NOTE
2 – GOING CONCERN AND MANAGEMENT’S PLANS
The
accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. As of June 30, 2022, the Company had an accumulated deficit
of $211,816,067 and a working capital deficit of $22,909,763 (including derivative liabilities of $7,589,928). As of June 30, 2022, the
Company was in default of $15,369,247 plus accrued interest on debt instruments due to non-payment upon maturity dates. These factors,
among others, raise substantial doubt about the ability of the Company to continue as a going concern for one year from the date of the
issuance of these financial statements. The accompanying financial statements do not include any adjustments to reflect the possible
future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from
the possible inability of the Company to continue as a going concern.
In
December 2019, a novel strain of coronavirus (COVID-19) emerged. Because COVID-19 infections have been reported throughout the United
States, certain federal, state and local governmental authorities have issued stay-at-home orders, proclamations and/or directives aimed
at minimizing the spread of COVID-19. The ultimate impact of the COVID-19 pandemic on the Company’s operations is unknown and will
depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration of the COVID-19
outbreak, new information which may emerge concerning the severity of the COVID-19 pandemic, and any additional preventative and protective
actions that governments, or the Company, may direct, which may result in an extended period of continued business disruption, and reduced
operations. Any resulting financial impact cannot be reasonably estimated at this time but it may have a material adverse impact on our
business, financial condition and results of operations. Management expects that its business will be impacted to some degree, but the
significance of the impact of the COVID-19 outbreak on the Company’s business and the duration for which it may have an impact
cannot be determined at this time.
Management’s
Plans
As
a public company, Management believes it will be able to access the public equities market for fund raising for product development,
sales and marketing and inventory requirements as we expand our distribution in the U.S. market.
The
Company is in negotiations with its’ lenders related to the debt instruments that are currently in default, to extend the maturity
dates.
On
October 14, 2021, the Company received a Notice of effectiveness related to the Company’s Form S-3 Registration Statement (the
“Registration Statement”). Pursuant to the Registration Statement the Company may offer and sell from time to time in one
or more offerings of up to thirty million dollars ($30,000,000) in aggregate offering price. We may offer these securities in amounts,
at prices and on terms determined at the time of offering.
On
April 4, 2022, the Company and GHS Investments LLC (“GHS”). signed a Securities Purchase Agreement (the “GHS Purchase
Agreement”) for the sale of up to Two Hundred Million (200,000,000) shares of the Company’s common stock to GHS. We may sell
shares of our common stock from time to time over a six (6)- month period ending October 4, 2022, at our sole discretion, to GHS under
the GHS Purchase Agreement. The purchase price shall be 85% of lowest VWAP for the ten (10) days preceding the Company’s notice
to GHS for the sale of the Company’s common stock. On April 8, 2022, the Company filed a Prospectus Supplement to the Registration
Statement dated October 14, 2021, regarding the GHS Purchase Agreement. As of the date of this Report the Company has sold the following
securities pursuant to this Registration Statement:
On
July 15, 2022, the Company sold 15,353,952 shares to GHS at $0.010285 and received net proceeds of $152,732, after deducting transaction
and broker fees of $5,183.
On
August 1, 2022, the Company sold 7,675,221 shares to GHS at $0.010965 and received net proceeds of $81,451, after deducting transaction
and broker fees of $2,708.
On
August 4, 2022, the Company sold 8,136,272 shares to GHS at $0.010965 and received net proceeds of $86,405, after deducting transaction
and broker fees of $2,809.
On
August 10, 2022, the Company sold 18,063,649 shares to GHS at $0.01088 and received net proceeds of $191,577, after deducting transaction
and broker fees of $4,956.
OES
is actively engaged in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged
in multiple business lines that include project development as well as equipment distribution. Our solar and energy storage projects
involve large-scale battery and solar photovoltaics (PV) installations. Our utility-scale storage business model is based on an arbitrage
business model in which we install multiple 1+ megawatt batteries, charge them with off-peak grid electricity under contract with the
utility, then sell the power back during peak load hours at a premium, as dictated by prevailing electricity tariffs.
Ozop
Plus plans on marketing vehicle service contracts (“VSC’s”) for electric vehicles (EV’s) that will offer to consumers
to be able to purchase additional months and or miles above the manufacturer’s warranty and to also bring added value to EV owners
by utilizing our partnerships and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns
are the EV battery repair and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated
wear on additional components that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace
of mind” to the EV buyer.
|
● |
In
May 2022, the Company entered into an agreement with GS Administrators, Inc., a member of Houston-based GSFSGroup. Under the agreement,
the Company will market GSFSGroup’s EV VSC’s in all states (except, California, Florida, Massachusetts and Washington)
to Ozop’s network of new and used franchised dealerships and other eligible entities. In addition to acting as an agent for
the marketing, Ozop also has the right to white label the product under its’ Ozop Plus brand. Ozop’s role won’t
be limited to marketing the product. GSFSGroup plans to tap into Ozop’s experience relative to battery collection and disposal
and has agreed to insurance risk sharing in connection with the insurance policies that back the VSC’s. GSFSGroup is working
on getting the approvals needed for the above four (4) states. |
|
|
|
|
● |
On
June 22, 2022, the Company entered into an Agent Agreement with Royal Administration Services, Inc. (“Royal”). Under
the agreement, the Company will market Royal’s EV VSC’s and has the right to white label it under Ozop Plus. Royal has
agreed to allow Ozop Plus on all VSC’s, marketed by Royal and the Company, to assume all of the risk related to the electric
battery at an agreed upon premium. The battery premium is dependent on the consumer’s selection of the duration of the VSC,
the miles selected for coverage and the type of vehicle that the consumer has purchased, with a key component being the kWh size
of the battery. These VSC’s have a maximum of 10 years and 150,000 miles and cover new and used cars from model year 2017 and
newer. During August 2022, Royal will begin the filing process in all 50 states, 30 plus of which are effective upon filing, and
the others have various waiting times or approvals needed. |
During
the quarter ended June 30, 2022, OED began operations and generated $16,500 of revenues and currently has six employees in sales, marketing
installation and services. OED offers product and design support for lighting and solar projects with a focus on fast lead times and
technical support.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING PRONOUNCEMENTS
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation
S-X of the SEC. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in
the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited
condensed consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present
the financial position of the Company as of June 30, 2022, and the results of operations and cash flows for the periods presented. The
results of operations for the three and six months ended June 30, 2022, are not necessarily indicative of the operating results for the
full fiscal year or any future period. These unaudited condensed consolidated financial statements should be read in conjunction with
the financial statements and related notes thereto included in the Company’s Current Report on Form 10-K/A filed on April 26, 2022.
The
unaudited condensed consolidated financial statements include the accounts of the Company and Ozop Energy Systems, Inc. and the Company’s
other wholly owned subsidiaries OED, PCTI, Ozop LLC, Ozop HK and Spinus, LLC (“Spinus”) and the Company’s majority
owned subsidiary Ozop Capital Partners, Inc. All intercompany accounts and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period.
Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original term of three months or less to be cash equivalents. These investments
are carried at cost, which approximates fair value. Cash and cash equivalent balances may, at certain times, exceed federally insured
limits. The Company has no cash equivalents at June 30, 2022, and December 31, 2021.
Sales
Concentration and credit risk
Following
is a summary of customers who accounted for more than ten percent (10%) of the Company’s revenues for the three and six months
ended June 30, 2022, and 2021, and their accounts receivable balance as of June 30, 2022:
SCHEDULES
OF CONCENTRATION OF RISK, BY RISK FACTOR
| |
Sales % Three Months Ended June 30, 2022 | | |
Sales % Six Months Ended June 30, 2022 | | |
Sales % Three Months Ended June 30, 2021 | | |
Sales % Six Months Ended June 30, 2021 | | |
Accounts receivable balance June 30, 2022 | |
Customer A | |
| 43.5 | % | |
| 26.7 | % | |
| N/A | | |
| N/A | | |
$ | 43,920 | |
Customer B | |
| 10.0 | % | |
| 11.4 | % | |
| 18.3 | % | |
| 11.3 | % | |
| 524,759 | |
Customer C | |
| N/A | | |
| 10.3 | % | |
| 13.5 | % | |
| N/A | | |
| - | |
Customer D | |
| N/A | | |
| N/A | | |
| 13.5 | % | |
| N/A | | |
| - | |
Customer E | |
| N/A | | |
| N/A | | |
| 14.9 | % | |
| N/A | | |
| 3,835 | |
Customer F | |
| N/A | | |
| N/A | | |
| 10.5 | % | |
| N/A | | |
| - | |
Customer G | |
| N/A | | |
| N/A | | |
| 18.3 | % | |
| 11.3 | % | |
| - | |
Customer H | |
| N/A | | |
| N/A | | |
| 13.5 | % | |
| N/A | | |
| - | |
Customer I | |
| N/A | | |
| N/A | | |
| 14.9 | % | |
| 65.6 | % | |
| - | |
Customer J | |
| N/A | | |
| N/A | | |
| 10.5 | % | |
| 13.4 | % | |
| - | |
Customers
A-F are customers of Ozop Energy Systems Inc. and Customers G- J are customers of PCTI. PCTI, historically does not have year to year
many recurring clients as the Company produces customized capital equipment for its’ customers.
Accounts
Receivable
The
Company records accounts receivable at the time products and services are delivered. An allowance for losses is established through a
provision for losses charged to expenses. Receivables are charged against the allowance for losses when management believes collectability
is unlikely. The allowance (if any) is an amount that management believes will be adequate to absorb estimated losses on existing receivables,
based on evaluation of the collectability of the accounts and prior loss experience.
Inventory
Inventories
are valued at the lower of cost or net realizable value, with cost determined on the first-in, first-out basis. Inventory costs include
finished goods, material, labor and manufacturing overhead. In evaluating the net realizable value of inventory, management also considers,
if applicable, other factors, including known trends, market conditions, currency exchange rates and other such issues.
The
components of inventories at June 30, 2022, and December 31, 2021, are as follows:
SCHEDULE
OF INVENTORY
| |
June 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
Raw materials | |
$ | 236,134 | | |
$ | 234,168 | |
Work in process | |
| - | | |
| 43,704 | |
Finished goods | |
| 1,562,961 | | |
| 788,110 | |
Inventory net | |
$ | 1,799,095 | | |
$ | 1,065,982 | |
Purchase
concentration
OES
purchases finished renewable energy products from its’ suppliers. For the three months ended June 30, 2022, there were three suppliers
that accounted for 41.3%, 23.3% and 19.7%, respectively, and for the six months ended June 30, 2022, there were four suppliers that accounted
for 38.0%, 15.9%, 15.6% and 11.2%, respectively. For the three and six months ended June 30, 2021, there were three suppliers that accounted
for 29.6%, 21.8% and 12.7%, respectively. There are only a handful of major suppliers, and we currently have supply arrangements with
some of those vendors. One of these vendors requires a 20% down payment with the 30% balances due on shipment and 50% due prior to delivery,
while other vendors terms are due in full immediately prior to delivery. We also buy product from other distributors, if we are not able
to purchase direct from the manufacturer. While management believes all of its relationships with its vendors are good, if we are unable
to continue to use and/or find alternative suppliers, when we cannot buy direct, it may have a material negative effect on our business
The
principal purchases by PCTI are comprised of parts and raw materials that PCTI assembles and manufactures and sells to its customers.
There were no suppliers who accounted for more than ten percent (10%) of PCTI’s purchases for the three and six months ended June
30, 2022, and 2021.
Property,
plant and equipment
Property
and equipment are stated at cost, and depreciation is provided by use of a straight-line method over the estimated useful lives of the
assets.
