MDWerks Inc
For the period ended Mar 31, 2024. Filed Jul 9, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed Jul 9, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements (Unaudited)
Notes to Unaudited Consolidated Financial Statements
For the Three Months Ended March 31, 2024 and 2023
NOTE 1 -ORGANIZATION AND DESCRIPTION OF THE BUSINESS
MDwerks, Inc. (the “Company”), a Delaware corporation, was focused on effecting a “reverse merger,” capital exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more unrelated businesses (the “Business Combination”) that would benefit from the Company’s public reporting status.
On February 13, 2023, the Company entered into a Merger Agreement (as amended the “Merger Agreement”), by and between the Company, MD-TT Merger Sub, Inc., a wholly owned subsidiary of the Company (“Merger Sub”) and Two Trees Beverage Co. (“TTBC”).
Two Trees produces a variety of aged alcoholic beverages using an innovative rapid-aging system. This scalable technology results in all-natural, high-quality products, efficiently produced, with a reduced environmental impact. Our products are nearly indistinguishable from those that are traditionally aged. Two Trees created a proprietary process that mirrors and accelerates the natural aging process that occurs when alcohol is aged in wooden barrels over time. The true art of our craft spirits lives within the balance between the grain selection, local water, and the full-bodied flavors from our toasted wood chip varieties. Our wood chips are selected to pair with specific grains and toasted to just the right char, bringing rich flavor profiles to life with a hint of smoke.
In consideration of the Merger Agreement, at the effective time of the Two Trees Merger (as hereinafter defined), each of the holders of Two Trees stock, subject to certain exceptions set forth in the Merger Agreement, had the right to convert all of the shares of Two Trees stock into a total of 60,000,000 shares of Company common stock, which shall be apportioned between the Two Trees stockholders, pro rata, based on the number of shares of Two Trees stock held by each of the Two Trees stockholders as of the closing of the Two Trees Merger (the “Merger Consideration”). Immediately following such exchange, Two Trees became a wholly owned subsidiary of the Company (the “Two Trees Merger”). The Two Trees Merger closed on December 8, 2023.
RF Specialties, LLC (“RFS”) is an innovative company pushing the boundaries of sustainable Radio Frequency applications. For over 12 years RF Specialties has addressed companies’ most pressing challenges by implementing automated Radio Frequency Technology in a sustainable way reducing energy costs and increasing speed to market when compared to traditional methods. By bringing radio frequency applications to market RFS has successfully elevated a wide range of industries including structural engineering, food & beverage, and manufacturing. As discussed below, on January 25, 2023, the “Company entered into an Exchange Agreement (the “Exchange Agreement”), dated as of January 19, 2023, by and between the Company, RFS and Keith A. Mort as the sole member of RFS. Pursuant to the terms of the Exchange Agreement, the Company agreed to acquire from Mr. Mort, and Mr. Mort agreed to sell to the Company,100% of the equity interests and membership interests of RFS, in exchange for the issuance by the Company to Mr. Mort of 7,500,000 shares of the Company’s common stock (the “Exchange”). Whereby, immediately following the closing of the Exchange, RFS became a wholly owned subsidiary of the Company. The Exchange closed on December 27, 2023.
NOTE 2 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation - The accompanying interim unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the Securities and Exchange Commission (“SEC”) on June 28, 2024. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have been omitted from this quarterly report on Form 10-Q pursuant to the rules and regulations of the SEC.
Results for the interim periods in this report are not necessarily indicative of future financial results and have not been audited by our independent registered public accounting firm. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments necessary to present fairly our interim unaudited financial statements as of March 31, 2024, and for the three months ended March 31, 2024 and 2023. These adjustments are of a normal recurring nature and consistent with the adjustments recorded to prepare the annual audited consolidated financial statements as of December 31, 2023.
The accompanying interim unaudited consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, TTBC, Prost Beverage Co, Radio Aged Beer LLC, RF Kettle Company LLC, Two Trees, Drilling, RAS LLC, (collectively referred to as “Two Trees”) and RFS. All intercompany accounts, transactions and balances have been eliminated in consolidation.
