0001493152-23-016759.txt : 20230512
0001493152-23-016759.hdr.sgml : 20230512
20230512173127
ACCESSION NUMBER: 0001493152-23-016759
CONFORMED SUBMISSION TYPE: S-1/A
PUBLIC DOCUMENT COUNT: 88
FILED AS OF DATE: 20230512
DATE AS OF CHANGE: 20230512
FILER:
COMPANY DATA:
COMPANY CONFORMED NAME: Jupiter Wellness, Inc.
CENTRAL INDEX KEY: 0001760903
STANDARD INDUSTRIAL CLASSIFICATION: PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS [2844]
IRS NUMBER: 832455880
STATE OF INCORPORATION: DE
FISCAL YEAR END: 1231
FILING VALUES:
FORM TYPE: S-1/A
SEC ACT: 1933 Act
SEC FILE NUMBER: 333-269794
FILM NUMBER: 23917246
BUSINESS ADDRESS:
STREET 1: 1061 E. INDIANTOWN RD.
STREET 2: STE. 110
CITY: JUPITER
STATE: FL
ZIP: 33477
BUSINESS PHONE: 561-325-0482
MAIL ADDRESS:
STREET 1: 1061 E. INDIANTOWN RD.
STREET 2: STE. 110
CITY: JUPITER
STATE: FL
ZIP: 33477
FORMER COMPANY:
FORMER CONFORMED NAME: CBD Brands, Inc.
DATE OF NAME CHANGE: 20181206
S-1/A
1
forms-1.htm
As
filed with the Securities and Exchange Commission on May 12, 2023
Registration
No. 333-269794
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
(Amendment No. 1)
FORM
S-1
REGISTRATION
STATEMENT UNDER THE SECURITIES ACT OF 1933
Jupiter
Wellness, Inc.
(Exact
name of registrant as specified in its charter)
Delaware
(State
or other jurisdiction
of
incorporation)
2844
82-2455880
(Primary
Standard Industrial
Classification
Code Number)
(I.R.S.
Employer
Identification
Number)
1061
E. Indiantown, Suite 110
Jupiter,
FL33477
Tel:
(561)244-7100
(Address,
including zip code, and telephone number, including area code, of registrant’s principal executive offices)
Brian
S. John
Chief
Executive Officer
Jupiter
Wellness, Inc.
1061
E. Indiantown, Suite 110
Jupiter,
FL33477
Tel:
(561)244-7100
(Name,
address, including zip code, and telephone number, including area code, of agent for service)
With
copies to:
Gregory
Sichenzia, Esq.
Arthur
S. Marcus, Esq.
Mayank
Pradhan, Esq.
Sichenzia
Ross Ference LLP
1185
Avenue of the Americas, 37 FL
New
York, NY 10036
Telephone:
(212) 930-9700
Facsimile:
(212) 930-9725
As
soon as practicable after this registration statement becomes effective.
Approximate
date of commencement of proposed sale to the public
If
any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933 check the following box: ☒
If
this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of the earlier effective registration statement for the same
offering. ☐
If
this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act of 1933, check the following box and list
the Securities Act registration statement number of the earlier effective registration statement for the same offering. ☐
If
this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act of 1933, check the following box and list
the Securities Act registration statement number of the earlier effective registration statement for the same offering. ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(b) of the Exchange Act. ☐
THE
REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE
REGISTRANT SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE
IN ACCORDANCE WITH SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE
AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.
The
information in this preliminary prospectus is not complete and may be changed. Neither we nor the selling security holders may sell these
securities until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus
is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any jurisdiction where the offer
or sale is not permitted.
Preliminary
Prospectus
Subject
to Completion, dated May 12, 2023
Shares
of Common Stock
Jupiter
Wellness, Inc.
This
prospectus is a part of the registration statement relating to the sale or other disposition from time to time by the selling shareholders
identified in this prospectus of up to 8,631,574 shares of common stock (the “Common Stock”) consisting of (a) up
to 4,315,787 shares issuable upon exercise of warrants to purchase one shares of Common Stock per warrant, which are immediately exercisable
for three years following 6 months from the closing of the PIPE Offering (the “3 Year Warrant”), and (b) up to 4,315,787
shares issuable upon exercise of warrants to purchase one shares of Common Stock per warrant, which are immediately exercisable for five
years following 6 months from the closing of the PIPE Offering(the “5 Year Warrant,” together with the 3 Year Warrant
as the “Warrants”). All of the Common Stock, when sold, will be sold by the selling shareholders. We are not selling
any Common Stock under this prospectus and will not receive any of the proceeds from the sale or other disposition of the Common Stock
by the selling shareholders. We will, however, receive the net proceeds of any Warrants exercised for cash, if any. The selling shareholders
became entitled to receive the Common Stock (some of which are issuable upon their exercise of Warrants) offered by this prospectus in
a private placement completed on January 23, 2023 (the “PIPE Offering”) in reliance on exemptions from registration
under the Securities Act. Please see the section entitled “Private Placement of Warrants” on page 19 of
prospectus for more information.
The
selling stockholders may sell all or a portion of the shares of common stock beneficially owned by them and offered hereby from time
to time directly or through in a number of different ways and at varying prices. Please see the section entitled “Plan of Distribution”
on page 21 of this prospectus for more information. For information on the selling stockholders, see the section entitled
“Selling Stockholders” on page 51 of this prospectus. We will bear all fees and expenses incident to our obligation
to register the shares of common stock.
Our
Common Stock is quoted on The Nasdaq Capital Market LLC (“Nasdaq”) under the symbol “JUPW”. As of May 10, 2023, the last reported sales price of our Common Stock on Nasdaq was $4.15 per share, and on May 5, 2023, we had 26,654,675 shares of Common Stock outstanding.
An
investment in our securities is subject to certain risks and should be made only by persons or entities able to bear the risk of and
to withstand the total loss of their investment. Prospective investors should carefully consider and review the “Risk Factors”
beginning on page 1.
Neither
the U.S. Securities and Exchange Commission nor any state or other securities commission has approved or disapproved of these securities
or determined if this Prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
We
are offering to sell, and seeking offers to buy, our securities only in jurisdictions where such offers and sales are permitted. You
should rely only on the information contained in this Prospectus. We have not authorized anyone to provide you with any information other
than the information contained in this Prospectus. The information contained in this Prospectus is accurate only as of the date of this
prospectus or such other date stated in this prospectus, regardless of the time of our delivery or of any sale or delivery of our securities
and our business, financial condition, results of operations and/or prospects may have changed since those dates. Neither of the delivery
of this Prospectus nor any sale or delivery of our securities shall, under any circumstances, imply that there has been no change in
our affairs since the date of this Prospectus. This Prospectus will be updated and made available for delivery to the extent required
by the federal securities laws.
Unless
otherwise indicated, data contained in this Prospectus concerning our business are based on information from various public sources.
Although we believe that these data are generally reliable, such information is inherently imprecise, and our estimates and expectations
based on these data involve a number of assumptions and limitations. As a result, you are cautioned not to give undue weight to such
data, estimates or expectations.
In
this Prospectus, unless the context indicates otherwise, references to “Jupiter”, “we”, the “Company,”
“our” and “us” refer to the activities of and the assets and liabilities of the business and operations
of Jupiter Wellness, Inc.
STATEMENT
REGARDING INDUSTRY AND MARKET DATA
Any
market or industry data contained in this prospectus is based on a variety of sources, including internal data and estimates, independent
industry publications, government publications, reports by market research firms or other published independent sources. Industry publications
and other published sources generally state that the information contained therein has been obtained from third-party sources believed
to be reliable. Our internal data and estimates are based upon information obtained from trade and business organizations and other contacts
in the markets in which we operate and our management’s understanding of industry conditions, and such information has not been
verified by any independent sources. Accordingly, investors should not place undue reliance on such data and information.
TRADEMARKS
AND TRADE NAMES
We
own or have rights to various trademarks, service marks and trade names that we use in connection with the operation of our business.
This prospectus may also contain trademarks, service marks and trade names of third parties, which are the property of their respective
owners. Our use or display of third parties’ trademarks, service marks, trade names or products in this prospectus is not intended
to, and does not imply a relationship with, or endorsement or sponsorship by us. Solely for convenience, the trademarks, service marks
and trade names referred to in this prospectus may appear without the ®, TM or SM symbols,
but such references are not intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our
rights or the right of the applicable licensor to these trademarks, service marks and trade names.
In
this Prospectus, unless the context otherwise requires:
●
“Common
Stock” refers to our common stock, $0.001 par value per share;
●
“Nasdaq”
refers to The Nasdaq Capital Market LLC;
●
“Offering”
refers to the offering being conducted for the sale of up 8,631,574 shares, comprised of 4,315,787 shares of Common Stock issuable
on conversion of the 3 Years Warrants and 4,315,787 shares of Common Stock issuable on exercise of the 5 Years Warrants;
We
use a twelve-month fiscal year ending on December 31 of each calendar year. Fiscal 2021 and fiscal 2022 ended on December 31,
2021 and December 31, 2022, respectively.
Certain
monetary amounts, percentages and other figures included in this Prospectus have been subject to rounding adjustments. Percentage amounts
included in this Prospectus have not in all cases been calculated on the basis of such rounded figures but on the basis of such amounts
prior to rounding. For this reason, percentage amounts in this Prospectus may vary from those obtained by performing the same calculations
using the figures in our consolidated financial statements. Certain other amounts that appear in this Prospectus may not sum due to rounding.
Unless
otherwise indicated, all references to “dollars” and “$” in this Prospectus are to, and amounts are presented
in, U.S. dollars.
Unless
otherwise indicated or the context otherwise requires, financial and operating data in this Prospectus reflect the consolidated business
and operations of Jupiter Wellness, Inc. and our subsidiaries.
Some
of the statements in this prospectus may constitute “forward-looking statements” within the meaning of Section 27A of the
Securities Act of 1933, as amended (“Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended
(“Exchange Act”). These statements relate to future events concerning our business and to our future revenues, operating
results and financial condition. In some cases, you can identify forward-looking statements by terminology such as “may,”
“will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,”
“intend,” “believe,” “estimate,” “forecast,” “predict,” “propose,”
“potential” or “continue,” or the negative of those terms or other comparable terminology.
Any
forward looking statements contained in this prospectus are only estimates or predictions of future events based on information currently
available to our management and management’s current beliefs about the potential outcome of future events. Whether these future
events will occur as management anticipates, whether we will achieve our business objectives, and whether our revenues, operating results
or financial condition will improve in future periods are subject to numerous risks. There are a number of important factors that could
cause actual results to differ materially from the results anticipated by these forward-looking statements. These important factors include
those that we discuss under the heading “Risk Factors” and in other sections of our Annual Report on Form 10-k—US company
for the year ended December 31, 2022, as filed with the Securities and Exchange Commission (SEC), as well as in our other reports
filed from time to time with the SEC that are incorporated by reference into this prospectus. You should read these factors and the other
cautionary statements made in this prospectus and in the documents we incorporate by reference into this prospectus as being applicable
to all related forward-looking statements wherever they appear in this prospectus or the documents we incorporate by reference into this
prospectus. If one or more of these factors materialize, or if any underlying assumptions prove incorrect, our actual results, performance
or achievements may vary materially from any future results, performance or achievements expressed or implied by these forward-looking
statements. We undertake no obligation to publicly update any forward-looking statements, whether as a result of new information, future
events or otherwise, except as required by law.
Factors
that might cause these differences include the following:
●
If
we are unable to keep up with rapid technological changes, our products may become obsolete.
●
If
we are unable to develop and maintain our brand and reputation for our product offerings, our business and prospects could be materially
harmed.
●
We
are subject to government regulation, and unfavorable changes could substantially harm our business and results of operations.
●
We
depend heavily on key personnel, and turnover of key senior management could harm our business.
●
Commercial
success of our non-OTC product candidates will depend on the acceptance of these products by physicians, payers, and patients.
●
Possible
yet unanticipated changes in federal and state law could cause any of our current products, as well as products that we intend to
launch, containing hemp-derived CBD oil to be illegal, or could otherwise prohibit, limit or restrict any of our products containing
CBD.
All
forward-looking statements in this document are made as of the date hereof, based on information available to us as of the date hereof,
and we assume no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise
after the date of this prospectus, except where applicable law requires us to update these statements. Market data used throughout this
prospectus is based on published third party reports or the good faith estimates of management, which estimates are based upon their
review of internal surveys, independent industry publications and other publicly available information. In light of these risks and uncertainties,
the forward-looking events and circumstances discussed in this prospectus may not occur and actual results could differ materially from
those anticipated or implied in the forward-looking statements.
This
summary highlights information contained elsewhere in this prospectus. This summary does not contain all of the information you should
consider before investing in our securities. You should read this entire prospectus carefully, especially the “Risk Factors”
section of this prospectus and our financial statements and the related notes appearing at the end of this prospectus, before making
an investment decision. Except as otherwise indicated, references to “we”, “us”, “our”, and the “Company”
refer to Jupiter Wellness, Inc. and its wholly-owned subsidiaries.
Overview
Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and sexual wellness products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry standards.
To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.
We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.
We
signed agreements to license JW-700 to Taisho, a $2.6 billion revenue company and Japan’s leading seller of minoxidil products.
Taisho plans on launching the product commercially in 2024. In India, the Company signed an agreement with Cosmofix Technovation Pvt
Ltd and Sanpellegrino Cosmetics to license its JW-700 and Photocil products. Additional licensing opportunities for these products are
being pursued primarily in overseas markets.
Organizational
History
Jupiter
Wellness, Inc. was originally incorporated in the State of Delaware on October 24, 2018. Our principal business address is 1061 E. Indiantown
Rd #110, Jupiter, FL 33477.
Risks
Affecting Our Business
Our
business is subject to numerous risks as described in the section entitled “Risk Factors” and elsewhere in this prospectus.
You should carefully consider these risks before making an investment. Some of these risks include:
●
Our
accountant has indicated doubt about our ability to continue as a going concern.
●
If
we are unable to keep up with rapid technological changes, our products may become obsolete.
●
We
are subject to government regulation, and unfavorable changes could substantially harm our business and results of operations.
●
Existing
or probable governmental regulations relating to CBD products may harm or prevent our ability to sell our product offering.
●
Certain
of our stockholders hold a significant percentage of our outstanding voting securities, which could reduce the ability of minority
stockholders to effect certain corporate actions.
We
are offering 4,315,787 shares of Common Stock issuable on conversion of the 3 Years Warrants
and 4,315,787 shares of Common Stock issuable on exercise of the 5 Years Warrants.
Use
of Proceeds:
We
will not receive any of the proceeds from the sale of the shares of our common stock being offered for sale by the selling stockholders.
Upon the exercise of the Warrants for an aggregate of 8,631,574 shares of common stock by payment of cash however, we will receive
the exercise price of the Warrants, or an aggregate of approximately $8,631,574 from the investors through the private placement
of the Warrants. Please see the section entitled “Private Placement of the Warrants” on page 19 of this prospectus
for more information.
Nasdaq
Listing
Our
Common Stock and warrants currently trade on Nasdaq under the symbols “JUPW” and “JUPWW”, respectively.
Number
of shares of Common Stock Outstanding before the Offering :
There
are 26,654,675 shares of Common Stock currently issued and outstanding.
Number
of shares of Common Stock to be Outstanding after the Offering(1):
35,286,249
shares
of Common Stock upon completion of the Offering.
Plan
of Distribution
The
selling stockholders may sell all or a portion of the shares of common stock beneficially owned by them and offered hereby from time
to time directly in a number of different ways. Registration of the Common Stock covered by this prospectus does not mean, however,
that such shares necessarily will be offered or sold. See “Plan of Distribution.”
(1)
The
number of shares of Common Stock shown above to be outstanding after this offering is based on 26,654,675 shares outstanding
as of May 5, 2023 and assumes the exercise of the Warrants into 8,631,574 shares of Common Stock.
An
investment in our securities is highly speculative and involves a high degree of risk. In determining whether to purchase the Company’s
securities, an investor should carefully consider all of the material risks described below, together with the other information contained
in this Prospectus. We cannot assure you that any of the events discussed below will not occur. These events could have a material and
adverse impact on our business, financial condition, results of operations and prospects. If that were to happen, the trading price of
our common stock could decline, and you could lose all or part of your investment.
Risks
Related to Our Business
If
we are unable to keep up with rapid technological changes, our products may become obsolete.
The
market for our products is characterized by significant and rapid change. Although we will continue to expand our product line capabilities
in order to remain competitive, research and discoveries by others may make our processes, products or brands less attractive or even
obsolete.
Competition
could adversely affect our business.
Our
industry in general is competitive. It is possible that future competitors could enter our market, thereby causing us to lose market
share and revenues. In addition, some of our current or future competitors may have significantly greater financial, technical, marketing
and other resources than we do or may have more experience or advantages in the markets in which we will compete that will allow them
to offer lower prices or higher quality products. If we do not successfully compete with these competitors, we could fail to develop
market share and our future business prospects could be adversely affected.
If
we are unable to develop and maintain our brand and reputation for our product offerings, our business and prospects could be materially
harmed.
Our
business and prospects depend, in part, on developing and then maintaining and strengthening our brand and reputation in the markets
we serve. If problems with our products cause our customers to have a negative experience or failure or delay in the delivery of our
products to our customers, our brand and reputation could be diminished. If we fail to develop, promote and maintain our brand and reputation
successfully, our business and prospects could be materially harmed.
We
are subject to government regulation, and unfavorable changes could substantially harm our business and results of operations.
We
are subject to general business regulations and laws as well as regulations and laws specifically governing our industries in the U.S.
and other countries in which we operate. Uncertainty surrounding existing and future laws and regulations may impede our services and
increase the cost of providing such services. These regulations and laws may cover taxation, tariffs, user pricing, distribution, consumer
protection and the characteristics and quality of services.
Existing
or probable governmental regulations relating to CBD products may harm or prevent our ability to sell our product offering.
A
majority of state governments in the United States have legalized the growing, production, and use of CBD. However, cannabis remains
illegal under federal law. In addition, in July 2017, the United States Drug Enforcement Agency issued a statement that certain CBD extractions
fall within the definition of marijuana, and are therefore a Schedule I controlled substance under the Controlled Substances Act of 1970,
as amended. Thus, the cannabis industry, including companies which sell products containing CBD, faces very uncertain regulation by the
federal government. While the federal government has for several years chosen to not intervene in the cannabis business conducted legally
within the states that have legislated such activities, there is, nonetheless, potential that the federal government may at any time
choose to begin enforcing its laws against the manufacture, possession, or use of cannabis-based products such as CBD. Similarly, there
is the possibility that the federal government may enact legislation or rules that authorize the manufacturing, possession or use of
those products under specific guidelines. Local, state and federal cannabis laws and regulations are broad in scope and subject to evolving
interpretations. In the event the federal government was to tighten its regulation of the industry, we would likely suffer a material
adverse effect on our business, including substantial losses.
Laws
and regulations affecting our industry are evolving under the Farm Bill, FDA and other regulatory authorities and changes to any regulation
may materially affect our CBD products
In
conjunction with the enactment of the Agriculture Improvement Act of 2018 (the “Farm Bill”), the FDA released a statement
about the status of CBD as a nutritional supplement, and the agency’s actions in the short term with regards to CBD will guide
the industry. While our sun care products are not nutritional supplements, the statement noted that the Farm Bill explicitly preserved
the FDA’s authority to regulate products containing cannabis or cannabis-derived compounds under the Federal Food, Drug, and Cosmetic
Act and Section 351 of the Public Health Service Act. As a company whose sun care products contain infused CBD, we will strive to meet
all FDA guidelines as the regulations evolve. Any difficulties in compliance with future government regulation could increase our operating
costs and adversely impact our results of operations in future periods.
In
addition, as a result of the Farm Bill’s recent passage, we expect that there will be a constant evolution of laws and regulations
affecting the CBD industry which could affect our operations. Local, state and federal hemp laws and regulations may be broad in scope
and subject to changing interpretations. These changes may require us to incur substantial costs associated with legal and compliance
fees and ultimately require us to alter our business plan. Furthermore, violations of these laws, or alleged violations, could disrupt
our business and result in a material adverse effect on our operations. In addition, we cannot predict the nature of any future laws,
regulations, interpretations or applications, and it is possible that regulations may be enacted in the future that will be directly
applicable to our business.
We
do not currently believe that we are required to seek FDA approval for our sun care products, and as such we do not plan to seek FDA
approval. If regulation evolves such that we are required to seek approval, we will endeavor to do so. This may require us to incur substantial
costs associated with legal and compliance fees and adversely affect our results of operations.
We
depend heavily on key personnel, and turnover of key senior management could harm our business.
Our
future business and results of operations depend in significant part upon the continued contributions of our senior management personnel.
If we lose their services or if they fail to perform in their current positions, or if we are not able to attract and retain skilled
personnel as needed, our business could suffer. Significant turnover in our senior management could significantly deplete our institutional
knowledge held by our existing senior management team. We depend on the skills and abilities of these key personnel in managing the product
acquisition, marketing and sales aspects of our business, any part of which could be harmed by turnover in the future. We may not have
written employment agreements with all of our senior management. We do not have any key person insurance.
Our
products may not meet health and safety standards or could become contaminated.
We
do not have control over all of the third parties involved in the manufacturing of our products and their compliance with government
health and safety standards. Even if our products meet these standards, they could otherwise become contaminated. A failure to meet these
standards or contamination could occur in our operations or those of our manufacturers, distributors or suppliers. This could result
in expensive production interruptions, recalls and liability claims. Moreover, negative publicity could be generated from false, unfounded
or nominal liability claims or limited recalls. Any of these failures or occurrences could negatively affect our business and financial
performance.