The
Company reviews property and equipment for potential impairment whenever events or changes in circumstances indicate that the carrying
amounts of assets may not be recoverable. The estimated useful lives of property and equipment is as follows:
SCHEDULE
OF USEFUL LIFE OF PROPERTY AND EQUIPMENT ASSETS
|
Office
furniture and equipment |
3-5
years |
|
Warehouse
equipment |
7
years |
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, from the commercial sales of products by: (1) identify the contract (if any) with
a customer; (2) identify the performance obligations in the contract (if any); (3) determine the transaction price; (4) allocate the
transaction price to each performance obligation in the contract (if any); and (5) recognize revenue when each performance obligation
is satisfied. The Company has no outstanding contracts with any of its’ customers. The Company recognizes revenue when title, ownership,
and risk of loss pass to the customer, all of which occurs upon shipment or delivery of the product and is based on the applicable shipping
terms.
For
contracts with customers, ownership of the goods and associated revenue are transferred to customers at a point in time, generally upon
shipment of a product to the customer or receipt of the product by the customer and without significant judgments. Advance payments are
typically required for commercial customers and are recorded as current liability until revenue is recognized. Advance payments are not
required for government customers. The majority of contracts typically require payment within 30 to 60 days after transfer of ownership
to the customer.
For
the periods covered herein, we did not have post shipment obligations such as training or installation, customer acceptance provisions,
credits and discounts, rebates and price protection, or other similar privileges.
The
following table disaggregates our revenue by major source for the three and six months ended June 30, 2022 and 2021:
DISAGGREGATION OF REVENUE
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Sourced and distributed products | |
$ | 4,749,377 | | |
$ | 1,254,982 | | |
$ | 7,668,699 | | |
$ | 1,254,982 | |
Manufactured products | |
| 112,759 | | |
| 19,051 | | |
| 275,675 | | |
| 814,605 | |
OED Installations | |
| 16,500 | | |
| - | | |
| 16,500 | | |
| - | |
Total | |
$ | 4,878,636 | | |
$ | 1,274,033 | | |
$ | 7,960,874 | | |
$ | 2,069,587 | |
Revenues
from sourced and distributed products are purchased from suppliers as finished goods and the Company brings the finished goods into our
California warehouse to fill orders as well as to build inventory for future sales orders. From time to time for some of our larger orders
we may have our suppliers ship directly to our customers to avoid extra shipping charges. For manufactured products, there is usually
a bidding process by branches of the military or other large firms that need mostly battery charging and storage systems for large industrial
projects. We would then purchase the raw materials and parts needed to build out the project in our Pennsylvania warehouse.
Advertising
and Marketing Expenses
The
Company expenses advertising and marketing costs as incurred. For the three and six months ended June 30, 2022, the Company recorded
advertising and marketing expenses of $2,710 and $5,973, respectively, and for the three and six months ended June 30, 2021, the Company
recorded advertising and marketing expenses of $5,944 and $28,544, respectively.
Research
and Development
Costs
and expenses that can be clearly identified as research and development are charged to expense as incurred. For the three and six months
ended June 30, 2022, and 2021, the Company did not record any research and development expenses.
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815, Derivatives and
Hedging Activities.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and
risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments) as follows: The Company records, when necessary, discounts to convertible notes for the intrinsic value
of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at
the commitment date of this note transaction and the effective conversion price embedded in this note. Debt discounts under these arrangements
are amortized over the term of the related debt to their stated date of redemption.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment
standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at their then-current
fair value, with any difference recorded as a gain or loss on extinguishment of the two separate accounting liabilities.
Distinguishing
Liabilities from Equity
The
Company relies on the guidance provided by ASC Topic 480, Distinguishing Liabilities from Equity, to classify certain redeemable
and/or convertible instruments. The Company first determines whether a financial instrument should be classified as a liability. The
Company will determine the liability classification if the financial instrument is mandatorily redeemable, or if the financial instrument,
other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a variable number of
its equity shares.
Once
the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the financial
instrument should be presented between the liability section and the equity section of the balance sheet (“temporary equity”).
The Company will determine temporary equity classification if the redemption of the financial instrument is outside the control of the
Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as permanent equity.
Our
CEO and Chairman holds sufficient shares of the Company’s voting preferred stock that give sufficient voting rights under the articles
of incorporation and bylaws of the Company such that the CEO and Chairman can at any time unilaterally vote to increase the number of
authorized shares of common stock of the Company, without the need to call a general meeting of common shareholders of the Company.
Initial
Measurement
The
Company records its financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair value,
or cash received.
Subsequent
Measurement – Financial Instruments Classified as Liabilities
The
Company records the fair value of its financial instruments classified as liabilities at each subsequent measurement date. The changes
in fair value of its financial instruments classified as liabilities are recorded as other income (expenses).
Fair
Value of Financial Instruments
The
Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair
value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the
case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants
would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework
for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical
level.
The
following are the hierarchical levels of inputs to measure fair value:
|
● |
Level
1 - Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities. |
|
● |
Level
2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets
or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that
are derived principally from or corroborated by observable market data by correlation or other means. |
|
● |
Level
3 - Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value.
These assumptions are required to be consistent with market participant assumptions that are reasonably available. |
From
time to time, certain of the Company’s embedded conversion features on debt and outstanding warrants have been treated as derivative
liabilities for accounting purposes under ASC 815 due to the conversion features within the instrument and that the company has insufficient
authorized shares to fully settle conversion features of the instruments if exercised. In this case, the Company utilized the latest
inception date sequencing method to reclassify outstanding instruments as derivative instruments. These contracts were recognized at
fair value with changes in fair value recognized in earnings until such time as the conditions giving rise to such derivative liability
classification were settled.
The
carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts
payable and accrued expenses, certain notes payable and notes payable - related party, approximate their fair values because of the short
maturity of these instruments.
The
following table represents the Company’s derivative instruments that are measured at fair value on a recurring basis as of June
30, 2022, and December 31, 2021, for each fair value hierarchy level:
SCHEDULE
OF DERIVATIVE INSTRUMENTS
June 30, 2022 | |
Derivative Liabilities | | |
Total | |
Level I | |
$ | - | | |
$ | - | |
Level II | |
$ | - | | |
$ | - | |
Level III | |
$ | 7,589,928 | | |
$ | 7,589,928 | |
December
31, 2021 |
|
Derivative
Liabilities |
|
|
Total |
|
Level
I |
|
$ |
- |
|
|
$ |
- |
|
Level
II |
|
$ |
- |
|
|
$ |
- |
|
Level
III |
|
$ |
20,966,701 |
|
|
$ |
20,966,701 |
|
Leases
The
Company accounts for leases under ASU 2016-02 (see Note 14), applying the package of practical expedients to leases that commenced before
the effective date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases;
(ii) the lease classification for any expired or existing leases; and (iii) initial direct costs for any existing leases. For contracts
entered into on or after the effective date, at the inception of a contract the Company assess whether the contract is, or contains,
a lease. Our assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain
the right to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether we have the right
to direct the use of the asset. We allocate the consideration in the contract to each lease component based on its relative stand-alone
price to determine the lease payments.
Operating
lease ROU assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based
on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an
implicit rate, the Company used an incremental borrowing rate of 7.5%, for the existing lease, based on the information available at
the adoption date in determining the present value of future payments. Operating lease expense is recognized pursuant to on a straight-line
basis over the lease term and is included in rent in the condensed consolidated statements of operations.
Income
Taxes
Income
taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation
allowance on deferred tax assets is established when management considers it is more likely than not that some portion or all of the
deferred tax assets will not be realized.
Tax
benefits from an uncertain tax position are only recognized if it is more likely than not that the tax position will be sustained on
examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements
from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon
ultimate resolution. Interest and penalties related to unrecognized tax benefits are recorded as incurred as a component of income tax
expense. The Company has not recognized any tax benefits from uncertain tax positions for any of the reporting periods presented.
Segment
Policy
The
Company has no reportable segments as it operates in one segment; renewable energy.
Earnings
(Loss) Per Share
The
Company reports earnings (loss) per share in accordance with ASC 260, “Earnings per Share.” Basic earnings (loss) per share
is computed by dividing net income (loss) by the weighted-average number of shares of common stock outstanding during each period. Diluted
earnings per share is computed by dividing net loss by the weighted-average number of shares of common stock, common stock equivalents
and other potentially dilutive securities outstanding during the period. As of June 30, 2022, and 2021, the Company’s dilutive
securities are convertible into approximately 7,689,380,800 and 14,418,538,825, respectively, shares of common stock. The following table
represents the classes of dilutive securities as of June 30, 2022, and 2021:
SCHEDULE
OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
| |
June 30, 2022 | | |
June 30, 2021 | |
Convertible preferred stock (1) | |
| 6,933,544,466 | | |
| 13,820,732,691 | |
Unexercised common stock purchase warrants (1) | |
| 672,024,518 | | |
| 597,024,518 | |
Convertible notes payable | |
| 2,520,720 | | |
| 781,816 | |
Promissory note payable (1) | |
| 81,291,096 | | |
| - | |
TOTAL | |
| 7,689,380,800 | | |
| 14,418,538,825 | |
(1) |
The
potentially dilutive shares included in the above table are limited whereby the conversion or exercise cannot result in the beneficial
owner holding more than 4.99% of the then outstanding shares of common stock subsequent to any conversion or exercise. |
Recent
Accounting Pronouncements
In
August 2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-06, Debt - Debt with Conversion and Other Options
(Subtopic 470-20) and Derivatives and Hedging —Contracts in Entity’ Own Equity (Subtopic 815-40): Accounting for Convertible
Instruments and Contracts in an Entity’ Own Equity (“ASU 2020-06”), which simplifies accounting for convertible instruments
by removing major separation models required under current GAAP. The ASU also removes certain settlement conditions that are required
for equity-linked contracts to qualify for the derivative scope exception, and it simplifies the diluted earnings per share calculation
in certain areas. The Company does not believe the adoption of the ASU will have a material impact on the Company’s financial position,
results of operations or cash flows.
Other
than the above, there have no recent accounting pronouncements or changes in accounting pronouncements during the period ended March
31, 2022, that are of significance or potential significance to the Company.
NOTE
4 – PROPERTY AND EQUIPMENT
The
following table summarizes the Company’s property and equipment:
PROPERTY
AND EQUIPMENT
| |
June 30, 2022 | | |
December 31, 2021 | |
Office equipment | |
$ | 300,083 | | |
$ | 260,083 | |
Less: Accumulated Depreciation | |
| (152,369 | ) | |
| (127,194 | ) |
Property and Equipment, Net | |
$ | 147,714 | | |
$ | 132,889 | |
Depreciation
expense was $25,175 and $18,681 for the six months ended June 30, 2022, and 2021, respectively.
NOTE
5 - CONVERTIBLE NOTES PAYABLE
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a past-due 15% convertible note issued by the Company on September
13, 2017. As of June 30, 2022, and December 31, 2021, the outstanding principal balance of this note was $25,000.
NOTE
6 – DERIVATIVE LIABILITIES
The
Company determined the conversion feature of the convertible notes, which all contain variable conversion rates, represented an embedded
derivative since the notes were convertible into a variable number of shares upon conversion. Accordingly, the notes are not considered
to be conventional debt under ASC 815 and the embedded conversion feature was bifurcated from the debt host and accounted for as a derivative
liability.
