NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
Organization
NewHydrogen,
Inc. (the “Company”) was incorporated in the state of Nevada on April 24, 2006. The Company, based in Santa Clarita,
California, began operations on April 25, 2006 to develop and market Photovoltaic solar technology products.
Line
of Business
We
are a developer of clean energy technologies. Our current focus is on developing an electrolyzer technology to lower the cost of Green
Hydrogen production. We are developing technologies to significantly reduce or replace rare earth materials with inexpensive earth abundant
materials in electrolyzers to help usher in a Green Hydrogen economy. We previously developed BioBacksheetR, a high performance
green back sheet for Photovoltaic solar modules.,
Going
Concern Substantial Doubt Alleviated
As
of the year ended December 31, 2022, the Company had a loss of $12,085,528, which consisted of a non-cash amount of $10,269,548 for a
net cash loss of $1,815,980. As of December 31, 2022, its accumulated deficit was $172,955,053.
Management
believes the Company’s present cash flows will enable it to meet its obligations for twenty-four months from the date of these
financial statements. Management will continue to assess it operational needs and seek additional financing as needed to fund its operations.
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
This
summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements.
The financial statements and notes are representations of the Company’s management, which is responsible for their integrity and
objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been
consistently applied in the preparation of the financial statements.
Revenue
Recognition
The
Company will recognize revenue when services are performed, and at the time of shipment of products, provided that evidence of an arrangement
exists, title and risk of loss have passed to the customer, fees are fixed or determinable, and collection of the related receivable
is reasonably assured. The Company adopted Accounting Standards Codification (“ASC”) 606, whereby revenue will be recognized
as performance obligations are satisfied and customers obtain control of goods or services. However, in the event of a loss on a sale
is foreseen, the Company will recognize the loss as it is determined. To date, the Company has not had significant revenues and is in
the development stage.
Cash
and Cash Equivalent
The
Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Concentration
Risk
Cash
includes amounts deposited in financial institutions in excess of insurable Federal Deposit Insurance Company (FDIC) limits. At times
throughout the year, the Company may maintain cash balances in certain bank accounts in excess of FDIC limits. As of December 31, 2022,
the cash balance in excess of the FDIC limits was $4,584,697. The Company has not experienced any losses in such accounts and believes
it is not exposed to any significant credit risk in these accounts.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the accompanying financial statements. Significant estimates made in preparing these
financial statements, include the estimate of useful lives of property and equipment, the deferred tax valuation allowance, derivative
liabilities and the fair value of stock options. Actual results could differ from those estimates.
Property
and Equipment
Property
and equipment are stated at cost, and are depreciated using straight line over its estimated useful lives:
SCHEDULE OF PROPERTY AND EQUIPMENT
Computer equipment | |
| 5 Years | |
Machinery and equipment | |
| 10 Years | |
Depreciation
expense for the years ended December 31, 2022 and 2021 was $1,192 and $1,342, respectively.
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Intangible
Assets
The
Company has patent applications to protect the inventions and processes behind its proprietary bio-based back-sheet, a protective covering
for the back of photovoltaic solar modules traditionally made from petroleum-based film. Intangible assets that have finite useful lives
continue to be amortized over their useful lives.
SCHEDULE OF INTANGIBLE ASSETS AMORTIZED OVER THEIR USEFUL LIVES
| |
Useful Lives | |
12/31/2022 | | |
12/31/2021 | |
Patents | |
| |
$ | 45,336 | | |
$ | 45,336 | |
Less accumulated amortization | |
15 years | |
| (21,157 | ) | |
| (18,134 | ) |
Intangible assets | |
| |
$ | 24,179 | | |
$ | 27,202 | |
Amortization
expense for the years ended December 31, 2022 and 2021 was $3,022 and $3,022, respectively.
Stock-Based
Compensation
The
Company measures the cost of employee services received in exchange for an equity award based on the grant-date fair value of the award.
