||
Beginning balance, value at Dec. 31, 2021 | $ 26,000 | 16,269,000 | (2,000) | (2,000) | (16,831,000) | (540,000) | ||
Beginning balance, shares at Dec. 31, 2021 | 25,995,621 | |||||||
Net loss | (8,100,000) | |||||||
Ending balance, value at Jun. 30, 2022 | $ 26,000 | 22,645,000 | (2,000) | (3,000) | (24,931,000) | (2,265,000) | ||
Ending balance, shares at Jun. 30, 2022 | 25,995,621 | |||||||
Beginning balance, value at Mar. 31, 2022 | $ 26,000 | 19,439,000 | (2,000) | (5,000) | (20,757,000) | (1,299,000) | ||
Beginning balance, shares at Mar. 31, 2022 | 25,995,621 | |||||||
Stock based compensation on restricted stock awards | 3,206,000 | 3,206,000 | ||||||
Foreign currency translation income | 2,000 | 2,000 | ||||||
Net loss | (4,174,000) | (4,174,000) | ||||||
Ending balance, value at Jun. 30, 2022 | $ 26,000 | $ 22,645,000 | $ (2,000) | $ (3,000) | $ (24,931,000) | $ (2,265,000) | ||
Ending balance, shares at Jun. 30, 2022 | 25,995,621 |
Condensed Consolidated Statem_3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Cash flows from operating activities | |||||||
Net loss | $ (4,174,000) | $ (3,926,000) | $ (658,000) | $ (92,000) | $ (8,100,000) | $ (750,000) | |
Adjustments to reconcile net loss to net cash used in operating activities | |||||||
Impairment of intangible and other assets | 154,000 | ||||||
Amortization of convertible promissory note discounts | 1,071,000 | 7,000 | |||||
Fair value of equity based compensation | 3,206,000 | 561,000 | 6,376,000 | 575,000 | |||
Changes in operating assets and liabilities: | |||||||
Prepaid expenses | (6,000) | 2,000 | |||||
Accounts payable and accrued expenses | (8,000) | 23,000 | |||||
Net cash used in operating activities | (513,000) | (143,000) | |||||
Cash flows from investing activity | |||||||
Other assets | (107,000) | ||||||
Net cash used in investing activity | (107,000) | ||||||
Cash flows from financing activities | |||||||
Proceeds from the issuance of convertible promissory notes | 50,000 | ||||||
Proceeds from the issuance of notes payable | 99,000 | ||||||
Proceeds from the exercise of warrants | 2,000 | ||||||
Repayment of notes payable | (25,000) | $ (50,000) | |||||
Net cash provided by (used in) financing activities | (25,000) | 151,000 | |||||
Effect of exchange rate changes on cash and cash equivalents | (1,000) | ||||||
Net increase (decrease) in cash | (646,000) | 8,000 | |||||
Cash, beginning of period | $ 3,047,000 | 3,047,000 | |||||
Cash, end of period | $ 2,401,000 | $ 8,000 | 2,401,000 | 8,000 | 3,047,000 | ||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for interest | |||||||
Cash paid for income taxes | |||||||
Non-cash investing and financing activities | |||||||
Relative fair value of warrants issued with convertible promissory notes | 3,000 | $ 1,690,000 | |||||
Accrued equity compensation granted | 38,000 | ||||||
Common stock issued from forgiven debt | 98,000 | ||||||
Additional capital from forgiven debt | $ 68,000 |
ORGANIZATION AND ACCOUNTING POL
ORGANIZATION AND ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2022 | |
Accounting Policies [Abstract] | |
ORGANIZATION AND ACCOUNTING POLICIES | Note 1 – Organization and Accounting Policies ORGANIZATION AND ACCOUNTING POLICIES CalEthos, Inc. (the “Company” or “we”) was incorporated on March 20, 2002 under the laws of the State of Nevada. As of June 30, 2022, the Company’s principal business had been the development of, with a plan to manufacture, high-performance computer systems that are scalable, upgradeable and cost effective for processing cryptocurrencies, tokens and blockchain-based transactions. The Company had also been developing a plan to build a clean-energy-powered, containerized, immersion-cooled data center that the Company would use for crypto-currency mining and to provide data center colocation services to other mining and enterprise customers. In addition, if other opportunities warranted, the Company planned to acquire assets and all or part of other companies operating in the high-density computing industry or to invest or joint venture with other more-established companies already in the industry that would add value to the Company’s business strategy. In July 2022, due to the declining state of the bitcoin mining industry and market, the Company’s board of directors resolved to discontinue the development in South Korea of the Company’s 5 nanometer ASIC chip and containerized, immersion-cooled bitcoin mining computer system and to focus exclusively on developing the clean-energy-powered data center segment of its business strategy. Amendments to Certificate of Incorporation In October 2021, the Board of Directors authorized an amendment to the Articles of Incorporation of the Company to change the Company’s name to AIQ Blockchain, Inc. The name change has not yet been effected, and on July 2022, FINRA was notified that CalEthos was no longer changing its name or symbol and that the application was being withdrawn. Incorporation of Korean entity On November 5, 2021, AIQ System Inc. (“AIQ”) was incorporated in Seoul, Republic of Korea. AIQ is authorized to issue 3 10,000 100,000,000 89,000 100 AIQ is in the business of (1) developing and manufacturing computer chips and system, (2) importing and exporting semiconductors and electronic products, (3) wholesale and retail business of semiconductors and electronic products, and (4) any and all business activities incidental to the foregoing activities. Basis of Presentation The accompanying Condensed Consolidated Financial Statements and notes