At
any given time, certain of the Company’s embedded conversion features on debt and outstanding warrants may be treated as derivative
liabilities for accounting purposes under ASC 815-40 due to insufficient authorized shares to settle these outstanding contracts. Pursuant
to SEC staff guidance that permits a sequencing approach based on the use of ASC 815-15-25 which provides guidance for contracts that
permit partial net share settlement. The sequencing approach may be applied in one of two ways: contracts may be evaluated based on (1)
earliest issuance date or (2) latest maturity date. Pursuant to the sequencing approach, the Company evaluates its contracts based upon
the latest maturity date.
The
Company valued the derivative liabilities at June 30, 2022, and December 31, 2021, at $7,589,928 and $20,966,701, respectively. For the
derivative liability associated with convertible notes, the Company used the Monte Carlo simulation valuation model with the following
assumptions as of June 30, 2022, and December 31, 2021, risk free interest rates at 2.51% and 0.19%, respectively, and volatility of
69% and 92%, respectively. The following assumptions were utilized in the Black-Scholes valuation of outstanding warrants at June 30,
2022, and December 31, 2021, risk free interest rate of 2.08% to 2.93%, and .48% to .99%, respectively, volatility of 183% to 331%, and
344% to 366%, respectively, and exercise prices of $0.006 to $0.15.
A
summary of the activity related to derivative liabilities for the six months ended June 30, 2022, is as follows:
SCHEDULE
OF DERIVATIVE LIABILITIES AT FAIR VALUE
| |
Derivative liabilities associated with warrants | | |
Derivative liabilities associated with convertible notes | | |
Total derivative liabilities | |
Balance December 31, 2021 | |
$ | 20,938,755 | | |
$ | 27,946 | | |
$ | 20,966,701 | |
Change in fair value | |
| (13,376,695 | ) | |
| (78 | ) | |
| (13,376,773 | ) |
Balance June 30, 2022 | |
$ | 7,562,060 | | |
$ | 27,868 | | |
$ | 7,589,928 | |
NOTE
7 – NOTES PAYABLE
The
Company has the following note payables outstanding:
SCHEDULE OF NOTES PAYABLE
| |
June 30, 2022 | | |
December 31, 2021 | |
| |
| | |
| |
| |
$ | 134,681 | | |
$ | 134,681 | |
Note payable bank, interest at 7.75%, matured December 5, 2021, currently in default | |
$ | 134,681 | | |
$ | 134,681 | |
Note payable bank, interest at 6.5%, matured December 26, 2021, in default | |
| 344,166 | | |
| 344,166 | |
Economic Injury Disaster Loan | |
| 10,000 | | |
| 10,000 | |
Paycheck Protection Program loan | |
| 100,400 | | |
| 100,400 | |
Notes payable, interest at 8%, matured January 5, 2020, in default | |
| 45,000 | | |
| 45,000 | |
Other, due on demand, interest at 6%, currently in default | |
| 50,000 | | |
| 50,000 | |
Note payable $750,000 face value, interest at 12%, matured August 24, 2021, in default | |
| 375,000 | | |
| 375,000 | |
Note payable $389,423 face value, interest at 18%, matures November 6, 2023 | |
| 389,423 | | |
| 389,423 | |
Note payable $1,000,000 face value, interest at 12%, matured November 13, 2021, in default | |
| 1,000,000 | | |
| 1,000,000 | |
Note payable $2,200,000 face value, interest at 12%, matured February 9, 2022, net of discount of $243,833 (2021), in default | |
| 2,200,000 | | |
| 1,956,167 | |
Note payable $11,110,000 face value, interest at 12%, matured March 17, 2022, net of discount of $2,314,583 (2021), in default | |
| 11,110,000 | | |
| 8,795,417 | |
Note payable $3,300,000 face value, interest at 12%, matures December 7, 2022, net of discount of $1,458,115 (2022) and $3,099,524 (2021) | |
| 1,841,885 | | |
| 200,476 | |
Sub- total notes payable | |
| 17,600,555 | | |
| 13,400,730 | |
Less long-term portion | |
| 389,423 | | |
| 389,423 | |
Current portion of notes payable, net of discount | |
$ | 17,211,132 | | |
$ | 13,011,307 | |
On
December 7, 2021, the Company entered into a 12%, $3,300,000 face value promissory note with a third- party lender with a maturity date
of December 7, 2022. In exchange for the issuance of the $3,300,000 note, inclusive of an original issue discount of $300,000, the Company
received proceeds of $3,000,000 on December 13, 2021, from the lender. In conjunction with the note, the Company issued a warrant to
purchase 75,000,000 shares of common stock at $0.039 per share (subject to adjustments) with an expiry date on the three- year anniversary
of the note. For the six months ended June 30, 2022, amortization of the costs of $150,000 was charged to interest expense. The fair
value of the warrant calculated by the Black- Scholes option pricing method of $2,982,815 has been recorded as an initial debt and an
initial derivative liability of $2,982,815. For the six months ended June 30, 2022, amortization of the warrant discount of $1,491,407
was charged to interest expense. As of June 30, 2022, and December 31, 2021, the outstanding principal balance of this note was $3,300,000
with a carrying value of $1,84,855 and $200,476, respectively, net of unamortized discounts of $1,481,115 and $3,099,524, respectively.
On
March 17, 2021, the Company entered into a 12%, $11,110,000 face value promissory note with a third- party lender with a maturity date
of March 17, 2022. This note is now in default. In exchange for the issuance of the $11,110,000 note, inclusive of an original issue
discount of $1,000,000 and lender costs of $110,000 the Company received proceeds of $10,000,000 on March 23, 2021, from the lender.
In conjunction with the note, the Company issued a warrant to purchase 250,000,000 shares of common stock at $0.13 per share (subject
to adjustments) with an expiry date on the three- year anniversary of the note. For the six months ended June 30, 2022, amortization
of the costs of $231,250 was charged to interest expense. The fair value of the warrant calculated by the Black- Scholes option pricing
method of $33,248,433 has been recorded as an initial debt discount of $10,000,000, interest expense of $23,248,433 and initial derivative
liability of $32,248,433. For the six months ended June 30, 2022, amortization of the warrant discount of $2,083,333 was charged to interest
expense. As of June 30, 2022, and December 31, 2021, the outstanding principal balance of this note was $11,110,000 with a carrying value
of $11,100,000 and $8,795,417, respectively, net of unamortized discounts of $2,314,583 as of December 31, 2021. As of June 30, 2022,
and December 31, 2021, the accrued interest is $1,691,155 and $1,033,687, respectively. The Company is in discussions with the lender
regarding the extension of the maturity date of this note.
On
February 9, 2021, the Company entered into a 12%, $2,200,000 face value promissory note with a third- party lender with a maturity date
of February 9, 2022. This note is now in default. In exchange for the issuance of the $2,200,000 note, inclusive of an original issue
discount of $200,000 the Company received proceeds of $2,000,000 on February 16, 2021, from the lender. In conjunction with the note,
the Company issued a warrant to purchase 50,000,000 shares of common stock at $0.15 per share (subject to adjustments) with an expiry
date on the three- year anniversary of the note. For the six months ended June 30, 2022, amortization of the costs of $22,167 was charged
to interest expense. The fair value of the warrant calculated by the Black- Scholes option pricing method of $17,659,506 has been recorded
as an initial debt discount of $2,000,000, interest expense of $15,659,506 and initial derivative liability of $17,659,506. For the six
months ended June 30, 2022, amortization of the warrant discount of $221,667 was charged to interest expense. As of June 30, 2022, and
December 31, 2021, the outstanding principal balance of this note was $2,200,000 with a carrying value as of December 31, 2021, of $1,956,167,
net of unamortized discounts of $243,833. As of June 30, 2022, and December 31, 2021, the accrued interest is $360,921 and $230,729,
respectively. The Company is in discussions with the lender regarding the extension of the maturity date of this note.
On
November 13, 2020, the Company entered into a 12%, $1,000,000 face value promissory note with a third-party due November 13, 2021. Principal
payments shall be made in six instalments of $166,667 commencing 180 days from the issue date and continuing each 30 days thereafter
for 5 months and the final payment of principal and interest due on the maturity date. The Company received proceeds of $890,000 on November
20, 2020, and the Company reimbursed the investor for expenses for legal fees and due diligence of $110,000. In conjunction with this
note, the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 125,000,000 shares of common
stock at an exercise price of $0.008, subject to adjustments and expires on the five-year anniversary of the issue date. As of June 30,
2022 and December 31, 2021, the outstanding principal balance of this note was $1,000,000. This note is in default and the interest rate
from the date of default is the lesser of 24% or the highest amount permitted by law. As of June 30, 2022, and December 31, 2021, the
accrued interest is $253,808 and $135,452, respectively. The Company is in discussions with the lender regarding the extension of the
maturity date of this note.
On
November 6, 2020, the Company entered into a Settlement Agreement with the holder of $120,000 of convertible notes with accrued and unpaid
interest of $8,716 and a $210,000 Promissory Noted dated June 23, 2020 with accrued and unpaid interest of $15,707. The Company issued
a new 12% Promissory Note with a face value of $389,423 and a maturity date of November 6, 2023. In conjunction with this settlement,
the Company issued a warrant to purchase 60,000,000 shares of common stock at an exercise price of $0.0075, subject to adjustments and
expires on the five-year anniversary of the issue date. The Company analyzed the transaction and concluded that this was a modification
to the existing debt. The investor exercised the warrant on January 14, 2021.
On
October 26, 2016, PCTI entered into a $210,000 note payable with a bank. On March 15, 2021, due to defaults with the terms of the note,
the note was amended with the outstanding balance due December 5, 2021, and the interest rate changed to 7.75%. Borrowings are collateralized
by substantially all of the assets of PCTI and the personal guarantee of PCTI’s former President. As of June 30, 2022, and December
31, 2021, $134,681 and $151,469, respectively, was outstanding on the note payable. This note is in default. On April 19, 2022, PCTI
received a Notice of Default, Demand and Reservation of Rights (the “Notice”) from the bank’s legal counsel. The Notice
is also addressed to Catherine Chis (former President of PCTI and a guarantor on the note). On May 16, 2022, and June 24, 2022, the bank
filed Confessions of Judgment (the “COJ”) that were signed in conjunction with the extension dated March 15, 2021, against
Chis and PCTI, respectively. The Company has engaged legal counsel to assist the Company in this matter.
On
March 15, 2021, PCTI renewed their $350,000 promissory note with a bank that provides for borrowings of up to $350,000. Interest is due
monthly and the principal is due on December 26, 2021, interest rate changed to the prime rate plus 3.25% (6.5% at March 15, 2021). Borrowings
are collateralized by substantially all of the assets of PCTI and the personal guarantee of PCTI’s former President. As of December
31, 2021, and December 31, 2020, $344,166 and $345,211, respectively, was outstanding on the promissory note. This note is in default.
On April 19, 2022, PCTI received a Notice of Default, Demand and Reservation of Rights (the “Notice”) from the bank’s
legal counsel. The Notice is also addressed to Catherine Chis (former President of PCTI and a guarantor on the note). ). On May 16, 2022,
and June 24, 2022, the bank filed Confessions of Judgment (the “COJ”) that were signed in conjunction with the extension
dated March 15, 2021, against Chis and PCTI, respectively. The Company has engaged legal counsel to assist the Company in this matter.
