Wyoming | 26-4144571 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
99 Wall Street, Suite 891, New York City, New York | 10005 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ¨ | Accelerated filer | ¨ |
Non-accelerated filer | x | Smaller reporting company | x |
Emerging growth company | ¨ |
| 26 |
| i |
| ii |
· | Edward Aizman, Director, Chief Executive Officer, Secretary and Treasurer |
· | Michael E. Lakshin, Chairman of the Board and President |
· | Conrad Huss, Co-Chairman of the Board |
| 1 |
| 2 |
| 3 |
| 4 |
| 5 |
| 6 |
| 7 |
· | be unable to effectively accommodate evolving service needs, including as the result of rapid growth or higher volume; |
· | choose to terminate or not renew their agreements with us, or only be willing to renew on less advantageous terms; |
· | change the scope of their services provided to us, cease doing business with us, or cease doing business altogether; or |
· | experience delays, limitations, or closures of their own businesses, networks, or systems, resulting in their inability to process payments or disburse funds for certain periods of time. |
| 8 |
| 9 |
| 10 |
· | market conditions in the broader stock market in general, or in our industry in particular; |
· | actual or anticipated fluctuations in our financial and operating results; |
· | introduction of new products and services by us or our competitors; |
· | sales, or anticipated sales, of large blocks of our stock; |
· | issuance of new or changed securities analysts’ reports or recommendations; |
· | additions or departures of key personnel; |
· | regulatory or political developments; |
· | changes in accounting principles or methodologies; |
· | acquisitions by us or by our competitors; |
· | litigation and governmental investigations; and |
· | political and geopolitical events and general economic conditions and trends, including the possible effects of the widespread domestic and global impact of the COVID-19 pandemic. |
| 11 |
| 12 |
Creditor | Date | Shares Issued | Principal Retired | Accrued Interest | Fees | Total | ||||||||||||||||||
Livingston Asset Management LLC | 6-May-22 | 315,275,000 | 9,500 | 2,969 | 3,295 | 15,764 | ||||||||||||||||||
Livingston Asset Management LLC | 6-May-22 | 392,525,000 | 12,500 | 3,831 | 3,295 | 19,626 | ||||||||||||||||||
Livingston Asset Management LLC | 19-May-22 | 50,910,200 | 1,100 | 396 | 1,050 | 2,546 | ||||||||||||||||||
Livingston Asset Management LLC | 19-May-22 | 185,850,000 | 4,500 | 1,498 | 3,295 | 9,293 | ||||||||||||||||||
Livingston Asset Management LLC | 6-Jun-22 | 376,768,000 | 18,750 | 4,329 | 3,295 | 26,374 | ||||||||||||||||||
Livingston Asset Management LLC | 6-Jun-22 | 316,566,800 | 10,000 | 3,773 | 2,055 | 15,828 | ||||||||||||||||||
Livingston Asset Management LLC | 10-Jun-22 | 163,772,200 | - | 6,134 | 2,055 | 8,189 | ||||||||||||||||||
Livingston Asset Management LLC | 14-Jun-22 | 140,214,000 | 6,250 | 270 | 3,295 | 9,815 | ||||||||||||||||||
Oscalata partners LLC | 15-Jun-22 | 300,727,400 | 11,000 | 741 | 3,295 | 15,036 | ||||||||||||||||||
Livingston Asset Management LLC | 17-Jun-22 | 467,932,429 | 25,000 | 4,460 | 3,295 | 32,755 | ||||||||||||||||||
Livingston Asset Management LLC | 17-Jun-22 | 463,470,571 | 25,000 | 4,148 | 3,295 | 32,443 | ||||||||||||||||||
Livingston Asset Management LLC | 22-Jun-22 | 458,010,714 | 25,000 | 3,766 | 3,295 | 32,061 | ||||||||||||||||||
Livingston Asset Management LLC | 23-Jun-22 | 453,588,000 | 25,000 | 3,456 | 3,295 | 31,751 | ||||||||||||||||||
Livingston Asset Management LLC | 23-Jun-22 | 443,529,286 | 25,000 | 2,752 | 3,295 | 31,047 | ||||||||||||||||||
Livingston Asset Management LLC | 27-Jun-22 | 434,833,714 | 25,000 | 2,023 | 3,415 | 30,438 | ||||||||||||||||||
Livingston Asset Management LLC | 27-Jun-22 | 413,336,143 | 25,000 | 519 | 3,415 | 28,934 | ||||||||||||||||||
Livingston Asset Management LLC | 28-Jun-22 | 434,891,429 | 25,000 | 2,027 | 3,415 | 30,442 | ||||||||||||||||||
Livingston Asset Management LLC | 29-Jun-22 | 432,347,429 | 25,000 | 1,849 | 3,415 | 30,264 | ||||||||||||||||||
Frondeur Partners, LLC | 30-Jun-22 | 429,412,000 | 25,000 | 1,644 | 3,415 | 30,059 | ||||||||||||||||||
Frondeur Partners, LLC | 6-July-22 | 423,639,000 | 25,000 | 1,452 | 3,415 | 29,867 | ||||||||||||||||||