The
sale of our products involves product liability and related risks that could expose us to significant insurance and loss expenses.
We
face an inherent risk of exposure to product liability claims if the use of our products results in, or is believed to have resulted
in, illness or injury. Our products contain combinations of ingredients, and there is little long-term experience with the effect of
these combinations. In addition, interactions of these products with other products, prescription medicines and over-the-counter treatments
have not been fully explored or understood and may have unintended consequences.
Any
product liability claim may increase our costs and adversely affect our revenue and operating income. Moreover, liability claims arising
from a serious adverse event may increase our costs through higher insurance premiums and deductibles and may make it more difficult
to secure adequate insurance coverage in the future. In addition, our product liability insurance may fail to cover future product liability
claims, which, if adversely determined, could subject us to substantial monetary damages.
The
success of our business will depend upon our ability to create and expand our brand awareness.
The
sun care and CBD markets we compete in, and the skin care and hair growth markets we intend to compete in, are highly competitive, with
many well-known brands leading the industry. Our ability to compete effectively and generate revenue will be based upon our ability to
create and expand awareness of our products distinct from those of our competitors. It is imperative that we are able to convey to consumers
the benefits of our products. However, advertising and packaging and labeling of such products will be limited by various regulations.
Our success will be dependent upon our ability to convey to consumers that our products are superior to those of our competitors.
We
must develop and introduce new products to succeed.
Our
industry is subject to rapid change. New products are constantly introduced to the market. Our ability to remain competitive depends
in part on our ability to enhance existing products, to develop and manufacture new products in a timely and cost-effective manner, to
accurately predict market transitions, and to effectively market our products. Our future financial results will depend to a great extent
on the successful introduction of several new products. We cannot be certain that we will be successful in selecting, developing, manufacturing
and marketing new products or in enhancing existing products.
The
success of new product introductions depends on various factors, including, without limitation, the following:
Possible
yet unanticipated changes in federal and state law could cause any of our current products, as well as products that we intend to launch,
containing hemp-derived CBD oil to be illegal, or could otherwise prohibit, limit or restrict any of our products containing CBD.
We
recently launched and commenced distribution of certain products containing hemp-derived CBD, and we currently intend to develop and
launch additional products containing hemp-derived CBD in the future. Until 2014, when 7 U.S. Code §5940 became federal law as part
of the Agricultural Act of 2014 (the “2014 Farm Act”), products containing oils derived from hemp, notwithstanding
a minimal or non-existing THC content, were classified as Schedule I illegal drugs. The 2014 Farm Act expired on September 30, 2018,
and was thereafter replaced by the Farm Bill, which amended various sections of the U.S. Code, thereby removing hemp, defined as cannabis
with less than 0.3% THC, from Schedule 1 status under the Controlled Substances Act, and legalizing the cultivation and sale of industrial-hemp
at the federal level, subject to compliance with certain federal requirements and state law, amongst other things. THC is the psychoactive
component of plants in the cannabis family generally identified as marihuana or marijuana. There is no assurance that the Farm Bill will
not be repealed or amended such that our products containing hemp-derived CBD would once again be deemed illegal under federal law.
The
Farm Bill delegates the authority to the states to regulate and limit the production of hemp and hemp-derived products within their territories.
Although many states have adopted laws and regulations that allow for the production and sale of hemp and hemp-derived products under
certain circumstances, no assurance can be given that such state laws may not be repealed or amended such that our intended products
containing hemp-derived CBD would once again be deemed illegal under the laws of one or more states now permitting such products, which
in turn would render such intended products illegal in those states under federal law even if the federal law is unchanged. In the event
of either repeal of federal or of state laws and regulations, or of amendments thereto that are adverse to our intended products, we
may be restricted or limited with respect to those products that we may sell or distribute, which could adversely impact our intended
business plan with respect to such intended products.
Additionally,
the FDA has indicated its view that certain types of products containing CBD may not be permissible under the Food, Drug and Cosmetic
Act, or FDCA. The FDA’s position is related to its approval of Epidiolex, a marijuana-derived prescription medicine to be available
in the United States. The active ingredient in Epidiolex is CBD. On December 20, 2018, after the passage of the Farm Bill, FDA Commissioner
Scott Gottlieb issued a statement in which he reiterated the FDA’s position that, among other things, the FDA requires a cannabis
product (hemp-derived or otherwise) that is marketed with a claim of therapeutic benefit, or with any other disease claim, to be approved
by the FDA for its intended use before it may be introduced into interstate commerce and that the FDCA prohibits introducing into interstate
commerce food products containing added CBD, and marketing products containing CBD as a dietary supplement, regardless of whether the
substances are hemp-derived. Our CBD product offerings must comply with applicable federal and state laws and regulations, and legal
proceedings alleging violations of such laws could have a material adverse effect on our business, financial condition and results of
operations.
Sources
of hemp-derived CBD depend upon legality of cultivation, processing, marketing and sales of products derived from those plants under
state law.
Hemp-derived
CBD can only be legally produced in states that have laws and regulations that allow for such production and that comply with the Farm
Bill, apart from state laws legalizing and regulating medical and recreational cannabis or marijuana, which remains illegal under federal
law and regulations. We purchase all of our hemp-derived CBD from licensed growers and processors in states where such production is
legal. As described in the risk factor, possible yet unanticipated changes in federal and state law could cause any of our current products,
as well as products that we intend to launch, containing hemp-derived CBD oil to be illegal, or could otherwise prohibit, limit or restrict
any of our products containing CBD in the event of repeal or amendment of laws and regulations which are now favorable to the cannabis/hemp
industry in such states, we would be required to locate new suppliers in states with laws and regulations that qualify under the Farm
Bill. If we were to be unsuccessful in arranging new sources of supply of our raw ingredients, or if our raw ingredients were to become
legally unavailable, our intended business plan with respect to such products could be adversely impacted.
Because
our distributors may only sell and ship our products containing hemp-derived CBD in states that have adopted laws and regulations qualifying
under the Farm Bill, a reduction in the number of states having such qualifying laws and regulations could limit, restrict or otherwise
preclude the sale of intended products containing hemp-derived CBD.
The
interstate shipment of hemp-derived CBD from one state to another is legal only where both states have laws and regulations that allow
for the production and sale of such products and that qualify under the Farm Bill. Therefore, the marketing and sale of our intended
products containing hemp-derived CBD is limited by such factors and is restricted to such states. Although we believe we may lawfully
sell any of our finished products, including those containing CBD, in a majority of states, a repeal or adverse amendment of laws and
regulations that are now favorable to the distribution, marketing and sale of finished products we intend to sell could significantly
limit, restrict or prevent us from generating revenue related to our products that contain hemp-derived CBD. Any such repeal or adverse
amendment of now favorable laws and regulations could have an adverse impact on our business plan with respect to such products.
Due
to recent expansion into the CBD industry, we may have a difficult time obtaining the various insurances that are desired to operate
our business, which may expose us to additional risk and financial liability.
Insurance
that is otherwise readily available, such as general liability, and directors and officer’s insurance, may become more difficult
for us to find, and more expensive, due to our launch of products containing hemp-derived CBD. There are no guarantees that we will be
able to find such insurances in the future, or that the cost will be affordable to us. If we are forced to go without such insurances,
it may prevent us from entering into certain business sectors, may inhibit our growth, and may expose us to additional risk and financial
liabilities.
Adverse
publicity associated with our products or ingredients, or those of similar companies, could adversely affect our sales and revenue.
Adverse
publicity concerning any actual or purported failure by us to comply with applicable laws and regulations regarding any aspect of our
business could have an adverse effect on the public perception of us. This, in turn, could negatively affect our ability to obtain financing,
endorsers and attract distributors or retailers for our products, which would have a material adverse effect on our ability to generate
sales and revenue.
Our
distributors’ and customers’ perception of the safety and quality of our products or even similar products distributed by
others can be significantly influenced by national media attention, publicized scientific research or findings, product liability claims
and other publicity concerning our products or similar products distributed by others. Adverse publicity, whether or not accurate, that
associates consumption of our products or any similar products with illness or other adverse effects, will likely diminish the public’s
perception of our products. Claims that any products are ineffective, inappropriately labeled or have inaccurate instructions as to their
use, could have a material adverse effect on the market demand for our products, including reducing our sales and revenue.
We
do not have and may never have any products on the market that have been approved for the treatment of disease. Our business is highly
dependent upon receiving approvals from various U.S. and international governmental agencies and will be severely harmed if we are not
granted approval to manufacture and sell our product candidates.
In
order for us to commercialize a product for the treatment of any disease, we must obtain regulatory approvals of such treatment for that
indication. Satisfying regulatory requirements is an expensive process that typically takes many years and involves compliance with requirements
covering research and development, testing, manufacturing, quality control, labeling, and promotion of drugs for human use. To obtain
necessary regulatory approvals, we must, among other requirements, complete clinical trials demonstrating that our products are safe
and effective for a particular indication. There can be no assurance that our products will prove to be safe and effective, that our
clinical trials will demonstrate the necessary safety and effectiveness of our product candidates, or that we will succeed in obtaining
regulatory approval for any treatment we develop even if such safety and effectiveness are demonstrated.
Any
delays or difficulties we encounter in our clinical trials may delay or preclude regulatory approval from the FDA or from international
regulatory organizations. Any delay or preclusion of regulatory approval would be expected to delay or preclude the commercialization
of our products. Examples of delays or difficulties that we may encounter in our clinical trials include without limitation the following:
●
Clinical
trials may not yield sufficiently conclusive results for regulatory agencies to approve the use of our products;
●
Our
products may fail to be more effective than current therapies, or to be effective at all;
●
We
may discover that our products have adverse side effects, which could cause our products to be delayed or precluded from receiving
regulatory approval or otherwise expose us to significant commercial and legal risks;
●
It
may take longer than expected to determine whether or not a treatment is effective;
●
Patients
involved in our clinical trials may suffer severe adverse side effects even up to death, whether as a result of treatment with our
products, the withholding of such treatment, or other reasons (whether within or outside of our control);
●
We
may fail to be able to enroll a sufficient number of patients in our clinical trials;
●
Patients
enrolled in our clinical trials may not have the characteristics necessary to obtain regulatory approval for a particular indication
or patient population;
●
We
may be unable to produce sufficient quantities of product to complete the clinical trials;
●
Even
if we are successful in our clinical trials, any required governmental approvals may still not be obtained or, if obtained, may not
be maintained;
●
If
approval for commercialization is granted, it is possible the authorized use will be more limited than is necessary for commercial
success, or that approval may be conditioned on completion of further clinical trials or other activities, which will cause a substantial
increase in costs and which we might not succeed in performing or completing; and
●
If
granted, approval may be withdrawn or limited if problems with our products emerge or are suggested by the data arising from their
use or if there is a change in law or regulation.
Any
success we may achieve at a given stage of our clinical trials does not guarantee that we will achieve success at any subsequent stage,
including without limitation final FDA approval.
We
may encounter delays or rejections in the regulatory approval process because of additional government regulation resulting from future
legislation or administrative action, or from changes in the policies of the FDA or other regulatory bodies during the period of product
development, clinical trials, or regulatory review. Failure to comply with applicable regulatory requirements may result in criminal
prosecution, civil penalties, recall or seizure of products, total or partial suspension of production, or an injunction preventing certain
activity, as well as other regulatory action against our product candidates or us. We have no experience in successfully obtaining regulatory
approval for a product and thus may be poorly equipped to gauge, and may prove unable to manage, risks relating to obtaining such approval.
Outside
the U.S., our ability to market a product is contingent upon receiving clearances from appropriate non-U.S. regulatory authorities. Non-U.S.
regulatory approval typically includes all of the risks associated with FDA clearance discussed above as well as geopolitical uncertainties
and the additional uncertainties and potential prejudices faced by U.S. pharmaceutical companies conducting business abroad. In certain
cases, pricing restrictions and practices can make achieving even limited profitability very difficult.
We
have limited experience in completing regulatory filings and any delays in regulatory filings could materially affect our financial condition.
We
are currently initiating clinical trials of our hair growth and skin care product candidates. We have not, however, demonstrated the
ability to obtain marketing approvals, manufacture product candidates at a commercial scale, or conduct sales and marketing activities
necessary for the successful commercialization of a product. Consequently, we have no historical basis as a company by which one can
evaluate or predict reliably our future success or viability.
Additionally,
while our team has experience at prior companies with regulatory filings, we have limited experience with regulatory filings with agencies
such as the FDA or the European Medicines Agency, or EMA, and will rely on third-party expertise for this. Any delay in our regulatory
filings for our product candidates, and any adverse development or perceived adverse development with respect to the applicable regulatory
authority’s review of such filings, including, without limitation, the FDA’s issuance of a “refuse to file” letter
or a request for additional information, could materially affect our financial condition.
If
serious adverse or undesirable side effects are identified during the development of our product candidates, we may abandon or limit
our development or commercialization of such product candidates.
If
our product candidates are associated with undesirable side effects or have unexpected characteristics, we may need to abandon their
development or limit development to certain uses or subpopulations in which the undesirable side effects or other characteristics are
less prevalent, less severe or more acceptable from a risk-benefit perspective.
If
we elect or are forced to suspend or terminate any clinical trial with one of our product candidates, the commercial prospects of such
product candidate will be harmed, and our ability to generate revenue from such product candidate will be delayed or eliminated. Any
of these occurrences may harm our business, financial condition and prospects significantly.
With
regard to our lead skin care product candidate, JW-100, unforeseen side effects from JW-100 could arise either during clinical development
or, if approved, after JW-100 has been marketed. This could cause regulatory approvals for, or market acceptance of, JW-100 harder and
costlier to obtain.
The
results of our planned or any future clinical trials may show that the side effects of JW-100 are unacceptable or intolerable, which
could interrupt, delay or halt clinical trials, and result in delay of, or failure to obtain, marketing approval from the FDA or EMA
and other regulatory authorities, or result in marketing approval from the FDA or EMA and other regulatory authorities with restrictive
label warnings.
If
JW-100 receives marketing approval and we or others later identify undesirable or unacceptable side effects caused by the use of JW-100:
●
regulatory
authorities may withdraw their approval of the product, which would force us to remove JW-100 from the market;
●
regulatory
authorities may require the addition of labeling statements, specific warnings, a contraindication, or field alerts to physicians
and pharmacies;
●
we
may be required to change instructions regarding the way the product is administered, conduct additional clinical trials or change
the labeling of the product;
●
we
may be subject to limitations on how we may promote the product;
●
sales
of the product may decrease significantly;
●
we
may be subject to litigation or product liability claims; and
●
our
reputation may suffer.
Any
of these events could prevent us or our potential future collaborators from achieving or maintaining market acceptance of JW-100 and/or
could substantially increase commercialization costs and expenses, which in turn could delay or prevent us from generating significant
revenues from the sale of JW-100.
If
we experience delays or difficulties in the enrollment of subjects to our clinical trials, our receipt of necessary regulatory approvals
could be delayed or prevented, which could materially affect our financial condition.
Identifying,
screening and enrolling patients to participate in clinical trials of our product candidates is critical to our success, and we may not
be able to identify, recruit, enroll and dose a sufficient number of patients with the required or desired characteristics to complete
our clinical trials in a timely manner. The timing of our clinical trials depends on our ability to recruit patients to participate as
well as to subsequently dose these patients and complete required follow-up periods. In particular, because our planned clinical trials
of JW-100 are focused on indications with relatively small patient populations, our ability to enroll eligible patients may be limited
or may result in slower enrollment than we anticipate.
In
addition, we may experience enrollment delays related to increased or unforeseen regulatory, legal and logistical requirements at certain
clinical trial sites. These delays could be caused by reviews by regulatory authorities and contractual discussions with individual clinical
trial sites. Any delays in enrolling and/or dosing patients in our planned clinical trials could result in increased costs, delays in
advancing our product candidates, delays in testing the effectiveness of our product candidates or in termination of the clinical trials
altogether.
Patient
enrollment may be affected if our competitors have ongoing clinical trials with products for the same indications as our product candidates,
and patients who would otherwise be eligible for our clinical trials instead enroll in our competitors’ clinical trials. Patient
enrollment may also be affected by other factors, including:
●
coordination
with clinical research organizations to enroll and administer the clinical trials;
●
coordination
and recruitment of collaborators and investigators at individual sites;
●
size
of the patient population and process for identifying patients;
●
design
of the clinical trial protocol;
●
eligibility
and exclusion criteria;
●
perceived
risks and benefits of the product candidates under study;
●
availability
of competing commercially available therapies and other competing products’ clinical trials;
●
time
of year in which the trials are initiated or conducted;
●
severity
of the diseases under investigation;
●
ability
to obtain and maintain subject consents;
●
ability
to enroll and treat patients in a timely manner;
●
risk
that enrolled subjects will drop out before completion of the trials;
●
proximity
and availability of clinical trial sites for prospective patients;
●
ability
to monitor subjects adequately during and after treatment; and
●
patient
referral practices of physicians.
Our
inability to enroll a sufficient number of patients for clinical trials would result in significant delays and could require us to abandon
one or more clinical trials altogether. Enrollment delays in these clinical trials may result in increased development costs for our
product candidates, which could materially affect our financial condition.
If
we or our licensees, development collaborators, or suppliers are unable to manufacture our products in sufficient quantities or at defined
quality specifications, or are unable to obtain regulatory approvals for the manufacturing facility, we may be unable to develop or meet
demand for our products and lose time to market and potential revenues.
Completion
of our clinical trials and commercialization of our product candidates require access to, or development of, facilities to manufacture
a sufficient supply of our product candidates. We intend to utilize third parties to manufacture NoStingz, Photocil, JW-100 and JW-700.
In
the future we may become unable, for various reasons, to rely on our sources for the manufacture of our product candidates, either for
clinical trials or, at some future date, for commercial distribution. We may not be successful in identifying additional or replacement
third-party manufacturers, or in negotiating acceptable terms with any we do identify. We may face competition for access to these manufacturers’
facilities and may be subject to manufacturing delays if the manufacturers give other clients higher priority than they give to us. Even
if we are able to identify an additional or replacement third-party manufacturer, the delays and costs associated with establishing and
maintaining a relationship with such manufacturer may have a material adverse effect on us.
Before
we can begin to commercially manufacture JW-100 or any other product candidate, we must obtain regulatory approval of the manufacturing
facility and process. Manufacturing of drugs for clinical and commercial purposes must comply with current Good Manufacturing Practices
requirements, commonly known as “cGMP.” The cGMP requirements govern quality control and documentation policies and procedures.
Complying with cGMP and non-U.S. regulatory requirements will require that we expend time, money, and effort in production, recordkeeping,
and quality control to ensure that the product meets applicable specifications and other requirements. We, or our contracted manufacturing
facility, must also pass a pre-approval inspection prior to FDA approval. Failure to pass a pre-approval inspection may significantly
delay or prevent FDA approval of our products. If we fail to comply with these requirements, we would be subject to possible regulatory
action and may be limited in the jurisdictions in which we are permitted to sell our products and will lose time to market and potential
revenues.
It
is uncertain whether product liability insurance will be adequate to address product liability claims, or that insurance against such
claims will be affordable or available on acceptable terms in the future.
Clinical
research involves the testing of new drugs on human volunteers pursuant to a clinical trial protocol. Such testing involves a risk of
liability for personal injury to or death of patients due to, among other causes, adverse side effects, improper administration of the
new drug, or improper volunteer behavior. Claims may arise from patients, clinical trial volunteers, consumers, physicians, hospitals,
companies, institutions, researchers, or others using, selling, or buying our products, as well as from governmental bodies. In addition,
product liability and related risks are likely to increase over time, in particular upon the commercialization or marketing of any products
by us or parties with which we enter into development, marketing, or distribution collaborations. Although we are contracting for general
liability insurance in connection with our ongoing business, there can be no assurance that the amount and scope of such insurance coverage
will be appropriate and sufficient in the event any claims arise, that we will be able to secure additional coverage should we attempt
to do so, or that our insurers would not contest or refuse any attempt by us to collect on such insurance policies. Furthermore, there
can be no assurance that suitable product liability insurance (at the clinical stage and/or commercial stage) will continue to be available
on terms acceptable to us or at all, or that, if obtained, the insurance coverage will be appropriate and sufficient to cover any potential
claims or liabilities.
If
the market opportunities for our current and potential future drug candidates are smaller than we believe they are, our
ability to generate product revenues may be adversely affected and our business may suffer.
Our
understanding of the number of people who suffer from dermatitis or eczema, whom JW-100 may have the potential to treat, is based upon
estimates. These estimates may prove to be incorrect, and new studies may demonstrate or suggest a lower estimated incidence or prevalence
of this condition. The number of patients in the U.S. or elsewhere may turn out to be lower than expected, may not be otherwise amenable
to JW-100 treatment, or treatment-amenable patients may become increasingly difficult to identify and access, all of which would adversely
affect our business prospects and financial condition. In particular, the treatable population for JW-100 may further be reduced if our
estimates of addressable populations are erroneous or sub-populations of patients do not derive benefit from JW-100.
If
we are unable to establish relationships with licensees or collaborators to carry out sales, marketing, and distribution functions or
to create effective marketing, sales, and distribution capabilities, we will be unable to market our products successfully.