On
August 24, 2020 (the “Issue Date”), the Company entered into a 12%, $750,000 face value promissory note with a third-party
(the “Holder”) due August 24, 2021 (the “Maturity Date”). Principal payments shall be made in six instalments
of $125,000 commencing 180 days from the Issue Date and continuing each 30 days thereafter for 5 months and the final payment of principal
and interest due on the Maturity Date. The Holder shall have the right from time to time, and at any time following an event of default,
as defined on the agreement, to convert all or any part of the outstanding and unpaid principal, interest and any other amounts due into
fully paid and non-assessable shares of common stock of the Company, at the lower of i) the Trading Price (as defined in the agreement)
during the previous five trading days prior to the Issuance Date or ii) the volume weighted average price during the five trading days
ending on the day preceding the conversion date. The Company received proceeds of $663,000 on August 25, 2020, and the Company reimbursed
the investor for expenses for legal fees and due diligence of $87,000. For the year ended December 31, 2021, amortization of the costs
of $56,188 was charged to interest expense. In conjunction with this Note, the Company issued 2 common stock purchase warrants; each
warrant entitles the Holder to purchase 122,950,819 shares of common stock at an exercise price of $0.0061, subject to adjustments and
expires on the five-year anniversary of the Issue Date. The warrants issued resulted in a debt discount of $750,000. During the year
ended December 31, 2021, the Company paid $375,000 to the Holder. On May 3, 2021, the Company issued 75,000,000 shares of common stock
to the Holder, upon the cashless exercise of a portion of the warrants. As of June 30, 2022, and December 31, 2021, the outstanding principal
balance of this note was $375,000. This note is in default and the interest rate from the date of default is the lesser of 24% or the
highest amount permitted by law. As of June 30, 2022, and December 31, 2021, the accrued interest is $135,247 and $90,247, respectively.
The Company is in discussions with the lender regarding the extension of the maturity date of this note.
On
April 20, 2020, PCTI was granted a loan from Huntington Bank in the amount of $100,400, pursuant to the Paycheck Protection Program (“PPP”)
under Division A, Title I of the CARES Act, which was enacted March 27, 2020. The loan matures on April 20, 2022 and bears interest at
a rate of 1.0% per annum, payable monthly beginning on November 20, 2020. The loan may be prepaid at any time prior to maturity with
no prepayment penalties. Payments are deferred until the SBA determines the amount to be forgiven. The Company utilized the proceeds
of the PPP loan in a manner which will enable qualification as a forgivable loan. On December 2, 2021, PCTI received a notice from Huntington
Bank that the SBA has denied PCTI’s application for loan forgiveness, due to inaccurate statements in the loan application as submitted
by the former CEO of PCTI. The balance on this PPP loan was $100,400 as of June 30, 2022, and December 31, 2021, and has been classified
in notes payable.
On
July 14, 2020, PCTI received $10,000 grant under the Economic Injury Disaster Loan (“EIDL”) program. Up to $10,000 of the
EIDL can be forgiven as long as such funds were utilized to provide working capital. The first payment due is deferred one year. The
loan balance of June 30, 2022, and December 31, 2021 was $10,000 and has been classified in notes payable.
NOTE
8 – DEFERRED LIABILITY
On
September 2, 2020, PCTI entered into an agreement with a third- party. Pursuant to the terms of the agreement, in exchange for $750,000,
PCTI agreed to pay the third-party a perpetual three percent (3%) payment of revenues, as defined in the agreement. Payments are due
ninety (90) days after each calendar quarter, with the first payment due on or before March 31, 2021, for revenues for the quarter ending
December 31, 2020. For the three and six months ended June 30, 2022, the Company reduced this deferred liability by $87,815 and that
amount is included in accounts payable and accrued expenses. The deferred liability as of June 30, 2022, and December 31, 2021, on the
condensed consolidated balance sheet is $662,185 and $750,000, respectively. No payments have been made and the Company is in default
of the agreement with the total amount of $358,446 included in accounts payable and accrued expenses as of June 30, 2022. On February
26, 2021, the agreement was assigned to Ozop and on March 4, 2021, the note was amended, whereby in exchange for 175,000,000 shares of
common stock, the royalty percentage was amended to 1.8%. The Company valued the shares at $0.094 per share (the market value of the
common stock on the date of the agreement) and recorded $16,450,000 as debt restructure expense on the condensed consolidated statement
of operations for the six months ended June 30, 2021.
NOTE
9 – DEFERRED REVENUE
During
the year ended December 31, 2020, the Company received $64,353 form a customer for a payment of a three- year extended warranty. The
extended warranty period is from, March 2021 through February 2024, and accordingly the Company will recognize the revenue over such
period. For the three and six months ended June 30, 2022, and 2021, the Company recognized $5,363 and $10,725, respectively, of revenue.
Of the remaining deferred revenue of $35,752, $21,451 is recognized as the current portion of deferred revenue and $14,301 is classified
as a long- term liability on the condensed consolidated financial statements. As of December 31, 2021, $21,451 is classified as the current
portion and $25,026 is classified as a long- term liability on the condensed consolidated financial statements.
NOTE
10 – RELATED PARTY TRANSACTIONS
Employment
Agreement
On
July 10, 2020, pursuant to the PCTI transaction, the Company assumed an employment contract entered into on February 28, 2020, between
the Company and Mr. Conway (the “Employment Agreement”). Mr. Conway’s compensation as adjusted was $20,000 per month,
and effective September 1, 2021, Mr. Conway receives $10,000 per month from Ozop Capital.
Effective
January 1, 2022, the Company entered into a new employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway received
a $250,000 contract renewal bonus and will receive an annual compensation of $240,000 from the Company and will also be eligible to receive
bonuses and equity grants at the discretion of the BOD. The Company also agreed to compensate Mr. Conway for services provided directly
to any of the Company’s subsidiaries. Ozop Capital increased Mr. Conway’s compensation to $20,000 per month in January 2022,
OES began compensating Mr. Conway $20,000 in March 2022, and OED began compensation Mr. Conway $20,000 per month beginning in April 2022.
Series
E Preferred Stock
On
March 21, 2021, the Company issued 2,000 shares of Series E Preferred Stock (see Note 12), 1,800 of the shares were issued to Mr. Conway.
On April 16, 2021, the Board of Directors of the Company authorized the issuance 2,000 shares of Series E Preferred stock, of which 1,050
were issued to Mr. Conway. During the three and six months ended June 30, 2021, the Company redeemed 1,050 and 2,850 shares issued to
Mr. Conway, and pursuant to the terms and conditions of the Certificate of Designation of the Series E Preferred Stock, including the
redemption value of $1,000 per share, recorded stock compensation expense to Mr. Conway of $1,050,000 and $2,850,000 for the three and
six months ended June 30, 2021.
Management
Fees and related party payables
For
the three and six months ended June 30, 2022, and 2021, the Company recorded expenses to its officers in the following amounts:
SCHEDULE
OF EXPENSES TO OFFICERS
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
CEO, parent | |
$ | 240,000 | | |
$ | 360,000 | | |
$ | 630,000 | | |
$ | 639,999 | |
CEO, parent- Series E Preferred Stock | |
| - | | |
| 1,050,000 | | |
| - | | |
| 2,850,000 | |
President, subsidiary (resigned July 2021) | |
| - | | |
| 51,074 | | |
| - | | |
| 86,083 | |
Total | |
$ | 240,000 | | |
$ | 1,461,074 | | |
$ | 630,000 | | |
$ | 3,576,082 | |
Redemption
of Series C and Series D Preferred Stock
On
July 13, 2021, the Company entered into a Definitive Agreement (the “Agreement”) with Chis to purchase the 47,500 shares
of the Company’s Series C Preferred Stock held by Chis and the 18,667 shares of the Company’s Series D Preferred Stock held
by Chis for the total purchase price of $11,250,000. In conjunction with the Agreement, Chis resigned from any and all positions held
in the Company’s wholly owned subsidiary, PCTI. Further, Chis agreed that upon her resignation and for a period of five years thereafter
(the “Restriction Period”), she shall not, directly or indirectly, solicit the employment of, assist in the soliciting of
the employment of, or hire any employee or officer of the Company, including those of any of its present or future subsidiaries, or induce
any person who is an employee, officer, agent, consultant or contractor of the Company to terminate such relationship with the Company.
Additionally, Chis agreed that during the Restriction Period, she shall not compete with the Company or PCTI anywhere worldwide or be
employed by any competitor of the Company.
NOTE
11 – COMMITMENTS AND CONTINGENCIES
Leases
On
January 2, 2021, the Company entered into a ten (10) year lease for a 6-bay garage storage facility of approximately 2,500 square feet
from the property owner. Pursuant to the lease the Company agreed to issue 100,000,000 shares of restricted common stock. The shares
were certificated on March 8, 2021, with an effective date of January 2, 2021. The Company valued the shares $0.0063, (the market value
of the common stock on the date of the agreement) and has recorded $630,000 as a prepaid expense. The Company never took occupancy of
the space, and the property owner has agreed to purchase a different property and will assign the title of such property to the Company
in consideration of the 100,000,000 shares he received in January 2021.
Agreements
On
September 1, 2021, Ozop Capital entered into an advisory agreement (the “RMA Agreement”) with Risk Management Advisors, Inc.
(“RMA”). Pursuant to the terms of the RMA Agreement, RMA will assist Ozop Capital in analyzing, structuring, and coordinating
Ozop Capital’s participation in a captive insurance company. RMA will coordinate legal, accounting, tax, actuarial and other services
necessary to implement the Company’s participation in a captive insurance company, including, but not limited to, the preparation
of an actuarial feasibility study, filing of all required regulatory applications, domicile selection, structural selection, and coordination
of the preparation of legal documentation. In connection with the services listed above, Ozop Capital agreed to pay $50,000 and to issue
$50,000 of shares of restricted common stock. One-half of the cash and stock were due upon the signing of the RMA Agreement. Accordingly,
RMA received $25,000 and 452,080 shares of restricted common stock of the Company in September 2021. The balance of the cash and stock
became due on October 29, 2021, upon the issuance of the captive insurance company’s certificate of authority from the state of
Delaware. The Company has paid the $25,000 balance and recorded 637,755 shares of common stock to be issued.
On
April 13, 2021, the Company agreed to engage PJN Strategies, LLC (“PJN”) as a consultant. Pursuant to the agreement, the
Company agreed to compensate PJN $20,000 per month. Effective September 1, 2021, a new agreement was entered into between PJN and Ozop
Capital. Pursuant to the terms of the new one- year agreement Ozop Capital agreed to compensate PJN $84,000 per month. For the three
and six months ended June 30, 2022, the Company recorded $252,000 and $504,000, respectively, of consulting expenses.
On
April 16, 2021, the Company signed a letter of agreement with Rubenstein Public Relations, Inc. (“RPR”). Pursuant to the
letter of agreement, the Company agreed to engage RPR, effective May 1, 2021, on a month-to-month basis for $17,000 per month.. The Company
terminated the agreement in October 2021.
On
March 30, 2021, OES hired 2 individuals as Co-Directors of Sales. Pursuant to their respective offers of employment, the Company agreed
to an annual salary of $130,000 with a signing bonus of $20,000 for each and to issue each 2,500,000 shares of restricted common stock
upon the execution of the agreements and every 90 days thereafter for the first year as long as the employee is still employed. The Company
valued the initial shares at $0.092 per share (the market price of the common stock on the date of the agreement), and $460,000 is included
in stock-based compensation expense for the six months ended June 30, 2021. On January 14, 2022, the Company issued each of the Co-Directors
their final 2,500,000 shares due. The shares were valued at $0.027 per share (the market price of the common stock on the date of the
issuance), and $135,000 is included in stock-based compensation expense for the six months ended June 30, 2022. One of the individuals
resigned on January 24, 2022.