Frondeur Partners, LLC | 6-July-22 | 426,672,143 | 25,000 | 1,644 | 3,415 | 30,059 | ||||||||||||||||||
Trillium Partners, LP | 13-July-22 | 143,324,850 | 22,000 | 3,250 | 3,415 | 28,665 | ||||||||||||||||||
Trillium Partners, LP | 13-July-22 | 92,680,867 | 22,000 | 2,389 | 3,415 | 27,804 | ||||||||||||||||||
Frondeur Partners, LLC | 18-July-22 | 421,975,571 | 25,000 | 1,123 | 3,415 | 29,538 | ||||||||||||||||||
Frondeur Partners, LLC | 18-July-22 | 419,235,857 | 25,000 | 932 | 3,415 | 29,347 | ||||||||||||||||||
Frondeur Partners, LLC | 18-July-22 | 416,202,571 | 25,000 | 932 | 3,415 | 29,347 | ||||||||||||||||||
Oasis Capital, LLC | 20-July-22 | 600,000,000 | - | 27,000 | - | 27,000 | ||||||||||||||||||
Trillium Partners, LP | 07-Sept-22 | 766,606,000 | - | 41,133 | 1,030 | 42,163 | ||||||||||||||||||
Trillium Partners, LP | 14-Sept-22 | 947,060,606 | - | 152,850 | 3,415 | 156,265 | ||||||||||||||||||
Trillium Partners, LP | 27-Sept-22 | 1,549,444,424 | - | 252,243 | 3,415 | 255,658 | ||||||||||||||||||
Trillium Partners, LP | 04-Oct-22 | 149,833,300 | 11,000 | 568 | 3,415 | 14,983 | ||||||||||||||||||
Trillium Partners, LP | 04-Oct-22 | 149,436,100 | 11,000 | 529 | 3,415 | 14,944 | ||||||||||||||||||
Frondeur Partners, LLC | 01-Nov-22 | 141,310,810 | 25,000 | 1,260 | 3,415 | 29,675 | ||||||||||||||||||
Frondeur Partners, LLC | 01-Dec-22 | 593,368,400 | 25,000 | 1,253 | 3,415 | 29,668 | ||||||||||||||||||
Trillium Partners, LP | 12-Dec-22 | 117,231,300 | 7,800 | 508 | 3,415 | 11,723 | ||||||||||||||||||
Trillium Partners, LP | 07-Oct-22 | 1,211,356,045 | - | 263,083 | 3,415 | 266,498 | ||||||||||||||||||
Trillium Partners, LP | 24-Oct-22 | 1,217,151,500 | - | 264,358 | 3,415 | 267,773 | ||||||||||||||||||
Trillium Partners, LP | 18-Nov-22 | 1,634,232,303 | - | 265,830 | 3,415 | 269,245 | ||||||||||||||||||
Total | 18,094,721,962 | $ | 572,400 | $ | 1,332,922 | $ | 117,565 | $ | 2,022,887 | |||||||||||||||
| 13 |
Description | Fair Value | Weighted Average Useful Life (Years) | ||||||
Cash | $ | 1,633 | ||||||
Prepaid expenses | 997 | |||||||
Loss on acquisition – related party | 197,370 | |||||||
$ | 200,000 | |||||||
| 14 |
| 15 |
| 16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| F - 1 |
| F - 2 |
|
|
|
December 31, 2022 |
|
|
December 31, 2021 |
|
||
|
|
|
|
|
|||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
167,103 |
|
|
$ |
385 |
|
|
Accounts receivable |
|
|
15,542 |
|
|
|
37,638 |
|
|
Prepaid expenses and other current assets |
|
|
858 |
|
|
|
- |
|
|
Total Current Assets |
|
|
183,503 |
|
|
|
38,023 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
183,503 |
|
|
$ |
38,023 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
813,378 |
|
|
$ |
65,853 |
|
|
Accrued expenses |
|
|
200,286 |
|
|
|
286 |
|
|
Accrued interest |
|
|
366,622 |
|
|
|
18,602 |
|
|
Accrued officer compensation |
|
|
1,074,361 |
|
|
|
556,394 |
|
|
Loans payable, current portion |
|
|
113,006 |
|
|
|
- |
|
|
Loans payable, related party |
|
|
190,500 |
|
|
|
|
|
|
Convertible Notes, net of debt discount |
|
|
669,581 |
|
|
|
84,681 |
|
|
Put premium on stock settled debt |
|
|
219,687 |
|
|
|
- |
|
|
Derivative liability |
|
|
2,172,250 |
|
|
|
110,992 |
|
|
Deferred revenue |
|
|
- |
|
|
|
3,108 |
|
|
Total Current Liabilities |
|
|
5,819,671 |
|
|
|
839,916 |
|
|
|
|
|
|
|
|
|
|
|
|
Loans payable, net of current portion |
|
|
260,494 |
|
|
|
40,401 |
|
|
Total Liabilities |
|
|
6,080,165 |
|
|
|
880,317 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ DEFICIT: |
|
|
|
|
|
|
|
|
|
Series A Preferred stock, 3,500,000 shares authorized, par value $0.01; 3,381,520 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
33,815 |
|
|
|
- |
|
|
Series B Preferred stock, 10,000 shares authorized, par value $0.01; 5,000 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
50 |
|
|
|
- |
|
|
Series C Preferred stock, 10,000,000 shares authorized, par value $0.01; 5,000,000 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
50,000 |
|
|
|
- |
|
|
Series D Preferred stock, 125,000 shares authorized, par value $0.0001; 125,000 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
12 |
|
|
|
- |
|
|
Series E Preferred stock to be issued |
|
|
