Schedule of Stockholders’ Deficit |
The
following table summarizes the activity in the Company’s various classes of preferred stock included in Stockholders’ Deficit
for the years ended December 31, 2023 and 2022:
Schedule
of Stockholders’ Deficit
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
|
Series H |
|
|
Series L |
|
|
Series M |
|
|
Series N |
|
|
Series O |
|
|
Series P |
|
|
Total |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
Balance December 31, 2022 |
|
|
10 |
|
|
$ |
- |
|
- |
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
2,900 |
|
|
$ |
29 |
|
|
|
8,685 |
|
|
$ |
87 |
|
|
|
10,195 |
|
|
$ |
102 |
|
|
|
292,600 |
|
|
$ |
2,926 |
|
Conversion of Series F Preferred Stock into common stock |
|
|
- |
|
|
|
- |
|
- |
- |
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Conversion of Series F Preferred Stock into common stock, Shares |
|
|
- |
|
|
|
- |
|
- |
- |
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Issuances of Series P Preferred Stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Issuances of Series P Preferred Stock, Shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Conversions of Series N Preferred Stock into common stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
(496 |
) |
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(496 |
) |
|
|
(5 |
) |
Conversions of Series O Preferred Stock into common stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(535 |
) |
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
(535 |
) |
|
|
(5 |
) |
Balance December 31, 2023 |
|
|
10 |
|
|
$ |
- |
|
- |
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
2,404 |
|
|
$ |
24 |
|
|
|
8,150 |
|
|
$ |
82 |
|
|
|
10,195 |
|
|
$ |
102 |
|
|
|
291,569 |
|
|
$ |
2,916 |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
|
Series
H |
|
|
Series
F |
|
|
Series
L |
|
|
Series
M |
|
|
Series
N |
|
|
Series
O |
|
|
Series
P |
|
|
Total |
|
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
|
Shares |
|
|
Amount |
|
Balance December 31, 2021 |
|
|
10 |
|
|
$ |
- |
|
|
|
1,750,000 |
|
|
$ |
17,500 |
|
|
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
5,936 |
|
|
$ |
59 |
|
|
|
9,900 |
|
|
$ |
99 |
|
|
|
8,545 |
|
|
$ |
85 |
|
|
|
2,045,201 |
|
|
$ |
20,451 |
|
Balance |
|
|
10 |
|
|
$ |
- |
|
|
|
1,750,000 |
|
|
$ |
17,500 |
|
|
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
5,936 |
|
|
$ |
59 |
|
|
|
9,900 |
|
|
$ |
99 |
|
|
|
8,545 |
|
|
$ |
85 |
|
|
|
2,045,201 |
|
|
$ |
20,451 |
|
Conversion of Series F Preferred Stock into common stock |
|
|
- |
|
|
|
- |
|
|
|
(1,750,000 |
) |
|
|
(17,500 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,750,000 |
) |
|
|
(17,500 |
) |
Issuances of Series P Preferred Stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,650 |
|
|
|
17 |
|
|
|
1,650 |
|
|
|
17 |
|
Conversions of Series N Preferred Stock into common stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
(3,036 |
) |
|
|
(30 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,036 |
) |
|
|
(30 |
) |
Conversions of Series O Preferred Stock into common
stock |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,215 |
) |
|
|
(12 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,215 |