thereto are unaudited. The unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The June 30, 2022 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the interim six-months period ended June 30, 2022 and 2021. The results for the six months ended June 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022 or for any future period. These unaudited Condensed Consolidated Financial Statements should be read in conjunction with our audited Consolidated Financial Statements and the notes thereto for the year ended December 31, 2021, included in the Company’s annual report on Form 10-K filed with the SEC on March 31, 2022. Liquidity and Going Concern The Company incurred a net loss of approximately $ 8,100,000 24,931,000 The Company’s condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company is subject to a number of risks similar to those of other similar stage companies, including dependence on key individuals; successful development, marketing and branding of products; uncertainty of product development and generation of revenues; dependence on outside sources of financing; risks associated with research and development; dependence on third-party suppliers and collaborators; protection of intellectual property; and competition with larger, better-capitalized companies. Ultimately, the attainment of profitable operations is dependent on future events, including obtaining adequate financing to fund its operations and generating a level of revenues adequate to support the Company’s cost structure. The Company will need to raise debt or equity financing in the future in order to continue its operations and achieve its growth targets. However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed, or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time, and will depend on a number of factors, including market demand for the Company’s products and services, the success of product development efforts, the timing of receipts for customer deposits, the management of working capital, and the continuation of normal payment terms and conditions for purchase of goods and services. The Company believes its cash balances and cash flow from operations will not be sufficient to fund its operations and growth for the next twelve months from the issuance date of these financial statements. If the Company is unable to substantially increase revenues, reduce expenditures, or otherwise generate cash flows from operations, then the Company will likely need to raise additional funding from investors or through other avenues to continue as a going concern. COVID-19 The continuing COVID-19 global pandemic has caused significant disruption to the economy and financial markets globally, and the full extent of the potential impacts of COVID-19 are not yet known. Circumstances caused by the COVID-19 pandemic are complex, uncertain and rapidly evolving. The impact of COVID-19 has not been significant to the Company’s results of operations, financial condition, and liquidity and capital resources. Although no material impairment or other effects have been identified to date, there is substantial uncertainty in the nature and degree of its continued effects over time. That uncertainty affects management’s accounting estimates and assumptions, which could result in greater variability in a variety of areas that depend on these estimates and assumptions as additional events and information become known. The Company will continue to consider the potential impact of the COVID-19 pandemic on its business operations. Earnings Per Share We use ASC 260, “ Earnings Per Share Securities that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the six months ended June 30, 2022 and 2021 because their inclusion would be anti-dilutive. Common share equivalents amounted to 18,920,915 1,525,214 Recent Accounting Pronouncements The Company’s management reviewed all recently issued accounting standard updates (“ASU’s”) not yet adopted by the Company and does not believe the future adoptions of any such ASU’s may be expected to cause a material impact on the Company’s condensed consolidated financial condition or the results of its operations. |
INTANGIBLE AND OTHER ASSETS
INTANGIBLE AND OTHER ASSETS | 6 Months Ended |
Jun. 30, 2022 | |
Intangible And Other Assets | |
INTANGIBLE AND OTHER ASSETS | Note 2 – Intangible and Other Assets INTANGIBLE AND OTHER ASSETS On December 23, 2021, AIQ entered into a Technology Development Agreement (the “Agreement”) with PICOCEL, Co., Ltd. (the “Contractor” or “PICOCEL”) to develop a FPGA based Bitcoin mining simulation system. The Agreement is expected to be completed within 6 weeks for a total contract price of 198,000,000 Korean Won (“KRW”) or approximately $ 167,000 . Total payments made to PICOCEL as of June 30, 2022 amounted to approximately $ 69,000 . On March 17, 2022, the Company and PICOCEL entered into a mutual agreement to cancel and terminate the Agreement. As of the date of the termination, PICOCEL has completed the first phase of the Agreement upon delivery of the SHA-256 code and FPGA board simulator resulting in a reclassification of deposits amounting to $ 69,000 under other assets to intangible assets as of June 30, 2022. On April 5, 2022, AIQ entered into a Technology Development Agreement (the “Agreement”) with NNS, Co., Ltd. (the “Contractor” or “NNS”) to develop a FPGA based Bitcoin mining simulation system. The Agreement is expected to be completed within 9 weeks for a total contract price of 99,000,000 9,000,000 82,000 SCHEDULE OF PAYMENTS Amount