**Use of Estimates and Assumptions -**The preparation of financial statements in accordance with US GAAP requires the Company’s 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 consolidated financial statements and the reported amounts of expenses during the reporting period. Actual results can, and in many cases will, differ from those estimates.
Accounts Receivable and the Allowances for Credit losses - Accounts receivable are recorded in the period when the right to receive payment or other consideration becomes unconditional. Accounts receivable are recorded at the invoiced amount and do not earn interest. The Company maintains an allowance for credit losses based upon the best estimate of probable credit losses in existing accounts receivable. The Company determines the allowance based upon individual accounts when information indicates the customers may have an inability to meet their financial obligations, as well as historical collection and write-off experience. The Company had an accounts receivable balance of $205,851 net of $51,978 allowance for doubtful accounts as of March 31, 2024. The Company had an accounts receivable balance of $106,734 net of $54,967 allowance for doubtful accounts as of December 31, 2023. As of and for the three months ended March 31, 2024, the Company had two customers that accounted for 16% and 10% of total accounts receivable. As of and for the year ended December 31, 2023, the Company had three customers that accounted for 25%,17%, and 10% of total accounts receivable.
Fair Value of Financial Instruments - The Company measures its financial and non-financial assets and liabilities, as well as makes related disclosures, in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) No. 820, Fair Value Measurement (“ASC 820”), which provides guidance with respect to valuation techniques to be utilized in the determination of fair value of assets and liabilities. Approaches include, (i) the market approach (comparable market prices), (ii) the income approach (present value of future income or cash flow), and (iii) the cost approach (cost to replace the service capacity of an asset or replacement cost). ASC 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:
Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
Level 3: Unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one more significant inputs or significant value drivers are unobservable.
The carrying values of the Company’s accounts payable and accrued liabilities, advances payable, and convertible notes payable, approximate their fair value due to their short-term nature.
Going Concern - These interim unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future. As reflected in the accompanying financial statements, the Company had a net loss of $302,389 and negative cash flows from operations of $280,931 for the three months ended March 31, 2024 and an accumulated deficit of $1,041,777 as of March 31, 2024. Although management believes that it will be able to successfully execute a business combination, which includes third party financing and the raising of capital to meet the Company’s future liquidity needs, there can be no assurances in this regard. These matters raise substantial doubt about the Company’s ability to continue as a going concern.
Revenue Recognition - Net sales from Two Trees include liquor and related products, less excise taxes and customer programs and incentives. Sales from RFS will include product and services related to sustainable radio frequency applications to a wide range of industries including structural engineering, food & beverage, and manufacturing. The Company recognizes revenue by applying the following steps in accordance with ASC Topic 606 – Revenue from Contracts with Customers: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.
The Company recognizes sales when merchandise is shipped from a warehouse directly to wholesale customers (except in the case of a consignment sale). For consignment sales, which include sales to the Oregon Liquor Control Commission, the Company recognizes sales upon the consignee’s shipment to the customer. Postage and handling charges billed to customers are also recognized as sales upon shipment of the related merchandise. Shipping terms are generally FOB shipping point, and title passes to the customer at the time and place of shipment or purchase by customers at a retail location. For consignment sales, title passes to the consignee concurrent with the consignee’s shipment to the customer. The customer has no cancellation privileges after shipment or upon purchase at retail locations, other than customary rights of return. For service revenue within the Company’s radio frequency applications, the Company recognizes revenue as the services are provided to the customer. The Company’s contracts typically have a single performance obligation, and do not contain a significant financing component.
The Company recognizes deferred revenue for performance obligations not yet satisfied, primarily related to liquor sales not yet shipped. As of March 31, 2024 and December 31, 2023, the Company had $11,833 and $52,779, respectively, in unsatisfied performance obligations that it expects to satisfy over the next 12 months.
During the three months ended March 31, 2024, the Company’s revenue consisted of revenues from liquor sales from Two Trees, and service and product income from RFS. There were no revenues during the three months ended March 31, 2023.
For the three months ended March 31, 2024, the Company had one customer who accounted for 11% of total revenue.