166,331 |
|
|
|
- |
|
|
Series F Preferred stock, 101 shares authorized, par value $0.0001; 101 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
- |
|
|
|
- |
|
|
Series G Preferred stock, 1,000,000 shares authorized, par value $0.0001; 1,000,000 and 0 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
1,000 |
|
|
|
- |
|
|
Series AA Preferred stock, 10,000,000 shares authorized, par value $0.0001; 0 and 652,259 shares issued and outstanding as of December 31, 2022, and 2021, respectively |
|
|
- |
|
|
|
652 |
|
|
Series Super Preferred stock, 10,000,000 shares authorized, par value $0.0001; 0 and 500 shares issued and outstanding as of December 31, 2022, and |
|
|
- |
|
|
|
1 |
|
|
Common stock 40,000,000,000 shares authorized, $0.00001 par value; 27,049,736,362 and 18,150,000 shares issued and outstanding, respectively at December 31, 2022, and 2021 |
|
|
270,497 |
|
|
|
18,150 |
|
|
Common stock to be issued, 2,550,000 and 0 shares as of December 31, 2022, and 2021, respectively |
|
|
26 |
|
|
|
- |
|
|
Treasury stock, at cost – 2,917 shares and 0 shares as of December 31, 2022 and |
|
|
(773,500 |
) |
|
|
- |
|
|
Additional paid in capital |
|
|
3,599,032 |
|
|
|
3,802,391 |
|
|
Accumulated deficit |
|
|
(9,243,925 |
) |
|
|
(4,663,488 |
) |
|
Total Stockholders’ Deficit |
|
|
(5,896,662 |
) |
|
|
(842,294 |
) |
|
Total Liabilities and Stockholders’ Deficit |
|
$ |
183,503 |
|
|
$ |
38,023 |
|
| F - 3 |
|
|
|
December 31, 2022 |
|
|
December 31, 2021 |
|
||
|
Revenue |
|
$ |
185,923 |
|
|
$ |
201,675 |
|
|
Cost of revenue |
|
|
75,873 |
|
|
|
51,643 |
|
|
Gross profit |
|
|
110,050 |
|
|
|
150,032 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Compensation expense |
|
|
432,452 |
|
|
|
403,738 |
|
|
Consulting fees |
|
|
181,667 |
|
|
|
- |
|
|
Professional fees |
|
|
780,251 |
|
|
|
13,970 |
|
|
General and administrative |
|
|
363,522 |
|
|
|
20,619 |
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
1,757,892 |
|
|
|
438,327 |
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
|
(1,647,842 |
) |
|
|
(288,295 |
) |
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(927,072 |
) |
|
|
(56,837 |
) |
|
Forgiveness of notes payable – PPP loan |
|
|
- |
|
|
|
91,035 |
|
|
Grant income |
|
|
- |
|
|
|
6,000 |
|
|
Gain on new methodology for accounting for debt conversion features |
|
|
27,856 |
|
|
|
- |
|
|
Initial recognition of derivative liability |
|
|
(2,578,230 |
) |
|
|
- |
|
|
Change in fair value of derivative liability |
|
|
544,850 |
|
|
|
(17,820 |
) |
|
Total other income (expenses) |
|
|
(2,932,596 |
) |
|
|
22,378 |
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(4,580,438 |
) |
|
|
(265,917 |
) |
|
Provision for income taxes |
|
|
- |
|
|
|
- |
|
|
Net Loss |
|
|
(4,580,438 |
) |
|
|
(265,917 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share – basic and diluted |
|
$ |
- |
|
|
$ |
(0.01 |
) |
|
Weighted average common shares – basic and diluted |
|
|
12,664,533,251 |
|
|
|
18,150,000 |
|
| F - 4 |
|
|
|
Series AA Preferred Stock |
|
|
Super Preferred Stock |
|
|
Series A Preferred Stock |
|
|
Series B Preferred Stock |
|
|
Series C Preferred Stock |
|
|
Series D Preferred Stock |
|
|
Series F Preferred Stock |
|
|
Series G Preferred Stock |
|
|
Series E Preferred Stock to be issued |
|
|
Common Stock |
|
|
Common Stock |
|
|
Additional Paid-In |
|
|
Treasury |
|
|
Accumulated |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
to be Issued |
|
|
Capital |
|
|
Stock |
|
|
Deficit |
|
|
Total |
|
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Balan ce December 31, 2021 |
|
|
652,259 |
|
|
|
652 |
|
|
|
500 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,150,000 |
|
|
|
18,150 |
|
|
|
- |
|
|
|
3,802,391 |
|
|
|
- |
|
|
|
(4,663,488 |
) |
|
|
(842,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recapitalization at reverse merger - May 4, 2022 |
|
|
(652,259 |
) |
|
|
(652 |
) |
|
|
(500 |
) |
|
|
(1 |
) |
|
|
3,381,520 |
|
|
|
33,815 |
|
|
|
5,000 |
|
|
|
50 |
|
|
|
5,000,000 |
|
|
|
50,000 |
|
|
|
125,000 |
|
|
|
12 |
|
|
|
101 |
|
|
|
0 |
|
|
|
1,000,000 |
|
|
|
1,000 |
|
|
|
- |
|
|
|
166,331 |
|
|
|
8,936,864,497 |
|
|
|
71,400 |
|
|
|
26 |
|
|
|
(2,630,899 |
) |
|
|
(773,500 |
) |
|
|
- |
|
|
|