USD KRW Within 5 days after signing the contract $ 41,000 49,500,000 Within 5 days after all conditions are met as stated in “Schedule B – Statement of Work” 41,000 49,500,000 Total $ 82,000 99,000,000 Payment of 90,000,000 69,000 Impairment During the six months ended June 30, 2022, the Bitcoin market was in a constant decline, and since the ASIC chip being developed by AIQ was planned to be used for Bitcoin mining machines, management believes that there is an impairment indicator as of June 30, 2022. Management plans to discontinue the operations of AIQ subsequent to June 30, 2022 and no more future cash flows are expected from AIQ. See Note 8 – Subsequent Events for more details. Indicators of impairment include significant underperformance relative to historical or projected future operating results, significant changes in our use of the assets or in our business strategy, loss of or changes in customer relationships and significant negative industry or economic trends. When indications of impairment arise for a particular asset or group of assets, we assess the future recoverability of the carrying value of the asset (or asset group) based on an undiscounted cash flow analysis. If the carrying value exceeds projected, net, undiscounted cash flows, an additional analysis is performed to determine the asset’ (or asset group), typically a discounted cashflow analysis, and an impairment charge is recorded for the excess of carrying value over fair value. As of June 30, 2022, intangibles and other assets were fully impaired. Impairment loss amounted to $ 154,000 , inclusive of a $ 12,000 The table below summarizes the impairment loss for the six months ended June 30, 2022: SCHEDULE OF IMPAIRMENT LOSS Amount VAT Total PICOCEL $ 69,000 $ 5,000 $ 74,000 NNS 69,000 5,000 74,000 Total 138,000 10,000 148,000 Foreign exchange loss 4,000 2,000 6,000 Impairment loss $ 142,000 $ 12,000 $ 154,000 |
ACCOUNTS PAYABLE AND ACCRUED EX
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | 6 Months Ended |
Jun. 30, 2022 | |
Payables and Accruals [Abstract] | |
ACCOUNTS PAYABLE AND ACCRUED EXPENSES | Note 3 – Accounts Payable and Accrued Expenses ACCOUNTS PAYABLE AND ACCRUED EXPENSES The following table summarizes the Company’s accounts payable and accrued expense balances as of the dates indicated: SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES June 30, December 31, 2022 2021 Accounts payable $ 267,000 $ 221,000 Accrued expenses 1,000 99,000 Accrued interest 157,000 114,000 Accounts payable and accrued expenses $ 425,000 $ 434,000 Accrued Interest The following table presents the details of accrued interest as of the dates indicated: SCHEDULE OF ACCRUED INTEREST June 30, December 31, 2022 2021 Notes payable $ 15,000 $ 9,000 Convertible promissory notes 142,000 105,000 Balance, end of the year $ 157,000 $ 114,000 |
NOTES PAYABLE
NOTES PAYABLE | 6 Months Ended |
Jun. 30, 2022 | |
Notes Payable | |
NOTES PAYABLE | Note 4 – Notes Payable NOTES PAYABLE The table below summarizes the transactions as of the dates indicated: SCHEDULE OF NOTES PAYABLE June 30, December 31, 2022 2021 Balance, beginning of the year $ 111,000 $ 11,000 Additions – 150,000 Payments (25,000 ) (50,000 ) Balance, end of the year $ 86,000 $ 111,000 On July 7, 2020, the Company issued a promissory note in the principal amount of $ 11,000 10 100,000 11,000 2,000 On January 11, 2021, the Company issued a promissory note in the principal amount of $ 15,000 8 March 11, 2022 10 100,000 15,000 1,000 On February 19, 2021, the Company issued a promissory note in the principal amount of $ 25,000 10 February 19, 2022 15 On April 5, 2021, the Company issued a promissory note in the principal amount of $ 9,000 8 8 On April 22, 2021, the Company issued a promissory note in the principal amount of $ 50,000 10 April 22, 2022 15 50,000 7,000 On July 1, 2021, the Company issued a promissory note in the principal amount of $ 25,000 10 July 1, 2022 15 25,000 2,000 On July 12, 2021, the Company issued a promissory note in the principal amount of $ 5,000 8 October 12, 2021 On August 10, 2021, the Company issued a promissory note in the principal amount of $ 7,000 8 November 10, 2021 In August 2021, the Company issued four promissory notes to a single lender in the aggregate principal amount of $ 14,000 8 8 13,500 14,000 Interest expense on notes payable amounted to $ 6,000 3,000 |
CONVERTIBLE PROMISSORY NOTES
CONVERTIBLE PROMISSORY NOTES | 6 Months Ended |
Jun. 30, 2022 | |
Debt Disclosure [Abstract] | |
CONVERTIBLE PROMISSORY NOTES | Note 5 – Convertible Promissory Notes CONVERTIBLE PROMISSORY NOTES In 2021, the Company issued two convertible promissory notes amounting to $ 55,000 3,850,000 3,550,000 355,000 March 1, 2022 August 31, 2022 10 2,000 1.00 1.25 Immediately upon a Dilutive Issuance, the Conversion Rate will be reduced to the amount of the consideration per share received by the Company in such Dilutive Issuance. Events of default include failure to issue conversion shares, the occurrence of a breach or default under any other agreement, any money judgment, writ, or similar process entered or filed against the Company or any of its property or other assets for more than $ 100,000 In connection with the issuance of the Notes, the Company issued to the purchasers of the Notes stock purchase warrants (the “Warrants”) to purchase an aggregate of 1,567,500 1.50 1.87 3,004,000 3 404.91 405.93 0.27 0.42 0.10 1.95 In accordance with ASC 470 - Debt, the Company has allocated the cash proceeds amounts of the Notes among the Notes, the