**Inventory **- Inventories primarily consist of bulk and bottled liquor and raw materials and are stated at the lower of cost or market. Cost is determined using an average costing methodology, which approximates cost under the first-in, first-out (“FIFO”) method. A portion of the Company’s finished goods inventory is held in warehouses located in several states that maintain control over the alcohol beverage distribution process until it is sold into the retail distribution channel within those states. The Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily on the Company’s estimated forecast of product demand and production requirements. Such write-downs establish a new cost basis of accounting for the related inventory.
Intangible Assets - Intangible assets, consisting of trade names, developed technology, and customer relationships, are accounted for in accordance with ASC 350 Intangibles - Goodwill and Other. Intangible assets that have finite lives are amortized using the straight-line method over their estimated useful lives of three to fifteen years.
**Goodwill **- Goodwill represents the excess of acquisition cost over the fair value of the net tangible and intangible assets acquired. Goodwill is not amortized and is subject to annual impairment testing on or between annual tests if an event or change in circumstance occurs that would more likely than not reduce the fair value of a reporting unit below its carrying value. In testing for goodwill impairment, the Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, the Company concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it can conclude the assessment. If the Company concludes otherwise, the Company is required to perform a quantitative analysis to determine the amount of impairment. A quantitative analysis is performed at the reporting unit level by comparing the estimated fair value of a reporting unit with its respective carrying value to determine the amount of impairment, if any. The Company has determined that it has one reporting unit. During the three months ended March 31, 2024, no impairment expense was recognized. During the year ended December 31, 2023, no impairment expense was recognized.
Impairment of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair market value of the assets. During the three months ended March 31, 2024, no impairment expense was recognized. During the year ended December 31, 2023, no impairment expense was recognized.
**Leases **- Management determines if an arrangement is a lease at the inception of the agreement. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liability on the accompanying consolidated balance sheet. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company uses the rate implicit in the lease agreement, when available, or a discount rate based on the information available at the commencement date in determining the present value of lease payments. Lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option.
**Property and Equipment -**Property and equipment are recorded at cost. Depreciation of property and equipment is calculated on a straight-line basis over the estimated useful lives of the assets. Furniture and fixture assets are depreciated over seven years, vehicles are depreciated over five years, and computer and equipment are depreciated over three years. Expenditures for renewals and betterments that extend the useful lives of or improve existing property or equipment are capitalized. Expenditures for maintenance and repairs are expensed as incurred. Depreciation is recorded using the straight-line method over the estimated useful lives of the assets as follows:
| Category | Estimated Useful Lives |
|---|---|
| Machinery and equipment | 3-7 years |
| Vehicles | 5 years |
| Furniture & Fixtures | 5 years |
| Computers | 3 years |
Leasehold improvements are depreciated over the shorter period of their estimated useful life or term of the lease.
Stock-Based Compensation - The Company measures stock-based compensation at the estimated fair value on the grant date and recognizes the amortization of stock-based compensation expense on a straight-line basis over the requisite service period, or when it is probable criteria will be achieved for performance-based awards. Fair value is determined based on assumptions related to the fair value of the Company common stock, stock volatility and risk-free rate of return. The Company has elected to recognize forfeitures when realized.
Excise Taxes - The Company is responsible for compliance with the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) regulations, which includes making timely and accurate excise tax payments. The Company is subject to periodic compliance audits by the TTB. Individual states also impose excise taxes on alcoholic beverages in varying amounts. The Company calculates its excise tax expense based upon units produced and on its understanding of the applicable excise tax laws. Excise taxes totaled $0 and $595 for the three months ended March 31, 2024 and for the year ended December 31, 2023, respectively.
Recently Issued Accounting Pronouncements - From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective will not have a material effect on its financial position or results of operations upon adoption.
NOTE 3 -INVENTORY
Inventories primarily consist of bulk and bottled liquor and raw materials and are stated at the lower of cost or market. Cost is determined using an average costing methodology, which approximates cost under the FIFO method. A portion of the Company’s finished goods inventory is held in warehouses located in several states that maintain control over the alcohol beverage distribution process until it is sold in to the retail distribution channel within those states. The Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily on the Company’s estimated forecast of product demand and production requirements. Such write-downs establish a new cost basis of accounting for the related inventory.