(3,082,418 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,719 |
|
|
|
- |
|
|
|
- |
|
|
|
4,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to shareholders |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(257,500 |
) |
|
|
- |
|
|
|
- |
|
|
|
(257,500 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Relative fair value of warrants issued with convertible debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
596,927 |
|
|
|
- |
|
|
|
- |
|
|
|
596,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for extinguishment of convertible debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18,094,721,865 |
|
|
|
180,947 |
|
|
|
- |
|
|
|
2,083,394 |
|
|
|
- |
|
|
|
- |
|
|
|
2,264,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(4,580,437 |
) |
|
|
(4,580,437 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31 , 2022 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,381,520 |
|
|
|
33,815 |
|
|
|
5,000 |
|
|
|
50 |
|
|
|
5,000,000 |
|
|
|
50,000 |
|
|
|
125,000 |
|
|
|
12 |
|
|
|
101 |
|
|
|
0 |
|
|
|
1,000,000 |
|
|
|
1,000 |
|
|
|
- |
|
|
|
166,331 |
|
|
|
27,049,736,362 |
|
|
|
270,497 |
|
|
|
26 |
|
|
|
3,599,032 |
|
|
|
(773,500 |
) |
|
|
(9,243,925 |
) |
|
|
(5,896,662 |
) |
| F - 5 |
|
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Additional |
|
|
|
|
|
Total |
|
|||||||||||||||||||||
|
|
|
Series AA |
|
|
Super Preferred |
|
|
|
|
|
|
|
|
Paid-in |
|
|
Accumulated |
|
|
Stockholders' |
|
|||||||||||||||
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Deficit |
|
|
Deficit |
|
|||||||||
|
BALANCE AT December 31, 2020 |
|
|
652,259 |
|
|
$ |
652 |
|
|
|
- |
|
|
$ |
- |
|
|
|
18,150,000 |
|
|
$ |
18,150 |
|
|
$ |
3,802,342 |
|
|
$ |
(4,397,571 |
) |
|
$ |
(576,427 |
) |
|
Non-cash issuance of preferred shares for services |
|
|
- |
|
|
|
- |
|
|
|
500 |
|
|
|
1 |
|
|
|
- |
|
|
|
- |
|
|
|
49 |
|
|
|
- |
|
|
|
50 |
|
|
Net loss |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(265,917 |
) |
|
|
(265,917 |
) |
|
BALANCE AT December 31, 2021 |
|
|
652,259 |
|
|
$ |
652 |
|
|
|
500 |
|
|
$ |
1 |
|
|
|
18,150,000 |
|
|
$ |
18,150 |
|
|
$ |
3,802,391 |
|
|
$ |
(4,663,488 |
) |
|
$ |
(842,294 |
) |
| F - 6 |
| F - 7 |
|
Tangible Assets Acquired: |
|
|
Allocation |
|
|
Cash and cash equivalents |
|
|
517 |
|
|
Accounts payable |
|
|
(326,400 |
) |
|
Accrued interest |
|
|
(1,197,027 |
) |
|
Accrued officer compensation |
|
|
(453,333 |
) |
|
Convertible Notes |
|
|
(620,933 |
) |
|
Put premium on stock settled debt |
|
|
(230,743 |
) |
|
Loans payable |
|
|
(254,500 |
) |
|
Net Tangible Assets Acquired |
|
$ |
(3,082,419 |
) |
|
|
|
|
|
|
|
Equity Acquired: |
|
|
|
|
|
Series A Preferred stock, 3,500,000 shares authorized, par value $0.01; 3,381,520 shares issued and outstanding |
|
|
(33,815 |
) |
|
Series B Preferred stock, 10,000 shares authorized, par value $0.01; 5,000 shares issued and outstanding |
|
|
(50 |
) |
|
Series C Preferred stock, 10,000,000 shares authorized, par value $0.01; 5,000,000 shares issued and outstanding |
|
|
(50,000 |
) |
|
Series D Preferred stock, 125,000 shares authorized, par value $0.0001; 125,000 shares issued and outstanding |
|
|
(12 |
) |
|
Series E Preferred stock to be issued |
|
|
(166,331 |
) |
|
Series F Preferred stock, 101 shares authorized, par value $0.0001; 101 shares issued and outstanding |
|
|
- |
|
|
Common stock 20,000,000,000 shares authorized, $0.00001 par value; 8,955,014,498 shares issued and outstanding |
|
|
(89,550 |
) |
|
Treasury stock, at cost – 2,917 shares |
|
|
773,500 |
|
|
Additional paid in capital |
|
|
(2,648,676 |
) |
|
|
|
|
|
|
|
Consideration: |
|
|
|
|
|
Series G Preferred Stock holding the voting rights to 78% of the total voting equity securities to bowmo’s stockholders |
|
|
1,000 |
|
| F - 8 |
|
|
Level 1: |
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
|
|
|
Level 2: |
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. |
|
|
Level 3: |
Pricing inputs that are generally unobservable inputs and not corroborated by market data. |
| F - 9 |
| F - 10 |
| F - 11 |
December 31, 2022 | December 31, 2021 | |||||||
Direct placement | $ | 142,242 | $ | 140,600 | ||||
Recruiting as a Service | 43,681 | 61,075 | ||||||
Total revenues | $ | 185,923 | $ | 201,675 | ||||