Warrants and the conversion feature. The relative fair value of the Warrants issued amounted to approximately $ 1,690,000 0 The Company determined that the conversion feature of the Notes would not be an embedded feature to be bifurcated and accounted for as a derivative in accordance with ASC 815-15 Derivatives and Hedging Financing cost recognized for the amortization of debt discount was approximately $ 1,071,000 7,000 The convertible promissory notes consisted of the following as of the dates indicated: SCHEDULE OF CONVERTIBLE PROMISSORY NOTES June 30, December 31, 2022 2021 Principal Balance, beginning of year $ 4,613,000 $ 708,000 Additions – 3,905,000 Balance, end of year 4,613,000 4,613,000 Discount Balance, beginning of year 1,526,000 5,000 Additions – 2,045,000 Amortization (1,071,000 ) (524,000 ) Balance, end of year 455,000 1,526,000 Net carrying amount $ 4,158,000 $ 3,087,000 Effective interest rate used to amortize the debt discount for the six months ended June 30, 2022 and 2021 ranges from 4.76 64.60 Potential future shares to be issued on conversion of the notes as of the dates indicated are as follows: SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES June 30, December 31, 2022 2021 Principal $ 4,613,000 $ 4,613,000 Interest 142,000 105,000 Total 4,755,000 4,718,000 Conversion price per share 1.00 1.25 1.00 1.25 Potential future share 3,984,307 3,947,394 Interest expense on default convertible promissory notes amounted to $ 37,000 30,000 |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | Note 6 – Commitments and contingencies COMMITMENTS AND CONTINGENCIES Litigation From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. In addition, the Company may receive letters alleging infringement of patent or other intellectual property rights. The Company is not currently a party to any material legal proceedings, nor is the Company aware of any pending or threatened litigation that would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably, except as follows. On January 3, 2022, a complaint was filed against our company in the Superior Court of California, County of Los Angeles titled Michael Sekula v. CalEthos Inc, Michael Campbell and Does 1-25 In the complaint, the plaintiff claims he worked under a consulting agreement as Vice President of Brand Management of our company and was to be paid $ 4,000 50,000 100,000 450,000 On June 9, 2022, a Settlement Agreement and Mutual Release was reached by the parties whereby as full consideration for the plaintiff’s execution of and compliance with the agreement and plaintiff’s release of all claims against the defendants, the Company agreed to pay a gross settlement amount of $ 90,000 |
STOCKHOLDERS DEFICIT
STOCKHOLDERS DEFICIT | 6 Months Ended |
Jun. 30, 2022 | |
Equity [Abstract] | |
STOCKHOLDERS DEFICIT | Note 7 – Stockholders Deficit STOCKHOLDERS DEFICIT 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 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 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 June 30, 2022, a total of 11,500,000 1.93 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 June 30, 2022: SCHEDULE OF COMPANY RESTRICTED STOCK AWARDS Shares Deferred Grant date fair value 11,500,000 $ 22,195,000 Accretion - (11,168,000 ) Balance as of June 30, 2022 11,500,000 $ 11,027,000 Stock based compensation expense for the three and six months ended June 30, 2022 amounted to $ 3,206,000 6,376,000 561,000 575,000 Warrants Expired As of June 30, 2022, a total of 253,000 |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended |
Jun. 30, 2022 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | Note 8 – Subsequent Events SUBSEQUENT EVENTS The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The management of the Company determined the following reportable events: On July 25, 2022, the Board of Directors of the Company resolved to discontinue the development of the Company’s 5 nanometer ASIC chip and bitcoin mining machines, to close its South Korean subsidiary, AIQ Systems, Inc., and to pursue other opportunities to provide solutions for the high-density computing industry, including the development of a clean-energy-powered, containerized, immersion-cooled data center. On July 27, 2022, the Company sent Hyuncheol (Peter) Kim, the Company’s Chief Technology Officer, a letter notifying him that the Company’s Board of Directors had resolved to discontinue the Company’s 5 nanometer ASIC chip and bitcoin mining machine project and that his consulting agreement will terminate at the end of August 2022. Restricted shares issued in connection with the consulting agreement will also be cancelled. |
ORGANIZATION AND ACCOUNTING P_2
ORGANIZATION AND ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2022 | |
Accounting Policies [Abstract] | |
Amendments to Certificate of Incorporation | Amendments to Certificate of Incorporation In October 2021, the Board of Directors authorized an amendment to the Articles of Incorporation of the Company to change the Company’s name to AIQ Blockchain, Inc. The name change has not yet been effected, and on July 2022, FINRA was notified that CalEthos was no longer changing its name or symbol and that the application was being withdrawn. |
Incorporation of Korean entity | Incorporation of Korean entity On November 5, 2021, AIQ System Inc. (“AIQ”) was incorporated in Seoul, Republic of Korea. AIQ is authorized to issue 3 10,000 100,000,000 89,000 100 AIQ is in the business of (1) developing and manufacturing computer chips and system, (2) importing and exporting semiconductors and electronic products, (3) wholesale and retail business of semiconductors and electronic products, and (4) any and all business activities incidental to the foregoing activities. |
