RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) | NOTE 3 - RESTATEMENT OF PREVIOUSLY ISSUED UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) The following tables present the effects of the Restatement described in Note 2 - Summary of Significant Accounting Policies – Restatement of Previously Issued Consolidated Financial Statements on the Company’s unaudited interim condensed consolidated financial statements for the periods indicated. The following tables present the effects of the Restatement on the Company’s unaudited interim condensed consolidated balance sheets as of the dates indicated: SCHEDULE OF RESTATEMENTS OF THE COMPANY’S UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS As Previously Restatement As March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 14,205,418 $ 14,205,418 Total current liabilities $ 493,829 $ 14,205,418 $ 14,699,247 Total liabilities $ 762,186 $ 14,205,418 $ 14,967,604 Stockholders’ equity Additional paid-in capital $ 159,103,184 $ (21,901,000 ) $ 137,202,184 Accumulated deficit $ (138,962,278 ) $ 7,695,582 $ (131,266,696 ) Total stockholders’ equity $ 20,156,702 $ (14,205,418 ) $ 5,951,284 Total liabilities and stockholders’ equity $ 20,918,888 $ - $ 20,918,888 As Previously Restatement As June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 6,430,025 $ 6,430,025 Total current liabilities $ 621,781 $ 6,430,025 $ 7,051,806 Total liabilities $ 855,841 $ 6,430,025 $ 7,285,866 Stockholders’ equity Additional paid-in capital $ 162,207,334 $ (21,901,000 ) $ 140,306,334 Accumulated deficit $ (143,637,519 ) $ 15,470,975 $ (128,166,544 ) Total stockholders’ equity $ 18,585,612 $ (6,430,025 ) $ 12,155,587 Total liabilities and stockholders’ equity $ 19,441,453 $ - $ 19,441,453 As Previously Restatement As September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,220,748 $ 7,220,748 Total current liabilities $ 717,179 $ 7,220,748 $ 7,937,927 Total liabilities $ 915,903 $ 7,220,748 $ 8,136,651 Stockholders’ equity Additional paid-in capital $ 165,281,862 $ (21,901,000 ) $ 143,380,862 Accumulated deficit $ (148,293,344 ) $ 14,680,252 $ (133,613,092 ) Total stockholders’ equity $ 17,004,315 $ (7,220,748 ) $ 9,783,567 Total liabilities and stockholders’ equity $ 17,920,218 $ - $ 17,920,218 As Previously Restatement As March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 7,030,083 $ 7,030,083 Total current liabilities $ 470,391 $ 7,030,083 $ 7,500,474 Total liabilities $ 593,927 $ 7,030,083 $ 7,624,010 Stockholders’ equity Additional paid-in capital $ 171,796,596 $ (21,901,000 ) $ 149,895,596 Accumulated deficit $ (158,325,119 ) $ 14,870,917 $ (143,454,202 ) Total stockholders’ equity $ 13,487,037 $ (7,030,083 ) $ 6,456,954 Total liabilities and stockholders’ equity $ 14,080,964 $ - $ 14,080,964 As Previously Restatement As June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 9,758,930 $ 9,758,930 Total current liabilities $ 812,853 $ 9,758,930 $ 10,571,783 Total liabilities $ 896,433 $ 9,758,930 $ 10,655,363 Stockholders’ equity Additional paid-in capital $ 173,695,154 $ (21,901,000 ) $ 151,794,154 Accumulated deficit $ (161,305,671 ) $ 12,142,070 $ (149,163,601 ) Total stockholders’ equity $ 12,403,864 $ (9,758,930 ) $ 2,644,934 Total liabilities and stockholders’ equity $ 13,300,297 $ - $ 13,300,297 As Previously Restatement As September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Derivative liabilities $ - $ 2,065,177 $ 2,065,177 Total current liabilities $ 932,619 $ 2,065,177 $ 2,997,796 Total liabilities $ 975,033 $ 2,065,177 $ 3,040,210 Stockholders’ equity Additional paid-in capital $ 177,042,781 $ (21,901,000 ) $ 155,141,781 Accumulated deficit $ (164,231,163 ) $ 19,835,823 $ (144,395,340 ) Total stockholders’ equity $ 12,826,068 $ (2,065,177 ) $ 10,760,891 Total liabilities and stockholders’ equity $ 13,801,101 $ - $ 13,801,101 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of operations for the periods indicated: As Previously Restatement As For the Three Months Ended March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 3,391,212 $ 3,391,212 Total other (income) expense $ (237,643 ) $ 3,391,212 $ 3,153,569 Net loss $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Earnings (loss) per share - basic and diluted $ (1.37 ) $ (0.96 ) $ (2.33 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2022 June 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,775,393 ) $ (7,775,393 ) $ - $ (4,384,181 ) $ (4,384,181 ) Total other (income) expense $ 46,613 $ (7,775,393 ) $ (7,728,780 ) $ (191,030 ) $ (4,384,181 ) $ (4,575,211 ) Net (loss) income $ (4,675,241 ) $ 7,775,393 $ 3,100,152 $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Earnings (loss) per share - basic: $ (1.28 ) $ 2.14 $ 0.85 $ (2.65 ) $ 1.22 $ (1.43 ) Weighted average common shares oustanding - diluted 3,638,383 5,818,645 9,457,028 3,581,110 - 3,581,110 Earnings (loss) per share - diluted $ (1.28 ) $ 0.82 $ 0.33 $ (2.65 ) $ 1.22 $ (1.43 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2022 September 30, 2022 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 790,723 $ 790,723 $ - $ (3,593,458 ) $ (3,593,458 ) Total other expense (income) $ 46,125 $ 790,723 $ 836,848 $ (144,905 ) $ (3,593,458 ) $ (3,738,363 ) Net (loss) income $ (4,655,825 ) $ (790,723 ) $ (5,446,548 ) $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Earnings (loss) per share - basic and diluted $ (1.28 ) $ (0.22 ) $ (1.50 ) $ (3.93 ) $ 1.00 $ (2.93 ) As Previously Restatement As For the Three Months Ended March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 1,488,350 $ 1,488,350 Total other income $ (94,876 ) $ 1,488,350 $ 1,393,474 Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Earnings (loss) per share - basic and diluted $ (1.53 ) $ (0.40 ) $ (1.93 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Six Months Ended June 30, 2023 June 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ 2,728,847 $ 2,728,847 $ - $ 4,217,197 $ 4,217,197 Total other income $ (135,999 ) $ 2,728,847 $ 2,592,848 $ (230,875 ) $ 4,217,197 $ 3,986,322 Net (loss) income $ (2,980,552 ) $ (2,728,847 ) $ (5,709,399 ) $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Earnings (loss) per share - basic and diluted $ (0.77 ) $ (0.70 ) $ (1.47 ) $ (2.28 ) $ (1.11 ) $ (3.39 ) As Previously Restatement As As Previously Restatement As For the Three Months Ended For the Nine Months Ended September 30, 2023 September 30, 2023 As Previously Restatement As As Previously Restatement As Stated Adjustments Restated Stated Adjustments Restated (unaudited) (unaudited) (unaudited) (unaudited) Change in fair value of derivative liabilities $ - $ (7,693,753 ) $ (7,693,753 ) $ - $ (3,476,556 ) $ (3,476,556 ) Total other income $ (178,951 ) $ (7,693,753 ) $ (7,872,704 ) $ (409,826 ) $ (3,476,556 ) $ (3,886,382 ) Net (loss) income $ (2,925,492 ) $ 7,693,753 $ 4,768,261 $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Earnings (loss) per share - basic: $ (0.64 ) $ 1.68 $ 1.04 $ (2.85 ) $ 0.85 $ (2.00 ) Weighted average common shares oustanding - diluted 4,570,843 7,753,923 12,324,766 4,061,975 - 4,061,975 Earnings (loss) per share - diluted $ (0.64 ) $ 1.03 $ 0.39 $ (2.85 ) $ 0.85 $ (2.00 ) The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of changes in stockholders’ equity for the periods indicated: Additional Paid-In Accumulated Capital Deficit Total Balance - March 31, 2022 (as previously reported) $ 159,103,184 $ (138,962,278 ) $ 20,156,702 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - (3,391,212 ) (3,391,212 ) Balance - March 31, 2022 (as restated) $ 137,202,184 $ (131,266,696 ) $ 5,951,284 Balance - June 30, 2022 (as previously reported) $ 162,207,334 $ (143,637,519 ) $ 18,585,612 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 4,384,181 4,384,181 Balance - June 30, 2022 (as restated) $ 140,306,334 $ (128,166,544 ) $ 12,155,587 Balance - September 30, 2022 (as previously reported) $ 165,281,862 $ (148,293,344 ) $ 17,004,315 Adjustment due to cumulative error correction (21,901,000 ) 11,086,794 (10,814,206 ) Change in fair value of derivative liability - 3,593,458 3,593,458 Balance - September 30, 2022 (as restated) $ 143,380,862 $ (133,613,092 ) $ 9,783,567 The following tables present the effect of the Restatement on the Company’s unaudited interim condensed consolidated statements of cash flows for the periods indicated: (unaudited) March 31, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (4,816,150 ) $ (3,391,212 ) $ (8,207,362 ) Adjustments to reconcile net loss to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 3,391,212 $ 3,391,212 Net Cash Used In Operating Activities $ (1,594,634 ) $ - $ (1,594,634 ) (unaudited) (unaudited) June 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (9,491,391 ) $ 4,384,181 $ (5,107,210 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (4,384,181 ) $ (4,384,181 ) Net Cash Used In Operating Activities $ (2,845,756 ) $ - $ (2,845,756 ) (unaudited) (unaudited) September 30, 2022 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (14,147,216 ) $ 3,593,458 $ (10,553,758 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,593,458 ) $ (3,593,458 ) Net Cash Used In Operating Activities $ (4,297,412 ) $ - $ (4,297,412 ) (unaudited) (unaudited) March 31, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (5,684,222 ) $ (1,488,350 ) $ (7,172,572 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 1,488,350 $ 1,488,350 Net Cash Used In Operating Activities $ (2,348,740 ) $ - $ (2,348,740 ) (unaudited) (unaudited) June 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (8,664,774 ) $ (4,217,197 ) $ (12,881,971 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ 4,217,197 $ 4,217,197 Net Cash Used In Operating Activities $ (3,479,065 ) $ - $ (3,479,065 ) (unaudited) (unaudited) September 30, 2023 As Previously Restatement As Stated Adjustments Restated (unaudited) (unaudited) Cash Flows From Operating Activities: Net (loss) income $ (11,590,266 ) $ 3,476,556 $ (8,113,710 ) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Change in fair value of derivative liability $ - $ (3,476,556 ) $ (3,476,556 ) Net Cash Used In Operating Activities $ (4,656,785 ) $ - $ (4,656,785 ) |