STOCKHOLDERS’ EQUITY | NOTE 8 – STOCKHOLDERS’ EQUITY The Company is authorized to issue 300,000,000 50,000,000 Preferred stock As of September 30, 2023 and at December 31, 2022, no Common Stock On August 15, 2022 1,400,000 600,000 0.43 On August 31, 2022, 6,081,484 1,467,000 53,371 0.25 On September 8, 2022, 4,139,503 For the nine months ending September 30, 2022, 552,000 105,730 On January 4, 2023 the Company issued 93,750 30,000 0.32 On February 10, 2023 the Company issued 156,250 50,000 0.32 On April 14, 2023 the Company issued 137,656 44,050 0.32 On April 14, 2023 the Company issued 6,763,562 2,164,340 0.32 On April 18, 2023 the Company issued 78,125 25,000 0.32 On May 15, 2023 the Company issued 114,286 40,000 0.32 On May 17, 2023 the Company issued 522,138 67,878 0.13 On June 26, 2023 the Company issued 803,292 in a conversion of a note for a value of 104,428 in principal and interest 0.13 On July 26, 2023 the Company issued 500,000 against $ 100,000 0.20 On August 21, 2023, 1,612,903 145,161 0.09 On August 21, 2023, 1,600,000 145,000 0.09 On August 25, 2023, 505,186 68,200 0.135 On August 30, 2023 the Company issued 1,109,861 144,282 0.13 On September 14, 2023, 5,824,741 786,340 0.135 On September 19, 2023, the Company issued 200,000 against 27,000 0.135 On September 19, 2023, the Company issued 370,370 against 50,000 0.135 For the nine months ended September 30, 2023, a net of 711,000 141,796 0.20 As at September 30, 2023, the Company has 144,355,355 123,252,235 Common Stock Warrants For the nine months ended September 30, 2023 the Company issued 800,000 5 0.20 0.436 348,637 264,060 5 0.25 0.16 42,250 The fair value of stock warrants granted for the 9 months ended September 30, 2023 was calculated with the following assumptions: SCHEDULE OF STOCK WARRANTS VALUATION ASSUMPTIONS September 30, 2023 September 30, 2022 Risk-free interest rate 3.97 % 1.53 % Expected dividend yield 0 % 0 % Volatility factor (monthly) 147.58 % 169.27 % Expected life of warrant 5 5 The following table summarizes the Company’s common stock warrant activity for the 9 months ended September 30, 2023 and 2022: SCHEDULE OF WARRANT ACTIVITY Number of Warrants* Weighted Average Exercise Price Weighted- Average Remaining Expected Term Outstanding as at January 1, 2022 272,000 $ 2.00 2.9 Granted 264,030 0.26 5.0 Exercised — — — Forfeited/Canceled — — — Outstanding as at September 30, 2022 536,030 1.14 3.5 Outstanding as at January 1, 2023 542,030 $ 0.42 4.1 Granted 800,000 0.20 5.0 Exercised — — — Forfeited/Canceled — — — Outstanding as at September 30, 2023 1,342,030 $ 0.29 4.1 * The warrant agreements issued in 2019 for a total of 50,000 1,130,114 0.09 873,704 The following table summarizes information about stock warrants that are vested or expected to vest at September 30, 2023: SCHEDULE OF WARRANT OUTSTANDING AND EXERCISABLE WARRANTS Warrants Outstanding Exercisable Warrants Number of Warrants Weighted Average Exercise Price Per Share Weighted Average Remaining Contractual Life (Years) Aggregate Intrinsic Value Number of Warrants Weighted Average Exercise Price Per Share Weighted Average Remaining Contractual Life (Years) Aggregate Intrinsic Value 800,000 $ 0.20 4.6 $ — 800,000 $ 0.20 4.6 $ — 492,030 0.26 3.5 — 492,030 0.26 3.5 — 50,000 2.00 1.1 — 50,000 2.00 1.1 — 1,342,030 $ 0.29 4.1 $ — 1,342,030 $ 0.29 4.1 $ — The following table sets forth the status of the Company’s non-vested warrants as at September 30, 2023 and 2022: SCHEDULE OF NON-VESTED WARRANTS Number of Warrants Weighted-Average Grant-Date Fair Value Non-vested as at January 1, 2022 — — Granted 264,030 0.25 Forfeited — — Vested — — Non-vested as at September 30, 2022 — $ — Non-vested as at January 1, 2023 — $ — Granted 800,000 0.20 Forfeited — — Vested — — Non-vested as at September 30, 2023 — $ — Sales of Shares in Subsidiary For the nine months ended September 30, 2023 there were no 1,800,000 600,000 |