Basis of Presentation | Basis of Presentation The accompanying Condensed Consolidated Financial Statements and notes thereto are unaudited. The unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The June 30, 2022 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the interim six-months period ended June 30, 2022 and 2021. The results for the six months ended June 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022 or for any future period. These unaudited Condensed Consolidated Financial Statements should be read in conjunction with our audited Consolidated Financial Statements and the notes thereto for the year ended December 31, 2021, included in the Company’s annual report on Form 10-K filed with the SEC on March 31, 2022. |
Liquidity and Going Concern | Liquidity and Going Concern The Company incurred a net loss of approximately $ 8,100,000 24,931,000 The Company’s condensed consolidated financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company is subject to a number of risks similar to those of other similar stage companies, including dependence on key individuals; successful development, marketing and branding of products; uncertainty of product development and generation of revenues; dependence on outside sources of financing; risks associated with research and development; dependence on third-party suppliers and collaborators; protection of intellectual property; and competition with larger, better-capitalized companies. Ultimately, the attainment of profitable operations is dependent on future events, including obtaining adequate financing to fund its operations and generating a level of revenues adequate to support the Company’s cost structure. The Company will need to raise debt or equity financing in the future in order to continue its operations and achieve its growth targets. However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed, or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time, and will depend on a number of factors, including market demand for the Company’s products and services, the success of product development efforts, the timing of receipts for customer deposits, the management of working capital, and the continuation of normal payment terms and conditions for purchase of goods and services. The Company believes its cash balances and cash flow from operations will not be sufficient to fund its operations and growth for the next twelve months from the issuance date of these financial statements. If the Company is unable to substantially increase revenues, reduce expenditures, or otherwise generate cash flows from operations, then the Company will likely need to raise additional funding from investors or through other avenues to continue as a going concern. |
COVID-19 | COVID-19 The continuing COVID-19 global pandemic has caused significant disruption to the economy and financial markets globally, and the full extent of the potential impacts of COVID-19 are not yet known. Circumstances caused by the COVID-19 pandemic are complex, uncertain and rapidly evolving. The impact of COVID-19 has not been significant to the Company’s results of operations, financial condition, and liquidity and capital resources. Although no material impairment or other effects have been identified to date, there is substantial uncertainty in the nature and degree of its continued effects over time. That uncertainty affects management’s accounting estimates and assumptions, which could result in greater variability in a variety of areas that depend on these estimates and assumptions as additional events and information become known. The Company will continue to consider the potential impact of the COVID-19 pandemic on its business operations. |
Earnings Per Share | Earnings Per Share We use ASC 260, “ Earnings Per Share Securities that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the six months ended June 30, 2022 and 2021 because their inclusion would be anti-dilutive. Common share equivalents amounted to 18,920,915 1,525,214 |
Recent Accounting Pronouncements | Recent Accounting Pronouncements The Company’s management reviewed all recently issued accounting standard updates (“ASU’s”) not yet adopted by the Company and does not believe the future adoptions of any such ASU’s may be expected to cause a material impact on the Company’s condensed consolidated financial condition or the results of its operations. |
INTANGIBLE AND OTHER ASSETS (Ta
INTANGIBLE AND OTHER ASSETS (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Intangible And Other Assets | |
SCHEDULE OF PAYMENTS | SCHEDULE OF PAYMENTS Amount USD KRW Within 5 days after signing the contract $ 41,000 49,500,000 Within 5 days after all conditions are met as stated in “Schedule B – Statement of Work” 41,000 49,500,000 Total $ 82,000 99,000,000 |
SCHEDULE OF IMPAIRMENT LOSS | The table below summarizes the impairment loss for the six months ended June 30, 2022: SCHEDULE OF IMPAIRMENT LOSS Amount VAT Total PICOCEL $ 69,000 $ 5,000 $ 74,000 NNS 69,000 5,000 74,000 Total 138,000 10,000 148,000 Foreign exchange loss 4,000 2,000 6,000 Impairment loss $ 142,000 $ 12,000 $ 154,000 |
ACCOUNTS PAYABLE AND ACCRUED _2
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Payables and Accruals [Abstract] | |