On
March 15, 2021, the Company entered into a consulting agreement with Aurora Enterprises (“Aurora”). Mr. Steven Martello is
a principal of Aurora. Pursuant to the agreement Mr. Martello will provide strategic analysis regarding existing markets and revenue
streams as well as the development of new lines of revenue. The Company agreed to a monthly retainer fee of $10,000 and to issue to Aurora
or their designee 5,000,000 shares of restricted common stock. The shares were issued in April 2021. Aurora designated the shares to
be issued to Pegasus Partners, Inc. The Company valued the shares at $0.1392 per share (the market price of the common stock on the date
of the agreement), and $696,000 is included in stock-based compensation expense for the six months ended June 30, 2021. For the three
and six months ended June 30, 2022, the Company has recorded $30,000 and $60,000, respectively, of consulting expenses, and for the three
and six months ended June 30, 2021, the Company recorded consulting expenses of $xxx and $xxx, respectively.
On
February 24, 2021, the Company entered into a consulting agreement with Christopher Ruppel. Pursuant to the agreement Mr. Ruppel was
to join the Ozop Advisory Board. During the year ended December 31, 2021, the Company issued 10,000,000 shares of restricted common stock
to Mr. Ruppel and agreed to a monthly fee of $2,500. The Company valued the shares at $0.2386 per share (the market price of the common
stock on the date of the agreement), and $2,386,000 is included in stock-based compensation expense for the six months ended June 30,
2021. Effective April 1, 2021, the agreement was amended to $10,000 per month. Effective May 1, 2021, the Company was no longer using
the services of Mr. Ruppel. For the three and six months ended June 30, 2021, the Company recorded $10,000 and $12,500 of consulting
expenses, respectively.
On
January 22, 2021, the Company issued 10,000,000 shares of restricted common stock for legal services performed in 2020 and approved by
the BOD of the Company on December 1, 2020. The Company valued the shares at $0.0056 per share (the market price of the common stock
on the date of the agreement), and $56,000 is included in stock-based compensation expense for the six months ended June 30, 2021.
On
January 14, 2021, the Company entered into a Consulting Agreement with Mr. Allen Sosis. Pursuant to the agreement, Mr. Sosis will provide
services as the Director of Business Development for the Company’s wholly owned subsidiary. Pursuant to the agreement, as amended,
the Company will pay Mr. Sosis a monthly fee of $15,000 and an additional $1,000 in benefits. The Company also agreed to issue Mr. Sosis
5,000,000 shares of restricted common stock. The shares were issued in April 2021. The Company valued the shares at $0.20 per share (the
market price of the common stock on the date of the agreement), and $1,000,000 was recorded as deferred stock compensation, to be amortized
over the one-year term of the agreement. The Company terminated Mr. Sosis’s employment in October 2021. For the three and six months
ended June 30, 2021, the Company recorded $30,000 and $75,500 of consulting expenses and effective June 1, 2021, Mr. Sosis became an
employee of the Company through his termination with a $15,000 per month salary.
On
January 6, 2021, the Company entered into a consulting agreement with Ezra Green to begin on February 8, 2021. The Company agreed to
issue 10,000,000 shares of restricted common stock to Mr. Green and to a monthly fee of $2,500. The Company valued the shares at $0.0076
per share (the market price of the common stock on the date of the agreement), and $76,000 was recorded as deferred stock-based compensation,
to be amortized over the one-year term of the agreement. For the six months ended June 30, 2022, and 2021, the Company recorded $1,249
and $36,348 as stock-based compensation expense, respectively. Effective April 1, 2021, the agreement was amended to $10,000 per month.
For the three and six months ended June 30, 2022, the Company recorded $30,000 and $60,000, respectively, of consulting expenses and
for the three and six months ended June 30, 2021, the Company recorded $30,000 and $34,500 of consulting expenses, respectively. Effective
June 30, 2022, Mr. Green was no longer providing consulting services to the Company.
On
March 4, 2019, the Company entered into a Separation Agreement (the “Separation Agreement”) with Salman J. Chaudhry, pursuant
to which the Company agreed to pay Mr. Chaudry $227,200 (the “Outstanding Fees”) in certain increments as set forth in the
Separation Agreement. As of June 30, 2022 and December 31, 2021, the balance owed Mr. Chaudhry is $162,085.
On
September 2, 2020, PCTI entered into an Agreement with a third- party. Pursuant to the terms of the agreement, in exchange for $750,000,
PCTI agreed to pay the third-party a perpetual three percent (3%) payment of revenues, as defined in the agreement. On February 26, 2021,
the agreement was assigned to Ozop and on March 4, 2021, the agreement was amended, whereby in exchange for 175,000,000 shares of common
stock, the royalty percentage was amended to 1.8% (see Note 8). The Company valued the shares at $0.094 per share (the market value of
the common stock on the date of the agreement) and recorded $16,450,000 as debt restructure expense on the condensed consolidated statement
of operations for the six months ended June 30, 2021.
Legal
matters
We
know of no material, existing or pending legal proceedings against our Company, nor are we involved as a plaintiff in any material proceeding
or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial
shareholder, is an adverse party or has a material interest adverse to our interest.
NOTE
12– STOCKHOLDERS’ EQUITY
Common
stock
During
the six months ended June 30, 2022, the Company issued 5,000,000 shares of restricted common stock in the aggregate for services.
During
the period from January 1, 2021, to June 30, 2021, holders of an aggregate of $760,550 in principal and $201,905 of accrued interest
and fees of convertible and promissory notes, converted their debt into 483,154,618 shares of our common stock at an average conversion
price of $0.002 per share.
During
the six months ended June 30 2021, the Company also issued the following shares of restricted common stock:
|
● |
100,000,000
shares of restricted common stock pursuant to a lease agreement (see Note 10). |
|
● |
175,000000
shares of restricted common stock pursuant to restructuring agreement related to a deferred liability (see Note 9). |
|
● |
45,000,000
shares of restricted common stock in the aggregate for services and consulting agreements. |
During
the six months ended June 30, 2021, the Company also issued 405,797,987 shares of common stock upon the cashless exercise of common stock
purchase warrants.
As
of June 30, 2022, the Company has 4,990,000,000 shares of $0.001 par value common stock authorized and there are 4,622,362,977 shares
of common stock issued and outstanding.
On
April 4th, 2022, the Company and GHS Investments LLC (“GHS”). signed a Securities Purchase Agreement (the “GHS Purchase
Agreement”) for the sale of up to Two Hundred Million (200,000,000) shares of the Company’s common stock to GHS. We may sell
shares of our common stock from time to time over a six (6)- month period ending October 4, 2022, at our sole discretion, to GHS under
the GHS Purchase Agreement. The purchase price shall be 85% of lowest VWAP for the ten (10) days preceding the Company’s notice
to GHS for the sale of the Company’s common stock. On April 8, 2022, the Company filed a Prospectus Supplement to the Registration
Statement dated October 14, 2021, regarding the GHS Purchase Agreement.
Preferred
stock
As
of June 30, 2022, and December 31, 2021, 10,000,000 shares have been authorized as preferred stock, par value $0.001 (the “Preferred
Stock”), which such Preferred Stock shall be issuable in such series, and with such designations, rights and preferences as the
Board of Directors may determine from time to time.
Series
C Preferred Stock
On
July 7, 2020, the Company filed an Amended and Restated Certificate of Designation with the State of Nevada of the Company’s Series
C Preferred Stock. Under the terms of the Amendment to Certificate of Designation of Series C Preferred Stock, 50,000 shares of the Company’s
preferred remain designated as Series C Preferred Stock. The holders of Series C Preferred Stock have no conversion rights and no dividend
rights. For so long as any shares of the Series C Preferred Stock remain issued and outstanding, the Holder thereof, voting separately
as a class, shall have the right to vote on all shareholder matters equal to sixty-seven (67%) percent of the total vote. On July 10,
2020, pursuant to the SPA with PCTI, the Company issued 47,500 shares of Series C preferred Stock to Chis. On July 13, 2021, the Company
purchased 47,500 shares of the Company’s Series C Preferred Stock held by Chis (see Note 11). As of June 30, 2022, and December
31, 2021, there were 2,500 shares of Series C Preferred Stock issued and outstanding and the shares are held by Mr. Conway.
Series
D Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series D Preferred Stock.
On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 18,667 shares of Series D preferred Stock to Chis, and on August
28, 2020, pursuant to Mr. Conway’s employment agreement, the Company issued 1,333 shares of Series D Preferred Stock to Mr. Conway.
On July 13, 2021, the Company purchased 18,667 shares of the Company’s Series D Preferred Stock held by Chis (see Note 10).
On
July 27, 2021, the Company filed with the Secretary of State of the State of Nevada an Amended and Restated Certificate of Designation
of Series D Preferred Stock (the “Series D Amendment”). Under the terms of the Series D Amendment, 4,570 shares of the Company’s
preferred stock will be designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall
not be entitled to receive dividends. Any holder may, at any time convert any number of shares of Series D Convertible Preferred Stock
held by such holder into a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued
and outstanding shares of common stock of the Company on the date of conversion, by 1.5 and dividing that number by the number of authorized
shares of Series D Convertible Preferred Stock and multiply that result by the number of shares of Series D Convertible Preferred Stock
being converted. Except as provided in the Series D Amendment or as otherwise required by law, no holder of the Series D Convertible
Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Company for their vote, waiver, release
or other action. The Series D Convertible Preferred Stock shall not bear any liquidation rights. On July 28, 2021, the Company closed
on a Stock and Warrant Purchase Agreement (the “Series D SPA”). Pursuant to the terms of Series D SPA, an investor in exchange
for $13,200,000 purchased one share of Series D Preferred Stock, and a warrant to acquire 3,236 shares of Series D Preferred Stock. As
of June 30, 2022, and December 31, 2021, there were 1,334 shares, respectively, of Series D Preferred Stock issued and outstanding and
a warrant to purchase 3,236 shares of Series D Preferred Stock are outstanding as of June 30, 2022, and December 31, 2021.
The
warrant has a 15- year term and Partial Warrant Lock Up and Leak-Out Period. The Holder may only exercise the Warrant and purchase Warrant
Shares as follows:
|
i. |
Up
to 162 (one hundred and sixty-two) Warrant Shares, at any time or times on or after five (5) business days from the closing of the
Series D SPA (“the Initial Exercise Date”) subject to up to a maximum number of Warrant Shares that, if converted, would
be equal to no more than a maximum of 4.99% of the total number of outstanding shares of Common Stock of the Company and no later
than on or before the 15th year anniversary of the Initial Exercise Date (“the Termination Date”); and |
|
|
|
|
ii. |
The
Remainder of the Warrant representing up to 3,074 (three thousand and seventy-four) Warrant Shares (“Remaining Warrant Shares”)
shall be locked up for a period of 36 (thirty-six) months from the Initial Exercise Date (“Lock Up Period”) and shall
become exercisable at any time or times from the date that is the 36 (thirty-six) month anniversary of the Initial Exercise Date
(“Lock Up Period Termination Date”) and no later than on or before the Termination Date, as follows: |
|
a. |
During
every 1 (one) year period, starting on the day that is the Lock Up Period Termination Date, the Holder shall have the right to exercise
the Remainder of the Warrant up to a maximum number of Remaining Warrant Shares that, if converted, would be equal to no more than
a maximum of 4.99% of the total number of outstanding shares of Common Stock of the Company during such given year (“Leak-Out
Period”). The Leak-Out Period shall come into effect on the day that is the Lock Up Period Termination Date and remain effective
on a yearly basis, for a period of 10 (ten) years thereafter, after which the Leak-Out Period will automatically terminate and become
null and void. For clarity purposes the Remainder of the Warrant shall become freely exercisable at any time or times beginning on
June 29, 2034 and until the Termination Date. |
Series
E Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series E Preferred Stock.