) |
|
|
(12 |
) |
Balance December 31, 2022 |
|
|
10 |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
2,900 |
|
|
$ |
29 |
|
|
|
8,685 |
|
|
$ |
87 |
|
|
|
10,195 |
|
|
$ |
102 |
|
|
|
292,600 |
|
|
$ |
2,926 |
|
Balance |
|
|
10 |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
|
|
250,000 |
|
|
$ |
2,500 |
|
|
|
20,810 |
|
|
$ |
208 |
|
|
|
2,900 |
|
|
$ |
29 |
|
|
|
8,685 |
|
|
$ |
87 |
|
|
|
10,195 |
|
|
$ |
102 |
|
|
|
292,600 |
|
|
$ |
2,926 |
|
|
Schedule of Stock Option Activity |
Schedule of Stock Option Activity
|
|
Number
of
options
|
|
|
Weighted-
average
exercise
price
|
|
|
Weighted-
average
contractual
term (years)
|
|
Outstanding
at December 31, 2021 |
|
|
26 |
|
|
$ |
2,992,125 |
|
|
|
4.33 |
|
Granted |
|
|
- |
|
|
|
|
|
|
|
|
|
Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
Outstanding
at December 31, 2022 |
|
|
26 |
|
|
$ |
2,992,125 |
|
|
|
3.37 |
|
Granted |
|
|
- |
|
|
|
|
|
|
|
|
|
Expired |
|
|
- |
|
|
|
|
|
|
|
|
|
Outstanding
at December 31, 2023 |
|
|
26 |
|
|
$ |
2,992,125 |
|
|
|
2.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable
at December 31, 2023 |
|
|
26 |
|
|
$ |
2,992,125 |
|
|
|
|
|
|
Schedule of Stock Option Outstanding and Exercisable |
The
following table summarizes information with respect to stock options outstanding and exercisable by employees and directors at December
31, 2023:
Schedule of Stock Option Outstanding and Exercisable
Options
outstanding |
|
|
Options
vested and exercisable |
|
Exercise
price |
|
|
Number
outstanding |
|
|
Weighted
average remaining contractual life (years) |
|
|
Weighted
average exercise price |
|
|
Aggregate
intrinsic value |
|
|
Number
vested |
|
|
Weighted
average exercise price |
|
|
Aggregate
intrinsic value |
|
$ |
10,000,000 |
|
|
|
5 |
|
|
|
2.25 |
|
|
$ |
10,000,000 |
|
|
$ |
- |
|
|
|
5 |
|
|
$ |
10,000,000 |
|
|
$ |
- |
|
$ |
5,000,000 |
|
|
|
5 |
|
|
|
2.25 |
|
|
$ |
5,000,000 |
|
|
|
- |
|
|
|
5 |
|
|
$ |
5,000,000 |
|
|
|
- |
|
$ |
269,580 |
|
|
|
8 |
|
|
|
2.33 |
|
|
$ |
269,580 |
|
|
|
- |
|
|
|
8 |
|
|
$ |
269,580 |
|
|
|
- |
|
$ |
80,906 |
|
|
|
8 |
|
|
|
2.54 |
|
|
$ |
80,906 |
|
|
|
- |
|
|
|
8 |
|
|
$ |
80,906 |
|
|
|
- |
|
|
|
|
|
|
26 |
|
|
|
2.37 |
|
|
$ |
2,992,125 |
|
|
$ |
– |
|
|
|
26 |
|
|
$ |
2,992,125 |
|
|
$ |
- |
|
|
Schedule of Warrants Activity |
The
following summarizes the information related to the number of shares of common stock issuable under outstanding warrants during the years
ended December 31, 2023 and 2022:
Schedule of Warrants Activity
|
|
Number
of Shares of Common
Stock Issuable
for Warrants
|
|
|
Weighted average
exercise
price
|
|
Balance at December 31, 2021 |
|
|
54,280,658
|
|
|
$ |
1.43 |
|
Issuance of warrants |
|
|
- |
|
|
|
- |
|
Increase in number of shares of common stock
issuable under warrants during the period as a result of down round provisions |
|
|
511,312,671,643 |
|
|
|
- |
|
Expiration of warrants |
|
|
(33,601,211 |
) |
|
|
(0.9141 |
) |
Balance at December 31, 2022 |
|
|
511,333,351,090 |
|
|
$ |
0.00009 |
|
Issuance of warrants |
|
|
- |
|
|
|
- |
|
Expiration of warrants |
|
|
(1 |
) |
|
|
(794,998 |
) |
Balance at December 31, 2023 |
|
|
511,333,351,089 |
|
|
$ |
0.00009 |
|
|