Inventories consisted of the following:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Raw materials and packaging | $52,682 | $78,352 |
| Finished goods | 107,710 | 122,855 |
| Total inventories | $160,392 | $201,207 |
NOTE 4 –FIXED ASSETS, NET
Fixed assets, net consisted of the following:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Machinery and equipment | $674,695 | $220,984 |
| Furniture and office equipment | 133,890 | 133,890 |
| Vehicles | 142,306 | 142,306 |
| Buildings | 10,497 | 10,497 |
| Total property and equipment | 961,388 | 507,677 |
| Less accumulated depreciation | (74,609) | (10,787) |
| Total property and equipment, net | $886,779 | $496,890 |
On August 25, 2023, the Company entered an asset purchase agreement with an unrelated company, Dream Workz Automotive LLC, a Colorado limited liability company (“Dream Workz”). Pursuant to this agreement, the Company sold certain tangible manufacturing assets to Dream Workz for a purchase price of $195,000 (the “Purchase Price”). The Purchase Price was paid in a combination of cash in the amount of $100,000 and a promissory note in the amount of $95,000 (the “Note”). The Note is unsecured and bears interest at the rate of 8% per annum commencing as of August 25, 2023. The Note matures on August 25, 2029.
On January 31, 2024 , the Company received assets under the second purchase agreement totaling $444,891. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $444,891 as part of the Exchange Agreement with RFS. The Exchange Agreement requires monthly payments through March 2030.
On February 5, 2024, the Company, through its wholly owned subsidiary, Two Trees Beverages, entered a new, fifteen (15) year license agreement with Shine Time, LLC, pursuant to which it licensed additional territories forTim Smith Spirits® expanding its territories beyond the United States to include all members of the European Union, the United Kingdom, Norway, Switzerland, Iceland, Serbia, Turkey and Ukraine. The Company will pay a royalty of 9% on branded products covered by the license agreement, or 4.5% of any sublicensed revenue under the agreement. The Company paid $79,688 in license fees in March 2024, included in selling, general and administrative expenses on the Company’s consolidated statement of operations, owes an additional $112,500 under the license agreement that was due by April 1, 2024 but has not yet been paid, included in accounts payable on the Company’s consolidated balance sheet and will issue 300,000 shares of common stock to Shine Time, LLC. The Company determined the fair value of the shares to be $15,000 based on the closing price of the Company’s common stock at the agreement date. The $15,000 is included in subscriptions payable on the Company’s consolidated balance sheet and selling, general and administrative expense on the Company’s consolidated statement of operations.
Depreciation expense totaled $63,822 and $0 for the three months ended March 31, 2024, and 2023, respectively.
NOTE 5 –INTANGIBLE ASSETS, NET
Intangible assets, net consisted of the following:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Trade names and license, 10 year estimated useful life | $359,500 | $359,500 |
| Developed technology, 15 year estimated useful life | 140,000 | 140,000 |
| Customer relationships, 10 year estimated useful life | 120,000 | 120,000 |
| Total intangible assets | 619,500 | 619,500 |
| Less accumulated amortization | (18,447) | (4,339) |
| Total intangible assets, net | $601,053 | $615,161 |
Total amortization expense for the three months ended March 31, 2024 and 2023 was $14,108 and $0, respectively. The Company expects to recognize amortization expense of $56,432 annually in each of the next five years.
NOTE 6 –NOTE RECEIVABLE
During the year ended December 31, 2023, the Company sold certain fixed assets for $195,000. At the time of the sale $100,000 cash proceeds were received and the Company received a note receivable for $95,000. The net book value of the asset at the time of sale was $26,145. A gain of $168,855 was recorded in the year ended December 31, 2023, for the sale of equipment. The note is payable in full at maturity on August 25, 2029, and accrues interest at the rate of 8% per year. The note receivable balance as of March 31, 2024 was $99,433 including interest income receivable of $4,433 for the three months ended March 31, 2024. The note receivable balance as of December 31, 2023, was $97,533 including interest of $2,533.