Under the terms of the Certificate of Designation of Series E Preferred Stock, 3,000 shares of the Company’s preferred stock have
been designated as Series E Preferred Stock. The holders of the Series E Convertible Preferred Stock shall not be entitled to receive
dividends. No holder of the Series E Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Corporation
for their vote, waiver, release or other action, except as may be otherwise expressly required by law. At any time, the Corporation may
redeem for cash out of funds legally available therefor, any or all of the outstanding Preferred Stock (“Optional Redemption”)
at $1,000 (one thousand dollars) per share. The shares of Series E Preferred Stock have not been registered under the Securities Act
of 1933 or the laws of any state of the United States and may not be transferred without such registration or an exemption from registration.
On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 500 shares of Series E preferred Stock to Chis, and on August 28,
2020. Pursuant to Mr. Conway’s employment agreement, the Company issued 500 shares of Series E Preferred Stock to Mr. Conway. On
March 2, 2021, the BOD authorized the issuance of 1,800 shares of Series E Preferred Stock to Mr. Conway and 200 shares of Series E Preferred
Stock to a third-party service provider. The issuances were for services performed. Pursuant to the terms and conditions of the Certificate
of Designation of the Series E Preferred Stock, including the redemption value of $1,000 per share, the Company recorded $2,000,000 as
stock-based compensation expense for expense for the six months ended June 30, 2021. On March 24, 2021, the Company redeemed the 3,000
shares of Series E Preferred Stock outstanding on that date. On April 16, 2021, the BOD authorized the issuance of 2,000 shares of Series
E Preferred stock, of which 1,050 were granted to Mr. Conway. The issuances were for services performed. Pursuant to the terms and conditions
of the Certificate of Designation of the Series E Preferred Stock, including the redemption value of $1,000 per share, the Company recorded
$2,000,000 as stock-based compensation expense for the three and six months ended June 30, 2021. As of June 30, 2022, and December 31,
2021, there were -0- shares of Series E Preferred Stock issued and outstanding, respectively.
NOTE
13 – NONCONTROLLING INTEREST
On
August 19, 2021, the Company formed Ozop Capital. The Company owns 51% with PJN owning 49%. Brian Conway was appointed as the sole officer
and director of Ozop Capital and has voting control of Ozop Capital. The Company presents interest held by noncontrolling interest holders
within noncontrolling interest in the condensed consolidated financial statements. During the six months ended June 30, 2022, there was
no change in the ownership percentages. For the three and six months ended June 30, 2022, Ozop Capital incurred losses of $351,835 and
$734,912, respectively, of which $172,399 and $360,107, respectively, is the loss attributed to the noncontrolling interest for the three-
and six- months ending June 30, 2022. As of June 30, 2022, the accumulative noncontrolling interest is $615,212.
NOTE
14 - OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES
On
October 25, 2019, PCTI executed a non-cancellable lease for office and industrial space which began December 1, 2019 and expires on November
30, 2022. Operating lease right-of-use assets and liabilities are recognized at the present value of the future lease payments at the
lease commencement date. The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 7.5%,
as the interest rate implicit in most of our leases is not readily determinable. Prior to July 10, 2020, PCTI recorded monthly lease
expense pursuant to the lease agreement and effective July 10, 2020, pursuant to the PCTI transaction, operating lease expense is recognized
pursuant to ASC Topic 842. Leases (Topic 842) over the lease term. During the years ended December 31, 2020, the Company recorded $84,278
for rent expense. During the year ended December 31, 2020, upon adoption of ASC Topic 842, the Company recorded right-of-use assets and
lease liabilities of $185,139 for this lease.
On
April 14, 2021, the Company entered into a five-year lease which began on June 1, 2021, for approximately 8,100 square feet of office
and warehouse space in Carlsbad, California, expiring May 31, 2026. Initial lease payments of $13,148 began on June 1, 2021, and increase
by approximately 2.4% annually thereafter. The interest rate used to determine the present value is our incremental borrowing rate, estimated
to be 7.5%, as the interest rate implicit in most of our leases is not readily determinable. During the year ended December 31, 2021,
upon adoption of ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of $702,888 for this lease.
In
adopting Topic 842, the Company has elected the ‘package of practical expedients’, which permit it not to reassess under
the new standard its prior conclusions about lease identification, lease classification and initial direct costs. The Company did not
elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter is not applicable to the Company. In addition,
the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less.
Right-of-
use assets are summarized below:
SCHEDULE OF RIGHT-OF-USE ASSETS
| |
June 30, 2022 | |
Office and warehouse lease | |
$ | 888,026 | |
Less: Accumulated Amortization | |
| (281,498 | ) |
Right-of-use asset, net | |
$ | 606,078 | |
SCHEDULE OF OPERATING LEASE LIABILITIES
| |
June 30, 2022 | |
Lease liability | |
$ | 614,247 | |
Less current portion | |
| (161,048 | ) |
Long term portion | |
$ | 453,199 | |
Maturity
of lease liabilities are as follows:
SCHEDULE OF MATURITY OF LEASE LIABILITIES
| |
Amount | |
For the year ended December 31, 2022 | |
$ | 117,788 | |
For the year ended December 31, 2023 | |
| 167,858 | |
For the year ended December 31, 2024 | |
| 171,840 | |
For the year ended December 31, 2025 | |
| 175,942 | |
For the year ended December 31, 2026 | |
| 74,030 | |
Total | |
$ | 707,458 | |
Less present value discount | |
| (93,211 | ) |
Lease liability | |
$ | 614,247 | |
NOTE
15 – SUBSEQUENT EVENTS
On
July 15, 2022, the Company sold 15,353,952 shares to GHS at $0.010285 and received net proceeds of $152,732, after deducting transaction
and broker fees of $5,183.
On
August 1, 2022, the Company sold 7,675,221 shares to GHS at $0.010965 and received net proceeds of $81,451, after deducting transaction
and broker fees of $2,708.
On
August 4, 2022, the Company sold 8,136,272 shares to GHS at $0.010965 and received net proceeds of $86,405, after deducting transaction
and broker fees of $2,809.
On
August 10, 2022, the Company sold 18,063,649 shares to GHS at $0.01088 and received net proceeds of $191,577, after deducting transaction
and broker fees of $4,956.
The
Company has evaluated subsequent events through the date the financial statements were issued. The Company has determined that there
are no other such events that warrant disclosure or recognition in the financial statements, except as stated herein.
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following is management’s discussion and analysis of certain significant factors that have affected our financial position and
operating results during the periods included in the accompanying condensed consolidated financial statements, as well as information
relating to the plans of our current management. This report includes forward-looking statements. Generally, the words “believes,”
“anticipates,” “may,” “will,” “should,” “expect,” “intend,” “estimate,”
“continue,” and similar expressions or the negative thereof or comparable terminology are intended to identify forward-looking
statements. Such statements are subject to certain risks and uncertainties, including the matters set forth in this report or other reports
or documents we file with the Securities and Exchange Commission from time to time, which could cause actual results or outcomes to differ
materially from those projected. Undue reliance should not be placed on these forward-looking statements which speak only as of the date
hereof. We undertake no obligation to update these forward-looking statements.
Although
the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future
results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the
United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our
financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).
These accounting principles require us to make certain estimates, judgments, and assumptions. We believe that the estimates, judgments,
and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments,
and assumptions are made. These estimates, judgments, and assumptions can affect the reported amounts of assets and liabilities as of
the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial
statements would be affected to the extent there are material differences between these estimates.
The
following discussion should be read in conjunction with our unaudited financial statements and the related notes that appear elsewhere
in this Quarterly Report on Form 10-Q.
THE
COMPANY
Ozop
Energy Solutions, Inc. (the “Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp. to “Ozop Energy Solutions, Inc.”
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation. The Company is
the majority shareholder of Ozop Capital with PJN Holdings LLC, a New York limited liability company, being the minority shareholder.
Ozop Capital was formed as a holding company to seek to develop a captive insurance company. Brian Conway was appointed as the sole officer
and director of Ozop Capital and has voting control of Ozop Capital.
On
October 29, 2021, EV Insurance Company, Inc. (“EVCO”) was formed as a captive insurer that reinsures in the State of Delaware.
EVCO is a wholly owned subsidiary of Ozop Capital. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
OES
is actively engaged in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged
in multiple business lines that include project development as well as equipment distribution. Our solar and energy storage projects
involve large-scale battery and solar photovoltaics (PV) installations. Our utility-scale storage business model is based on an arbitrage
business model in which we install multiple 1+ megawatt batteries, charge them with off-peak grid electricity under contract with the
utility, then sell the power back during peak load hours at a premium, as dictated by prevailing electricity tariffs.
Equipment
Distributor: OES has entered the component supply/distribution side of the renewable, resiliency and energy storage industries
distributing the core components associated with residential and commercial solar PV systems as well as onsite battery storage and power
generation. In April 2021, the Company signed a five- year lease (beginning June 1, 2021) of approximately 8,100 SF in California, for
office and warehouse space to support the sales and distribution of our west coast operations. The components we are distributing include
PV panels, solar inverters, solar mounting systems, stationary batteries, onsite generators and other associated electrical equipment
and components that are all manufactured by multiple companies, both domestic and international. These core products are sourced from
management-developed relationships and are distributed through our existing network and our in-house sales team.
Solar
PV: Our PV business model involves the design and construction of electrical generating PV systems that can sell power to the
utilities or be used for off grid use as part of our developing Neo-Grids solution. The Neo-Grids proprietary program, patent pending,
was developed for the off-grid distribution of electricity to remove or reduce the dependency on utilities that currently burdens the
EV Charging sectors. It will also reduce or eliminate the lengthy permitting processes and streamline the installations of those EV chargers.
Modular
Energy Distribution System: The Neo-Grids, patent pending, is comprised of the design engineering, installation, and operational
methodologies as well as the financial arbitrage of how we produce, capture and distribute electrical energy for the EV markets. OES
has acquired the license rights to a proprietary system, the Neo-GridsTM System (patent pending), for the capture and
distribution of electrical energy for the EV market. The Neo-GridsTM System will serve both the private auto
and the commercial sectors. The exponential growth of the EV industry has been accelerated by the recent major commitments of most of
the major car manufacturers. Our Neo-GridsTM System leverages this accelerated
growth by offering (1) charging locations that can be installed with reduced delays, restricted areas or load limits and (2) EV charger
electricity that is produced from renewable sources claiming little to no carbon footprint.
OES
has developed a business plan for the Neo Grids distribution, a solution to the stress forthcoming to the existing grid infrastructure.
The Company has completed its’ Neo Grid research and development as well as the first set of engineered technical drawings. This
first stage of engineered technical drawings allows us to move forward with stage two, as well as to begin to construct the first prototype
or proof of concept, (“PoC”). Our PoC design is partially reliant on auto manufacturers establishing standardizations of
the actual charging/discharging protocols of the batteries such as on-board inverters as well as bi-directional capabilities in electric
vehicles, which have only recently been established. As the market growth rate of EV’s continues to rise, the stress on the existing
grid-tied infrastructure shows the need for the continued development of our Neo-Grid solution.
OES
management has decades of experience in the renewable, storage and resilient energy businesses and associated markets, which include
but are not limited to project finance, project development, equipment finance, construction, utility protocol, regulatory policy and
technology assessment.