| F - 12 |
| F - 13 |
Description | Fair Value | Weighted Average Useful Life (Years) | ||||||
Cash | $ | 1,633 | ||||||
Prepaid expenses | 997 | |||||||
Loss on acquisition – related party | 197,370 | |||||||
$ | 200,000 | |||||||
December 31, | December 31, | |||||||
2022 | 2021 | |||||||
Revenue | $ | 198,982 | $ | 216,367 | ||||
Net Loss | $ | (4,595,717 | ) | $ | (287,779 | ) | ||
Earnings (Loss) per common share, basic and diluted | $ | - | $ | (0.02 | ) | |||
| F - 14 |
Rate | December 31, 2022 | December 31, 2021 | ||||||||||
Loan 1 | 1 | % | $ | 27,000 | $ | - | ||||||
Loan 2 | 1 | % | 3,000 | - | ||||||||
Loan 3 | 8 | % | 64,000 | - | ||||||||
Loan 4 | 8 | % | 160,500 | - | ||||||||
Loan 5 | 3.75 | % | 309,500 | 40,400 | ||||||||
Total | $ | 564,000 | $ | 40,400 | ||||||||
| F - 15 |
For the year ending | Amount | |||
December 31, 2023 | $ | 260,494 | ||
December 31, 2024 | 6,807 | |||
December 31, 2025 | 7,066 | |||
December 31, 2026 | 7,336 | |||
December 31, 2027 | 7,616 | |||
Thereafter | 274,681 | |||
Total payments | $ | 564,000 | ||
Creditor | Date Issued | Interest Rate | Maturity Date | December 31, 2022 | December 31, 2021 | |||||||||||||||
Travel Data Solutions, Inc. (1) | 18-Nov-17 | 10 | % | 30-Nov-19 | $ | 100,000 | $ | - | ||||||||||||
Travel Data Solutions, Inc. (2) | 18-Jan-19 | 10 | % | 31-Jan-20 | 25,000 | - | ||||||||||||||
Third Party (7) | 07-Jul-20 | 10 | % | 07-Jul-21 | 84,681 | 84,681 | ||||||||||||||
Trillium Partners, LP (8) | 15-June-22 | 12 | % | 15-Jun-23 | 165,000 | - | ||||||||||||||
Trillium Partners, LP (8) | 05-Aug-22 | 12 | % | 28-Jun-23 | 110,000 | |||||||||||||||
Frondeur Partners LLC (9) | 01-Aug-22 | 10 | % | 28-Feb-23 | 50,000 | - | ||||||||||||||
Frondeur Partners LLC (9) | 01-Oct-22 | 10 | % | 31-Jul-23 | 50,000 | - | ||||||||||||||
Trillium Partners, LP (10) | 19-Oct-22 | 8 | % | 09-Oct-23 | 275,000 | - | ||||||||||||||
King Wharf Opportunities Fund (11) | 19-Oct-22 | 8 | % | 09-Oct-23 | 275,000 | - | ||||||||||||||
Trillium Partners, LP (8) | 21-Oct-22 | 12 | % | 21-Oct-23 | 11,000 | - | ||||||||||||||
Trillium Partners, LP (8) | 06-Dec-22 | 10 | % | 30-Nov-23 | 17,000 | - | ||||||||||||||
Frondeur Partners LLC (9) | 01-Nov-22 | 10 | % | 31-Aug-23 | 25,000 | - | ||||||||||||||
Frondeur Partners LLC | 01-Dec-22 | 10 | % | 30-Sep-23 | 10,000 | - | ||||||||||||||
Total | $ | 1,197,681 | $ | 84,681 | ||||||||||||||||
Less: debt discount | (528,100 | ) | - | |||||||||||||||||
Convertible notes payable, total | 669,581 | 84,681 | ||||||||||||||||||
| F - 16 |
| F - 17 |
| F - 18 |
Date Issued | Maturity Date | December 31, 2022 | Discount Percentage | Put premium on stock settled debt | ||||||||||||||||
Travel Data Solutions, Inc. | 18-Nov-17 | 30-Nov-19 | $ | 100,000 | - | $ | - | |||||||||||||
Travel Data Solutions, Inc. | 18-Jan-19 | 31-Jan-20 | $ | 25,000 | - | - | ||||||||||||||
Third party | 7-Jul-20 | 7-Jul-21 | 84,681 | 50 | % | 84,687 | ||||||||||||||
Trillium Partners, LP | 15-Jun-22 | 15-Jun-23 | 165,000 | 0 | % | - | ||||||||||||||
Trillium Partners, LP | 05-Aug-22 | 28-Jun-23 | 110,000 | 0 | % | - | ||||||||||||||
Frondeur Partners LLC | 01-Sept-22 | 31-June-23 | 50,000 | 30 | % | 50,000 | ||||||||||||||
Frondeur Partners LLC | 01-Oct-22 | 31-Jul-23 | 50,000 | 30 | % | 50,000 | ||||||||||||||
Trillium Partners, LP* | 19-Oct-22 | 09-Oct-23 | 275,000 | 0 | % | - | ||||||||||||||
King Wharf Opportunities Fund* | 19-Oct-22 | 09-Oct-23 | 275,000 | 0 | % | - | ||||||||||||||
Trillium Partners, LP | 21-Oct-22 | 21-Oct-23 | 11,000 | 0 | % | - | ||||||||||||||
Trillium Partners, LP | 06-Dec-22 | 30-Nov-23 | 17,000 | 0 | % | - | ||||||||||||||
Frondeur Partners LLC | 01-Nov-22 | 31-Aug-23 | 25,000 | 50 | % | 25,000 | ||||||||||||||
Frondeur Partners LLC | 01-Dec-22 | 30-Sep-23 | 10,000 | 50 | % | 10,000 | ||||||||||||||
Put premium on stock settled debt | $ | 1,197,681 | $ | 219,687 | ||||||||||||||||
| F - 19 |
Total | |||
Balance as of December 31, 2020 | $ | 93,172 | |
Change Due to Issuances | - | ||
Change due to exercise / redemptions | - | ||
Change in fair value | 17,820 | ||
Balance as of December 31, 2021 | $ | 110,992 | |
Change Due to Issuances | 2,718,645 | ||
Transfer to put premium | (112,537 | ) | |