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES | The following table summarizes the Company’s accounts payable and accrued expense balances as of the dates indicated: SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES June 30, December 31, 2022 2021 Accounts payable $ 267,000 $ 221,000 Accrued expenses 1,000 99,000 Accrued interest 157,000 114,000 Accounts payable and accrued expenses $ 425,000 $ 434,000 |
SCHEDULE OF ACCRUED INTEREST | The following table presents the details of accrued interest as of the dates indicated: SCHEDULE OF ACCRUED INTEREST June 30, December 31, 2022 2021 Notes payable $ 15,000 $ 9,000 Convertible promissory notes 142,000 105,000 Balance, end of the year $ 157,000 $ 114,000 |
NOTES PAYABLE (Tables)
NOTES PAYABLE (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Notes Payable | |
SCHEDULE OF NOTES PAYABLE | The table below summarizes the transactions as of the dates indicated: SCHEDULE OF NOTES PAYABLE June 30, December 31, 2022 2021 Balance, beginning of the year $ 111,000 $ 11,000 Additions – 150,000 Payments (25,000 ) (50,000 ) Balance, end of the year $ 86,000 $ 111,000 |
CONVERTIBLE PROMISSORY NOTES (T
CONVERTIBLE PROMISSORY NOTES (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Debt Disclosure [Abstract] | |
SCHEDULE OF CONVERTIBLE PROMISSORY NOTES | The convertible promissory notes consisted of the following as of the dates indicated: SCHEDULE OF CONVERTIBLE PROMISSORY NOTES June 30, December 31, 2022 2021 Principal Balance, beginning of year $ 4,613,000 $ 708,000 Additions – 3,905,000 Balance, end of year 4,613,000 4,613,000 Discount Balance, beginning of year 1,526,000 5,000 Additions – 2,045,000 Amortization (1,071,000 ) (524,000 ) Balance, end of year 455,000 1,526,000 Net carrying amount $ 4,158,000 $ 3,087,000 |
SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES | Potential future shares to be issued on conversion of the notes as of the dates indicated are as follows: SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES June 30, December 31, 2022 2021 Principal $ 4,613,000 $ 4,613,000 Interest 142,000 105,000 Total 4,755,000 4,718,000 Conversion price per share 1.00 1.25 1.00 1.25 Potential future share 3,984,307 3,947,394 |
STOCKHOLDERS DEFICIT (Tables)
STOCKHOLDERS DEFICIT (Tables) | 6 Months Ended |
Jun. 30, 2022 | |
Equity [Abstract] | |
SCHEDULE OF COMPANY RESTRICTED STOCK AWARDS | The table below summarizes the transactions related to the Company restricted stock awards as of June 30, 2022: SCHEDULE OF COMPANY RESTRICTED STOCK AWARDS Shares Deferred Grant date fair value 11,500,000 $ 22,195,000 Accretion - (11,168,000 ) Balance as of June 30, 2022 11,500,000 $ 11,027,000 |
ORGANIZATION AND ACCOUNTING P_3
ORGANIZATION AND ACCOUNTING POLICIES (Details Narrative) - USD ($) | 3 Months Ended | 6 Months Ended | ||||||
Nov. 05, 2021 | Jun. 30, 2022 | Mar. 31, 2022 | Jun. 30, 2021 | Mar. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Number of common shares authorized to issued | 100,000,000 | 100,000,000 | 100,000,000 | |||||
Shares were issued | 10,000 | |||||||
Shares were issued, value | ||||||||
Net loss | $ 4,174,000 | $ 3,926,000 | $ 658,000 | $ 92,000 | $ 8,100,000 | $ 750,000 | ||
Accumulated deficit | $ 24,931,000 | $ 24,931,000 | $ 16,831,000 | |||||
Common share equivalents | 18,920,915 | 1,525,214 | ||||||
AIQ [Member] | ||||||||
Number of common shares authorized to issued | 3,000,000 | |||||||
AIQ [Member] | KOREA, REPUBLIC OF | ||||||||
Shares were issued | 100,000,000 | |||||||
Shares were issued, value | $ 89,000 | |||||||
Equity method investment, ownership percentage | 100% |
SCHEDULE OF PAYMENTS (Details)
SCHEDULE OF PAYMENTS (Details) - Apr. 05, 2022 | USD ($) | KRW (₩) |
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
Contract price | $ 82,000 | ₩ 99,000,000 |
Within Five Days after Signing the Contract [Member] | ||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
Contract price | 41,000 | 49,500,000 |
Within Five Days Afterall Conditions Are Met [Member] | ||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||
Contract price | $ 41,000 | ₩ 49,500,000 |
SCHEDULE OF IMPAIRMENT LOSS (De
SCHEDULE OF IMPAIRMENT LOSS (Details) | 6 Months Ended |
Jun. 30, 2022 USD ($) | |
Total | $ 148,000 |
Foreign exchange loss | 6,000 |
Impairment loss | 154,000 |
Amount [Member] | |
Total | 138,000 |
Foreign exchange loss | 4,000 |
Impairment loss | 142,000 |
Value Added Tax [Member] | |
Total | 10,000 |
Foreign exchange loss | 2,000 |
Impairment loss | 12,000 |
PICOCEL [Member] | |
Total | 74,000 |
PICOCEL [Member] | Amount [Member] | |
Total | 69,000 |
PICOCEL [Member] | Value Added Tax [Member] | |
Total | 5,000 |
NNS [Member] | |
Total | 74,000 |
NNS [Member] | Amount [Member] | |
Total | 69,000 |
NNS [Member] | Value Added Tax [Member] | |
Total | $ 5,000 |
INTANGIBLE AND OTHER ASSETS (De
INTANGIBLE AND OTHER ASSETS (Details Narrative) | 3 Months Ended | 6 Months Ended | |||||
Dec. 23, 2021 USD ($) | Dec. 23, 2021 KRW (₩) | Jun. 30, 2021 USD ($) | Jun. 30, 2022 USD ($) | Jun. 30, 2022 KRW (₩) | Apr. 05, 2022 USD ($) | Apr. 05, 2022 KRW (₩) | |
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Stock Issued During Period, Value, New Issues | |||||||
Contract price | $ 82,000 | ₩ 99,000,000 | |||||
Intangible assets | $ 69,000 | ||||||
Goodwill, Impairment Loss | 154,000 | ||||||
Impairment of prepaid value added tax | 12,000 | ||||||
AIQ [Member] | |||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Contract price | ₩ | ₩ 90,000,000 | 99,000,000 | |||||
Value added tax | ₩ | ₩ 9,000,000 | ||||||
Payments to related parties | $ 82,000 | ||||||