Our
business strategy may include out-licensing product candidates to or collaborating with larger firms with experience in marketing and
selling pharmaceutical products. There can be no assurance that we will successfully be able to establish marketing, sales, or distribution
relationships with any third-party, that such relationships, if established, will be successful, or that we will be successful in gaining
market acceptance for any products we might develop. To the extent that we enter into any marketing, sales, or distribution arrangements
with third parties, our product revenues per unit sold are expected to be lower than if we marketed, sold, and distributed our products
directly, and any revenues we receive will depend upon the efforts of such third parties.
If
we are unable to establish such third-party marketing and sales relationships, or choose not to do so, we would have to establish in-house
marketing and sales capabilities. To market any products directly, we would have to establish a marketing, sales, and distribution force
that has technical expertise and could support a distribution capability. Competition in the biopharmaceutical industry for technically
proficient marketing, sales, and distribution personnel is intense and attracting and retaining such personnel may significantly increase
our costs. There can be no assurance that we will be able to establish internal marketing, sales, or distribution capabilities or that
these capabilities will be sufficient to meet our needs.
Commercial
success of our non-OTC product candidates will depend on the acceptance of these products by physicians, payers, and patients.
Any
non-OTC product candidate that we may develop, such as our current JW-500 product line, may not gain market acceptance among physicians
and patients. Market acceptance of and demand for any non-OTC product that we may develop will depend on many factors, including without
limitation:
●
Comparative
superiority of the effectiveness and safety in the treatment of the disease indication compared to alternative treatments;
●
Less
prevalence and severity of adverse side effects;
Strength
of sales, marketing and distribution support; and
●
Our
ability to provide acceptable evidence of safety and efficacy.
If
any non-OTC product candidate developed by us receives regulatory approval but does not achieve an adequate level of market acceptance
by physicians, payers, and patients, we may generate insufficient, little, or no product revenue and may not become profitable.
In
addition, pandemics, including the novel coronavirus, COVID-19, could decrease consumer spending and adversely affect demand for our
products.
Our
non-OTC products may not be accepted for reimbursement or properly reimbursed by third-party payers.
The
successful commercialization of any non-OTC products we might develop will depend substantially on whether the costs of our non-OTC products
and related treatments are reimbursed at acceptable levels by government authorities, private healthcare insurers, and other third-party
payers, such as health maintenance organizations. Reimbursement rates may vary, depending upon the third-party payer, the type of insurance
plan, and other similar or dissimilar factors. If our non-OTC products do not achieve adequate reimbursement, then the number of physician
prescriptions of our products may not be sufficient to make our non-OTC products profitable.
Comparative
effectiveness research demonstrating benefits of a competitor’s non-OTC product could adversely affect the sales of our non-OTC
product candidates. If third-party payers do not consider our products to be cost-effective compared to other available therapies, they
may not cover our products as a benefit under their plans or, if they do, the level of payment may not be sufficient to allow us to sell
our non-OTC products on a profitable basis.
Adequate
third-party reimbursement may not be available to enable us to maintain price levels sufficient to realize an appropriate return on our
investment in the product development of that non-OTC product. In addition, in the U.S. there is a growing emphasis on comparative effectiveness
research, both by private payers and by government agencies. To the extent other drugs or therapies are found to be more effective than
our non-OTC products, payers may elect to cover such therapies in lieu of our products or reimburse our non-OTC products at a lower rate.
The
effects of economic and political pressure to lower pharmaceutical prices are a major threat to the economic viability of new research-based
pharmaceutical products, and any development along these lines could materially and adversely affect our prospects.
Emphasis
on managed care in the U.S. has increased and we expect this will continue to increase the pressure on pharmaceutical pricing. Coverage
policies and third-party reimbursement rates may change at any time. Even if favorable coverage and reimbursement status is attained
for one or more products for which we receive regulatory approval, less favorable coverage policies and reimbursement rates may be implemented
in the future.
Any
development along these lines could materially and adversely affect our prospects. We are unable to predict what legislative or regulatory
changes relating to the healthcare industry, including without limitation any changes affecting governmental and/or private or third-party
coverage and reimbursement, may be enacted in the future, or what effect such legislative or regulatory changes would have on our business.
If
we obtain FDA approval for any of our product candidates, we will be subject to various federal and state fraud and abuse laws; these
laws may impact, among other things, our proposed sales, marketing and education programs. Fraud and abuse laws are expected to increase
in breadth and in detail, which will likely increase our operating costs and the complexity of our programs to insure compliance with
such enhanced laws.
If
we obtain FDA approval for any of our product candidates and begin commercializing those products in the U.S., our operations may be
directly, or indirectly through our customers, distributors, or other business partners, subject to various federal and state fraud and
abuse laws, including, without limitation, anti-kickback statutes and false claims statutes which may increase our operating costs. These
laws may impact, among other things, our proposed sales, marketing and education programs.
If
our operations are found to be in violation of any of the federal and state fraud and abuse laws or any other governmental regulations
that apply to us, we may be subject to criminal actions and significant civil monetary penalties, which would adversely affect our ability
to operate our business and our results of operations.
If
our operations are found to be in violation of any of the federal and state fraud and abuse laws, including, without limitation, anti-kickback
statutes and false claims statutes or any other governmental regulations that apply to us, we may be subject to penalties, including
criminal and significant civil monetary penalties, damages, fines, imprisonment, exclusion from participation in government healthcare
programs, and the curtailment or restructuring of our operations, any of which could adversely affect our ability to operate our business
and our results of operations. To the extent that any of our product candidates are ultimately sold in a foreign country, we may be subject
to similar foreign laws and regulations, which may include, for instance, applicable post-marketing requirements, including safety surveillance,
anti-fraud and abuse laws, and implementation of corporate compliance programs and reporting of payments or transfers of value to healthcare
professionals.
We
face business disruption and related risks resulting from the recent pandemic of COVID-19, which could have, and has had, a material
adverse effect on our business plan.
Our
supply chain and the development of our product candidates, including that of our subsidiaries, could be, and have been, disrupted and
materially adversely affected by the recent outbreak of COVID-19. As a result of measures imposed by the governments in affected regions,
businesses and schools have been suspended due to quarantines intended to contain this outbreak. We are still assessing our business
plans and the impact COVID-19 may have on our supply chain and ability to conduct our clinical trials, but there can be no assurance
that this analysis will enable us to avoid part or all of any impact from the spread of COVID-19 or its consequences, including downturns
in business sentiment generally. The extent to which the COVID-19 pandemic and global efforts to contain its spread will impact our operations
will depend on future developments, which are highly uncertain and cannot be predicted at this time, and include the duration, severity
and scope of the pandemic and the actions taken to contain or treat the COVID-19 pandemic. Our subsidiary SRM, was materially adversely
affected by COVID-19 and its impact on the amusement park industry. SRM’s sales to amusement parks materially decreased during
2021 and 2020. SRM’s revenue for the fiscal year ended December 31, 2019 was $7,046,073 and were reduced to $ 2,958,199
for the fiscal year ended December 31, 2020 and further reduced to $2,665,827 for the year ended December 31, 2021, which
was a result of the closing of amusement and theme parks in 2020 as a result of the COVID-19 pandemic. We generated $6,196,743 in
revenues for the year ended December 31, 2022 compared to $2,876,273 revenues for the year ended December 31, 2021. We generated $1,121,676
in revenues for the three months ended March 31, 2023 compared to $721,629 revenues in the three months ended March 31, 2022. The large
increase is due to the Company having more nominal-like operations during 2022. In 2021 and 2020, Covid had a negative impact on the
revenues of the Company with the closure of amusement and theme parks which were not fully open until the end of 2021.
We
may be unable to successfully integrate the operations of SRM and may not achieve the benefits anticipated as a result of the SRM acquisition.
On
November 30, 2020, we acquired SRM. Achieving the anticipated benefits of the SRM acquisition will depend in part upon our ability to
integrate SRM in an efficient and effective manner. The integration of a company that has previously operated independently may result
in significant challenges, and we may be unable to accomplish the integration smoothly or successfully. The integration of an acquired
business may also require the dedication of significant management resources, which may temporarily distract management’s attention
from the day-to-day operations of the Company. In addition, the process of integrating operations may cause an interruption of, or loss
of momentum in, the activities of one or more of our other subsidiaries’ businesses and the loss of key personnel from us or the
acquired businesses.
Natural
disasters and other events beyond our control could materially adversely affect us.
Natural
disasters or other catastrophic events may cause damage or disruption to our operations, international commerce and the global economy,
and thus could have a strong negative effect on us. Our business operations are subject to interruption by natural disasters, fire, power
shortages, pandemics and other events beyond our control. Such events could make it difficult or impossible for us to deliver our services
to our customers and could decrease demand for our services. The World Health Organization declared the COVID-19 outbreak a pandemic.
The extent of the impact of COVID-19 on our operational and financial performance will depend on certain developments, including the
duration and spread of the outbreak, the impact on our customers and employees, all of which are uncertain and cannot be predicted. At
this point, the overall extent to which COVID-19 may impact our financial condition or results of operations is uncertain.
We
have a limited operating history upon which investors can evaluate our future prospects.
We
have a limited operating history upon which an evaluation of its business plan or performance and prospects can be made. The business
and prospects of the Company must be considered in the light of the potential problems, delays, uncertainties and complications encountered
in connection with a newly established business and new industry. The risks include, but are not limited to, the possibility that we
will not be able to develop functional and scalable products and services, or that although functional and scalable, our products and
services will not be economical to market; that our competitors hold proprietary rights that preclude us from marketing such products;
that our competitors market a superior or equivalent product; that we are not able to upgrade and enhance our technologies and products
to accommodate new features and expanded service offerings; or the failure to receive necessary regulatory clearances for our products.
To successfully introduce and market our products at a profit, we must establish brand name recognition and competitive advantages for
our products. There are no assurances that we can successfully address these challenges. If it is unsuccessful, we and our business,
financial condition and operating results could be materially and adversely affected.
The
current and future expense levels are based largely on estimates of planned operations and future revenues rather than experience. It
is difficult to accurately forecast future revenues because our business is new and our market has not been developed. If our forecasts
prove incorrect, the business, operating results and financial condition of the Company may be materially and adversely affected. Moreover,
we may be unable to adjust our spending in a timely manner to compensate for any unanticipated reduction in revenues. As a result, any
significant reduction in revenues may immediately and adversely affect our business, financial condition and operating results.
We
may not meet our product development and commercialization milestones.
We
have established milestones, based upon our expectations regarding our technologies at that time, which we use to assess our progress
toward developing our products. These milestones relate to technology and design improvements as well as dates for achieving development
goals. If our products exhibit technical defects or are unable to meet cost or performance goals, our commercialization schedule could
be delayed and potential purchasers of our initial commercial products may decline to purchase such products or may opt to pursue alternative
products.
We
may also experience shortages equipment due to manufacturing difficulties. Multiple suppliers provide the components used in manufacturing
our products. Our manufacturing operations could be disrupted by fire, earthquake or other natural disaster, a labor-related disruption,
failure in supply or other logistical channels, electrical outages or other reasons. If there were a disruption to manufacturing facilities,
we would be unable to manufacture until we have restored and re-qualified our manufacturing capability or developed alternative manufacturing
facilities.
Our
operations in international markets involve inherent risks that we may not be able to control.
Our
business plan includes the marketing and sale of our proposed products in international markets. Accordingly, our results could be materially
and adversely affected by a variety of uncontrollable and changing factors relating to international business operations, including:
●
Macroeconomic
conditions adversely affecting geographies where we intend to do business;
●
Foreign
currency exchange rates;
●
Political
or social unrest or economic instability in a specific country or region;
●
Higher
costs of doing business in foreign countries;
●
Infringement
claims on foreign patents, copyrights or trademark rights;
●
Difficulties
in staffing and managing operations across disparate geographic areas;
●
Difficulties
associated with enforcing agreements and intellectual property rights through foreign legal systems;
●
Trade
protection measures and other regulatory requirements, which affect our ability to import or export our products from or to various
countries;
●
Adverse
tax consequences;
●
Unexpected
changes in legal and regulatory requirements;
●
Military
conflict, terrorist activities, natural disasters and medical epidemics; and
●
Our
ability to recruit and retain channel partners in foreign jurisdictions.
Risks
Related to our Financial Position and Capital Needs
Our
accountant has indicated doubt about our ability to continue as a going concern.
As
of December 31, 2022, the Company had $1,931,068 in cash, accumulated deficit of $50,597,674 and cash flow used in operations of
$6,395,942. As of March 31, 2023, the Company had $3,737,259 in cash, accumulated deficit of $51,905,848 and cash flow used in
operations of $1,469,427. The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion
and development plans. These conditions raise doubt about the Company’s ability to continue as a going concern and accordingly
our auditors have included a going concern opinion in our annual report. Management has taken certain action and continues to
implement changes designed to improve the Company’s financial results and operating cash flows. The actions involve certain
cost-saving initiatives and growing strategies, including (a) engage in very limited activities without incurring any liabilities
that must be satisfied in cash; and (b) offer noncash consideration and seek for equity lines as a means of financing its
operations. Additionally, the Company’s plan includes certain scheduled research and development activities and related
clinical trials which may be deferred as needed. If the Company is unable to obtain revenue producing contracts or financing or if
the revenue or financing it does obtain is insufficient to cover any operating losses it may incur, it may substantially curtail its
operations or seek other business opportunities through strategic alliances, acquisitions or other arrangements that may dilute the
interests of existing stockholders.
Raising
additional capital may cause dilution to our existing stockholders, restrict our operations or require us to relinquish rights to our
technologies or other assets.
We
may seek additional capital through a combination of private and public equity offerings, debt financings, strategic partnerships and
alliances and licensing arrangements. To the extent that we raise additional capital through the sale of equity or convertible debt securities,
existing ownership interests will be diluted and the terms of such financings may include liquidation or other preferences that adversely
affect the rights of existing stockholders. Debt financings may be coupled with an equity component, such as warrants to purchase shares,
which could also result in dilution of our existing stockholders’ ownership. The incurrence of indebtedness would result in increased
fixed payment obligations and could also result in certain restrictive covenants, such as limitations on our ability to incur additional
debt, limitations on our ability to acquire or license intellectual property rights and other operating restrictions that could adversely
impact our ability to conduct our business and may result in liens being placed on our assets and intellectual property. If we were to
default on such indebtedness, we could lose such assets and intellectual property.
Our
potential for rapid growth and our entry into new markets make it difficult for us to evaluate our current and future business prospects,
and we may be unable to effectively manage any growth associated with these new markets, which may increase the risk of your investment
and could harm our business, financial condition, results of operations and cash flow.
Our
proliferation into new markets may place a significant strain on our resources and increase demands on our executive management, personnel
and systems, and our operational, administrative and financial resources may be inadequate. We may also not be able to effectively manage
any expanded operations, or achieve planned growth on a timely or profitable basis, particularly if the number of customers using our
technology significantly increases or their demands and needs change as our business expands. If we are unable to manage expanded operations
effectively, we may experience operating inefficiencies, the quality of our products and services could deteriorate, and our business
and results of operations could be materially adversely affected.
Changes
in tax laws and unanticipated tax liabilities could adversely affect our effective income tax rate and ability to achieve profitability.
Our
effective income tax rate in the future could be adversely affected by a number of factors including changes in the mix of earnings in
countries with differing statutory tax rates, changes in the valuation of deferred tax assets and liabilities and changes in tax laws.
We regularly assess all of these matters to determine the adequacy of our tax provision which is subject to discretion. If our assessments
are incorrect, it could have an adverse effect on our business and financial condition. There can be no assurance that income tax laws
and administrative policies with respect to the income tax consequences generally applicable to us or to our subsidiaries will not be
changed in a manner which adversely affects our shareholders.
We
may incur substantial costs as a result of litigation or other proceedings relating to patent and other intellectual property rights.
A
third party may sue us or one of our strategic collaborators for infringing its intellectual property rights. Likewise, we may need to
resort to litigation to enforce licensed rights or to determine the scope and validity of third-party intellectual property rights.
The
cost to us of any litigation or other proceeding relating to intellectual property rights, even if resolved in our favor, could be substantial,
and the litigation would divert our efforts. Some of our competitors may be able to sustain the costs of complex patent litigation more
effectively than we can because they have substantially greater resources. If we do not prevail in this type of litigation, we or our
strategic collaborators may be required to pay monetary damages; stop commercial activities relating to the affected products or services;
obtain a license in order to continue manufacturing or marketing the affected products or services; or attempt to compete in the market
with a substantially similar product.
Uncertainties
resulting from the initiation and continuation of any litigation could limit our ability to continue some of our operations. In addition,
a court may require that we pay expenses or damages, and litigation could disrupt our commercial activities.
Any
inability to protect our intellectual property rights could reduce the value of our products and brands, which could adversely affect
our financial condition, results of operations and business.
Our
business is partly dependent upon our trademarks, trade secrets, copyrights and other intellectual property rights. Effective intellectual
property rights protection, however, may not be available under the laws of every country in which we and our sub-licensees may operate.
There is a risk of certain valuable trade secrets, beyond what is described publicly in patents, being exposed to potential infringers.
Regardless of our technology being protected by patents or otherwise, there is a risk that other companies may employ the technology
without authorization and without recompensing us.
The
efforts we have taken to protect our proprietary rights may not be sufficient or effective. Any significant impairment of our intellectual
property rights could harm our business or our ability to compete. In addition, protecting our intellectual property rights is costly
and time consuming. There is a risk that we may have insufficient resources to counter adequately such infringements through negotiation
or the use of legal remedies. It may not be practicable or cost effective for us to fully protect our intellectual property rights in
some countries or jurisdictions. If we are unable to successfully identify and stop unauthorized use of our intellectual property, we
could lose potential revenue and experience increased operational and enforcement costs, which could adversely affect our financial condition,
results of operations and business.
The
intellectual property behind our products may include unpublished know-how as well as existing and pending intellectual property protection.
All intellectual property protection eventually expires, and unpublished know-how is dependent on key individuals.
The
commercialization of our licensed products is partially dependent upon know-how and trade secrets held by certain individuals working
with and for us. Because the expertise runs deep in these few individuals, if something were to happen to any or all of them, the ability
to properly manufacture our products without compromising quality and performance could be diminished greatly.
Knowledge
published in the form of any future intellectual property has finite protection, as all patents and trademarks have a limited life and
an expiration date. While continuous efforts will be made to apply for patents and trademarks if appropriate, there is no guarantee that
additional patents or trademarks will be granted. The expiration of patents and trademarks relating to our products may hinder our ability
to sub-license or sell our products for a long period of time without the development of a more complex licensing strategy.
If
we are not able to adequately protect our intellectual property, then we may not be able to compete effectively, and we may not be profitable.
Our
existing proprietary rights may not afford remedies and protections necessary to prevent infringement, reformulation, theft, misappropriation
and other improper use of our products by competitors. We own the formulations contained in our products and we consider these product
formulations to be our critical proprietary property, which must be protected from competitors. Although trade secret, trademark, copyright
and patent laws generally provide a certain level of protection, and we attempt to protect ourselves through contracts with manufacturers
of our products, we may not be successful in enforcing our rights. In addition, enforcement of our proprietary rights may require lengthy
and expensive litigation. We have attempted to protect some of the trade names and trademarks used for our products by registering them
with the U.S. Patent and Trademark Office, but we must rely on common law trademark rights to protect our unregistered trademarks. Common
law trademark rights do not provide the same remedies as are granted to federally registered trademarks, and the rights of a common law
trademark are limited to the geographic area in which the trademark is actually used. Our inability to protect our intellectual property
could have a material adverse impact on our ability to compete and could make it difficult for us to achieve a profit.
Risks
Related to Our Securities and Other Risks
We
are an “emerging growth company” and we cannot be certain if the reduced disclosure requirements applicable to emerging growth
companies will make our common stock less attractive to investors.
We
are an “emerging growth company” as defined in the JOBS Act, and we intend to take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not “emerging growth companies” including,
but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act and
reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements. We cannot predict whether
investors will find our common stock less attractive if we rely on these exemptions. If some investors find our common stock less attractive
as a result, there may be a less active trading market for our common stock and our stock price may be more volatile.
The
requirements of being a public company may strain our resources and distract our management, which could make it difficult to manage
our business, particularly after we are no longer an “emerging growth company.”
We
are required to comply with various regulatory and reporting requirements, including those required by the SEC. Complying with these
reporting and other regulatory requirements is time-consuming and results in increased costs to us and could have a negative effect on
our results of operations, financial condition or business.
As
a public company, we are subject to the reporting requirements of the Securities Exchange Act of 1934 (as amended, the “Exchange
Act”) and the requirements of the Sarbanes-Oxley Act. These requirements may place a strain on our systems and resources. The
Exchange Act requires that we file annual, quarterly and current reports with respect to our business and financial condition. The Sarbanes-Oxley
Act requires that we maintain effective disclosure controls and procedures and internal controls over financial reporting. To maintain
and improve the effectiveness of our disclosure controls and procedures, we will need to commit significant resources, hire additional
staff and provide additional management oversight. We will be implementing additional procedures and processes for the purpose of addressing
the standards and requirements applicable to public companies. Sustaining our growth also will require us to commit additional management,
operational and financial resources to identify new professionals to join our firm and to maintain appropriate operational and financial
systems to adequately support expansion. These activities may divert management’s attention from other business concerns, which
could have a material adverse effect on our results of operations, financial condition or business.