Change in fair value | (544,850 | ) | |
Balance as of December 31, 2022 | $ | 2,172,250 | |
December 31, 2022 | December 31, 2021 | |||||||
Stock price | $ 0.0002 - $0.0005 | $ | 0.10 | |||||
Exercise price | $0.00005 - $0.0001 | $ | 0.05 | |||||
Contractual term (in years) | 1.00 – 0.80 | 0.66 | ||||||
Volatility (annual) | 441% - 443% | 83 | % | |||||
Risk-free rate | 4.41% - 4.60% | 0.39 | % | |||||
| F - 20 |
Creditor | Date | Shares Issued | Principal Retired | Accrued Interest | Fees | Total | ||||||||||||||||||
Livingston Asset Management LLC | 6-May-22 | 315,275,000 | 9,500 | 2,969 | 3,295 | 15,764 | ||||||||||||||||||
Livingston Asset Management LLC | 6-May-22 | 392,525,000 | 12,500 | 3,831 | 3,295 | 19,626 | ||||||||||||||||||
Livingston Asset Management LLC | 19-May-22 | 50,910,200 | 1,100 | 396 | 1,050 | 2,546 | ||||||||||||||||||
Livingston Asset Management LLC | 19-May-22 | 185,850,000 | 4,500 | 1,498 | 3,295 | 9,293 | ||||||||||||||||||
Livingston Asset Management LLC | 6-Jun-22 | 376,768,000 | 18,750 | 4,329 | 3,295 | 26,374 | ||||||||||||||||||
Livingston Asset Management LLC | 6-Jun-22 | 316,566,800 | 10,000 | 3,773 | 2,055 | 15,828 | ||||||||||||||||||
Livingston Asset Management LLC | 10-Jun-22 | 163,772,200 | - | 6,134 | 2,055 | 8,189 | ||||||||||||||||||
Livingston Asset Management LLC | 14-Jun-22 | 140,214,000 | 6,250 | 270 | 3,295 | 9,815 | ||||||||||||||||||
Oscalata partners LLC | 15-Jun-22 | 300,727,400 | 11,000 | 741 | 3,295 | 15,036 | ||||||||||||||||||
Livingston Asset Management LLC | 17-Jun-22 | 467,932,429 | 25,000 | 4,460 | 3,295 | 32,755 | ||||||||||||||||||
Livingston Asset Management LLC | 17-Jun-22 | 463,470,571 | 25,000 | 4,148 | 3,295 | 32,443 | ||||||||||||||||||
Livingston Asset Management LLC | 22-Jun-22 | 458,010,714 | 25,000 | 3,766 | 3,295 | 32,061 | ||||||||||||||||||
Livingston Asset Management LLC | 23-Jun-22 | 453,588,000 | 25,000 | 3,456 | 3,295 | 31,751 | ||||||||||||||||||
Livingston Asset Management LLC | 23-Jun-22 | 443,529,286 | 25,000 | 2,752 | 3,295 | 31,047 | ||||||||||||||||||
Livingston Asset Management LLC | 27-Jun-22 | 434,833,714 | 25,000 | 2,023 | 3,415 | 30,438 | ||||||||||||||||||
Livingston Asset Management LLC | 27-Jun-22 | 413,336,143 | 25,000 | 519 | 3,415 | 28,934 | ||||||||||||||||||
Livingston Asset Management LLC | 28-Jun-22 | 434,891,429 | 25,000 | 2,027 | 3,415 | 30,442 | ||||||||||||||||||
Livingston Asset Management LLC | 29-Jun-22 | 432,347,429 | 25,000 | 1,849 | 3,415 | 30,264 | ||||||||||||||||||
Frondeur Partners, LLC | 30-Jun-22 | 429,412,000 | 25,000 | 1,644 | 3,415 | 30,059 | ||||||||||||||||||
Frondeur Partners, LLC | 6-July-22 | 423,639,000 | 25,000 | 1,452 | 3,415 | 29,867 | ||||||||||||||||||
Frondeur Partners, LLC | 6-July-22 | 426,672,143 | 25,000 | 1,644 | 3,415 | 30,059 | ||||||||||||||||||
Trillium Partners, LP | 13-July-22 | 143,324,850 | 22,000 | 3,250 | 3,415 | 28,665 | ||||||||||||||||||
Trillium Partners, LP | 13-July-22 | 92,680,867 | 22,000 | 2,389 | 3,415 | 27,804 | ||||||||||||||||||
Frondeur Partners, LLC | 18-July-22 | 421,975,571 | 25,000 | 1,123 | 3,415 | 29,538 | ||||||||||||||||||
| F - 21 |
Frondeur Partners, LLC | 18-July-22 | 419,235,857 | 25,000 | 932 | 3,415 | 29,347 | ||||||||||||||||||
Frondeur Partners, LLC | 18-July-22 | 416,202,571 | 25,000 | 932 | 3,415 | 29,347 | ||||||||||||||||||
Oasis Capital, LLC | 20-July-22 | 600,000,000 | - | 27,000 | - | 27,000 | ||||||||||||||||||
Trillium Partners, LP | 07-Sept-22 | 766,606,000 | - | 41,133 | 1,030 | 42,163 | ||||||||||||||||||
Trillium Partners, LP | 14-Sept-22 | 947,060,606 | - | 152,850 | 3,415 | 156,265 | ||||||||||||||||||
Trillium Partners, LP | 27-Sept-22 | 1,549,444,424 | - | 252,243 | 3,415 | 255,658 | ||||||||||||||||||
Trillium Partners, LP | 04-Oct-22 | 149,833,300 | 11,000 | 568 | 3,415 | 14,983 | ||||||||||||||||||
Trillium Partners, LP | 04-Oct-22 | 149,436,100 | 11,000 | 529 | 3,415 | 14,944 | ||||||||||||||||||
Frondeur Partners, LLC | 01-Nov-22 | 141,310,810 | 25,000 | 1,260 | 3,415 | 29,675 | ||||||||||||||||||
Frondeur Partners, LLC | 01-Dec-22 | 593,368,400 | 25,000 | 1,253 | 3,415 | 29,668 | ||||||||||||||||||
Trillium Partners, LP | 12-Dec-22 | 117,231,300 | 7,800 | 508 | 3,415 | 11,723 | ||||||||||||||||||