All grants under our stock-based compensation programs are accounted for at fair value and that cost is recognized over the period during
which an employee, consultant, or director are required to provide service in exchange for the award (the vesting period). Compensation
expense for options granted to employees and non-employees is determined in accordance with the standard as the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more reliably measured. Compensation expense for awards granted
is re-measured each period.
On
March 24, 2015, the Company granted 2,450,000 stock options and on September 2, 2015 granted 13,500,000 stock options to its employees
and directors for services. On March 24, 2022, the 2,450,000 options expired and the September 2, 2015 options of 13,500,000 expired
on September 2, 2022 leaving an outstanding balance of zero for these options.
On
February 18, 2021, the Company granted 450,000,000 stock options to its employees for services at an exercise price of $0.091. On September
29, 2021, the Company amended the exercise price to $0.028 per share. The options expire, and all rights to purchase the shares shall
terminate seven (7) years from the date of grant or termination of employment. Half of the 400,000,000 options vested immediately upon
grant, and the remaining half of the option to purchase 200,000,000 shares of the Company’s common stock shall become exercisable
in equal amounts over a twenty-four (24) month period during the term of the optionee’s employment, with the first installment
of 8,333,333 shares vesting on March 18, 2021. The 50,000,000 options are exercisable in equal amounts over a thirty-six (36) month period
during the term of the optionee’s employment, with the first installment of 1,388,889 shares, vesting on March 18, 2021. On April
12, 2022, the Company cancelled the 450,000,000 stock options dated February 18, 2021, and concurrently granted 450,000,000 new options
to its’ employees for services.
On
March 1, 2022, the Company issued 5,000,000
common stock purchase warrants through a securities purchase agreement for a purchase price of $1,000.
The initial exercise date of the warrants is March 1, 2024, at an exercise price of $0.0255
per share, with a termination date of March
1, 2029.
On
March 15, 2022, the Company granted 5,000,000
stock options to a consultant for advisory services, at an exercise price of $0.0223 per share, and were valued using the Black
Scholes model. The options expire on the tenth anniversary of the grant date. The options vest at a rate of 138,889
options per month for a thirty-six (36)
month period during the term of the optionee’s consultancy with the Company. During the year ended December 31, 2022, the
Company recognized $111,500 stock compensation expense in the financial statements. As of December 31, 2022, the 5,000,000
stock options were outstanding.
On
April 12, 2022, the Company granted 450,000,000
stock options to its employees for services at an exercise price of $0.021.
The options expire, and all rights to purchase the shares shall terminate seven (7)
years from the date of grant or termination of employment. The vesting schedule of the 400,000,000
options are exercisable in the amount of 316,666,662
immediately, and the remaining 83,333,338
shares shall become exercisable in equal amounts over a ten (10)
month period during the term of the optionee’s employment until the Option is 100%
vested. The 50,000,000
options are exercisable in the amount of 19,444,446
immediately and the remaining 30,555,554
shares shall become exercisable in equal amounts over a twenty-two (22)
month period during the term of the optionee’s employment until the Options is 100%
vested. During the year ended December 31, 2022, the Company recognized $10,158,048 in stock compensation expense in the financial
statements. As of December 31, 2022, the 450,000,000
stock options were outstanding.
Determining
the appropriate fair value of the stock-based compensation requires the input of subjective assumptions, including the expected life
of the stock-based payment and stock price volatility. The Company used Black Scholes to value its stock option awards which incorporated
the Company’s stock price, volatility, U.S. risk-free rate, dividend rate, and estimated life. The stock options terminate seven
(7) years from the date of grant or upon termination of employment. As of December 31, 2022, the aggregate total of 455,000,000 stock
options were outstanding.
Research
and Development
Research
and development costs are expensed as incurred. Total research and development costs were $1,095,483 and $1,221,134 for the years ended
December 31, 2022 and 2021, respectively.