Technology Development Agreement [Member] | PICOCEL, Co., Ltd. [Member] | |||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | |||||||
Stock Issued During Period, Value, New Issues | $ 167,000 | ₩ 198,000,000 | |||||
[custom:ReclassificationOfOtherAssetsToIntangibleAssets] | 69,000 | ||||||
[custom:AdditionalPaymentOfIntangibleAssets] | $ 69,000 |
SCHEDULE OF ACCOUNTS PAYABLE AN
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Details) - USD ($) | Jun. 30, 2022 | Dec. 31, 2021 |
Payables and Accruals [Abstract] | ||
Accounts payable | $ 267,000 | $ 221,000 |
Accrued expenses | 1,000 | 99,000 |
Accrued interest | 157,000 | 114,000 |
Accounts payable and accrued expenses | $ 425,000 | $ 434,000 |
SCHEDULE OF ACCRUED INTEREST (D
SCHEDULE OF ACCRUED INTEREST (Details) - USD ($) | Jun. 30, 2022 | Dec. 31, 2021 |
Payables and Accruals [Abstract] | ||
Notes payable | $ 15,000 | $ 9,000 |
Convertible promissory notes | 142,000 | 105,000 |
Balance, end of the year | $ 157,000 | $ 114,000 |
SCHEDULE OF NOTES PAYABLE (Deta
SCHEDULE OF NOTES PAYABLE (Details) - USD ($) | 6 Months Ended | 12 Months Ended | |
Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | |
Notes Payable | |||
Balance, beginning of the year | $ 111,000 | $ 11,000 | $ 11,000 |
Additions | 150,000 | ||
Payments | (25,000) | (50,000) | |
Balance, end of the year | $ 86,000 | $ 111,000 |
NOTES PAYABLE (Details Narrativ
NOTES PAYABLE (Details Narrative) - USD ($) | 6 Months Ended | ||||||||||||||
Aug. 31, 2021 | Aug. 10, 2021 | Jul. 12, 2021 | Jul. 01, 2021 | Apr. 22, 2021 | Apr. 05, 2021 | Feb. 19, 2021 | Jan. 11, 2021 | Jul. 07, 2020 | Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | Oct. 31, 2021 | Oct. 27, 2021 | Sep. 30, 2021 | |
Short-Term Debt [Line Items] | |||||||||||||||
Accrued interest | $ 157,000 | $ 114,000 | |||||||||||||
Interest expense, debt | 37,000 | $ 30,000 | |||||||||||||
Promissory Note [Member] | |||||||||||||||
Short-Term Debt [Line Items] | |||||||||||||||
Debt instrument face amount | $ 14,000 | $ 7,000 | $ 5,000 | $ 9,000 | $ 25,000 | $ 15,000 | $ 11,000 | $ 14,000 | $ 15,000 | $ 13,500 | |||||
Debt instrument interest rate increase decrease | 8% | 8% | 15% | 10% | 10% | ||||||||||
Accrued interest | 2,000 | $ 1,000 | |||||||||||||
Debt instrument interest rate stated percentage | 8% | 8% | 8% | 8% | 10% | 8% | |||||||||
Debt instrument, maturity date | Nov. 10, 2021 | Oct. 12, 2021 | Feb. 19, 2022 | Mar. 11, 2022 | |||||||||||
Interest expense, debt | 6,000 | $ 3,000 | |||||||||||||
Promissory Note [Member] | Borrower [Member] | |||||||||||||||
Short-Term Debt [Line Items] | |||||||||||||||
Debt instrument, periodic payment | $ 100,000 | $ 100,000 | |||||||||||||
Promissory Note One [Member] | |||||||||||||||
Short-Term Debt [Line Items] | |||||||||||||||
Debt instrument face amount | $ 50,000 | 50,000 | |||||||||||||
Debt instrument interest rate increase decrease | 15% | ||||||||||||||
Accrued interest | 7,000 | ||||||||||||||
Debt instrument interest rate stated percentage | 10% | ||||||||||||||
Debt instrument, maturity date | Apr. 22, 2022 | ||||||||||||||
Promissory Note Two [Member] | |||||||||||||||
Short-Term Debt [Line Items] | |||||||||||||||
Debt instrument face amount | $ 25,000 | 25,000 | |||||||||||||
Debt instrument interest rate increase decrease | 15% | ||||||||||||||
Accrued interest | $ 2,000 | ||||||||||||||
Debt instrument interest rate stated percentage | 10% | ||||||||||||||
Debt instrument, maturity date | Jul. 01, 2022 |
SCHEDULE OF CONVERTIBLE PROMISS
SCHEDULE OF CONVERTIBLE PROMISSORY NOTES (Details) - Convertible Notes Payable [Member] - USD ($) | 6 Months Ended | 12 Months Ended |
Jun. 30, 2022 | Dec. 31, 2021 | |
Short-Term Debt [Line Items] | ||
Principal balance, beginning of year | $ 4,613,000 | $ 708,000 |
Principal additions | 3,905,000 | |
Principal balance, end of year | 4,613,000 | 4,613,000 |
Discount balance, beginning of year | 1,526,000 | 5,000 |
Discount additions | 2,045,000 | |
Discount amortization | (1,071,000) | (524,000) |
Discount balance, end of year | 455,000 | 1,526,000 |
Net carrying amount | $ 4,158,000 | $ 3,087,000 |
SCHEDULE OF POTENTIAL FUTURE SH
SCHEDULE OF POTENTIAL FUTURE SHARES ISSUANCE OF CONVERSION NOTES (Details) - USD ($) | Jun. 30, 2022 | Dec. 31, 2021 |
Debt Instrument [Line Items] | ||
Principal | $ 4,613,000 | $ 4,613,000 |
Interest | 142,000 | 105,000 |
Total | $ 4,755,000 | $ 4,718,000 |
Potential future share | 3,984,307 | 3,947,394 |
Minimum [Member] | ||
Debt Instrument [Line Items] | ||
Conversion price per share | $ 1 | $ 1 |
Maximum [Member] | ||
Debt Instrument [Line Items] | ||
Conversion price per share | $ 1.25 | $ 1.25 |
CONVERTIBLE PROMISSORY NOTES (D
CONVERTIBLE PROMISSORY NOTES (Details Narrative) - USD ($) | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2022 | Jun. 30, 2021 | Dec. 31, 2021 | Dec. 31, 2020 | |
Short-Term Debt [Line Items] | ||||
Proceed from convertible debt | $ 50,000 | |||
Accrued interest | 2,000 | |||
Events of default description | Immediately upon a Dilutive Issuance, the Conversion Rate will be reduced to the amount of the consideration per share received by the Company in such Dilutive Issuance. Events of default include failure to issue conversion shares, the occurrence of a breach or default under any other agreement, any money judgment, writ, or similar process entered or filed against the Company or any of its property or other assets for more than $100,000, bankruptcy filing, application for the appointment of a custodian, trustee or receiver, insolvency, the Company’s common stock delisted, or dissolution, winding up, or termination of the business of the Company | |||