As
an “emerging growth company” as defined in the JOBS Act, we intend to take advantage of certain temporary exemptions from
various reporting requirements including, but not limited to, not being required to comply with the auditor attestation requirements
of Section 404 of the Sarbanes-Oxley Act and reduced disclosure obligations regarding executive compensation in our periodic reports
and proxy statements. We may also delay adoption of new or revised accounting pronouncements applicable to public companies until such
pronouncements are made applicable to private companies, as permitted by the JOBS Act.
We
have broad discretion in the use of the net proceeds from any offerings and may not use them effectively.
Our
management will have broad discretion in the application of the net proceeds from any offerings and may spend or invest these proceeds
in a way with which our stockholders disagree. The failure by our management to apply these funds effectively could harm our business
and financial condition. Pending their use, we may invest the net proceeds from any offering in a manner that does not produce income
or that loses value.
Our
management has limited experience in managing the day-to-day operations of a public company and, as a result, we may incur additional
expenses associated with the management of our Company.
We
only became a public company in October 2020. The management team is responsible for the operations and reporting of the Company. The
requirements of operating as a public company are many and sometimes difficult to navigate. This may require us to obtain outside assistance
from legal, accounting, investor relations, or other professionals that could be more costly than planned. If we lack cash resources
to cover these costs of being a public company in the future, our failure to comply with reporting requirements and other provisions
of securities laws could negatively affect our stock price and adversely affect our potential results of operations, cash flow and financial
condition after we commence operations.
Compliance
with changing corporate governance regulations and public disclosures may result in additional risks and exposures.
Changing
laws, regulations and standards relating to corporate governance and public disclosure, including the Sarbanes-Oxley Act of 2002 and
new regulations from the SEC, have created uncertainty for public companies such as ours. These laws, regulations, and standards are
subject to varying interpretations in many cases, and as a result, their application in practice may evolve over time as new guidance
is provided by regulatory and governing bodies. This could result in continuing uncertainty regarding compliance matters and higher costs
necessitated by ongoing revisions to disclosure and governance practices. As a result, our efforts to comply with evolving laws, regulations,
and standards have resulted in, and are likely to continue to result in, increased expense and significant management time and attention.
Certain
of our stockholders hold a significant percentage of our outstanding voting securities, which could reduce the ability of minority stockholders
to effect certain corporate actions.
Our
officers and directors are the beneficial owners of approximately 34% our outstanding voting securities. As a result, they possess
significant influence over our elections and votes. As a result, their ownership and control may have the effect of facilitating and
expediting a future change in control, merger, consolidation, takeover or other business combination, or encouraging a potential acquirer
to make a tender offer. Their ownership and control may also have the effect of delaying, impeding, or preventing a future change in
control, merger, consolidation, takeover or other business combination, or discouraging a potential acquirer from making a tender offer.
If
securities or industry analysts publish inaccurate or unfavorable research about our business, our stock price could decline.
The
trading market for our common stock will depend in part on the research and reports that securities or industry analysts publish about
us or our business. Once our common stock is quoted, if one or more of the analysts who cover us downgrade our common stock or publish
inaccurate or unfavorable research about our business, our common stock price would likely decline.
Our
Second Amended and Restated Certificate of Incorporation contains an exclusive forum provision for certain claims, which could limit
our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees.
Our
Second Amended and Restated Certificate of Incorporation provides that, unless we consent in writing to the selection of an alternative
forum, New York shall be the sole and exclusive forum for (a) any derivative action or proceeding brought on behalf of the Company, (b)
any action asserting a claim for breach of a fiduciary duty owed by any director, officer, employee, or agent of the Company to the Company
or the Company’s shareholders or (c) any action asserting a claim governed by the internal affairs doctrine, in each case subject
to said court having personal jurisdiction over the indispensable parties named as defendants therein. This provision may limit a shareholder’s
ability to bring a claim in a judicial forum that it finds favorable for disputes with the company and its directors, officers, or other
employees and may discourage lawsuits with respect to such claims. This provision does not apply to actions arising under the Exchange
Act or Securities Act.
Our
issuance of additional common stock or preferred stock may cause our common stock price to decline, which may negatively impact your
investment.
Issuances
of a substantial number of additional shares of our common or preferred stock, or the perception that such issuances could occur, may
cause prevailing market prices for our common stock to decline. In addition, our board of directors is authorized to issue additional
series of shares of preferred stock without any action on the part of our stockholders. Our board of directors also has the power, without
stockholder approval, to set the terms of any such series of shares of preferred stock that may be issued, including voting rights, conversion
rights, dividend rights, preferences over our common stock with respect to dividends or if we liquidate, dissolve or wind up our business
and other terms. If we issue cumulative preferred stock in the future that has preference over our common stock with respect to the payment
of dividends or upon our liquidation, dissolution or winding up, or if we issue preferred stock with voting rights that dilute the voting
power of our common stock, the market price of our common stock could decrease.
Anti-takeover
provisions in the Company’s charter and bylaws may prevent or frustrate attempts by stockholders to change the board of directors
or current management and could make a third-party acquisition of the Company difficult.
The
Company’s certificate of incorporation and bylaws contain provisions that may discourage, delay or prevent a merger, acquisition
or other change in control that stockholders may consider favorable, including transactions in which stockholders might otherwise receive
a premium for their shares. Furthermore, the Board of Directors has the ability to increase the size of the Board and fill newly created
vacancies without stockholder approval. These provisions could limit the price that investors might be willing to pay in the future for
shares of the Company’s common stock.
Our
common stock may become subject to the SEC’s penny stock rules and accordingly, broker-dealers may experience difficulty in completing
customer transactions and trading activity in our securities may be adversely affected.
The
SEC has adopted regulations, which generally define “penny stock” to be an equity security that has a market price of less
than $5.00 per share, subject to specific exemptions. The market price of our common stock is less than $5.00 per share and therefore
would be a “penny stock” according to SEC rules, unless we are listed on a national securities exchange. Under these rules,
broker-dealers who recommend such securities to persons other than institutional accredited investors must:
●
Make
a special written suitability determination for the purchaser;
●
Receive
the purchaser’s prior written agreement to the transaction;
●
Provide
the purchaser with risk disclosure documents which identify certain risks associated with investing in “penny stocks”
and which describe the market for these “penny stocks” as well as a purchaser’s legal remedies; and
●
Obtain
a signed and dated acknowledgment from the purchaser demonstrating that the purchaser has actually received the required risk disclosure
document before a transaction in a “penny stock” can be completed.
Although
our common stock is not currently subject to these rules, it were to become subject to such rules, broker-dealers may find it difficult
to effectuate customer transactions and trading activity in our securities may be adversely affected. As a result, the market price of
our securities may be depressed, and you may find it more difficult to sell your securities.
On
January 19, 2023, the Company entered into a Securities Purchase Agreement (the “PIPE Agreement”) with certain purchasers,
for the issuance of 8,631,574 common stock warrants (the “PIPE Offering”) comprising of two common stock warrants, each to
purchase up to one share of Common Stock per Common Warrant with an exercise price of $1.00 per share, with (a) 4,315,787 warrants being
immediately exercisable for two and one-half years following 6 months from the closing of the PIPE Offering, and (b) 4,315,787 warrants
being immediately exercisable for four and one-half years following 6 months from the closing of the PIPE Offering.
The
Warrants held by a particular holder will not be exercisable to the extent such conversion would result in such holder owning more than
4.99% of the number of Common Stock outstanding after giving effect to the issuance of Common Stock issuable upon exercise of such Warrants
calculated in accordance with Section 13(d) of the Exchange Act. Upon not less than sixty-one (61) days advance written notice, at any
time or from time to time, the Warrants holder at its sole discretion, may waive the 4.99% ownership limit. However, under any circumstance,
the Warrants holder may not exercise the Warrants if such exercise would cause Warrants holder’s beneficial ownership (as defined
by Section 13(d) of the Securities Exchange Act of 1934, as amended) of the Common Stock of the Company to exceed 9.99% of its total
issued and outstanding Common Stock or voting shares.
Pursuant
to the PIPE Agreements and the Warrants we agreed to file the registration statement of which this prospectus forms a part with the SEC
and to cause such registration statement to become effective as promptly as practicable after filing, and are required to cause such
registration statement to remain effective until the Common Stock offered hereby have been sold or may be freely sold without limitations
or restrictions as to volume or manner of sale pursuant to Rule 144 under the Securities Act.
The
entire discussion regarding the securities PIPE Agreements, registration rights agreement and related agreements is qualified in its
entirety to the forms of such agreements which have been filed as exhibits to our Current Report on Form 8-K, filed with the SEC on January
25, 2023 which are incorporated by reference into the registration statement to which this prospectus forms a part.
We
will not receive any of the proceeds from the sale of the shares of our Common Stock being offered for sale by the selling stockholders.
Upon the exercise of the Warrants for an aggregate of 8,631,574 shares of Common Stock assuming all payments are made by cash, we will
receive the exercise price of the Warrants, or an aggregate of approximately $8,631,574. We will bear all fees and expenses incident
to our obligation to register the shares of common stock. Brokerage fees, commissions and similar expenses, if any, attributable to the
sale of shares offered hereby will be borne by the Selling Stockholder.
There
is no assurance the warrants will be exercised for cash. We intend to use such proceeds, if any, for general corporate and working capital
purposes.
Each
selling shareholder of the securities and any of their pledgees, assignees and successors-in-interest may, from time to time, sell any
or all of their securities covered hereby on the principal Trading Market or any other stock exchange, market or trading facility on
which the securities are traded or quoted or in private transactions. These sales may be at fixed or negotiated prices. A selling shareholder
may use any one or more of the following methods when selling securities:
●
ordinary
brokerage transactions and transactions in which the broker-dealer solicits purchasers;
●
block
trades in which the broker-dealer will attempt to sell the securities as agent but may position and resell a portion of the block
as principal to facilitate the transaction;
●
purchases
by a broker-dealer as principal and resales by the broker-dealer for its account;
●
an
exchange distribution in accordance with the rules of the applicable exchange;
●
privately
negotiated transactions;
●
settlement
of short sales;
●
in
transactions through broker-dealers that agree with the selling shareholders to sell a specified number of such securities at a stipulated
price per security;
●
through
the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
●
a
combination of any such methods of sale; or
●
any
other method permitted pursuant to applicable law.
The
selling shareholders may also sell securities under Rule 144 under the Securities Act of 1933, as amended (the “Securities Act”)
or any other exemption from registration, if available, rather than under this prospectus.
Broker-dealers
engaged by the selling shareholders may arrange for other broker-dealers to participate in sales. Broker-dealers may receive commissions
or discounts from the selling shareholders (or, if any broker-dealer acts as agent for the purchaser of securities, from the purchaser)
in amounts to be negotiated, but, except as set forth in a supplement to this Prospectus, in the case of an agency transaction not in
excess of a customary brokerage commission in compliance with FINRA Rule 2121; and in the case of a principal transaction, a markup or
markdown in compliance with FINRA Rule 2121.
We
plan to retain any earnings for the foreseeable future for our operations. We have never paid any cash dividends on our Common
Stock and do not anticipate paying any cash dividends in the foreseeable future. Any future determination to pay cash dividends will
be at the discretion of our Board and will depend on our financial condition, operating results, capital requirements and such other
factors as our Board deems relevant.
You
should read the following discussion and analysis of our financial condition and results of our operations together with our consolidated
financial statements and the notes thereto appearing elsewhere in this Prospectus. This discussion contains forward-looking statements
reflecting our current expectations, whose actual outcomes involve risks and uncertainties. Actual results and the timing of events may
differ materially from those stated in or implied by these forward-looking statements due to a number of factors, including those discussed
in the sections entitled “Risk Factors,” “Cautionary Statement regarding Forward-Looking Statements” and elsewhere
in this Prospectus. Please see the notes to our Financial Statements for information about our Significant Accounting Policies and Recent
Accounting Pronouncements.
General
Overview
Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and sexual wellness products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry standards.
To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.
We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.
We
signed agreements to license JW-700 to Taisho, a $2.6 billion revenue company and Japan’s leading seller of minoxidil products.
Taisho plans on launching the product commercially in 2024. In India, the Company signed an agreement with Cosmofix Technovation Pvt
Ltd and Sanpellegrino Cosmetics to license its JW-700 and Photocil products. Additional licensing opportunities for these products are
being pursued primarily in overseas markets.
Critical
Accounting Policies
Our
management’s discussion and analysis of our financial condition and results of operations is based on our audited financial statements
for the year ended December 31, 2022 and 2021, which have been prepared in accordance with United States generally accepted accounting
principles, or U.S. GAAP, and the rules and regulations of the Securities and Exchange Commission. The preparation of the financial statements
requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the financial statements as well as the reported revenue generated, and expenses incurred during
the reporting periods. Our estimates are based on our historical experience and on various other factors that we believe are reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions
and any such differences may be material. We believe that the accounting policies discussed below are critical to understanding our historical
and future performance, as these policies relate to the more significant areas involving management’s judgments and estimates.
The financial statements have
been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and
are expressed in United States Dollars. Significant accounting policies are summarized below:
Revenue Recognition
The Company generates its
revenue from the sale of its products directly to the end user or distributor (collectively the “customer”).
The Company recognizes revenues
by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue from Contracts with Customers”
(“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods or services are transferred to a customer,
in an amount that reflects the consideration that the Company expects to receive in exchange for those goods or services. The Company
applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations
under each of its agreements:
●
identify the contract with a customer;
●
identify the performance obligations in the contract;
●
determine the transaction price;
●
allocate the transaction price to performance obligations in the contract; and
●
recognize revenue as the performance obligation is satisfied.
The Company’s performance
obligations are satisfied when goods or products are shipped on an FOB shipping point basis as title passes when shipped. Our product
is generally paid in advance of shipment or standard net 30 days and we offer no specific right of return, refund or warranty related
to our products except for cases of defective products of which there have been none to date.
Inventory
Inventories are stated at
the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs or write-offs
of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold. Inventory is
based upon the average cost method of accounting.
Use of Estimates
The preparation of financial
statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts
of expenses during the reporting period. Actual results could differ from those estimates.
Impairment of Long-Lived
Assets
We evaluate long-lived assets
(including intangible assets) for impairment whenever events or changes in circumstances indicate that the carrying amount of a long-lived
asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted future net cash flow the
asset is expected to generate.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Earnings
(Loss) Per Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
Warrants are not considered in the calculations for the years ended December 31, 2022 and 2021, as the impact of the potential common
shares would be to decrease the loss per share.
For the Three
Months
For the Year
Ended
March 31,
Ended
December 31,
2023
2022
2022
2021
Numerator:
Net
(loss)
$
(1,308,174
)
$
(2,919,775
)
$
(15,223,028
)
$
28,100,245
)
Denominator:
Denominator
for basic earnings per share - Weighted- average common shares issued and outstanding during the period
25,551,752
23,134,059
22,106,703
16,603,788
Denominator
for diluted earnings per share
25,551,752
23,134,059
22,106,703
16,603,788
Basic (loss) per share
$
(0.05
)
$
(0.13
)
$
(0.69
)
$
(1.69
)
Diluted (loss) per share
$
(0.05
)
$
(0.13
)
$
(0.69
)
$
(1.69
)
Cash
We
consider all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes of
the statement of cash flows. There were no cash equivalents at March 31, 2023, December 31, 2022 or 2021.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for three months ended March 31, 2022 and year ended December 31, 2021 and the cumulative translation gains and losses
as of March 31, 2023 and December 31, 2022 were not material.
Accounts
Receivable
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections,
which is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During
the three months ended March 31, 2023 and years ended December 31, 2022 and 2021, the Company recognized no allowance for doubtful
collections.
Fair
Value of Financial Instruments
The
fair value of our assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value Measurements
and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to their short-term
nature.
We
account for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax assets
and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities and
for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on our evaluation, it has been concluded that there are no significant uncertain tax positions
requiring recognition in our financial statements. Since we were incorporated on October 24, 2018, the evaluation was performed for 2018
tax year, which would be the only period subject to examination. We believe that our income tax positions and deductions would be sustained
on audit and does not anticipate any adjustments that would result in a material changes to our financial position. Our policy for recording
interest and penalties associated with audits is to record such items as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 and 2021 consists of net operating loss carry forwards calculated using federal
and state effective tax rates equating to approximately $6,714,609 and $4,865,890, respectively. Due to the Company’s lack of earnings
history, the deferred tax asset has been fully offset by a valuation allowance of $6,714,609 and $4,865,890 for the years ended December
31, 2022 and 2021.
Research
and Development
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10,
Research and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense
as incurred. Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments
costs are expensed when the contracted work has been performed or as milestone results have been achieved. Company-sponsored
research and development costs related to both present and future products are expensed in the period incurred. The Company incurred
research and development expenses of $33,148, $562,117 and $1,079,362 for the three months ended March 31, 2023 and years ended
December 31, 2022 and 2021, respectively.
Stock
Based Compensation
We
recognize compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share-based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date (“Inception”), we adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic
718): Improvements to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation
- Stock Compensation (which currently only includes share-based payments to employees) to include share-based payments issued to non-employees
for goods or services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
Recently
Issued Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for nonemployee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The Company has adopted this standard beginning January 1,
2019. The adoption of this standard did not have a significant impact on our results of operations, financial condition, cash flows,
and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
did not have a significant impact on our results of operations, financial condition, cash flows, and financial statement disclosures.
Management
does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect
on our financial statements.
The
following table provides selected financial data about us for the year ended December 31, 2022 and 2021, respectively.
December 31,
December 31,
2022
2021
Sales
$
6,196,743
$
2,876,273
Cost of Sales
5,170,386
2,340,788
Gross Profit (Loss)
1,026,357
535,485
Total expenses
16,249,385
28,635,730
Net Loss
$
(15,223,028
)
$
(28,100,245
)
Revenues
We
generated $6,196,743 in revenues for the year ended December 31, 2022 compared to $2,876,273 revenues for the year ended December 31,
2021. The large increase is due to the Company having more nominal-like operations during 2022. In 2021 Covid had a negative
impact on the revenues of the Company with the closure of Amusement and theme parks and which were not fully open until the end of 2021.
Operating
Expenses and other income
We
had total operating expenses and other income of $16,249,385 for the year ended December 31, 2022 compared to $28,635,730 for the year
ended December 31, 2021 .
Operating
expenses for the year ended December 31, 2022 totaled $16,249,385 were in connection with our daily operations as follows: (i) marketing
expenses of $84,689; (ii) research and development of $16,249,385 which included clinical trials; (iii) legal and professional expenses
of $3,579,148 primarily for due diligence and legal work on two proposed mergers and litigation along with corporate advisory services,
registration statement preparation fees, general corporate governance fees; (iv) rent of $175,038; (v) depreciation and amortization
of $95,805; (vi) general and administrative expenses of $3,419,561, consisting of payroll and related taxes, travel, meals and entertainment,
office supplies and expense and other normal office and administration expenses; (vii) stock based compensation of $4,357,372 consisting
primarily of the fair value of options and warrants; (viii) an impairment to a promissory note of $1,000,000; (ix) an impairment to intellectual
Property of $1,450,000; (x) net interest expense of $1,283,106, which includes $1,104,477 fair value of warrants and (xi) net other income
of $1,718.
Operating
expenses for the year ended December 31, 2021 totaled $28,635,730 were in connection with our daily operations as follows: (i) marketing
expenses of $522,893; (ii) research and development of $1,079,362 which included clinical trials; (iii) legal and professional expenses
of $3,098,137 primarily for due diligence and legal work on two proposed mergers, along with corporate advisory services, registration
statement preparation fees, general corporate governance fees; (iv) rent of $88,829; (v) depreciation and amortization of $187,917; (vi)
general and administrative expenses of $2,941,550, consisting of payroll and related taxes, travel, meals and entertainment, office supplies
and expense and other normal office and administration expenses; (vii) stock based compensation of $9,387,963 consisting primarily of
the fair value of options and warrants; (viii) an impairment to a promissory note of $10,000,000; (ix) an impairment to intellectual
Property of $300,000; (x) net interest expense of $1,728,783, which includes $1,446,530 fair value of warrants and (xi) net other income
of $699,704, which includes a $669,200 gain from an Omnibus Settlement relating to Magical Beasts Acquisition.
Income/Losses
Net
losses were $15,223,028 and $28,100,245 for the years ended December 31, 2022 and 2021, respectively.
For
the three months ended March 31, 2023 and 2022
The
following table provides selected financial data about us for the three months ended March 31, 2023 and 2022, respectively.
March 31, 2023
March 31, 2022
Sales
$
1,121,676
$
721,629
Cost of Sales
875,031
604,418
Gross Profit (Loss)
246,645
117,211
Total expenses
(1,554,819
)
(3,036,986
)
Net Loss
$
(1,308,174
)
$
(2,919,775
)
Revenues
We
generated $1,121,676 in revenues for the three months ended March 31, 2023 compared to $721,629 revenues in the three months ended March
31, 2022. As a result of the Covid-19 pandemic, revenues were depressed in the early part of 2022 and we are now experiencing a greater
demand for our products.
Operating
Expenses and Other Income (Expense)
We
had total operating expenses and other income and expense of $1,554,819 for the three months ended March 31, 2022 compared to $3,036,986
for the three months ended March 31, 2021.
Operating
expenses for the three months ended March 31, 2023 were in connection with our daily operations as follows: (i) marketing expenses of
$27,859; (ii) research and development of $33,148; (iii) legal and professional expenses of $611,689, consisting of corporate advisory
services, annual report preparation fees and general corporate governance fees; (iv) rent and utilities of $55,655; (v) depreciation
and amortization of $23,186; (vi) general and administrative expenses of $745,000, consisting of payroll and related taxes, travel, meals
and entertainment, office supplies and expense, compensation related to management transition agreements and other normal office and
administration expenses; (vii) net interest expense of $58,183; and (viii) other expense of $99.