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Net
Earnings (Loss) per Share Calculations
Net
earnings (Loss) per share dictates the calculation of basic earnings (loss) per share and diluted earnings per share. Basic earnings
(loss) per share are computed by dividing by the weighted average number of common shares outstanding during the year. Diluted net earnings
(loss) per share is computed similar to basic earnings (loss) per share except that the denominator is increased to include the effect
of stock options and stock-based awards (Note 4), plus the assumed conversion of convertible debt (Note 5).
For
the year the ended December 31, 2022, the Company has not included shares issuable from 455,000,000 stock options and 228,958,334 warrants,
because their impact on the income per share is antidilutive.
For
the year ended December 31, 2021, the Company has included shares issuable from 465,950,000 stock options and 223,958,334 warrants, because
their impact on the income per share is dilutive.
SCHEDULE OF NET EARNINGS PER SHARE
| |
2022 | | |
2021 | |
| |
For the Years Ended | |
| |
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Income (Loss) to common shareholders (Numerator) | |
$ | (12,085,528 | ) | |
$ | 10,189,480 | |
| |
| | | |
| | |
Basic weighted average number of common shares outstanding (Denominator) | |
| 705,126,846 | | |
| 651,573,767 | |
| |
| | | |
| | |
Diluted weighted average number of common shares outstanding (Denominator) | |
| 705,126,846 | | |
| 1,117,523,767 | |
Fair
Value of Financial Instruments
Fair
Value of Financial Instruments requires disclosure of the fair value information, whether recognized in the balance sheet, where it is
practicable to estimate that value. As of December 31, 2022, the amounts reported for cash, inventory, prepaid expenses, accounts payable,
and accrued expenses, approximate the fair value because of their short maturities.
Fair
value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
|
● |
Level
1, defined as observable inputs such as quoted prices for identical instruments in active markets; |
|
|
|
|
● |
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and |
|
|
|
|
● |
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
We
measure certain financial instruments at fair value on a recurring basis. As of December 31, 2022, there were no financial instruments
to report.
Recently
Issued Accounting Pronouncements
Management
does not believe that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect
on the accompanying condensed financial statements.
Reclassification
Certain
amounts in the 2021 financial statements have been reclassified to conform to the presentation used in the 2022 financial statements.
There was no material impact on any of the Company’s previously issued financial statements.
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
Preferred
Stock December 31, 2022
As
of December 31, 2022, the Company had a total of 34,853 shares of Series C Preferred Stock outstanding with a fair value of $3,485,313,
and a stated face value of one hundred dollars ($100) per share which are convertible into shares of fully paid and non-assessable shares
of common stock of the Company. The holder of the Series C preferred stock is entitled to receive dividends pari passu with the holders
of common stock, except upon liquidation, dissolution and winding up of the Corporation. The Series C Preferred stock has no voting rights
The holder has the right, at any time, at its election, to convert shares of Series C Preferred Stock into common stock at a conversion
price of $0.0014.
Preferred
Stock December 31, 2021
On
January 14, 2021, the Board of Directors filed a certificate of designation establishing the rights, preferences, privileges and other
terms of 1,000 Series B Preferred Stock, par value $0.0001 per share, providing for supermajority voting rights to holders of Series
B Preferred Stock. The shares of the Series B Preferred Stock were issued to David Lee, Chief Executive Officer, Chairman of the Board,
President and acting Chief Financial Officer as consideration for his continued employment with the Company. The Series B Preferred Stock
by its terms were automatically redeemed by the Company.
On
March 26, 2021, the Company entered into a purchase agreement with an investor for an exchange of convertible debt into equity. The investor
exchanged convertible notes in the amount of $2,462,060, plus interest in the amount of $1,023,253 for an aggregate total of $3,485,313
in exchange for 34,853 shares of the Company’s Series C Preferred Stock. The extinguishment of the convertible debt and derivative
was recognized in the Company’s financial statement as a gain on settlement of convertible notes and derivative liability. A valuation
was prepared based on a stock price of $0.075, with a volatility of 206.03%, based on an estimated term of 5 years.