Ozop
Plus plans on marketing vehicle service contracts (“VSC’s”) for electric vehicles (EV’s) that will offer to consumers
to be able to purchase additional months and or miles above the manufacturer’s warranty and to also bring added value to EV owners
by utilizing our partnerships and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns
are the EV battery repair and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated
wear on additional components that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace
of mind” to the EV buyer.
|
● |
In
May 2022, the Company entered into an agreement with GS Administrators, Inc., a member of Houston-based GSFSGroup. Under the agreement,
the Company will market GSFSGroup’s EV VSC’s in all states (except, California, Florida, Massachusetts and Washington)
to Ozop’s network of new and used franchised dealerships and other eligible entities. In addition to acting as an agent for
the marketing, Ozop also has the right to white label the product under its’ Ozop Plus brand. Ozop’s role won’t
be limited to marketing the product. GSFSGroup plans to tap into Ozop’s experience relative to battery collection and disposal
and has agreed to insurance risk sharing in connection with the insurance policies that back the VSC’s. GSFSGroup is working
on getting the approvals needed for the above four (4) states. |
|
|
|
|
● |
On
June 22, 2022, the Company entered into an Agent Agreement with Royal Administration Services, Inc. (“Royal”). Under
the agreement, the Company will market Royal’s EV VSC’s and has the right to white label it under Ozop Plus. Royal has
agreed to allow Ozop Plus on all VSC’s, marketed by Royal and the Company, to assume all of the risk related to the electric
battery at an agreed upon premium. The battery premium is dependent on the consumer’s selection of the duration of the VSC,
the miles selected for coverage and the type of vehicle that the consumer has purchased, with a key component being the kWh size
of the battery. These VSC’s have a maximum of 10 years and 150,000 miles and cover new and used cars from model year 2017 and
newer. During August 2022, Royal will begin the filing process in all 50 states, 30 plus of which are effective upon filing, and
the others have various waiting times or approvals needed. |
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide its’ customers systems to coordinate the understanding
of electrical usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs
by working with architects, engineers, facility managers, electrical contractors and engineers.
Stock
Purchase Agreement
On
July 10, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Power Conversion Technologies, Inc.,
a Pennsylvania corporation (“PCTI”), and Catherine Chis (“Chis”), PCTI’s Chief Executive Officer (“CEO”)
and its sole shareholder. Under the terms of the SPA, the Company acquired one thousand (1,000) shares of PCTI, which represents all
of the outstanding shares of PCTI, from Chis in exchange for the issuance of 47,500 shares of the Company’s Series C Preferred
Stock, 18,667 shares of the Company’s Series D Preferred Stock, and 500 shares of the Company’s Series E Preferred Stock
to Chis. The Acquisition is being accounted for as a business combination and was treated as a reverse acquisition for accounting purposes
with PCTI as the accounting acquirer in accordance with Financial Accounting Standards Board Accounting Standards Codification Topic
805, Business Combinations (“ASC 805”). In accordance with the accounting treatment for a reverse acquisition, the Company’s
historical financial statements prior to the reverse merger were and will be replaced with the historical financial statements of PCTI
prior to the reverse merger, in all future filings with the U.S. Securities and Exchange Commission (the “SEC”). The consolidated
financial statements after completion of the reverse merger have and will include the assets, liabilities and results of operations of
the combined company from and after the closing date of the reverse merger.
PCTI
designs, develops, manufactures and distributes standard and custom power electronic solutions. All of its products are manufactured
in the United States.
The
results of operations below include PCTI activity for the three and six months ended June 30, 2022, and 2021. Due to supply chain issues
and other factors, management is currently reviewing the current business model of PCTI, in determining the best course of action going
forward.
Stock
Redemption Agreement
On
July 13, 2021, the Company entered into a Definitive Agreement (the “Agreement”) with Chis to purchase the 47,500 shares
of the Company’s Series C Preferred Stock held by Chis and the 18,667 shares of the Company’s Series D Preferred Stock held
by Chis for the total purchase price of $11,250,000.The Agreement was closed on July 27, 2021.
Results
of Operations for the three and six months ended June 30, 2022 and 2021:
Revenue
For
the three and six months ended June 30, 2022, the Company generated revenue of $4,878,636 and $7,960,874, respectively, compared to $1,274,033
and $2,069,587 for the three and six months ended June 30, 2021, respectively. The increase in revenues is from Ozop Energy Systems,
Inc. (“OES”) and are classified as sourced and distributed products. PCTI sales classified as manufactured products had an
increase for the three months ended June 30, 2022 compared to the three months ended June 30, 2021, and decreased for the six month ended
June 30, 2022, compared to the six months ended June 30, 2021. Ozop Engineering and design (“OED”) operations began in the
quarter ended June 30, 2022, and are classified as design and installation. Sales are summarized as follows:
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Sourced and distributed products | |
$ | 4,749,377 | | |
$ | 1,254,982 | | |
$ | 7,668,699 | | |
$ | 1,254,982 | |
Manufactured products | |
| 112,759 | | |
| 19,051 | | |
| 275,675 | | |
| 814,065 | |
Design and installation | |
| 16,500 | | |
| - | | |
| 16,500 | | |
| - | |
Total | |
$ | 4,878,636 | | |
$ | 1,274,033 | | |
$ | 7,960,874 | | |
$ | 2,069,587 | |
As
it did for most of the industry; OES’s importing of solar panels issues that began in the 4th quarter of 2021, continued
2022. Covid issues continued to be disruptive to a continual source of product from foreign manufacturers as well as ocean freight backlogs
and covid issues that plagued the port of arrivals related to the unloading of containers and the eventual customs clearance of the imported
goods. An announcement by the U.S. Department in March 2022 stated it would investigate allegations that solar panel manufacturers in
Southeast Asia are using Chinese-made parts and evading U.S. tariffs has raised alarms concerning both trade and environmental policy
The department announced March 28 that it would investigate claims by California-based solar panel manufacturer that solar energy equipment
manufacturers in Cambodia, Malaysia, Thailand and Vietnam have close business ties to companies in China that produce the raw materials
and some components of solar panel assemblies. On June 6, 2022, President Biden waived tariffs on solar panels from there four Southeast
Asian nations for two years and invoked the Defense Production Act to spur domestic solar panel manufacturing at home. The tariff exemption
will serve as a “bridge” while U.S. manufacturing ramps up.
Based
on the situation prior to the June 6, 2022 announcement, the Company placed approximately $10,932,000 of purchase orders for solar panels
and as of the date of the filing of this report has fully paid and received approximately $1,262,000 of this product. Additionally, the
Company has made approximately $1.9 million of down payments to vendors on the remaining $9,670,000 of open purchase orders to vendors,
to assure product delivery of approximately $4.7 million with a forecasted delivery in August and September 2022 and $5 million with
a forecasted delivery in November and December 2022. Based on the above and the Company’s current on-hand inventory, management
anticipates similar sales results for the third quarter as the second quarter, and the potential for a significant increase in fourth
quarter sales.
Due
to supply chain issues and other factors, management is currently reviewing the current business model of PCTI, in determining the best
course of action going forward.
Cost
of sales
For
the three and six months ended June 30, 2022, the Company recognized $4,416,400 and $7.292.292, respectively of cost of sales, compared
to $1,214,468 and $1,441,377 for the three and six months ended June 30, 2021, respectively..
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Sourced and distributed products | |
$ | 4,286,687 | | |
$ | 1,204,877 | | |
$ | 7,036,036 | | |
$ | 1,204,877 | |
Manufactured products | |
| 129,774 | | |
| 9,591 | | |
| 256,256 | | |
| 236,500 | |
Total | |
$ | 4.416.461 | | |
$ | 1,214,468 | | |
$ | 7,292,292 | | |
$ | 1,441,377 | |
Based
on the above cost of sales, gross margin was 9.5% and 8.4% for the three and six months ended June 30, 2022, compared to 4.7% and 30.4%
for the three and six months ended June 30, 2021, respectively. The decrease of gross margin for the six months is a result of the manufactured
orders shipped in 2021 were at a higher margin than the manufactured orders were in 2022. While PCTI’s margin and gross profit
decreased in the current year, the Company realized an additional $632,663 of gross profit dollars recognized on OES’s sourced
and distributed products. Due to product availability, increased buy prices and delivery issues that the solar industry experienced at
the end of the 4th quarter 2021, and into the first quarter of 2022, the Company experienced lower margins on sourced products
at the beginning of 2022. However, margins of sourced products were approximately 9.7% in the three months ended June 30, 2022 and the
Company expects slightly higher margins and the third and fourth quarters of 2022. While the overall margin will be reduced, the higher
gross profit dollars generated from the higher sourced and distributed products revenues will benefit the Company.
Operating
expenses
Total
operating expenses for the three months ended March 31, 2022, and 2021, were $1,977,857 and $5,789,470, respectively. The operating expenses
were comprised of:
| |
Three Months Ended June 30, 2022 | | |
Three Months Ended June 30, 2021 | | |
Six Months Ended June 30, 2022 | | |
Six Months Ended June 30, 2021 | |
Wages and management fees, related parties, including stock-based compensation | |
$ | 240,000 | | |
$ | 1,461,074 | | |
$ | 630,000 | | |
$ | 3,576,082 | |
Stock-based compensation, other | |
| - | | |
| 2,013,945 | | |
| 136,249 | | |
| 5,115,945 | |
Salaries, taxes and benefits | |
| 365,655 | | |
| 286,918 | | |
| 730,900 | | |
| 473,493 | |
Professional and consulting fees | |
| 599,619 | | |
| 362,782 | | |
| 1,234,616 | | |
| 566,207 | |
Advertising and marketing | |
| 2,710 | | |
| 5,954 | | |
| 5,973 | | |
| 28,544 | |
Rent and office expense | |
| 75,977 | | |
| 48,837 | | |
| 166,550 | | |
| 90,231 | |
Insurance | |
| 58,729 | | |
| 45,439 | | |
| 152,884 | | |
| 57,514 | |
General and administrative | |
| 171,597 | | |
| 134,356 | | |
| 434,971 | | |
| 240,759 | |
Total operating expenses | |
$ | 1,514,287 | | |
$ | 4,359,305 | | |
$ | 3,492,144 | | |
$ | 10,148,775 | |
Wages
and management fees- related parties, include amounts paid to our CEO and to the President (resigned July 2021) of PCTI. On July 10,
2020, pursuant to the PCTI transaction, the Company assumed an employment contract entered into on February 28, 2020, between the Company
and Mr. Conway (the “Employment Agreement”). Mr. Conway’s compensation as adjusted was $20,000 per month, and effective
September 1, 2021, Mr. Conway began to receive $10,000 per month from Ozop Capital. Effective January 1, 2022, the Company entered into
a new employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway received a $250,000 contract renewal bonus and will
receive an annual compensation of $240,000 from the Company and will also be eligible to receive bonuses and equity grants at the discretion
of the BOD. The Company also agreed to compensate Mr. Conway for services provided directly to any of the Company’s subsidiaries.