Operating
expenses for the three months ended March 31, 2022 were in connection with our daily operations as follows: (i) marketing expenses of
$39,385; (ii) research and development of $103,025; (iii) legal and professional expenses of $514,491, consisting of corporate advisory
services, annual report preparation fees and general corporate governance fees; (iv) rent and utilities of $40,293; (v) depreciation
and amortization of $25,378; (vi) general and administrative expenses of $1,151,361, consisting of payroll and related taxes, travel,
meals and entertainment, office supplies and expense, compensation related to management transition agreements and other normal office
and administration expenses; (vii) stock based compensation of $105,000; (viii) net interest expense of $20,713 (ix) other expense of
$37,340 and (x) impairment of a secured promissory note of $1,000,000.
Income/Losses
Net
losses were $1,308,174 and $2,919,775 for the three months ended March 31, 2023 and 2022, respectively.
Impact
of Inflation
We
believe that inflation has had a negligible effect on operations since inception. We believe that we can offset inflationary increases
in the cost of operations by increasing sales and improving operating efficiencies.
Off
Balance Sheet Arrangements
We
do not have off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known
as “variable interest entities.”
Liquidity
and Capital Resources
The
Company is in commercialization mode, while continuing to pursue the development of its next generation products as well as new products
that are being developed.
We
generally require cash to:
●
launch
sales initiatives,
●
fund
our operations and working capital requirements,
●
develop
and execute our product development and market introduction plans,
Jupiter
Wellness, Inc. (collectively, “Jupiter Wellness,” the “Company,” “we,” “us” or, “our”)
is a diversified company supporting health and wellness through the research and development of over-the-counter (OTC) products and intellectual
property. The Company is in the early stage of developing, manufacturing, distributing, and marketing a diverse line of consumer products
and OTC products to address a range of conditions, including hair loss, eczema, vitiligo, and sexual wellness.
Organizational
History
Jupiter
Wellness was originally incorporated in the State of Delaware on October 24, 2018. The principal business address is 1061 E. Indiantown
Rd., Suite. 110, Jupiter, FL 33477.
Description
of Business
Company
Overview
Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and sexual wellness products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry
To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.
We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.
We
signed agreements to license JW-700 to Taisho, a $2.6 billion revenue company and Japan’s leading seller of minoxidil products.
Taisho plans on launching the product commercially in 2024. In India, the Company signed an agreement with Cosmofix Technovation Pvt
Ltd and Sanpellegrino Cosmetics to license its JW-700 and Photocil products. Additional licensing opportunities for these products are
being pursued primarily in overseas markets.
Products
Roadmap
The
Company is advancing several formulations to address psoriasis and vitiligo (Photocil), increase the effectiveness of minoxidil to treat
hair loss (JW-700 “minoxidil booster”), women’s sexual wellness (JW-500), and jellyfish sting prevention sunscreen
(NoStingz), and atopic dermatitis/eczema (JW-110).
Photocil
was launched commercially in India in Q3 2022 as a treatment for vitiligo and psoriasis. Photocil is a topical cream that works with
natural sunlight to provide patients with safe and effective phototherapy at home by blocking harmful radiation and permitting the passage
of therapeutic UV radiation from the sun.
NoStingz
provides an effective barrier against the stinging mechanism of jellyfish cnidocyte preventing the delivery of venom to the victim. Applied
like other topical sun screen products, the product is clinically proven to protect users from jellyfish, sea lice, and UVA/UVB rays.
JW-700,
currently being licensed abroad and developed for US launch, the product has been clinically shown to increase the enzymes needed for
minoxidil to work, sulfotransferase enzymes, by using the product topically in conjunction with topical minoxidil. Additional studies
and formulation work are ongoing.
JW-500
was born out of clinical trials designed to establish a topical treatment for the restoration of nipple sensitivity for breast augmentation
patients, in addition to patients who had undergone chemotherapy or lumpectomy surgery following a cancer diagnosis. During early studies,
women reported not only increased sensitivity but also increased libido. The Company plans to file for a pre-IND meeting with the US
FDA and seek Orphan Drug Designation. An expedited 505(b)(2) regulatory pathway for development is being considered as the current formulation
contains an already approved drug.
Our
research and development team in continually looking to develop new therapeutic products, while continually improving and enhancing our
existing products and product candidates to address customer demands and emerging trends. Our team is currently working to further improve
the protection provided by NoStingz and develop more effective formulas for our JW-700 product.
Sales
and Marketing
We
primarily sell our products through third-party physical retail stores and partners who license and distribute them to other markets.
Currently, our products are licensed for distribution in over 31 countries. The majority of our sales occur via traditional physical
retailers, including their websites. We also sell via online retailers, such as Amazon and Walmart. To drive loyalty, word-of-mouth marketing,
and sustainable growth, we invest in customer experience and customer relationship management. Our marketing investments are directed
towards driving profitable growth through advertising, public relations, and brand promotion activities, including digital platforms,
sponsorships, collaborations, brand activations, and channel marketing. Additionally, we continue to invest in our marketing and brand
development efforts by investing capital expenditures on product displays to support our channel marketing via our retail partners.
Manufacturing,
Logistics and Fulfillment
We
outsource the manufacturing of our products to contract manufacturers, who produce them according to our formulation specifications.
Our products are manufactured by contract manufacturers in India and the US. The majority of our products will then be shipped to third-party
warehouses and to our corporate offices, which can either transport them to our distributors, retailers, or directly to our customers.
Our third-party warehouses are located in the US. We use a limited number of logistics providers to deliver our products to both distributors
and retailers, which allows us to lessen order fulfillment time, cut shipping costs, and improve inventory flexibility.
SRM
Entertainment
On
November 30, 2020, we entered into and closed the Exchange Agreement with SRM, a Hong Kong Special Administrative Region of the People’s
Republic of China limited company and wholly owned subsidiary of Vinco, and SRM Shareholders, pursuant to which we acquired 100% of the
SRM Common Stock from the SRM Shareholders in exchange for 200,000 shares of the Company’s common stock, the resale of which is
subject to a leak out provision and escrow of 50,000 shares of the Company’s common stock. Upon closing, and pursuant to the Exchange
Agreement, the Company delivered the 150,000 shares of its common stock to SRM and placed 50,000 shares in escrow (“Escrow Shares”).
Pursuant to the Exchange Agreement, the Company released the Escrow Shares in 2021. Pursuant to the Exchange Agreement, the Company assumed
all of the financial obligations of SRM, as well as its employees and offices. As a result of the Exchange Agreement, SRM became a wholly-owned
subsidiary of the Company.
SRM
has relationships with and supplies the amusement park industry with exclusive products such as toys, lights, fans and other items that
are sold in amusement parks. SRM has developed, manufactured and supplied the amusement park industry with exclusive products that are
often only available to consumers inside the relevant amusement park, entertainment venues and theme hotels in Orlando Florida, Beijing
China, Japan and other places throughout the worldwide theme park industry. SRM has developed unique products in conjunction with suppliers
of products for core licensed items for major well-known brands, themes, characters, and movies.
Products
developed by SRM are generally shipped directly to the theme park without warehousing at the Company’s facilities. SRM does not
have long-term agreements with its customers, and instead develops products on an item-by-item basis subject to purchase orders from
its customers.
Through
SRM, the Company additionally intends to seek to sell its sun care products in amusement parks and related beach-adjacent properties
such as cruise lines and ocean resorts. We are currently pursuing the sale of its jellyfish protection sun care products for sale in
these locations.
Our
Competitive Strengths
We
are committed to driving continuous improvement through innovation. Since our inception, we have made significant investments in research
and development and have acquired a substantial portfolio of intellectual property, which continues to grow each year. Our commitment
to innovation has allowed us to create unique products that address unmet needs in the market, all backed by rigorous clinical research.
Our focus on research and development has enabled us to stay ahead of the curve and provide our customers with products that are not
only effective but also innovative. We take pride in our patent portfolio and the continuous growth we have achieved, as it showcases
our dedication to creating new and unique solutions for our customers. By staying committed to innovation, we are confident in our ability
to meet the ever-changing needs of the market and continue to be a leading player in the wellness industry.
To
capitalize on our market opportunity, we have assembled an ambitious long-term roadmap to
introduce products crafted to meet the unique needs of each of our customers. We plan to
develop products across multiple categories, with a focus on continuously improving the customer
experience to increase sales to both new and existing customers alike.
●
We
are highly focused on finding and growing potential customers through distribution channels
such as retail stores, e-commerce portals, and direct relationships with care providers such
as dermatologists in the US, while expanding our direct-to-consumer approach and leveraging
current channel partnerships.
●
We
intend to forge innovative, strategic partnerships with a variety of stakeholders, ranging
from established industry leaders to ambitious startups. Our goal is not only to broaden
our reach, but to maximize the potential of our existing solutions and to create value-added
opportunities across the entire partner ecosystem.
●
We
intend to grow our brand equity by increasing brand awareness in existing geographic markets,
diversifying our product offerings, and developing our partner ecosystem. Furthermore, we
will look to expand our reach and drive higher household penetration rates in our current
markets.
●
Explore
uncharted international markets, utilizing current licensees to tap into untested territories.
We will create tailored strategies and resources to accommodate the unique requirements of
each of these new markets, taking a proactive approach to reach regions that have historically
been difficult to breach and expand our global presence.
Competition
Competitors
may include major pharmaceutical and biotechnology companies, as well as specialist consumer brands companies and public and private
research institutions. We cannot be certain that we will be able to compete against current or future competitors, or that competitive
pressure will not seriously harm our business prospects. These competitors may be able to react faster to market changes, respond more
rapidly to new regulations, or allocate greater resources to the development and promotion of their products than we can.
Furthermore,
some of these competitors may make acquisitions or establish collaborative relationships among themselves to increase their ability to
rapidly gain market share. Given the rapid changes affecting the global, national, and regional economies in general and cannabis-related
medical research and development in particular, we may not be able to create and maintain a competitive advantage in the marketplace.
Time-to-market is an important factor in our industry, and our success will depend on our ability to develop innovative products that
will be accepted by patients as efficient and helpful to use.
Our
success will also depend on our ability to respond quickly to, among other things, changes in the economy, market conditions, and competitive
pressures. Any failure to adequately anticipate or respond to such changes could have a material effect on our financial condition, operating
results, liquidity, cash flow and our operational performance.
What
sets us apart in the marketplace is our clinical trials approach (double-blinded, placebo-controlled trials) that have demonstrated the
clinical efficacy of our topical products.
Intellectual
Property
Safeguarding
our intellectual property is a critical component of our business, and we take necessary measures to protect it. We rely on a blend of
patent, trademark, copyright, and trade secret laws, as well as contractual obligations like confidentiality agreements, licenses, and
intellectual property assignment agreements to establish and defend our exclusive rights. To control access to our proprietary information,
we enforce a policy that mandates our staff, contractors, consultants, and other third parties to sign confidentiality and proprietary
rights agreements. Although these laws, procedures, and limitations offer some level of protection, they may not entirely shield our
intellectual property rights from being challenged, invalidated, infringed upon, or misused. There is also no assurance that we will
succeed in any patent infringement claims made against third parties. In addition, the laws of certain countries may not grant the same
level of protection to proprietary rights as the laws of the United States, which could limit our ability to safeguard our proprietary
technology in some jurisdictions.
Human
Capital
We
are committed to producing exceptional therapeutic products for our customers, and our employees play a crucial role in realizing this
vision. To keep advancing innovative products and remain competitive in our fast-paced and fiercely competitive market, it is essential
that we attract and retain talented and skilled employees. To achieve this goal, we endeavor to provide a compensation and benefits package
that is competitive, cultivate a culture of inclusivity where everyone feels supported and empowered to excel, and create opportunities
for our staff to contribute to their communities and make a positive social impact..
As
of December 31, 2022, we had ten full-time employees, including Chief Executive Officer Brian S. John, Chairman and Chief Scientific
Officer, Dr. Glynn Wilson, and Chief Financial Officer, Douglas McKinnon.
Currently,
we do not own any real property. We rent office space at 1061 E. Indiantown Rd., Ste. 110, Jupiter, FL 33477 for $15,038 per month. The
Company entered into the office lease effective July 1, 2021, which has a primary term of the lease of five years with one renewal option
for an additional three years.
Available
Information
We
aim to provide our stakeholders with transparent and timely information on our company’s performance. As such, we offer free access
to our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any changes made to those reports
filed or furnished under Sections 13(a) or Section 15(d) of the Securities Exchange Act of 1934 (the “Exchange Act”), as
amended, through our website. We make these reports available as soon as reasonably feasible after submitting them electronically to
the SEC.
The
SEC maintains an internet site (www.sec.gov) that contains reports, proxy and information statements, and other information regarding
issuers that file electronically with the SEC.
Research
and Development
The
primary objective of our research and development program is to advance the development of our existing and proposed products, to enhance
the commercial value of such products.
The
Company incurred research and development expenses of $1,637,117 and $1,079,362 for the years ended December 31, 2022 and 2021, respectively.
On
July 12, 2021, we entered into a clinical trial research agreement (the “Clinical Trial Research Agreement”) with Applied
Biology, Inc. (“AB”). Under the Clinical Research Agreement, AB will design, manage and conduct a head-to-head study of JW-101
compared to EUCRISA (crisaborole ointment 2%) for the treatment of Eczema (the “Study”). An interim analysis is expected.
As
previously reported in a Current Report on Form 8-K filed with the SEC on December 14, 2021, the Company, entered into a stock purchase
agreement (the “Original Purchase Agreement”), which was later amended and restated (the “Purchase Agreement”),
and reported in a Current Report on Form 8-K filed with the SEC on January 13, 2022 (the “January 13th Disclosure”), with
Next Frontier Pharmaceuticals, Inc. (“Next Frontier Pharmaceuticals”), a Delaware corporation, and certain of its affiliates
(the “Next Frontier Affiliates”, and together with “Next Frontier Pharmaceuticals”, the “Next Frontier
Parties”), pursuant to which the Company planned to acquire Next Frontier Pharmaceuticals (the “Acquisition”). The
Purchase Agreement contained conditions to close that were not met by the Next Frontier Parties, including delivery of financial statement.
As such, on February 17, 2022, without consummating the Acquisition, Next Frontier Pharmaceuticals delivered to the Company a letter
pursuant to which Next Frontier Pharmaceuticals terminated the Purchase Agreement (the “Termination Date”). Considering the
aforementioned termination, the Company did not effectuate the Transactions, including the distribution of shares of SRM to the Company’s
stockholders, as was contemplated in the Purchase Agreement and previously disclosed in the January 13th Disclosure.
As
of the Termination Date, an indebtedness balance in an aggregate amount totaling $11.2 million, which was previously advanced by the
Company to the Next Frontier Parties under those certain Secured Promissory Note, dated December 8, 2021 (the “December 2021 Note”),
and Secured Promissory Note, dated January 7, 2022 (the “January 2022 Note,” collectively with the December 2021 Note as
the “NFP Notes”), is owed and outstanding. The December 2021 Note has a maturity date of June 8, 2022, and the January 2022
Note has a maturity date of July 7, 2022, or otherwise when due. In March 2022, the Company issued a Notice of Default on the NFP Notes.
As a result, the Company has determined that the NFP Notes have been impaired and has taken an impairment charge of $10,000,000 against
the 2021 earnings and $1,000,000 against the 2022 earnings.
Since
1937, Cannabis sativa L. has been a federally regulated Schedule I drug under the Controlled Substances Act, 21 U.S.C. § 811 (the
“CSA”), regulated by the Drug Enforcement Agency (the “DEA”).
It
was not until 2014 when a distinction between the use of Cannabis sativa L. for medical, recreational, and industrial purposes was made
via Section 7606 of the Agricultural Act of 2014, which cleared a legal path for industrial hemp to be grown in three limited circumstances,
1) by researchers at an institute of higher education, 2) by state departments of agriculture, or 3) by farmers participating in a research
program permitted and overseen by a state department of agriculture.
In
2016, the DEA, U.S. Department of Agriculture, and the FDA issued a joint statement detailing the guidelines for growth of industrial
hemp as part of state-sanctioned research programs. Those guidelines state that hemp can only be sold in states with pilot programs,
plants and seeds can only cross state lines as part of permitted state research programs, and seeds can only be imported by individuals
registered with the DEA.
We
believe the passage of the Farm Bill will allow us to expand our marketplace opportunities. On December 20, 2018, President Donald J.
Trump signed into law the Agriculture Improvement Act of 2018, otherwise known as the “Farm Bill”. Prior to its passage,
hemp, a member of the cannabis family, and hemp-derived CBD were classified as a Schedule I controlled substances, and so were deemed
to be illegal under the CSA. With the passage of the Farm Bill, hemp cultivation is broadly permitted. The Farm Bill explicitly allows
the transfer of hemp-derived products across state lines for commercial or other purposes. It also puts no restrictions on the sale,
transport, or possession of hemp-derived products, so long as those items are produced in a manner consistent with the law.
Under
Section 10113 of the Farm Bill, hemp cannot contain more than 0.3 percent THC. THC refers to the chemical compound found in cannabis
that produces the psychoactive “high” associated with cannabis. Any cannabis plant that contains more than 0.3 percent THC
would be considered non-hemp cannabis—or marijuana—under federal law and would thus face no legal protection under this new
legislation and would be an illegal Schedule 1 drug under the CSA.
Additionally,
there will be significant, shared state-federal regulatory power over hemp cultivation and production. Under Section 10113 of the Farm
Bill, state departments of agriculture must consult with the state’s governor and chief law enforcement officer to devise a plan
that must be submitted to the Secretary of the United States Department of Agriculture or USDA. A state’s plan to license and regulate
hemp can only commence once the Secretary of USDA approves that state’s plan. In states opting not to devise a hemp regulatory
program, USDA will construct a regulatory program under which hemp cultivators in those states must apply for licenses and comply with
a federally run program. This system of shared regulatory programming is similar to options states had in other policy areas such as
health insurance marketplaces under the Affordable Care Act, or workplace safety plans under Occupational Health and Safety Act—both
of which had federally-run systems for states opting not to set up their own systems.
The
Farm Bill outlines actions that are considered violations of federal hemp law (including such activities as cultivating without a license
or producing cannabis with more than 0.3% THC). The Farm Bill details possible punishments for such violations, pathways for violators
to become compliant, and even which activities qualify as felonies under the law, such as repeat offenses.
One
of the goals of the Agricultural Act of 2014 was to generate and protect research into hemp. The Farm Bill continues this effort. Section
7605 re-extends the protections for hemp research and the conditions under which such research can and should be conducted. Further,
section 7501 of the Farm Bill extends hemp research by including hemp under the Critical Agricultural Materials Act. This provision recognizes
the importance, diversity, and opportunity of the plant and the products that can be derived from it, but also recognizes that there
is still a lot to learn about hemp and its products from commercial and market perspectives.
Our
products are tested each time they are manufactured. All contracted labs used by the Company to manufacture our products are compliant
with the FDA’s Current Good Manufacturing Practice (“CGMP”) regulations in accordance with 21 CFR 210/211 (required
for Over-the-Counter drug products). Each of the Company’s contracted Labs has self-imposed health and safety standards to ensure
compliance with the FDA’s CGMPs.
The
FDA is generally responsible for protecting the public health by ensuring the safety, efficacy, and security of (1) prescription and
over the counter drugs; (2) biologics including vaccines, blood & blood products, and cellular and gene therapies; (3) foodstuffs
including dietary supplements, bottled water, and baby formula; and, (4) medical devices including heart pacemakers, surgical implants,
prosthetics, and dental devices.
Regarding
its regulation of drugs, the FDA process requires a review that begins with the filing of an investigational new drug (IND) application,
with follow-on clinical studies and clinical trials that the FDA uses to determine whether a drug is safe and effective, and therefore
subject to approval for human use by the FDA.
Aside
from the FDA’s mandate to regulate drugs, the FDA also regulates dietary supplement products and dietary ingredients under the
Dietary Supplement Health and Education Act of 1994. This law prohibits manufacturers and distributors of dietary supplements and dietary
ingredients from marketing products that are adulterated or misbranded. This means that these firms are responsible for evaluating the
safety and labeling of their products before marketing to ensure that they meet all the requirements of the law and FDA regulations,
including, but not limited to the following labeling requirements: (1) identifying the supplement; (2) nutrition labeling; (3) ingredient
labeling; (4) claims; and, (5) daily use information.
The
FDA has not approved cannabis, marijuana, hemp or derivatives as a safe and effective drug for any indication. We may in the future file
an IND with the FDA for our JW-100 product in the event the pending provisional patent on an Aspartame/CBD combination is approved. As
of the date hereof, our products containing CBD derived from industrial hemp are not marketed or sold using claims that their use is
a safe and effective treatment for any medical condition subject to the FDA’s jurisdiction.
The
FDA has concluded that products containing cannabis or industrial hemp derived CBD are excluded from the dietary supplement definition
under sections 201(ff)(3)(B)(i) and (ii) of the U.S. Food, Drug & Cosmetic Act, respectively. The FDA’s position is that products
containing cannabis, CBD or derivatives are Schedule 1 drugs under the Controlled Substances Act, and so are illegal. Our products containing
CBD derived from industrial hemp are not marketed or sold as dietary supplements. However, at some indeterminate future time, the FDA
may choose to generally change its position concerning products containing hemp derived CBD, and may choose to enact regulations that
are applicable to such products. In this event, our industrial hemp based products containing CBD may be subject to regulation.