Indebtedness for borrowed money maximum limit | $ 100,000 | |||
Relative fair value of warrants issued with convertible promissory notes | 3,000 | 1,690,000 | ||
Debt instrument, convertible, beneficial conversion feature | $ 0 | |||
Amortization of debt discount | 1,071,000 | 7,000 | ||
Interest expense, debt | $ 37,000 | $ 30,000 | ||
Minimum [Member] | ||||
Short-Term Debt [Line Items] | ||||
Debt instruments, conversion price | $ 1 | $ 1 | ||
Maximum [Member] | ||||
Short-Term Debt [Line Items] | ||||
Debt instruments, conversion price | $ 1.25 | $ 1.25 | ||
Warrant [Member] | ||||
Short-Term Debt [Line Items] | ||||
Issuance of warrants to purchase of common stock | 1,567,500 | |||
Fair value of warrants | $ 3,004,000 | |||
Fair value of common stock estimated life | 3 years | |||
Warrant [Member] | Minimum [Member] | ||||
Short-Term Debt [Line Items] | ||||
Issuance of warrant price per share | $ 1.50 | |||
Volatility | 404.91% | |||
Risk-free equivalent yield | 0.27% | |||
Share price | $ 0.10 | |||
Warrant [Member] | Maximum [Member] | ||||
Short-Term Debt [Line Items] | ||||
Issuance of warrant price per share | $ 1.87 | |||
Volatility | 405.93% | |||
Risk-free equivalent yield | 0.42% | |||
Share price | $ 1.95 | |||
Convertible Promissory Note One [Member] | ||||
Short-Term Debt [Line Items] | ||||
Convertible promissory note | $ 55,000 | |||
Debt instrument, maturity date | Mar. 01, 2022 | |||
Debt instruments, conversion price | $ 1 | |||
Convertible Promissory Note Two [Member] | ||||
Short-Term Debt [Line Items] | ||||
Convertible promissory note | $ 3,850,000 | |||
Proceed from convertible debt | 3,550,000 | |||
Original issue discount | $ 355,000 | |||
Debt instrument, maturity date | Aug. 31, 2022 | |||
Increase in interest rate | 10% | |||
Debt instruments, conversion price | $ 1.25 | |||
Convertible Notes Payable [Member] | ||||
Short-Term Debt [Line Items] | ||||
Original issue discount | $ 455,000 | $ 1,526,000 | $ 5,000 | |
Debt interest effective percentage | 4.76% | 64.60% |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($) | 6 Months Ended | ||
Jan. 03, 2022 | Jun. 30, 2022 | Jun. 09, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |||
Litigation description | In the complaint, the plaintiff claims he worked under a consulting agreement as Vice President of Brand Management of our company and was to be paid $4,000 per month and to receive an option to purchase 50,000 shares of our common stock that was to vest quarterly over the term of the agreement. In the complaint, the plaintiff alleges that, on or around March 27, 2020, we ceased paying the plaintiff despite the plaintiff’s continuing efforts on behalf of our company and that we agreed to continue to accrue his monthly retainer amount until such time that we received at least $100,000 in funding. Plaintiff further alleges that he continued to work for our company for 38 additional weeks in reliance on our promise of payment. The plaintiff claims that our refusal to make the promised payments amounts to violations of the California labor laws and seeks damages in excess of $450,000. | ||
Payments for rent | $ 4,000 | ||
Option to purchase shares vested | 50,000 | ||
Funds received | $ 100,000 | ||
Damages value | $ 450,000 | ||
Gross settlement amount | $ 90,000 |
SCHEDULE OF COMPANY RESTRICTED
SCHEDULE OF COMPANY RESTRICTED STOCK AWARDS (Details) - Restricted Stock [Member] | Jun. 30, 2022 USD ($) shares |
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |
Grant date fair value, shares | shares | 11,500,000 |
Deferred compensation grant date fair value | $ | $ 22,195,000 |
Accretion, shares | shares | |
Deferred compensation accretion | $ | $ (11,168,000) |
Shares, balance | shares | 11,500,000 |
Deferred compensation | $ | $ 11,027,000 |
STOCKHOLDERS DEFICIT (Details N
STOCKHOLDERS DEFICIT (Details Narrative) - USD ($) | 1 Months Ended | 3 Months Ended | 6 Months Ended | |||||
Nov. 05, 2021 | Aug. 17, 2021 | Mar. 31, 2021 | Jan. 31, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | Jun. 30, 2022 | Jun. 30, 2021 | |
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Number of common stock issued | 10,000 | |||||||
Remaining liability paid for cash | $ 30,000 | |||||||
Stock based compensation expense | $ 3,206,000 | $ 561,000 | $ 6,376,000 | $ 575,000 | ||||
Warrant shares expired | 253,000 | |||||||
Chief Executive Officer [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Debt instrument decrease forgiveness | 68,000 | |||||||
Restricted common stock shares granted | 1,500,000 | |||||||
Chief Financial Officer [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Reduction amount | $ 98,000 | |||||||
Number of common stock issued | 75,000 | |||||||
Chief Financial Officer [Member] | Minimum [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Due to related parties | $ 128,000 | |||||||
Chief Financial Officer [Member] | Maximum [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Due to related parties | $ 30,000 | |||||||
Consultants [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Restricted common stock shares granted | 10,000,000 | 11,500,000 | ||||||
Shares issued, price per share | $ 1.93 | $ 1.93 | ||||||
Fair value of restricted common stock shares granted | $ 22,195,000 | |||||||
Termination Agreement [Member] | ||||||||
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||||
Return of shares | 3,674,330 |