Trillium Partners, LP | 07-Oct-22 | 1,211,356,045 | - | 263,083 | 3,415 | 266,498 | ||||||||||||||||||
Trillium Partners, LP | 24-Oct-22 | 1,217,151,500 | - | 264,358 | 3,415 | 267,773 | ||||||||||||||||||
Trillium Partners, LP | 18-Nov-22 | 1,634,232,303 | - | 265,830 | 3,415 | 269,245 | ||||||||||||||||||
Total | 18,094,721,962 | $ | 572,400 | $ | 1,332,922 | $ | 117,565 | $ | 2,022,887 |
| F - 22 |
Shares available to purchase with warrants | Weighted Average Price | Weighted Average Remaining life | ||||||||||
Outstanding, December 31, 2021 | - | $ | - | $ | - | |||||||
Issued | 5,616,000,000 | $ | 0.0001 | $ | 6.60 | |||||||
Exercised | - | $ | - | $ | - | |||||||
Forfeited | - | $ | - | $ | - | |||||||
Expired | - | $ | - | $ | - | |||||||
Outstanding, December 31 , 2022 | 5,616,000,000 | $ | 0.0001 | $ | 6.60 | |||||||
Exercisable, December 31 , 2022 | 5,616,000,000 | $ | 0.0001 | $ | 6.66 | |||||||
Range of Exercise Prices | Number Outstanding December 31 , 2022 | Weighted Average Remaining Contractual Life | Weighted Average Exercise Price | |||||||||
$ 0.00025-0.0025 | 5,616,000,000 | 6.60 years | $ | 0.0001 | ||||||||
| F - 23 |
| F - 24 |
| F - 25 |
December 31, 2022 | December 31, 2021 | |||||||
Deferred tax assets / (liabilities) | ||||||||
Net operating loss carry forward | $ | 2,923,000 | $ | 1,148,000 | ||||
Stock-based compensation | 245,000 | 243,000 | ||||||
Accrued expenses | 193,000 | 193,000 | ||||||
Net deferred tax assets | 3,361,000 | 1,584,000 | ||||||
Valuation allowance | (3,361,000 | ) | (1,584,000 | ) | ||||
Net deferred tax assets, net of valuation allowance | $ | - | $ | - | ||||
December 31, 2022 | December 31, 2021 | |||||||
Statutory federal income tax rate | 21.00 | % | 21.00 | % | ||||
State tax, net of federal benefit | 15.29 | % | 18.22 | % | ||||
Permanent differences | 2.50 | % | 6.26 | % | ||||
Valuation allowance | (38.79 | )% | (45.48 | )% | ||||
Effective rate | - | % | - | % | ||||
| F - 26 |
| F - 27 |
| 17 |
1. | We do not have written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of Section 404 of the Sarbanes-Oxley Act which is applicable to us for the year ended December 31, 2022. Management evaluated the impact of our failure to have written documentation of our internal controls and procedures on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness. |
2. | We do not have sufficient resources in our accounting function, which restricts the Company’s ability to gather, analyze and properly review information related to financial reporting in a timely manner. Due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible. However, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals. Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness. | |
3. | We have inadequate controls to ensure that information necessary to properly record transactions is adequately communicated on a timely basis from non-financial personnel to those responsible for financial reporting. Management evaluated the impact of the lack of timely communication between non–financial personnel and financial personnel on our assessment of our reporting controls and procedures and has concluded that the control deficiency represented a material weakness. | |
4. | Certain control procedures were unable to be verified due to performance not being sufficiently documented. As an example, some procedures requiring review of certain reports could not be verified due to there being no written documentation of such review. Management evaluated the impact of its failure to maintain proper documentation of the review process on its assessment of its reporting controls and procedures and has concluded deficiencies represented a material weakness. |
| 18 |
Name | Position | Age | Term of Office | Full Time/Part Time | ||||||||
Edward Aizman | Director, Chief Executive Officer, Secretary and Treasurer | 47 | April 2020 - Present | Full Time | ||||||||
Michael E. Lakshin | President and Chairman of the Board | 59 | April 2020 - Present | Full Time | ||||||||
Conrad R. Huss | Co-Chairman of the Board | 72 | May 2022 - Present | Full Time | ||||||||
| 19 |
● | any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time; | |