Some
of our products contain controlled substances as defined in the Controlled Substances Act (CSA). Controlled substances that are pharmaceutical
products are subject to a high degree of regulation under the CSA, which establishes, among other things, certain registration, manufacturing
quotas, security, recordkeeping, reporting, import, export and other requirements administered by the DEA.
Despite
recent approvals by the FDA and DEA for a newly approved medication which contains cannabidiol (CBD), the scheduling of these substances,
many of which are beyond our control, could jeopardize our ability to obtain regulatory approval for and successfully market our products.
Any such setback in our pursuit of regulatory approval would have a material adverse effect on our business and prospects.
On
June 25th, 2018 the US Federal Drug Administration (FDA) approved Epidiolex. Epidiolex is the first and only FDA-approved prescription
cannabidiol (CBD). It is approved to treat seizures associated with Lennox-Gastaut syndrome (LGS), Dravet syndrome, or tuberous sclerosis
complex (TSC) in patients 1 year of age and older. Accordingly, the FDA has designated CBD as a drug and the need for all marketed products
to follow FDA guidelines for safety and efficacy. It is not yet clear how this will affect thousands of CBD products already on the market
given the multitude of state and local regulations that cover this field.
Recent
Development
On
June 4, 2021, the Company filed a registration statement on Form S-1 (File No. 333- 258005) which was declared effective on June 21,
2021, for the sale or other disposition from time to time by the selling shareholders identified in the prospectus of up to 1,050,002
shares of Common Stock consisting of up to 525,001 Common Stock, at a $4.54 share price, which may be issued upon the conversion of convertible
promissory notes issued in May 2021, and up to 525,001 Common Stock, at a $6.00 share price, which may be issued upon the exercise of
outstanding warrants.
Pursuant
to a registration statement on Form S-1 (File No. 333- 258005) which was declared effective on June 21, 2021 (the “June Registration
Statement”) the Company undertook a firm commitment offering (the “Offering”) of shares of our common stock (“Common
Stock”), par value $0.001 per share. With a combined public offering price of each share of Common Stock and Company Warrant (as
defined below) of $2.80, a total of 11,066,258 shares (the “Company Offering Shares”) and 11,607,142 warrants (the “Company
Warrants”) to purchase 11,607,142 shares were registered. In addition a total of 540,884 shares were offered by the Company selling
stockholder. As part of the compensation, the Company also issued 442,650 warrants to Aegis Capital Corp. to purchase 442,650 shares.
On
January 20, 2022 the Company received a letter from Nasdaq stating that, because the Company made the Share Grants not pursuant to the
2021 Equity Plan despite them considered to be S-8 eligible, Nasdaq had determined that the Company did not comply with Listing Rule
5635(c). It was brought to our attention that 180,000 shares of common stock, out of the total 1,020,000 shares of common stock to consultants
(the “Consulting Share Awards”) that were issued to three consultants, Greentree Financial (100,000 shares), Inc., L&H
Inc. (20,000 shares), and Tee 2 Green Enterprises, Ltd. (60,000 shares), during the relevant period (the “Share Grants”),
should have been issued pursuant to the 2021 Equity Plan because the Share Grants were considered to be S-8 eligible. As a result, the
inadvertent issuance of the Share Grants to the mentioned-above three consultants was not made in compliance with Listing Rule 5635(c).
The Company subsequently notified Nasdaq that the Board has approved the reallocation of the Share Grants to be accounted for as if they
were originally issued under the 2021 Equity Plan, and has made the corresponding change to the Company’s books and records. However,
since the 2021 Equity Plan has previously been exercised in full, to allow for the reallocation of the Share Grants under the 2021 Equity
Plan, on January 17, 2022, the Board determined that 100,000 options that have previously been issued under the 2021 Equity Plan to Brian
John, and 100,000 options issued to Dr. Glynn Wilson be cancelled, a revocation to which Messrs. John and Wilson have agreed. Following
the remedial measures, on January 20, 2022, the Company was informed that the Company has regained compliance with the Rule and that
this matter is now closed.
On
January 19, 2023, the Company entered into a Securities Purchase Agreement (the “PIPE Agreement”) with certain purchasers,
for the issuance of 8,631,574 common stock warrants (the “PIPE Offering”) at a price of $0.125 per warrant, comprised of
two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common Stock per Common Warrant with
an exercise price of $1.00 per share , with (a) 4,315,787 Common Warrants being immediately exercisable for three years following 6 months
from the closing of the PIPE Offering, and (b) 4,315,787 Common Warrants being immediately exercisable for five years following 6 months
from the closing of the PIPE Offering. Concurrently to the PIPE Agreement, the Company entered into ot a Securities Purchase Agreement
(the “RD Agreement”) with certain purchasers, pursuant to which on January 23, 2023, 4,315,787 shares of common stock, par
value $0.001 (the “Common Stock”), at a price of $0.70 per share were issued to the purchasers (the “RD Offering”).
The Common Stock was issued pursuant to a Registration Statement on Form S-3 filed by the Company with the Securities and Exchange Commission
(the “Commission”) on September 28, 2022 (File No. 333-267644) and declared effective on November 9, 2022. The aggregate
gross proceeds to the Company from both the PIPE Offering and the RD Offering were approximately $4.1 million, with the purchase price
of one share, one 3-year warrant and one 5-year warrant as $0.95.
MARKET
FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES
Market
Information
Our
Common Stock and warrants currently trade on Nasdaq under the symbols “JUPW” and “JUPWW”, respectively.
The
last reported high and low sales price for our shares and warrants on Nasdaq as of May 10, 2023 was $0.42
and $0.38, respectively. As of May 10, 2023 we had 26,654,675 shareholders of record.
Dividend
Policy
We
do not anticipate paying any cash dividends on our common stock in the foreseeable future and we intend to retain all of our earnings,
if any, to finance our growth and operations and to fund the expansion of our business. Payment of any dividends will be made in the
discretion of our Board of Directors, after our taking into account various factors, including our financial condition, operating results,
current and anticipated cash needs and plans for expansion. No dividends may be declared or paid on our common shares, unless a dividend,
payable in the same consideration or manner, is simultaneously declared or paid, as the case may be, on our shares of preferred stock,
if any.
Issuance
of Securities
On
December 30, 2022, the Company granted the directors and officers of the Company options to purchase shares of common stock. The table
below shows the options granted to each director and officers, and their respective terms.
Name
Options
Exercise
Price
Term
Brian
S John
1,050,000
$
0.836
Five
years from the grant date
Dr.
Glynn Wilson
1,050,000
$
0.7600
Five
years from the grant date
Douglas
McKinnon
500,000
$
0.7600
Five
years from the grant date
Christopher
Melton
50,000
$
0.7600
Five
years from the grant date
Dr.
Skander Fani
50,000
$
0.7600
Five
years from the grant date
Nancy
Torres Kauffman
50,000
$
0.7600
Five
years from the grant date
Gary
Hermann
50,000
$
0.7600
Five
years from the grant date
In
addition to the directors and officers, on December 30, 2022, the Company granted 100,000 options to purchase shares of common stock,
at an exercise price of $0.7600 and a five year term, to Mesers. Markita Russell, Paul Jones and Zachary Greave, each. The company also
granted 50,000 options to purchase shares of common stock, at an exercise price of $0.7600 and a five year term, to Messers. Michelle
Basantes, George Hall, and Dr. Hector Alia.
Our
directors and executive officers and their respective ages as of the date of this prospectus are as follows:
Name
Age
Position(s)
Brian
S. John
53
Chief
Executive Officer and Director
Douglas McKinnon
72
Chief Financial Officer
Dr.
Glynn Wilson
73
Chairman
and Chief Science Officer
Dr.
Skender Fani
82
Director
Nancy
Torres Kaufman
40
Director
Christopher
Marc Melton
49
Director
Gary
Herman
57
Director
Dr. Hector Alila
68
Director
The
following describes the business experience of each of our directors and executive officers, including other directorships held in reporting
companies:
Brian
S. John, Chief Executive Officer and Director, is one of our founders and has served as our Chief Executive Officer since October
2018. For the past 20 years, Brian has been an investor and advisor to companies around the globe. He is the founder of Caro Partners,
LLC, a financial consulting firm specializing in assisting emerging growth companies primarily in the sub- $100 million space, and has
worked with hundreds of companies in dozens of countries over the last 25 years. Mr. John was the Chief Executive Officer of Teeka Tan
Products Inc., a sun care company he co-founded in 2004 and later sold. He also serves on the board of directors of The Learning Center
at the Els Center of Excellence–a school for children with autism in Jupiter, Florida. In August 2015, Mr. John voluntarily petitioned
the United States Bankruptcy Court in the Southern District of Florida (case #15-24036-PGH) for personal bankruptcy under Chapter 7 of
the United States bankruptcy Code. The debtor, Mr. John, was discharged in February 19, 2016 and the matter was terminated in April 2017.
There were no allegations of fraud made in the proceedings.
Douglas
O. McKinnon, Chief Financial Officer, has served as our Chief Financial officer since August 15, 2019. Mr. McKinnon has served as
the Chief Executive Officer of AppYea, Inc. since March 2016. Mr. McKinnon has served as a director of Surna, Inc. since March, 2014
and as Surna’s Executive Vice President and Chief Financial Officer since April, 2014. Prior to Surna, Inc., Mr. McKinnon served
as Chief Executive Officer of 1st Resource Group, Inc. for four years. Mr. McKinnon’s 35+ year professional career includes
financial, advisory and operation experience across a broad spectrum of industry sectors, including oil and gas, technology, cannabis
and communications. He has served in C-level positions in both private and public sectors, including Chairman and CEO of an American-Stock-Exchange
traded company, VP - Chief Administrative Officer of a $12-billion market cap Nasdaq-traded company for which the management team raised
over $2.2 billion, CFO of several publicly-held US, Canadian and Australian companies, and CEO/CFO of various other private enterprises.
As an entrepreneur, Mr. McKinnon has been involved in organizations ranging from start-up companies using venture capital funding to
publicly traded institutional backed companies. Additionally, Mr. McKinnon has extensive merger and acquisition, and turnaround experience.
Dr.
Glynn Wilson, Chairman and Chief Science Officer, has served as one of our directors since November 2018. Mr. Wilson was appointed
our Chairman and Head of Research and Development on October 15, 2019. Dr. Wilson previously served as a Director of TapImmune, Inc.
from February 2005 until October, 2018 and as Chief Executive Officer from July 2009 through September 2017. Dr. Wilson also served as
President of Auriga Laboratories, Inc. from June 1, 2005 through March 13, 2006, and as Chief Scientific Officer from March 13, 2016
through August 25, 2006. He was the Chief Scientific Officer at Tacora Corporation from 1994 to 1997 and was the Vice-President, R&D,
at Access Pharmaceuticals from 1997 to 1998. Dr. Wilson was Research Area Head, Cell and Molecular Biology in Advanced Drug Delivery
at Ciba-Geigy Pharmaceuticals from 1984-1989 and Worldwide Head of Drug Delivery at SmithKline Beecham from 1989 to 1994. He was a faculty
member at Rockefeller University, New York, in the laboratory of the Nobel Laureates, Sanford Moore and William Stein, from 1974 to 1979.
Dr. Wilson is a recognized leader in the development of drug delivery systems and has been involved in taking lead products & technologies
from concept to commercialization. Dr. Wilson has a Ph. D. in Biochemistry and conducted medical research at The Rockefeller University,
New York. Dr. Wilson brings an extensive background of success in corporate management and product development with tenures in both multinational
and start-up biotech organizations.
Nancy
Torres Kaufman, Director, has served as one of our directors since January 2021. Ms. Kaufman is the Chairman and CEO of Beacon Capital
LLC, a New York family office, recently relocated to Jupiter, Florida. Ms. Kaufman officially founded Beacon Capital as her family office
and investment platform in 2010 with a focus on investing in life sciences businesses globally. In 2003, Nancy started a mortgage correspondent
lending company called Wall St. Mortgage, a first and second lien corresponding lender and brokerage company which book and operations
she sold to Countrywide in 2006. In 2004, she joined the investment banking boutique Violy & Co and focused increasingly on her first
passion, life sciences. Nancy is a Cuban born and raised entrepreneur focused on bringing venture impact philanthropy into the life science
and healthcare space. She left Cuba 1994 for the US unaccompanied as a 14-years old. In 1999, Nancy was awarded a full academic scholarship
to the College of St. Elizabeth, consisting of an accelerated medical program with UMDNJ for a Bachelor of Science Major in Biology with
a Chemistry minor. Nancy also entered the Women’s Leadership Program at Yale School of Management in 2020.
Christopher
Marc Melton, Director, has served as one of our directors since August 2019. Mr. Melton has served as director of SG Blocks, Inc.
since November of 2011 and currently serves as the Audit Committee Chairman. From 2000 to 2008, Mr. Melton was a Portfolio Manager for
Kingdon Capital Management (“Kingdon”) in New York City, where he ran in excess of $1 Billion book in media, telecom,
and Japanese investment. Mr. Melton opened Kingdon’s office in Japan, where he set up a Japanese research company. From 1997 to
2000, Mr. Melton served as a Vice President at JPMorgan Investment Management as an equity research analyst, where he helped manage $1
Billion plus in REIT funds under management. Mr. Melton was a Senior Real Estate Equity Analyst at RREEF Funds in Chicago from 1995 to
1997. Mr. Melton is Principal and co-founder of Callegro Investments, a specialist land investor. He currently serves on several Public
and Private Boards as well as Chairman of the Audit Committee of a Nasdaq listed company.
Dr.
Skender Fani, Director, has served as one of our directors since September 9, 2022. Dr. Fani is the Chairman of Otis Elevator-Austria,
Heim GmbH, a substantial real estate company in Vienna, Austria, and Polster GmbH, a leading public relations and sports management company
in Germany and Austria. He also serves as Chairman of LOOS Bar GmbH in Vienna, Austria. Dr. Fani is a corporate lawyer in Austria and
throughout the E.U. specializing in sports, entertainment, and business law. For the past 40 years, he has represented numerous top sports
and entertainment personalities throughout Europe. He has been the personal advisor to presidents and owners of Europe’s top soccer
teams, including MAGNA-Vienna, FC Barcelona, AS Roma, and Red Bull-Salzburg. He is the past Chairman of Rapid-Vienna, one of Europe’s
most prestigious and historic soccer clubs.
Dr.
Hector Alila, was recently appointed back to the board. Dr. Alila brings 30 years of demonstrated scientific experience in product
development and successful management leadership in the biopharmaceutical industry. He is the Founding President and Chief Executive
Officer of Esperance Pharmaceutical Inc. (Houston, Texas). Esperance is a clinical-stage biopharmaceutical company that has successfully
developed a novel targeted cancer therapeutics currently in clinical development. Prior to Esperance, he served as Senior Vice President
of Drug Development at Protalex, Inc. (New Hope, PA), where he led the development of a drug currently in clinical trials for the treatment
of autoimmune diseases. He was Vice President of Product Development at Cell Pathways, Inc. (Horsham, PA) where he was responsible for
the development of cancer drugs. He was the Director of Biology/pharmacology at GeneMedicine, Inc. (The Woodlands, Texas), were led the
product development of gene medicines. He also held several research, product development, and management positions at SmithKline Beecham
Pharmaceuticals. He obtained his Ph.D. degree from Cornell University.
Our
Board is elected annually by our stockholders. Each director shall hold office until a successor is duly elected and qualified or until
his or her earlier death, resignation or removal.
Family
Relationships
There
are no family relationships among and between the issuer’s directors, officers, persons nominated or chosen by the issuer to become
directors or officers, or beneficial owners of more than ten percent of any class of the issuer’s equity securities.
Board
Composition
Director
Independence
Our
business and affairs are managed under the direction of our Board, which consist of seven members. Under Nasdaq rules, independent directors
must comprise a majority of a listed company’s board of directors, subject to certain exceptions. In addition, Nasdaq rules require
that each member of a listed company’s audit, compensation and nominating and governance committees be independent, subject to
certain phase-ins for newly-public companies. Under Nasdaq rules, a director will only qualify as an “independent director”
if, in the opinion of that company’s board of directors, that person does not have a relationship that would interfere with the
exercise of independent judgment in carrying out the responsibilities of a director.
Audit
committee members must also satisfy the independence criteria set forth in Rule 10A-3 under the Exchange Act. In order to be considered
independent for purposes of Rule 10A-3, a member of an audit committee may not, other than in his or her capacity as a member of the
audit committee, the board of directors, or any other board committee (1) accept, directly or indirectly, any consulting, advisory, or
other compensatory fee from the listed company or any of its subsidiaries or (2) be an affiliated person of the listed company or any
of its subsidiaries.
Our
Board has undertaken a review of its composition, the composition of its committees and the independence of each director. Based upon
information requested from and provided by each director concerning his or her background, employment and affiliations, including family
relationships, our Board has determined that Ms. Kaufman and Messrs. Melton, Kaufman and Fani do not have any relationships that would
interfere with the exercise of independent judgment in carrying out the responsibilities of a director and that each of these directors
is “independent” as that term is defined under the applicable rules and regulations of the SEC and the listing requirements
and rules of Nasdaq. In making this determination, our Board considered the current and prior relationships that each non-employee director
has with our company and all other facts and circumstances our Board deemed relevant in determining their independence, including the
beneficial ownership of our capital stock by each non-employee director.
In
making this determination, our Board considered the current and prior relationships that each non-employee director has with us and all
other facts and circumstances our Board deemed relevant in determining their independence, including the beneficial ownership of our
capital stock by each non-employee director.
Board
Committees
Our
Board has established Audit, Compensation, and Nominating and Corporative Governance Committees. Our Board may establish other committees
to facilitate the management of our business. The composition and functions of the audit committee, compensation committee and nominating
and corporate governance committee are described below. Members will serve on committees until their resignation or removal from the
Board or until otherwise determined by our Board.
Our
audit committee consists of Mr. Melton, Mr. Alila and Ms. Kaufman, with Mr. Melton serving as the chairman. Our Board has determined that Mr. Melton is an “audit committee
financial expert” within the meaning of the SEC regulations. Our Board has also determined that each member of our audit committee
can read and understand fundamental financial statements in accordance with applicable requirements. In arriving at these determinations,
the Board has examined each audit committee member’s scope of experience and the nature of their employment in the corporate finance
sector. The functions of this committee include:
●
selecting
a qualified firm to serve as the independent registered public accounting firm to audit our financial statements;
●
helping
to ensure the independence and performance of the independent registered public accounting firm;
●
discussing
the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the
independent accountants, our interim and year-end operating results;
●
developing
procedures for employees to submit concerns anonymously about questionable accounting or audit matters;
●
reviewing
our policies on risk assessment and risk management;
●
reviewing
related party transactions;
●
obtaining
and reviewing a report by the independent registered public accounting firm at least annually, that describes our internal quality-control
procedures, any material issues with such procedures, and any steps taken to deal with such issues when required by applicable law;
and
●
approving
(or, as permitted, pre-approving) all audit and all permissible non-audit services, other than de minimis non-audit services, to
be performed by the independent registered public accounting firm.
Compensation
Committee
Our
compensation committee consists of Messrs. Melton,
Alila and Herman with Mr. Herman serving as the chairman. The functions of the compensation committee will include:
●
reviewing
and approving, or recommending that our Board approve, the compensation of our executive officers;
●
reviewing
and recommending that our Board approve the compensation of our directors;
●
reviewing
and approving, or recommending that our Board approve, the terms of compensatory arrangements with our executive officers;
●
administering
our stock and equity incentive plans;
●
selecting
independent compensation consultants and assessing conflict of interest compensation advisers;
●
reviewing
and approving, or recommending that our Board approve, incentive compensation and equity plans; and
●
reviewing
and establishing general policies relating to compensation and benefits of our employees and reviewing our overall compensation philosophy.
Nominating
and Corporate Governance Committee
Our
nominating and corporate governance committee consists of Messrs. Melton and Dr Wilson with Dr Wilson serving as the chairman.
The functions of the nominating and governance committee will include:
●
identifying
and recommending candidates for membership on our Board;
●
including
nominees recommended by stockholders;
●
reviewing
and recommending the composition of our committees;
●
overseeing
our code of business conduct and ethics, corporate governance guidelines and reporting; and
●
making
recommendations to our Board concerning governance matters.
The
nominating and corporate governance committee also annually reviews the nominating and corporate governance committee charter and the
committee’s performance.
Board
Leadership Structure and Role in Risk Oversight
Our
Board is primarily responsible for overseeing our risk management processes. Our Board receives and reviews periodic reports from management,
auditors, legal counsel, and others, as considered appropriate regarding our assessment of risks. Our Board focuses on the most significant
risks we face our general risk management strategy, and also ensures that risks we undertake are consistent with our Board’s appetite
for risk. While our Board oversees our risk management, management is responsible for day-to-day risk management processes. We believe
this division of responsibilities is the most effective approach for addressing the risks we face and that our Board leadership structure
supports this approach.