NOTE 7 -ACQUISITIONS
Two Trees
The Company completed the Two Trees December 8, 2023 pursuant to the Merger Agreement. Pursuant to the terms of the Merger Agreement, on the closing date of the Two Trees Merger, the Company issued 60,000,000 shares of its common stock, $0.001 par value per share, (the “Company Common Stock”) which was apportioned among the Two Trees stockholders, pro rata, based on the number of shares of Two Trees common stock, par value $0.0001 per share (the “Two Trees Common Stock”) held by each of the Two Trees stockholders as of the closing of the Two Trees Merger (the “Merger Consideration”). Upon completion of the Two Trees Merger, all 12,045,277 shares of Two Trees common stock were cancelled in exchange for the right of the Two Trees stockholders to receive the Merger Consideration. Each share of common stock of Merger Sub issued and outstanding immediately prior to the effective time of the Two Trees Merger was converted into and exchanged for one validly issued, fully paid and nonassessable share of common stock, $0.001 par value per share, of Two Trees as the surviving corporation.
RF Specialties
On December 27, 2023, the Company completed the acquisition of RFS and the Exchange and issued to Mr. Mort 7,500,000 shares of Company common stock. Immediately following the completion of the Exchange, RFS became a wholly owned subsidiary of the Company
Unaudited Pro Forma Financial Information
The following table sets forth the pro-forma consolidated results of operations for the three months ended March 31, 2024 and 2023 as if the RFS Exchange and the Two Trees Merger occurred on January 1, 2023. The pro forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved if the acquisitions had taken place on the dates noted above, or of results that may occur in the future.
| Three months ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Revenue | $684,660 | $602,195 |
| Operating loss | (305,147) | (372,836) |
| Net loss | (302,389) | (365,677) |
| Net loss per common share | $(0.00) | $(0.00) |
| Weighted average common shares outstanding | 199,032,927 | 190,212,732 |
Asset purchase agreements
Prior to its acquisition by the Company on December 27, 2023, RFS entered into two asset purchase agreements to acquire certain tools and equipment. The Company received assets under one agreement in December 2023, totaling $97,363. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $88,674 as part of the Exchange agreement with RF Specialties. The agreement requires monthly payments through October 2026.
On January 31, 2024, the Company received assets under the second purchase agreement totaling $444,891. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $444,891 as part of the RFS Exchange Agreement. The agreement requires monthly payments through March 2030. The asset purchase agreement liabilities are included in notes payable on the Company’s consolidated balance sheet. See Note 9.
As of March 31, 2024 and December 31, 2023, the Company owed $310,684 and $88,674, respectively.
NOTE 8 -ADVANCES PAYABLE
The Company received advances aggregating $104,204 from two non-related parties during the year ended December 31, 2022 to cover legal, accounting, and other various public company related operating expenses. The advances are unsecured, non-interest bearing and are due on demand. During the year ended December 31, 2023, the Company repaid $104,204 in cash of the advances. The balance as of March 31, 2024 and December 31, 2023 was $0.
During the three months ended March 31, 2023, the Company repaid $9,331 in cash of the advances.
NOTE 9 -NOTES PAYABLE
The Company had the following outstanding notes payable as of March 31, 2024 and December 31, 2023:
| Loans | Origination Date | Interest Rate | Balance as of March 31, 2024 | Balance as of December 31, 2023 |
|---|---|---|---|---|
| Asset purchase agreement notes (see note 8) | December 1, 2023 | 0.00% | $473,862 | $88,674 |
| Termination Agreement | December 31, 2021 | 0.13% | 21,584 | 21,584 |
| Loan Payable - Mercedes | September 19, 2022 | 6.79% | 57,618 | 60,008 |
| Loan Payable - Dodge | June 18, 2022 | 0.00% | 15,972 | 18,968 |
| Total | $569,036 | $189,234 | ||
The following is a summary of the future minimum payments of loans payable:
| Twelve Months Ending March 31, | |
|---|---|
| 2024 | $211,080 |
| 2025 | 147,058 |
| 2026 and Thereafter | 210,898 |
| Total loans payable | $569,036 |
On January 1, 2024, the Company entered into a short-term loan agreement with an existing shareholder for $25,000 in cash proceeds. The loan included interest of 10% and was repaid in full in March 2024.