SCHEDULE OF EXTINGUISHMENT OF DEBT
Per Valuation | |
| |
Preferred shares issued | |
| 34,853 | |
Stated value of debt and interest | |
$ | 3,485,313 | |
Calculated fair value of preferred shares | |
$ | 85,555,201 | |
Fair value of derivative liability removed | |
$ | (178,736,187 | ) |
Gain | |
$ | 93,180,986 | |
The
Company recognized a gain on settlement of $93,180,986 for the extinguishment of convertible debt, plus derivative liability for the
year ended December 31, 2021.
On
April 14, 2021, the Board of Directors of the Company authorized the issuance of 1,000 shares of Series D Preferred Stock, par value
$0.0001 per share, to David Lee, Chief Executive Officer, Chairman of the Board, President and acting Chief Financial Officer. The Series
D Preferred Stock total purchase price is $0.10 for 1,000 shares of Series D Preferred Stock. The Series D Preferred stock expired on
May 29, 2021. As of December 31, 2022, there were no shares of Series D outstanding.
Common
Stock December 31, 2022
During
the year ended December 31, 2022, the Company issued 5,000,000
common stock purchase warrants for cash in the amount of $1,000.
During
the year ended December 31, 2022, the Company had 10,369,205 shares of common stock returned due to the investor being an unregistered
dealer.
Common
Stock December 31, 2021
During
the year ended December 31, 2021, the Company issued an aggregate of 52,000,000 shares of common stock and separate pre-funded warrants
to purchase up to 31,333,334 shares of common stock, plus warrants to purchase up to 83,333,334 at an exercise price of $0.06 per share.
During
the year ended December 31, 2021, the Company issued 65,000,000 shares of common stock and separate pre-funded warrants to purchase up
to 60,000,000 shares of common stock, plus warrants to purchase up to 125,000,000 at an exercise price of $0.04 per shares.
During
the year ended December 31, 2021, the Company issued 21,964,188 shares of common stock upon conversion of convertible promissory notes
in the amount of $184,124, plus accrued interest of $20,851, and other fees of $1,000 at prices ranging from $0.0014 - $0.0641.
During
the year ended December 31, 2021, the Company issued 1,000,000 shares of common stock for services at fair value.
During
the year ended December 31, 2021, the Company issued 28,000,000 shares of common stock upon conversion of 392 shares of preferred stock.
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
4. |
STOCK OPTIONS AND WARRANTS |
Stock
Options
During
the year ended December 31, 2022, the Company granted stock options in the amount of 455,000,000. (See Note 2).
SCHEDULE OF STOCK OPTIONS
| |
12/31/2022 | | |
12/31/2021 | |
| |
Number of
Options | | |
Weighted
average
exercise
price | | |
Number of
Options | | |
Weighted
average
exercise
price | |
Outstanding as of the beginning of the periods | |
| 465,950,000 | | |
$ | 0.0350 | | |
| 15,950,000 | | |
$ | 0.230 | |
Granted | |
| 455,000,000 | | |
$ | 0.0210 | | |
| 450,000,000 | | |
$ | 0.028 | |
Exercised | |
| - | | |
| - | | |
| - | | |
| - | |
Expired/Cancelled | |
| (465,950,000 | ) | |
$ | 0.0350 | | |
| | | |
| | |
Outstanding as of the end of the periods | |
| 455,000,000 | | |
$ | 0.0210 | | |
| 465,950,000 | | |
$ | 0.035 | |
Exercisable as of the end of the periods | |