Our
amended and restated bylaws provide our Board with flexibility in its discretion to combine or separate the positions of Chairman of
the Board and Chief Executive Officer. The Board currently separates the roles of Chief Executive Officer and Chairman of the Board in
recognition of the differences between the two roles. Our Chief Executive Officer, who is also a member of our Board, is responsible
for setting the strategic direction of the Company and the day-to-day leadership and performance of the Company, while the Chairman of
the Board provides guidance to the Chief Executive Officer, sets the agenda for the Board meetings, presides over meetings of the Board
and tries to reach a consensus on Board decisions. Although these roles are currently separate, the Board believes it should be able
to freely select the Chairman of the Board based on criteria that it deems to be in the best interest of the Company and its stockholders,
and therefore one person may, in the future, serve as both the Chief Executive Officer and Chairman of the Board.
Code
of Ethics
We
have adopted a code of ethics and conduct applicable to all of our directors, officers, employees and all persons performing similar
functions. A copy of that code is attached as Exhibit 14.1 to the Registration Statement of which this prospectus forms a part thereof.
We expect that any amendments to the code, or any waivers of its requirements, will be disclosed in our public filings with the Commission.
Corporate
Governance Guidelines
We
have adopted a corporate governance guidelines that serve as a flexible framework within which our Board and its committees operate.
These guidelines cover a number of areas including the size and composition of the Board, Board membership criteria and director qualifications,
director responsibilities, Board agenda, roles of the chairman of the Board and Chief Executive Officer and Chief Financial Officer,
meetings of independent directors, committee responsibilities and assignments, Board member access to management and independent advisors,
director communications with third parties, director compensation, director orientation and continuing education, evaluation of senior
management and management succession planning. A copy of our corporate governance guidelines is attached hereto as Exhibit 14.2 to the
Registration Statement of which this prospectus forms a part thereof.
Involvement
in Certain Legal Proceedings
To
our knowledge, except as set forth in the biography of Brian John, our directors and executive officers have not been involved in any
of the following events during the past ten years:
1.
any
bankruptcy petition filed by or against such person or 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;
2.
any
conviction in a criminal proceeding or being subject to a pending criminal proceeding (excluding traffic violations and other minor
offenses);
3.
being
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction,
permanently or temporarily enjoining him from or otherwise limiting his involvement in any type of business, securities or banking
activities or to be associated with any person practicing in banking or securities activities;
4.
being
found by a court of competent jurisdiction in a civil action, the SEC 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;
5.
being
subject of, or a party to, any Federal or state judicial or administrative order, judgment decree, or finding, not subsequently reversed,
suspended or vacated, relating to an alleged violation of any Federal or state securities or commodities law or regulation, any law
or regulation respecting financial institutions or insurance companies, or any law or regulation prohibiting mail or wire fraud or
fraud in connection with any business entity; or
6.
being
subject of or party to any sanction or order, not subsequently reversed, suspended, or vacated, of any self-regulatory organization,
any registered entity or any equivalent exchange, association, entity or organization that has disciplinary authority over its members
or persons associated with a member.
Compliance
with Section 16(a) of the Exchange Act
Section
16(a) of the Exchange Act requires our directors and officers, and the persons who beneficially own more than 10% of our Common Stock,
to file reports of ownership and changes in ownership with the SEC. Copies of all filed reports are required to be furnished to us pursuant
to Rule 16a-3 promulgated under the Exchange Act. Based solely on the reports received by us and on the representations of the reporting
persons, we believe that these persons have complied with all applicable filing requirements during the year ended December 31, 2022.
Changes
in and Disagreements with Accountants
For
the fiscal years ended December 31, 2021 and 2022, we did not have a change in, or any disagreement with, our independent registered
public accountants on any matter of accounting principles, practices or financial statement disclosure.
CERTAIN
RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
At
December 31, 2020, the Company had a total of $525,000 plus accrued interest of $32,856 due on convertible promissory notes. In January
2021, the Company received conversion notices from all of the note holders to convert the $525,000 principal balance of its convertible
promissory notes plus $35,489 accrued interest through the date of conversion, into 186,832 shares of the Company’s common stock
($3.00 per share conversion price). The shares were issued in January 2021.
At
December 31, 2021, the Company had invested $2,908,300 in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company
formed for the purpose of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition company
(“SPAC”) and an affiliate. Mr. Brian John is the managing member of JWSL and Chief Executive Officer of JWAC.
On
November 3, 2021, JWAC filed a registration statement (“IPO”) with the Securities and Exchange Commission with an initial
funding of $100M. On December 6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $138 million.
As a result, at December 31,
2022, JWSL holds 1,437,500 Founders shares of JWAC and 288,830 Private Placement Units of JWAC.
Compensation was paid to our principal executive officer and our two other most highly compensated executive officers during the fiscal
years indicated below .
Name
and Principal Position
Year
Salary
($)
Bonus
($)
Stock
Awards ($)
Option
Awards ($)
All
Other Compensation ($)(4)
Total
Compensation ($)
Brian
S. John(1)(5)
2022
$
250,000
$
293,122
$
$
$
$
543,122
Chief
Executive Officer
2021
$
200,000
$
43,122
$
33,333
$
$
20,000
$
296,455
Richard
Miller(2)
2022
$
175,000
$
218,122
$
$
$
$
393,172
Former
Chief Compliance Officer
2021
$
151,042
$
43,122
$
16,667
$
$
20,000
$
124,000
Dr.
Glynn Wilson(3)(5)
2022
$
150,000
$
150,000
$
$
$
$
300,000
Chairman
of the Board and Chief Science Officer
2021
$
—
$
—
$
200,000
$
$
20,000
$
204,000
1.
Mr.
John was appointed as Chief Executive Officer on October 28, 2018.
2.
Mr.
Miller is no longer an officer of the Company.
3.
Dr.
Wilson was appointed as a director in November 2018 and as Chairman on October 15, 2019.
4.
Each
were paid $20,000 in Director fees in 2022.
5.
Mr.
Brian and Dr. Wilson both received 1,050,000 5-year options to purchase the Company’s common stock at an exercise price of
$0.84 and $0.76 per share, respectively. The options are “out-of-the-money” and no value is reflected in the table.
Employment
Agreements with Named Officers
On
February 1, 2020, we entered into a written employment agreement with Brian John, pursuant to which Mr. John shall serve as our Chief
Executive Officer (the “John Employment Agreement”). The John Employment Agreement has an initial term from February
1, 2020 through January 1, 2021, and shall automatically renew for one (1) year periods unless otherwise terminated by either party.
Mr. John shall be paid a salary of $150,000 (the “Base Salary”) for the period commencing February 1, 2020 and ending
January 1, 2021, with such Base Salary increasing by 10% for each renewal term. Mr. John shall also be entitled to a quarterly cash bonus
as follows: 5% of net revenues up to $1 Million; plus 4% of the second $1 Million in net revenues; plus 3% of the third $1 Million in
net revenues; plus 2% of the fourth $1 Million in net revenues; plus 1% of all net revenues in excess of $4 Million; provided, that:
(i) the bonus is subject to a cap of $2 Million; and (ii) the bonus may be paid, at the election of Mr. John, in cash or shares of our
common stock (calculated at the fair market value of such shares as determined by the Board). In the event of Mr. John’s death
during the term of the John Employment Agreement, his Base Salary at that time shall be paid to his designated beneficiary, or, in the
absence of such designation, to his estate or other legal representative, for three (3) months from the date of death. In addition, all
granted but unvested stock options shall immediately vest and all vested but unexercised stock options shall remain exercisable by Mr.
John’s designated beneficiary, or, in the absence of such designation, to his estate or other legal representative, through the
term of such stock options. In the event of Mr. John’s disability, he shall be entitled to compensation in accordance with our
disability compensation practice for senior executives, including any separate arrangement or policy covering him, but in all events
he shall continue to receive his Base Salary at the time of his disability for a for a period of three (3) months beginning on the date
the disability is deemed to have occurred. In addition, all granted but unvested stock options shall immediately vest and all vested
but unexercised stock options shall remain exercisable by Mr. John through the term of such stock options. In the event we terminate
the John Employment Agreement without cause, Mr. John shall continue to carry out his responsibilities under the John Employment Agreement
for one month and shall be paid his normal Base Salary. In addition, upon such termination without cause, we shall pay Mr. John a lump
sum equal to his entire remaining Base Salary under the John Employment Agreement, all granted but unvested stock options shall immediately
vest and all vested but unexercised stock options shall remain exercisable by Mr. John through the term of such stock options. In the
event of a Change in Control or Attempted Change in Control, each as defined in the John Employment Agreement attached hereto as Exhibit
10.8, during the term of the John Employment Agreement, Mr. John shall have the right to terminate the John Employment Agreement upon
thirty (30) days’ written notice given at any time within one year after the occurrence of such event, and Mr. John shall be entitled
to the same compensation as if the John Employment Agreement was terminated without cause.
On
August 5, 2019 (the “McKinnon Execution Date”), we entered into a written employment agreement with Douglas McKinnon,
pursuant to which Mr. McKinnon shall serve as our Chief Financial Officer (the “McKinnon Employment Agreement”). Pursuant
to the McKinnon Employment Agreement, we shall grant Mr. McKinnon up to 300,000 shares of our Common Stock, whereby 100,000 shares shall
be granted to Mr. McKinnon and vest on the McKinnon Execution Date, either i) 100,000 shares or ii) an option to purchase 100,000 shares,
issued pursuant to our contemplated equity incentive plan, shall be granted to Mr. McKinnon on the first anniversary of the McKinnon
Execution Date, and either i) 100,000 shares or ii) an option to purchase 100,000 shares, issued pursuant to our contemplated equity
incentive plan, shall be granted to Mr. McKinnon on the second anniversary of the McKinnon Execution Date. The McKinnon Employment Agreement
has a term of three (3) years and shall automatically renew for one (1) year periods unless otherwise terminated by either party. Mr.
McKinnon shall be paid a salary in an amount commensurate with his position and responsibilities at similar companies, subject to the
mutual agreement between us and Mr. McKinnon. In the event we terminate the McKinnon Employment Agreement without cause, we shall pay
to Mr. McKinnon his base salary, including participation in all benefit programs, for one (1) year or the remainder of the then-current
term, whichever is more. In the event of either i) a change of control of the Company or ii) we change the responsibilities of Mr. McKinnon,
Mr. McKinnon shall have the option to terminate the McKinnon Employment Agreement and shall be entitled to all compensation remaining
to be paid during the then-current term of the McKinnon Employment Agreement plus an additional one-year period. During 2020, Mr. McKinnon
was issued 200,000 shares of the Company’s common stock representing the 100,000 shares due for 2019 and 100,000 shares due for
2020.
Effective June 1, 2021, the McKinnon Employment
Agreement was amended to increase Mr. McKinnon’s base salary to $150,000, annual 10% increase in base salary and options for 2022
and 2023 and effective December 6, 2021 if Mr. McKinnon is terminated either Voluntarily or Involuntarily other than for Cause, including
but not limited to (i) a Change of Control or Attempted Change of Control, (ii) material merger or other material business combination,
(iii) change of Board of Directors or Executive Officers or (iv) or other events as set forth in the respective Employment Agreement,
the Employee is entitled to all compensation remaining to be paid during the then-current term of the Employment Agreement or one year
whichever is greater plus an additional two-years.
Employment
Agreements with Senior Management
On October 15, 2019, (the “Wilson Execution Date”), we entered into a written employment agreement with Dr. Glynn
Wilson, pursuant to which Dr. Wilson shall serve as our Chairman of the Board and Chief Scientific officer (the “Wilson Employment
Agreement”). Pursuant to the Wilson Employment Agreement, we shall grant Dr. Wilson up to 800,000 shares of our common stock,
whereby 300,000 shares shall be granted to Dr. Wilson and vest on the Wilson Execution Date, either i) 200,000 shares or ii) an option
to purchase 200,000 shares, issued pursuant to our contemplated equity incentive plan, shall be granted to Dr. Wilson on the first anniversary
of the Wilson Execution Date, and either i) 200,000 shares or ii) an option to purchase 200,000 shares, issued pursuant to our contemplated
equity incentive plan, shall be granted to Dr. Wilson on the second anniversary of the Wilson Execution Date. The Wilson Employment Agreement
has a term of three (3) years and shall automatically renew for one (1) year periods unless otherwise terminated by either party. In
the event we terminate the Wilson Employment Agreement without cause, we shall pay to Dr. Wilson his base salary, including participation
in all benefit programs, for one (1) year or the remainder of the then-current term, whichever is more.
Effective
June 1, 2021, the Wilson Employment Agreement was amended to increase Mr. Wilson’s base salary to $150,000, annual 10% increase
in base salary and options for 2022 and 2023 and effective December 6, 2021 if Mr. Wilson is terminated either Voluntarily or Involuntarily
other than for Cause, including but not limited to (i) a Change of Control or Attempted Change of Control, (ii) material merger or other
material business combination, (iii) change of Board of Directors or Executive Officers or (iv) or other events as set forth in the respective
Employment Agreement, the Employee is entitled to all compensation remaining to be paid during the then-current term of the Employment
Agreement or one year whichever is greater plus an additional two-years
During
2020, Dr. Wilson was issued 500,000 shares of the Company’s common stock representing the 300,000 shares due for 2019 and 200,000
shares due for 2020.
On
July 27, 2021 and December 14, 2021, our Board of Directors and majority shareholders, respectively, approved the Jupiter Wellness, Inc.
2021 Equity Incentive Plan (the “2021 Plan”), to be administered by the our Compensation Committee. Pursuant to the 2021
Plan, we are authorized to grant options and other equity awards to officers, directors, employees and consultants. The purchase price
of each share of common stock purchasable under an award issued pursuant to the 2021 Plan, shall be determined by our Compensation Committee,
in its sole discretion, at the time of grant, but shall not be less than 100% of the fair market of such share of common stock on the
date the award is granted, subject to adjustment. Our Compensation Committee shall also have sole authority to set the terms of all awards
at the time of grant. Pursuant to the 2021 Plan, a maximum of 3,500,000 shares of our common stock shall be set aside and reserved for
issuance, subject to adjustments as may be required in accordance with the terms of the 2021 Plan.
On
September 14, 2022, the Board of Directors adopted the 2022 Equity Incentive Plan (the “Plan”), an omnibus equity incentive
plan pursuant to which the Company may grant equity-linked awards to officers, directors, consultants and others. The Board adopted the
2022 Equity Incentive Plan as a means to offer incentives and attract, motivate and retain and reward persons eligible to participate
in the 2022 Equity Incentive Plan. Accordingly, the Board unanimously approved and adopted the 2022 Equity Incentive Plan, including
authorization of the issuance of 4,000,000 shares of the Company’s common stock thereunder. Pursuant to the Plan, a maximum of
4,000,000 shares of our common stock shall be set aside and reserved for issuance, subject to adjustments as may be required in accordance
with the terms of the Plan.
On
December 30, 2022, the Company, in connection with the Plan, granted the directors and officers of the Company options to purchase shares
of common stock. The table below shows the options granted to each director and officers, and their respective terms.
Name
Options
Exercise
Price
Term
Brian
S John
1,050,000
$
0.836
Five
years from the grant date
Dr.
Glynn Wilson
1,050,000
$
0.7600
Five
years from the grant date
Doug
McKinnon
500,000
$
0.7600
Five
years from the grant date
Christopher
Melton
50,000
$
0.7600
Five
years from the grant date
Dr.
Skander Fani
50,000
$
0.7600
Five
years from the grant date
Nancy
Torres Kauffman
50,000
$
0.7600
Five
years from the grant date
Gary
Hermann
50,000
$
0.7600
Five
years from the grant date
In
addition to the directors and officers, on December 30, 2022, the Company granted 100,000 options to purchase shares of common stock,
at an exercise price of $0.7600 and a five year term, to Mesers. Markita Russell, Paul Jones and Zachary Greave, each. The company also
granted 50,000 options to purchase shares of common stock, at an exercise price of $0.7600 and a five year term, to Mesers. Michelle
Basantes, George Hall, and Dr. Hector Alia.
Outstanding
Equity Awards at Fiscal Year-End
In
connection with the employment agreements described above, Mr. McKinnon, our CFO, and Dr. Wilson, our Chairman, were granted 100,000
shares and 300,000 shares, respectively, of our common stock during the year ended December 31, 2019 which were not issued as of December
31, 2019 and issued in 2020. Additionally, in connection with the employment agreements, Mr. McKinnon and Dr. Wilson were granted 100,000
shares and 200,000 shares, respectively, of our common stock during the year ended December 31, 2021. During 2020, Mr. McKinnon and Dr.
Wilson were issued 200,000 and 500,000 shares of the Company’s common stock, respectively.
There
were no outstanding equity awards as of December 31, 2022.
The following table sets forth the amounts paid to
Directors during the years ended December 31, 2022 and 2021.
Directors
2022
2021
Brian
John
$
-
20,000
Dr.
Skender Fani
$
20,000
0
Glynn
Wilson
$
-
20,000
Hector
Alila
$
20,000
20,000
Nancy
Torres Kaufman
$
20,000
20,000
Christopher
Melton
$
20,000
20,000
Gary
Herman
$
20,000
-
$
100,000
100,000
Agreements
with Directors
On February 25, 2019 (the “Alila Execution
Date”), we entered into an independent director’s agreement with Dr. Hector Alila, pursuant to which Dr. Alila shall
serve as one of our directors (the “Alila Agreement”). Pursuant to the Alila Agreement, we shall pay Dr. Alila $1,000
per quarter, per annum. Additionally, we shall issue to Mr. Alila an option to purchase 33,330 shares of our common stock on the Alila
Execution Date and for each additional year Dr. Alila serves as a director (the “Alila Options”). The Alila Options
shall have a three (3) year term and an exercise price of $0.25 per share and shall be issued on each anniversary date of his election.
On
March 13, 2019 (the “Glynn Execution Date”), we entered into an independent director’s agreement with Timothy
Glynn, pursuant to which Mr. Glynn shall serve as one of our directors (the “Glynn Agreement”). Pursuant to the Glynn
Agreement, we shall pay Mr. Glynn $1,000 per quarter, per annum. Additionally, we shall issue to Mr. Glynn an option to purchase 50,000
shares of our common stock on the Glynn Execution Date and for each additional year Mr. Glynn serves as a director (the “Glynn
Options”). The Glynn Options shall have a three (3) year term and an exercise price of $0.25 per share and shall be issued
on each anniversary date of his election. Mr. Glynn resigned from the board of directors, effective January 15, 2021.
On
July 29, 2019 (the “Melton Execution Date”), we entered into an independent director’s agreement with Christopher
Melton, pursuant to which Mr. Melton shall serve as one of our directors and our Audit Committee Chairperson (the “Melton Agreement”).
Pursuant to the Melton Agreement, we shall pay Mr. Melton $1,000 per quarter, per annum. Additionally, we shall issue to Mr. Melton an
option to purchase 33,000 shares of our common stock on the Melton Execution Date and for each additional year Mr. Melton serves as a
director (the “Melton Options”). The Melton Options shall have a three (3) year term and an exercise price of $0.25
per share and shall be issued on each anniversary date of his election.
On
January 20, 2021 (the “Kaufman Execution Date”), we entered into an independent director’s agreement with Nancy
Torres Kaufman, pursuant to which Ms. Kaufman shall serve as one of our directors and one of our audit committee members (the “Kaufman
Agreement”). Pursuant to the Kaufman Agreement, we shall pay to Ms. Kaufman as director’s fee of $20,000 per annum. Additionally,
we issued to Ms. Kaufman an option to purchase 20,000 shares of our common stock on the Kaufman Execution Date and for each additional
year she serves as a director (the “Kaufman Options”). The Kaufman Options shall have a three (3) year term, an exercise
price equal to the current market price of the Company’s common stock on the date of issuance, and shall be issued on each anniversary
date of her election.
On March 1, 2022 (the “Gary Execution
Date”), we entered into an independent director’s agreement with Gary Herman, pursuant to which Mr. Herman shall serve
as one of our directors (the “Gary Agreement”). Pursuant to the Gary Agreement, we shall pay Mr. Herman $20,000 per
annum. Additionally, we shall issue to Mr. Herman an option to purchase 20,000 shares of our common stock on the Gary Execution Date
and for each additional year Mr. Herman serves as a director (the “Gary Options”). The Gary Options shall have a three
(3) year term and an exercise price of the closing market price of the date of issuance and shall be issued on the first date of each
anniversary.
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED
STOCKHOLDER MATTERS
The
following table sets forth certain information with respect to the beneficial ownership of our voting securities by (i) any person or
group beneficially owning more than 5% of any class of voting securities; (ii) our directors, and; (iii) each of our named executive
officers; and (iv) all executive officers and directors as a group as of May 11, 2023. The information presented below regarding
beneficial ownership of our voting securities has been presented in accordance with the rules of the Securities and Exchange Commission
and is not necessarily indicative of ownership for any other purpose. Under these rules, a person is deemed to be a “beneficial
owner” of a security if that person has or shares the power to vote or direct the voting of the security or the power to dispose
or direct the disposition of the security. A person is deemed to own beneficially any security as to which such person has the right
to acquire sole or shared voting or investment power within 60 days through the conversion or exercise of any convertible security, warrant,
option or other right. More than one person may be deemed to be a beneficial owner of the same securities. Unless otherwise indicated,
the address of all listed stockholders is c/o Jupiter Wellness, Inc., 1061 E. Indiantown Rd #110, Jupiter, FL 33477.
Shares
of
%
of Shares of
Common
Stock
Common
Stock
Beneficially
Beneficially
Name
of Beneficial Owner
Owned
Owned
Directors
and Officers:
Brian
S. John
Chief
Executive Officer and Director
4,945,050
14.11
%
Doug
McKinnon
Chief
Financial Officer
1,311,194
3.74
%
Richard
Miller
Beneficial
5% owner
1,638,294
4.68
%
Glynn
Wilson
Chairman
and Head of Research and Development
3,086,194
8.81
%
Dr.