Interest expense of $2,842 and $0 was recorded in the three months ended March 31, 2024, and 2023, respectively. Accrued interest as of March 31, 2024 and December 31, 2023, waszero.
NOTE 10 -CAPITAL STOCK
The Company is authorized to issue (i)300,000,000 shares of common stock, $0.001 par value, and (ii)10,000,000 shares of preferred stock, par value $0.001 per share, with such designations, rights and preferences as may be determined from time to time by the Board of Directors.
Preferred stock
10,000,000 shares of preferred stock has been designated Series A Convertible Preferred.
Each share of Series A Convertible Preferred holds with it conversion rights of 100 shares of common stock for every share of Series A Convertible Preferred stock held, and that each share of Series A Convertible Preferred stock also holds with it the same number of common share votes prior to conversion as it would if fully converted to be used in voting on any company matter requiring a vote of shareholders. At March 31, 2024 and December 31, 2023, there were 8,957,500 of Series A Convertible Preferred issued and outstanding, respectively.
Common stock
At March 31, 2024 and December 31, 2023, there were 200,824,868 and 198,724,868 shares issued and outstanding, respectively.
During the period ended March 31, 2024, the Company sold a total of 2,600,000 shares of restricted common stock to accredited investors for total cash proceeds of $390,000. A total of 500,000 shares of common stock were not issued as of the date of this report related to $75,000 of cash proceeds, which are included in subscriptions payable on the Company’s consolidated balance sheet.
As part of the license agreement disclosed in Note 4, the Company agreed to issue 300,000 restricted shares of common stock with a fair value of $15,000. The shares have not been issued to date, and the fair value is included in subscriptions payable on the Company’s consolidated balance sheet.
During the period ended March 31, 2023, the Company issued a total of 1,141,298 restricted shares of common stock to accredited investors for total cash proceeds of $85,598.
NOTE 11 -CONTINGENCIES
In the ordinary course of business, the Company may become a party to lawsuits involving various matters. The impact and outcome of litigation, if any, is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm its business. The Company believes the ultimate resolution of any such current proceeding will not have a material adverse effect on our continued financial position, results of operations or cash flows.
NOTE 12 -RELATED PARTY TRANSACTIONS
On January 1, 2024, the Company entered into a short-term loan agreement with an existing shareholder for $25,000 in cash proceeds. The loan included interest of 10% and was repaid in full in March 2024.
NOTE 13 –LEASES
The Company maintains an operating lease for its office space and operating facility. The lease has a remaining term of 80 months. The Company determines if an arrangement is a lease at inception. As the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate based on information available at commencement to determine the present value of the lease payments. The Company used a weighted average incremental borrowing rate of 8.4% ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Leases with an initial term of 12 months or less (“short-term leases”) are not recorded on the balance sheet and are recognized on a straight-line basis over the lease term. As of March 31, 2024, the amount of ROU assets and lease liabilities were $1,051,899 and $1,122,896, respectively. As of December 31, 2023, the amount of right-of-use assets and lease liabilities were $1,105,152 and $1,162,090, respectively. Aggregate lease expense for the three months ended March 31, 2024, and 2023 was $76,386 and $0, respectively.
The following table provides the maturities of lease liabilities at March 31, 2024:
| Remaining | ||
|---|---|---|
| Operating Lease · Term in Years | ||
| 2025 | 295,042 | |
| 2026 | 307,994 | |
| 2027 | 184,952 | |
| 2028 | 160,200 | |
| 2029 | 160,200 | |
| thereafter | 240,300 | |
| Total lease payments | 1,348,688 | |
| Less: imputed interest | (225,792) | |
| Present value of lease liability | 1,122,896 | 2.99 |
NOTE 14 -SUBSEQUENT EVENTS
On April 22, 2024, the Company entered into a broker agreement with a third party. Under the agreement, the Company will pay a monthly fee of $1,500, and a commission of 12% of any revenue from customers introduced by the broker, less any promotional expenses incurred by the Company. The agreement is cancellable by either party with 60 days notice, and in the event of termination, the commissions shall continue for a period of one year from the termination date.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.