| 424,547,787 | | |
$ | 0.0296 | | |
| 313,172,222 | | |
$ | 0.039 | |
The
weighted average remaining contractual life of options outstanding as of December 31, 2022 was as follows:
SCHEDULE OF WEIGHTED AVERAGE REMAINING CONTRACTUAL LIFE OF OPTIONS OUTSTANDING
12/31/2022 | | |
| | |
12/31/2021 | |
Exercisable
Price | | |
Stock
Options
Outstanding | | |
Stock
Options
Exercisable | | |
Weighted
Average
Remaining
Contractual
Life (years) | | |
Exercisable
Price | | |
Stock
Options
Outstanding | | |
Stock
Options
Exercisable | | |
Weighted
Average
Remaining
Contractual
Life (years) | |
| | | |
| | | |
| | | |
| | | |
$ | 0.09 | | |
| 2,450,000 | | |
| 2,450,000 | | |
| 0.98 | |
$ | 0.223 | | |
| 5,000,000 | | |
| 1,328,767 | | |
| 2.21 | | |
$ | 0.26 | | |
| 13,500,000 | | |
| 13,500,000 | | |
| 0.93 | |
$ | 0.021 | | |
| 450,000,000 | | |
| 423,219,020 | | |
| 6.28 | | |
$ | 0.028 | | |
| 450,000,000 | | |
| 297,222,222 | | |
| 6.50 | |
| | | |
| 455,000,000 | | |
| 424,547,787 | | |
| | | |
| | | |
| 465,950,000 | | |
| 313,172,222 | | |
| | |
The
stock-based compensation expense recognized in the statement of operations during the year ended December 31, 2022 related to these options
was $10,269,548.
As
of December 31, 2022, there was no intrinsic value with regards to the outstanding options.
Warrants
During
the year ended December 31, 2022, the Company issued 5,000,000 common stock purchase warrants through a securities purchase agreement
for a purchase price of $1,000.
During
the years ended December 31, 2022 and 2021, the outstanding warrants were as follows:
SCHEDULE OF WARRANTS ACTIVITY
| |
12/31/2022 | | |
12/31/2021 | |
| |
Number of
Options | | |
Weighted
average
exercise
price | | |
Number of
Options | | |
Weighted
average
exercise
price | |
Outstanding as of the beginning of the periods | |
| 223,958,334 | | |
$ | 0.0488 | | |
| - | | |
| - | |
Granted | |
| - | | |
| - | | |
| 223,958,334 | | |
$ | 0.0488 | |
Purchased | |
| 5,000,000 | | |
$ | 0.0255 | | |
| - | | |
| - | |
Outstanding as of the end of the periods | |
| 228,958,334 | | |
$ | 0.0483 | | |
| 223,958,334 | | |
$ | 0.0488 | |
Exercisable as of the end of the periods | |
| 228,958,334 | | |
$ | 0.0483 | | |
| 223,958,334 | | |
$ | 0.0488 | |
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
4. |
STOCK OPTIONS AND WARRANTS (Continued) |
The
weighted average remaining contractual life of the warrants outstanding as of December 31, 2022 was as follows:
SCHEDULE OF WARRANTS OUTSTANDING
12/31/2022 | |
Exercisable Price | | |
Stock Warrants
Outstanding | | |
Stock Warrants
Exercisable | | |
Weighted Average Remaining
Contractual Life (years) | |
$ | 0.0255 | | |
| 5,000,000 | | |
| 5,000,000 | | |
| 4.21 | |
$ | 0.04 | | |
| 125,000,000 | | |
| 125,000,000 | | |
| 3.27 | |
$ | 0.05 | | |
| 9,375,000 | | |
| 9,375,000 | | |
| 3.26 | |
$ | 0.06 | | |
| 83,333,334 | | |
| 83,333,334 | | |
| 3.57 | |
$ | 0.075 | | |
| 6,250,000 | | |
| 6,250,000 | | |
| 3.57 | |
| | | |
| 228,958,334 | | |
| 228,958,334 | | |
| | |
During
the period, the Company recognized warrant compensation at fair value in the amount $116,102.
5. |
COMMITMENTS AND CONTINGENCIES |
The
Company rents office space on a yearly basis with a monthly rent payment in the amount of $550.