Ozop Capital increased Mr. Conway’s compensation to $20,000 per month in January 2022 and OES began compensating Mr. Conway $20,000
in March 2022. Below is a summary of wages and management fees:
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
CEO, parent | |
$ | 240,000 | | |
$ | 360,000 | | |
$ | 630,000 | | |
$ | 639,999 | |
Stock-based compensation | |
| - | | |
| 1,050,000 | | |
| - | | |
| 2,850,000 | |
President subsidiary (resigned July 2021) | |
| - | | |
| 51,074 | | |
| - | | |
| 86,083 | |
Total other (income) expense | |
$ | 240,000 | | |
$ | 1,461,074 | | |
$ | 630,000 | | |
$ | 3,576,082 | |
Stock
based compensation for the six months ended June 30, 2022, of $136,429 is comprised of the following:
|
● |
5,000,000
shares of common stock issued in the aggregate to two employees pursuant to their offers of employment dated March 31, 2021. The
shares were valued at $0.027 per share. During the six months ended June 30, 2022, the Company included $135,000 in stock compensation
expense. |
|
● |
$1,249
of amortization of stock compensation for shares issued in April 2021. |
Stock
based compensation, other for the three and six months ended June 30, 2021, of $2,013,945 and $5,115,945 is comprised of the following
stock issuances:
|
● |
5,000,000
shares issued in April 2021 pursuant to a one-year consulting agreement. The Company valued the shares at $0.20 per share (the market
price of the common stock on the date of the agreement), and $1,000,000 was recorded as deferred stock compensation, to be amortized
over the one-year term of the agreement. For the six months ended June 30, 2021, $331,507 is included in stock-based compensation
expense. |
|
|
|
|
● |
10,000,000
shares issued in April 2021 pursuant to a one-year consulting agreement. The Company valued the shares at $0.0076 per share (the
market price of the common stock on the date of the agreement), and $76,000 was recorded as deferred stock-based compensation, to
be amortized over the one-year term of the agreement. For the six months ended June 30, 2021, the Company recorded $36,348 as stock-based
compensation expense. |
|
|
|
|
● |
5,000,000
shares issued in April 2021 for services. The Company valued the shares at $0.1392 per share (the market price of the common stock
on the date of the agreement), and $696,000 is included in stock-based compensation expense for the six months ended June 30, 2021.
|
|
|
|
|
● |
10,000,000
shares issued for services. The shares were valued at $0.0056 per share, the date the Company agreed to issue the shares. During
the six months ended June 30, 2021, the Company included $56,000 in stock compensation expense. |
|
● |
10,000,000
shares issued pursuant to a consulting agreement dated February 24, 2021 (see Note 11). The shares were valued at $0.2386 per share.
During the six months ended June 30, 2021, the Company included $2,386,000 in stock compensation expense. |
|
|
|
|
● |
5,000,000
shares of common stock issued in the aggregate to two new employees pursuant to their offers of employment dated March 31, 2021.
The shares were valued at $0.23 per share. During the six months ended June 30, 2021, the Company included $460,000 in stock compensation
expense for the 5,000,000 shares of common stock. |
|
|
|
|
● |
Issuance
of 200 shares and 950 shares of Series E Preferred Stock, with a redemption value of $1,000 per share, resulting in stock compensation
expense of $950,000 and $1,150,000 for the three and six months ended June 30, 2021, respectively. |
Salaries,
taxes and benefits increased for the three and six months ended June 30, 2022, compared to the same periods in 2021. The increase was
a result of the current periods including $252,913 and $499,348, respectively, compared to $125,575 and $167,515 for the three and six
months ended June 30, 2021, respectively, of expenses related to OES and $55,562 for the three and six months ended June 30, 2022, respectively,
for OED. These additional costs were offset by reductions in PCTI’s expenses of $104,164 and $129,999, respectively, for the three
and six months ended June 30, 2022, compared to the three and six months ended June 30, 2021. OES now has annual gross payroll of approximately
$512,000 and an additional $351,000 on an annual basis of personnel focused on the Company’s battery storage vertical. OED currently
has five employees with an aggregate annual compensation of $457,000.
Professional
and consulting fees increased for the three and six months ended June 30, 2022, compared to June 30, 2021. The increases are due to increases
in accounting expenses of Ozop and its’ subsidiaries in the current three- and six-month periods and consultants engaged in the
second quarter of 2021 by Ozop Capital Partners that have been engaged for the entire six months ended June 30, 2022, as Ozop Plus initiates
its business plan regarding vehicle service contracts on electric vehicles.
Advertising
and marketing expenses decreased for the three and six months ended June 30, 2022, compared to
June 30, 2021. The decreases were related to marketing programs during 2021, including brand awareness programs for both PCTI
and Ozop.
Rent
and office expense (including supplies, utilities and internet costs) increased for the three and six months ended June 30, 2022, compared
to the three and six months ended June 30, 2021. The increases are the result of including in the current period, rent and office expense
of approximately $52,412 and $98,146, respectively, for the three and six months ended June 30, 2022, compared to $18,421 for the three
and six months ended June 30, 2021, for OES. The Company estimates that the monthly OES rent and office expense for the California operation
to be approximately $18,000 per month.
Insurance
expense increased for the three and six months ended June 30, 2022, compared to the three and six months ended June 30, 2021. The increase
was the result of including in the current three- and six-month periods, insurance expense of approximately $52,114 and $132,948, respectively,
for the three and six months ended June 30, 2022, compared to $26,648 for the three and six months ended June 30, 2021, for OES. The
Company estimates that the monthly OES insurance expense for the California operation to be approximately $24,000 per month.
Other
Income (Expenses)
Other
income, net was $7,584,016 and $7,973,998 for the three an six months ended June 30, 2022, respectively, compared to other income, net
of $4,087,788 for the three months ended June 30, 2021, and other expenses of $200,183,755 for the six months ended June 30, 2021, and
were comprised of as follows:
| |
Three months ended June 30, | | |
Six months ended June 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Interest expense | |
$ | 1,427,554 | | |
$ | 4,310,355 | | |
$ | 5,402,775 | | |
$ | 44,695,085 | |
(Gain) loss on change in fair value of derivatives | |
| (9,011,570 | ) | |
| (8,866,819 | ) | |
| (13,376,773 | ) | |
| 43,331,083 | |
Loss on extinguishment of debt | |
| - | | |
| 468,696 | | |
| - | | |
| 95,437,587 | |
Debt restructure expense | |
| - | | |
| - | | |
| - | | |
| 16,450,000 | |
Total other (income) expense | |
$ | (7,584,016 | ) | |
$ | (4,087,788 | ) | |
$ | (7,973,998 | ) | |
$ | 200,183,755 | |
The
increase in other income, net, for the three months ended June 30, 2022, compared to the three months ended June 30, 2021, is primarily
a result of reduced interest expense of $2,899,796 related to the amortization of debt discounts associated with the maturity dates of
certain of the company’s promissory notes. Other expenses for the six months ended June 30, 2021,
includes the loss on extinguishment of debt related to the market value of shares of common stock issued in excess of the debt and accrued
interest extinguished. The Company also issued 175,000,000 shares of restricted common stock related to the restructure of the deferred
liability. The shares were valued at $0.094 per share and the Company recognized $16,450,000 of restructuring costs. Also included in
interest expense for the six months ended June 30, 2021, is the initial $38,907,939 of fair value related to the issuance of 300,000,000
warrants. In addition, the amortization of debt discounts of $5,137,956 and losses on changes in fair values of derivatives, related
to convertible notes and warrants.
Net
income (loss)
Net
income for the three months ended June 30, 2022, was $6,704,305 compared to a net loss of $211.952 for the three months ended June 30,
2021. The change was primarily a result of an increase in gross profit, a decrease in operating expenses and the increase in other income
as discussed above. For the six months ended June 30, 2022, the Company has net income $5,510,544 compares to a net loss of $209,704,320
for the six months ended June 30, 2021. The loss for the six months ended June 30, 2021, was primarily a result of the other expenses
descried above as well as $7,965,945 of stock- based compensation expenses included in the operating expenses for the six months ended
June 30, 2021.
Liquidity
and Capital Resources
The
accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business. As of June 30, 2022, the Company had an accumulated deficit
of $211,816,067 and a working capital deficit of $22,909,763 (including derivative liabilities of $7,589,928). As of June 30, 2022, the
Company was in default of $15,369,247 plus accrued interest on debt instruments due to non-payment upon maturity dates. These factors,
among others, raise substantial doubt about the ability of the Company to continue as a going concern for one year from the date of the
issuance of these financial statements. The accompanying financial statements do not include any adjustments to reflect the possible
future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from
the possible inability of the Company to continue as a going concern.
Currently,
our current capital and our other existing resources will be sufficient to provide the working capital needed for our current business,
however, additional capital will be required to meet our debt obligations, and to further expand our business. We may be unable to obtain
the additional capital required. If we are unable to generate capital or raise additional funds when required it will have a negative
impact on our business development and financial results. These conditions raise substantial doubt about our ability to continue as a
going concern as well as our recurring losses from operations, deficit in equity, and the need to raise additional capital to fund operations.
This “going concern” could impair our ability to finance our operations through the sale of debt or equity securities. Management’s
plans in regard to these factors are discussed below and also in Note 2 to the condensed consolidated financial statements filed herein.
As
of June 30, 2022, we had cash of $1,949,528 as compared to $6,767,167 at December 31, 2021. As of June 30, 2022, we had current liabilities
of $30,840,870 (including $7,589,928 of non-cash derivative liabilities), compared to current assets of $7,031,107, which resulted in
a working capital deficit of $22,909,763. The current liabilities are comprised of accounts payable, accrued expenses, convertible debt,
derivative liabilities, customer deposits, lease obligations and notes payable.
In
December 2019, a novel strain of coronavirus (COVID-19) emerged. Because COVID-19 infections have been reported throughout the
United States, certain federal, state and local governmental authorities have issued stay-at-home orders, proclamations and/or directives
aimed at minimizing the spread of COVID-19. The ultimate impact of the COVID-19 pandemic on the Company’s operations is
unknown and will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration
of the COVID-19 outbreak, new information which may emerge concerning the severity of the COVID-19 pandemic, and any additional
preventative and protective actions that governments, or the Company, may direct, which may result in an extended period of continued
business disruption, and reduced operations. Any resulting financial impact cannot be reasonably estimated at this time but it may have
a material adverse impact on our business, financial condition and results of operations. Management expects that its business will be
impacted to some degree, but the significance of the impact of the COVID-19 outbreak on the Company’s business and the duration
for which it may have an impact cannot be determined at this time.
Operating
Activities
For
the six months ended June 30, 2022, net cash used in operating activities was $4,777,639 compared to $4,841,428 for the six months ended
June 30, 2021. For the six months ended June 30, 2022, our net cash used in operating activities was primarily attributable to the net
income of $5,150,437, adjusted by non- cash interest expense of $4,199,825, stock-based compensation of $136,249 and the non-cash expenses
of interest and amortization and depreciation of $126,784. This was offset by the gain on the fair value changes in derivatives related
to warrants and convertible notes of $13,376,773. Net changes of $1,014,161 in operating assets and liabilities increased the cash used
in operating activities.
For
the six months ended June 30, 2021, our net cash used in operating activities was primarily attributable to the net loss of $209,704,320,
adjusted by loss on debt extinguishment of $95,437,589, non- cash interest expense of $44,170,200 (including $38,907,939 for the initial
fair value of the 300,000,000 warrants issued), losses on the fair value changes in derivatives related to warrants and convertible notes
of $43,331,083, debt restructuring costs of $16,450,000, stock-based compensation of $7,965,945 and the non-cash expenses of interest
and amortization and depreciation of $65,388. Net changes of $2,557,313 in operating assets and liabilities increased the cash used in
operating activities, primarily as a result of the start-up of the Company’s California operations in the support of inventory
and accounts receivable.
Investing
Activities
For
the six months ended June 30, 2022, the net cash used in investing activities was $40,000, compared to $94,679 for the six months ended
June 30, 2021. The amounts for both periods were a result of the Company purchasing office furniture and equipment.
Financing
Activities
For
the six months ended June 30, 2022, there were no financing activities. During the six months ended June 30, 2021, net cash provided
by financing activities was $6,589,911. We received $12,000,000 of proceeds from the issuances of $13,30,000 face value of promissory
notes. During the six months ended June 30, 2021, the Company redeemed 5,000 shares of the Series E Preferred Stock for $5,000,000 and
repaid $383,772 of notes payable and $26,367 to shareholders.
OFF
BALANCE SHEET ARRANGEMENTS
We
have no off-balance sheet arrangements including arrangements that would affect our liquidity, capital resources, market risk support
and credit risk support or other benefits.
Critical
Accounting Policies
Our
significant accounting policies are described in more details in the notes to our financial statements appearing elsewhere in this Quarterly
Report on Form 10-Q.