● | any conviction in a criminal proceeding or being subject to a pending criminal proceeding (excluding traffic violations and other minor offences); |
● | being subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his or her involvement in any type of business, securities or banking activities; or |
● | being found by a court of competent jurisdiction (in a civil action), the Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated. |
| 20 |
Name | Capacities in which compensation was received | Year | Cash Compensation ($) | Other Compensation ($) | Total Compensation ($) | |||||||||||||
Edward Aizman | Director, Chief Executive Officer, Secretary and Treasurer | 2022 | $ | 60,000 | $ | 120,000 | (1) | $ | 180,000 | |||||||||
2021 | $ | 42,606 | $ | 260,430 | (1) | $ | 303,036 | |||||||||||
Michael E. Lakshin | President and Chairman of the Board | 2022 | $ | 66,667 | $ | 133,333 | (2) | $ | 200,000 | |||||||||
2021 | $ | 52,052 | $ | 249,648 | (2) | $ | 301,700 | |||||||||||
Conrad R Huss | Co-Chairman of the Board | 2022 | $ | 0 | $ | 120,000 | (3) | $ | 120,000 | |||||||||
2021 | $ | 0 | $ | 412,000 | (3) | $ | 412,000 | |||||||||||
( 1) | Mr. Aizman is owed an aggregate amount of $284,514 and $260,430 in accrued but unpaid base salary as of December 31, 2022 and 2021, respectively. Mr. Aizman will begin receiving his accrued compensation in equal tranches when we begin generating positive cash flows. |
(2) | Mr. Lakshin is owed an aggregate amount of $152,871 and $249,648 in accrued but unpaid base salary as of December 31, 2022 and 2021, respectively. Mr. Lakshin will begin receiving his accrued compensation in equal tranches when we begin generating positive cash flows. |
(3) | Mr. Huss is owed an aggregate amount of $532,000 in accrued but unpaid base salary as of December 31, 2022. Mr. Huss will begin receiving his accrued compensation in equal tranches when we begin generating positive cash flows. |
| 21 |
| 22 |
(1) | Mr. Huss owns 5,000 shares of Series B Preferred Stock, 5,000,000 shares of Series C Preferred Stock and 101 shares of Series F Preferred Stock. |
| 23 |
a. | Audit Services |
b. | Audit-Related Services |
c. | Non-audit services |
d. | Delegation of Authority |
| 24 |
(a) | EXHIBITS |
† | To be filed by amendment. |
* | Filed herewith. |
** | In accordance with Rule 406T of Regulation S-T, this information is deemed not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. |
| 25 |
BOWMO, INC. | |||
Date: April 13, 2023 | By: | Michael Lakshin | |
Name: | Michael Lakshin | ||
Title: | President and Chairman of the Board | ||
(Principal Executive, Financial, and Accounting Officer) | |||
| 26 |
Exhibit 31
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 302(a) OF THE SARBANES-OXLEY ACT OF 2002
I, Michael Lakshin, certify that:
| 1. | I have reviewed this Annual report on Form 10-K of bowmo, Inc. (the “registrant”) for the year ended December 31, 2022; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f)) for the registrant and have: |
| a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
| b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
| c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
| d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
| a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Dated: April 13, 2023
| /s/ Michael Lakshin | |
| Michael Lakshin | |
| President and Chairman of the Board | |
| (Principal Executive, Financial and Accounting Officer) |
Exhibit 32
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
The undersigned, Michael Lakshin, Acting President, and Chairman of the Board, of bowmo, Inc. (the “Company”) certifies, under the standards set forth and solely for the purposes of 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of our knowledge, the Annual Report on Form 10-K of the Company for the year ended December 31, 2022 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and information contained in that Form 10-K fairly presents, in all material respects, the financial condition and results of operations of the Company.
Dated: April 13, 2023
| /s/ Michael Lakshin | |
| Michael Lakshin | |
| President and Chairman of the Board | |
| (Principal Executive, Financial and Accounting Officer) |
A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.