In
the normal course of business, the Company may be involved in legal proceedings, claims and assessments arising. Such matters are subject
to many uncertainties, and outcomes are not predictable with assurance. In the opinion of management, the ultimate disposition of these
matters will not have a material adverse effect on the Company’s financial position or results of operations.
On
March 15, 2022, the Company entered into an advisor agreement for services regarding various aspects of the Company’s business,
including but not limited to technology, business development, and product development. The Company granted 5,000,000 common stock options,
vesting at a rate of 138,889 options per month for thirty-six (36) months of consecutive service to the Company, as well as cash compensation
of $5,000 per month for the services provided.
As
of December 31, 2022, there were no legal proceedings against the Company.
On
December 22, 2017, the U.S. enacted the Tax Cuts and Jobs Act (the “Act”), which significantly changed U.S. tax law. The
Act lowered the Company’s U.S. statutory federal income tax rate from 35% to 21% effective January 1, 2018.
The
Company files income tax returns in the U.S. Federal jurisdiction, and the state of California. With few exceptions, the Company is no
longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for years before 2019.
Included
in the balance at December 31, 2022, are no tax positions for which the ultimate deductibility is highly certain, but for which there
is uncertainty about the timing of such deductibility. Because of the impact of deferred tax accounting, other than interest and penalties,
the disallowance of the shorter deductibility period would not affect the annual effective tax rate but would accelerate the payment
of cash to the taxing authority to an earlier period.
The
Company’s policy is to recognize interest accrued related to unrecognized tax benefits in interest expense and penalties in operating
expenses. During the year ended December 31, 2022, the Company did not recognize interest and penalties.
As
of December 31, 2022, the Company had net operating loss carry forwards of approximately $13,521,000 that may be offset against future
taxable income. No tax benefit has been reported in the December 31, 2022 financial statements since the potential tax benefit is offset
by a valuation allowance of the same amount.
The
income tax provision differs from the amount of income tax determined by applying the U.S. federal and state income tax rate to pretax
income from continuing operations for the years ended December 31, 2022 and 2021 due to the following:
SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE
| |
2022 | | |
2021 | |
| |
| | |
| |
Book Income (Loss) | |
| (2,537,960 | ) | |
| 8,708,325 | |
| |
| | | |
| | |
Non-deductible expenses | |
| 2,156,530 | | |
| (9,153,124 | ) |
| |
| | | |
| | |
Valuation Allowance | |
| 381,430 | | |
| 444,799 | |
| |
| | | |
| | |
Income tax expense | |
$ | - | | |
$ | - | |
Deferred
taxes are provided on a liability method whereby deferred tax assets are recognized for deductible differences and operating loss and
tax credit carry-forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the
difference between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation
allowance when, in the opinion of management, it is more likely than not that some portion or all the deferred tax assets will not be
realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
NEWHYDROGEN,
INC.
NOTES
TO FINANCIAL STATEMENTS – AUDITED
FOR
THE YEARS ENDED DECEMBER 31, 2022 AND 2021
Net
deferred tax assets consist of the following components as of December 31, 2022 and 2021:
SCHEDULE
OF NET DEFERRED TAX ASSETS
| |
2022 | | |
2021 | |
Deferred tax assets: | |
| | | |
| | |
NOL carryover | |
| (2,839,510 | ) | |
| (2,501,390 | ) |
R & D credit | |
| 620,005 | | |
| 407,660 | |
Depreciation | |
| 10,735 | | |
| 10,735 | |
| |
| | | |
| | |
Deferred tax liabilities: | |
| | | |
| - | |
| |
| | | |
| | |
Less Valuation Allowance | |
| 2,208,770 | | |
| 2,082,995 | |
| |
| | | |
| | |
Net deferred tax asset | |
$ | - | | |
$ | - | |
Due
to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards for Federal income tax reporting
purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carry forwards may be limited as to
use in future years.
Management
has evaluated subsequent events according to the requirements of ASC TOPIC 855 and has no subsequent events to report.