Hector Alila
Director
174,990
(1)
0.50
%
Nancy
Kaufman
Director
95,000
(2)
0.27
%
Christopher
Melton
Director
141,000
(3)
0.40
%
Skender
Fani
172,000
(4)
0.49
%
Director
Jason Roth
250,000
0.71
%
Chief Operating Officer
All
officers and directors (8 persons)
11,863,722
33.86
%
(1)
Includes 1744,990 shares issuable upon exercise of options.
(2)
Includes 95,000 shares issuable upon exercise of options.
(3)
Includes 141,000 shares issuable upon exercise of options.
(4)
Includes 141,000 shares issuable upon exercise of options.
Changes
in Control
We
are unaware of any contract, or other arrangement or provision, the operation of which may at a subsequent date result in a change of
control of our Company.
The
following description of our capital stock and the provisions of our second amended and restated certificate of incorporation and our
amended and restated bylaws are summaries and are qualified by reference to the second amended and restated certificate of incorporation
and the amended and restated bylaws. We have filed copies of these documents with the SEC as exhibits to our registration statement of
which this prospectus forms a part.
General
Our
authorized capital stock consists of 100,000,000 shares of common stock, par value $0.001 per share, and 100,000 shares of preferred
stock, par value $0.001 per share.
Common
Stock
Common
stock outstanding
As
of May 5, 2023, there were 26,654,675 shares of our common stock outstanding.
Voting
rights
Subject
to the rights granted to holders of any preferred stock issued by us, each share of common stock entitles the holder to one vote, either
in person or by proxy, at meetings of stockholders. The holders are not permitted to vote their shares cumulatively.
Dividend
rights
Subject
to the rights granted to holders of any preferred stock issued by us, holders of common stock are entitled to receive ratably such dividends,
if any, as may be declared by the Board out of funds legally available.
Rights
upon liquidation
Subject
to the rights granted to holders of any preferred stock issued by us, upon our liquidation, dissolution or winding up, the holders of
our common stock will be entitled to share ratably in the net assets legally available for distribution to stockholders after the payment
of all of our debts and other liabilities.
Other
rights
Holders
of our common stock do not have any pre-emptive rights or other subscription rights, conversion rights, redemption or sinking fund provisions.
Preferred
Stock
Under
the terms of our second amended and restated certificate of incorporation, our Board is authorized to issue shares of preferred stock
in one or more series without stockholder approval. Our Board has the discretion to determine the rights, preferences, privileges and
restrictions, including voting rights, dividend rights, conversion rights, redemption privileges and liquidation preferences, of each
series of preferred stock.
The
purpose of authorizing our Board to issue preferred stock and determination its rights and preferences is to eliminate delays associated
with a stockholder vote on specific issuances. The issuance of preferred stock, while providing flexibility in connection with possible
acquisitions, future financings and other corporate purposes, could have the effect of making it more difficult for a third party to
acquire, or could discourage a third party from seeking to acquire, a majority of our outstanding voting stock.
During
2018 and 2019, the Company conducted a private placement in which it entered into individual subscription agreements with certain investors
for the sale of units at a price per unit of $0.25, with each unit consisting of one share of common stock and one two-year warrant to
purchase one share of common stock at an exercise price of $0.50 per share. During the fourth quarter of 2018, we sold 958,000 units.
During the year ended December 31, 2019, we sold 200,000 additional units. As of September 30, 2020, the total amount of warrants outstanding
was 1,158,000. In November 2020, all of these warrants were exercised.
During
2020, the Company issued a total of 1,123,333 warrants, with each warrant to purchase one share of common stock, consisting of 1,073,333
warrants issued in connection with the Company’s initial public offering at an exercise price of $8.50 per share, expiring in October
2025, and 50,000 warrants issued in connection with the Endorsement Agreement with Tee-2-Green at an exercise price of $3.90, expiring
in November 2025.
During
2021, the Company issued 525,001 warrants in relation to loans amounting $3,150,006 to the Company issued by the investors. As of the
date of this prospectus there are 1,648,334 warrants outstanding.
During the year ended December 31, 2022, the Company
issued a total of 2,260,000 warrants with an exercise price of between $1.00 and $2.79 and five year terms in connection with two convertible
promissory notes, and during 2021 in connection with the issuance of three convertible promissory notes, the Company issued 525,000 warrants
with an exercise price of $6.00 and five-year term (see Note 10).
The
following tables summarize all warrants outstanding as of December 31, 2022 and 2021, and the related changes during the period.
Exercise
price is the weighted average for the respective warrants and end of period.
Number of
Exercise
Warrants
Price
Stock Warrants
Balance at December 31, 2020
1,123,333
$
8.30
Warrants issued in connection with Convertible Notes (see note 7)
525,000
6.00
Warrants issued in connection with the Public offering
12,049,792
2.82
Balance at December 31, 2021
13,698,125
3.24
Warrants issued in connection with Convertible Notes (see note 7)
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.19
Warrants Exercisable at December 31, 2022
15,958,126
$
3.19
Options
During
2020, certain Directors and a consultant were granted stock options to purchase a total of 211,330 additional shares of the Company’s
common stock. The options have a three-year term with an exercise price between $0.25 and $4.49. On January 25, 2021, the Company issued
20,000 options with an exercise price of $5.59 (market price) and a three-year term to Nancy Kaufman, as a new director. On February
25, 2021 the Company issued 33,330 options, pursuant to Dr. Alila’s agreement, with an exercise price of $0.25 with a three-year
term. The relative fair value of the 2020 options using the Black-Scholes valuation model totals $75,645. As of March 31, 2021, the Company
had 355,990 options outstanding. Subsequent to March 31, 2021, the Company issued 251,526 options to its officers.
On
December 30, 2022, the Company, in connection with the 2022 Equity Incentive Plan, granted the directors and officers of the Company
options to purchase shares of common stock. The table below shows the options granted to each director and officers, and their respective
terms.
Name
Options
Exercise
Price
Term
Brian
S John
1,050,000
$
0.836
Five
years from the grant date
Dr.
Glynn Wilson
1,050,000
$
0.7600
Five
years from the grant date
Doug
McKinnon
500,000
$
0.7600
Five
years from the grant date
Christopher
Melton
50,000
$
0.7600
Five
years from the grant date
Dr.
Skander Fani
50,000
$
0.7600
Five
years from the grant date
Nancy
Torres Kauffman
50,000
$
0.7600
Five
years from the grant date
Gary
Hermann
50,000
$
0.7600
Five
years from the grant date
In
addition to the directors and officers, on December 30, 2022, the Company granted 100,000 options to purchase shares of common stock,
at an exercise price of $0.7600 and a five year term, to Mesers. Markita Russell, Paul Jones and Zachary Greave, each. The company also
granted 50,000 options to purchase shares of common stock, at an exercise price of $0.7600 and a five year term, to Mesers. Michelle
Basantes, George Hall, and Dr. Hector Alia.
During the year ended December
31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company issued 300,000 two-year
options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in connection with this issuance.
The
fair value of these warrants was measured using the Black-Scholes
valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes valuation model on the respective reporting
date.
Market
Number
Price
of
Term
Exercise
on
Grant
Volatility
Fair
Reporting
Date
Options
(Years)
Price
Date
Percentage
Value
$
0.25-
$
3.78-
1/01/21
– 6/30/21
306,730
3
5.59
5.59
148
209
%-
$
1,244,179
7/1/21-9/30/21
777,220
5
$
1.77
$
1.58
127
%
$
816,158
10/01/21
– 12/31/21
3,300,000
3
$
1.30
$
1.30
129
%
$
2,983,393
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
3
$
0.76
0.76
166
%
$
2,026,122
During the year ended December
31, 2022, the Company cancelled a total of 211,000 options to management and reallocated these to cover shares of the Company’s
stock to be issued under the Company’s Incentive Stock Plan.
During the year ended December
31, 2022, the Company recognized $2,048,270 as compensation expense related to the option grants. At December 31, 2022 and 2021, the
Company had 8,134,280 and 4,584,280 options outstanding, respectively.
Private
Placement of Warrants
On
January 19, 2023, the Company entered into the PIPE Agreement with certain purchasers, for the issuance of 8,631,574 common stock warrants
comprising of two common stock warrants, each to purchase up to one share of Common Stock per Common Warrant with an exercise price of
$1.00 per share , with (a) 4,315,787 warrants being immediately exercisable for two and one-half years following 6 months from the closing
of the PIPE Offering, and (b) 4,315,787 warrants being immediately exercisable for four and one-half years following 6 months from the
closing of the PIPE Offering.
Pursuant
to the PIPE Agreements, registration rights agreement and the Warrants we agreed to file the registration statement of which this prospectus
forms a part with the SEC and to cause such registration statement to become effective as promptly as practicable after filing, and are
required to cause such registration statement to remain effective until the Common Stock offered hereby have been sold or may be freely
sold without limitations or restrictions as to volume or manner of sale pursuant to Rule 144 under the Securities Act.
Our
second amended and restated certificate of incorporation and amended and restated bylaws will include a number of provisions that may
have the effect of delaying, deferring or preventing a party from acquiring control of us and encouraging persons considering unsolicited
tender offers or other unilateral takeover proposals to negotiate with our Board rather than pursue non-negotiated takeover attempts.
The provisions include the items described below.
Potential
Effects of Authorized but Unissued Stock
We
have shares of common stock available for future issuance without stockholder approval. We may utilize these additional shares for a
variety of corporate purposes, including future public offerings to raise additional capital, to facilitate corporate acquisitions or
payment as a dividend on the capital stock.
The
existence of unissued and unreserved common stock and preferred stock may enable our Board to issue shares to persons friendly to current
management or to issue preferred stock with terms that could render more difficult or discourage a third-party attempt to obtain control
of us by means of a merger, tender offer, proxy contest or otherwise, thereby protecting the continuity of our management. In addition,
our Board has the discretion to determine designations, rights, preferences, privileges and restrictions, including voting rights, dividend
rights, conversion rights, redemption privileges and liquidation preferences of each series of preferred stock, all to the fullest extent
permissible under the Delaware General Corporation Law and subject to any limitations set forth in our second amended and restated certificate
of incorporation. The purpose of authorizing the Board to issue preferred stock and to determine the rights and preferences applicable
to such preferred stock is to eliminate delays associated with a stockholder vote on specific issuances. The issuance of preferred stock,
while providing desirable flexibility in connection with possible financings, acquisitions and other corporate purposes, could have the
effect of making it more difficult for a third party to acquire, or could discourage a third party from acquiring, a majority of our
outstanding voting stock.
Limitations
of Director Liability and Indemnification of Directors, Officers and Employees
Our
second amended and restated certificate of incorporation limits the liability of directors to the maximum extent permitted by Delaware
law. Delaware law provides that directors of a corporation will not be personally liable for monetary damages for breach of their fiduciary
duties as directors.
Our
amended and restated bylaws provide that we will indemnify our directors and officers to the fullest extent permitted by law, and may
indemnify employees and other agents. Our amended and restated bylaws also provide that we are obligated to advance expenses incurred
by a director or officer in advance of the final disposition of any action or proceeding.
We
currently do not have a policy of directors’ and officers’ liability insurance but intend to obtain such a policy in the
near future.
Our
amended and restated bylaws, subject to the provisions of Delaware Law, contain provisions which allow the corporation to indemnify any
person against liabilities and other expenses incurred as the result of defending or administering any pending or anticipated legal issue
in connection with service to us if it is determined that person acted in good faith and in a manner which he or she reasonably believed
was in the best interest of the corporation. Insofar as indemnification for liabilities arising under the Securities Act of 1933 as amended,
or the Securities Act, may be permitted to our directors, officers and controlling persons, we have been advised that in the opinion
of the Securities and Exchange Commission, such indemnification is against public policy as expressed in the Securities Act and is, therefore,
unenforceable.
The
limitation of liability and indemnification provisions in our amended and restated bylaws may discourage stockholders from bringing a
lawsuit against directors for breach of their fiduciary duties. They may also reduce the likelihood of derivative litigation against
directors and officers, even though an action, if successful, might provide a benefit to us and our stockholders. Our results of operations
and financial condition may be harmed to the extent we pay the costs of settlement and damage awards against directors and officers pursuant
to these indemnification provisions.
At
present, there is no pending litigation or proceeding involving any of our directors or officers as to which indemnification is required
or permitted, and we are not aware of any threatened litigation or proceeding that may result in a claim for indemnification.
Requirements
for Advance Notification of Stockholder Nominations and Proposals
Our
amended and restated bylaws establish advance notice procedures with respect to stockholder proposals and nomination of candidates for
election as directors.
Special
meetings may be called for any purpose and at any time by the Chairman of the Board, the President (if there be one) or by any member
of the Board. Business transacted at each special meeting shall be confined to the purposes stated in the notice of such meeting.
Election
and Removal of Directors
Our
Board is elected annually by our stockholders. The number of directors that shall constitute the whole Board shall not be less than three
(3) nor more than seven (7) directors. Directors are elected by a plurality of the votes of shares of our capital stock present in person
or represented by proxy at a meeting and entitled to vote in the election of directors. Each director shall hold office until a successor
is duly elected and qualified or until his or her earlier death, resignation or removal.
Newly
created directorships resulting from any increase in the number of directors or any vacancies in the Board resulting from death, resignation,
retirement, disqualification, removal from office or any other cause may be filled, so long as there is at least one remaining director,
only by the Board, provided that a quorum is then in office and present, or by a majority of the directors then in office, if less than
a quorum is then in office, or by the sole remaining director. Directors elected to fill a newly created directorship or other vacancies
shall hold office until such director’s successor has been duly elected and qualified or until his or her earlier death, resignation
or removal as hereinafter provided.
Any
director may be removed from office at any time for cause, at a meeting called for that purpose, but only by the affirmative vote of
the holders of at least 66-2/3% of the voting power of all outstanding shares of our capital stock entitled to vote generally in the
election of directors, voting together as a single class.
Our
second amended and restated certificate of incorporation and amended and restated bylaws do not provide for cumulative voting in the
election of directors.
Amendments
to Our Governing Documents
The
affirmative vote of the holders of at least 66-2/3% of the voting power of all outstanding shares of our capital stock entitled to vote
generally in the election of directors, shall be required to adopt any provision inconsistent with, to amend or repeal any provision
of, or to adopt a bylaw inconsistent with, Articles Two, Seven, Eight and Nine of our Second Amended and Restated Certificate of Incorporation.
Our
amended and restated bylaws may be amended or repealed and new bylaws may be adopted by the stockholders and/or the Board. Any bylaws
adopted, amended or repealed by the Board may be amended or repealed by the stockholders.
Listing
Our
Common Stock and warrants are listed on Nasdaq under the symbols “JUPW” and “JUPWW”, respectively.
Transfer
Agent, Warrant Agent and Registrar
The
transfer agent and registrar for our Common Stock offered in this offering is VSTOCK Transfer, LLC.
The
common stock being offered by the selling stockholders are those previously issued to the investors in the PIPE Agreements and those
issuable to the investor upon exercise of the Warrants. For additional information regarding the issuances of those underlying shares
of Common Stock and Warrants see “Private Placement of Warrants” above. We are registering the shares of Common Stock in
order to permit the selling stockholders to offer the shares for resale from time to time. Except for the ownership of the underlying
shares of Common Stock and the Warrants, the selling stockholders have not had any material relationship with us within the past three
years.
The
table below lists the selling stockholders and other information regarding the beneficial ownership of the shares of common stock by
the selling stockholders. The second column lists the number of shares of Common Stock beneficially owned each of the by the selling
stockholders, based on its ownership of the Warrants, as of January 19, 2023, assuming exercise of the Warrants held by the selling stockholders
on that date, without regard to any limitations on exercises. As of May 5, 2023, 26,654,675 shares of
the Company’s’ common stock were issued and outstanding.
The
third column lists the shares of Common Stock being offered by this prospectus by the selling stockholders.
This
prospectus generally covers the resale the maximum number of shares of Common Stock issuable upon exercise of the related Warrants, determined
as if the Warrants were exercised in full as of the trading day immediately preceding the date this registration statement was initially
filed with the SEC, each as of the trading day immediately preceding the applicable date of determination and all subject to adjustment
as provided in the registration right agreement, without regard to any limitations on the exercise of the warrants. The fourth column
assumes the sale of all of the shares offered by the selling stockholders pursuant to this prospectus.
Name
of Selling Stockholder
Number
of shares of Common Stock Owned Prior to Offering
Maximum
Number of shares of Common Stock to be Sold Pursuant to this Prospectus
Number
of shares of Common Stock Owned After Offering
District
2 Capital Fund LP(1)
315,789
631,578
315,789
Bigger
Capital fund, LP(2)
315,789
631,578
315,789
Intracoastal
Capital LLC(3)
670,158
526,316
670,158
Armistice
Capital Master Fund Ltd.(4)
1,052,631
2,105,262
1,052,631
Hudson
Bay Master Fund Ltd.(5)
263,157
526,314
263,157
Sabby
Volatility Warrant Master Fund, Ltd.(6) (7)
1,912,141
4,210,526
1,912,141
(1)
The
share are beneficially owned by Michael Bigger as the Managing Member of District 2 Capital
Fund LP
(2)
The
share are beneficially owned by Michael Bigger as the Managing Member of Bigger Capital fund,
LP
(3)
Mitchell
P. Kopin (“Mr. Kopin”) and Daniel B. Asher (“Mr. Asher”), each of
whom are managers of Intracoastal Capital LLC (“Intracoastal”), have shared voting
control and investment discretion over the securities reported herein that are held by Intracoastal.
As a result, each of Mr. Kopin and Mr. Asher may be deemed to have beneficial ownership (as
determined under Section 13(d) of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”)) of the securities reported herein that are held by Intracoastal.
(4)
The
share are beneficially owned by Steven Boyd as the CIO of Armistice Capital, LLC
(5)
The
share are beneficially owned by Richard Allison as the authorized signatory of Hudson Bay
Master Fund Ltd.
(6)
Sabby
Management, LLC, in its capacity as the investment manager of Sabby Volatility Warrant Master
Fund, Ltd., has the power to vote and the power to direct the disposition of all securities
held by Sabby Volatility Warrant Master Fund, Ltd. Hal Mintz is the Managing Member of Sabby
Management, LLC. Each of Sabby Volatility Warrant Master Fund, Ltd., Sabby Management, LLC
and Mr. Mintz disclaim beneficial ownership of these securities, except to the extent of
any pecuniary interest therein.
(7)
This
does not includes 535,000 shares of common stock issuable upon exercise of warrants.
The
following is a general discussion of certain material U.S. federal income tax considerations with respect to the ownership and disposition
of shares of our common stock and Warrants applicable to non-U.S. holders who acquire our securities in this offering. This discussion
is based on current provisions of the Internal Revenue Code, U.S. Treasury regulations promulgated thereunder and administrative rulings
and court decisions in effect as of the date hereof, all of which are subject to change at any time, possibly with retroactive effect.
For
purposes of this discussion, the term “non-U.S. holder” means a beneficial owner of our securities that is not, for U.S.
federal income tax purposes, a partnership or any of the following:
●
a
citizen or resident of the United States;
●
a
corporation, or other entity taxable as a corporation for U.S. federal income tax purposes, created or organized in the United States
or under the laws of the United States, any state thereof or the District of Columbia;
●
an
estate, the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source; or
●
a
trust if (1) a court within the United States is able to exercise primary supervision over the administration of the trust and one
or more U.S. persons have the authority to control all substantial decisions of the trust, or (2) it has a valid election in effect
under applicable U.S. Treasury regulations to be treated as a U.S. person for U.S. federal income tax purposes
If
an entity or arrangement treated as a partnership for U.S. federal income tax purposes holds shares of our securities, the tax treatment
of a person treated as a partner generally will depend on the status of the partner and the activities of the partnership. Persons that
for U.S. federal income tax purposes are treated as a partner in a partnership holding shares of our securities should consult their
tax advisors.
This
discussion assumes that a non-U.S. holder holds shares of our securities as a capital asset within the meaning of Section 1221 of the
Code (generally, property held for investment). This discussion does not address all aspects of U.S. federal income taxation that may
be important to a non-U.S. holder in light of that holder’s particular circumstances or that may be applicable to holders subject
to special treatment under U.S. federal income tax law (including, for example, financial institutions, brokers or dealers in securities,
“controlled foreign corporations,” “passive foreign investment companies,” traders in securities that elect mark-to-market
treatment, insurance companies, tax-exempt entities, holders who acquired our securities pursuant to the exercise of employee stock options
or otherwise as compensation, entities or arrangements treated as partnerships for U.S. federal income tax purposes, holders liable for
the alternative minimum tax, certain former citizens or former long-term residents of the United States and holders who hold our securities
as part of a hedge, straddle, constructive sale or conversion transaction). In addition, this discussion does not address U.S. federal
tax laws other than those pertaining to the U.S. federal income tax, nor does it address any aspects of the unearned income Medicare
contribution tax pursuant to the Health Care and Education Reconciliation Act of 2010, any U.S. federal estate and gift taxes, or any
U.S. state, local or non-U.S. taxes. Accordingly, prospective investors should consult with their own tax advisors regarding the U.S.
federal, state, local, non-U.S. income and other tax considerations of acquiring, holding and disposing of shares of our securities.
THIS
SUMMARY IS FOR GENERAL INFORMATION ONLY AND IS NOT INTENDED TO CONSTITUTE A COMPLETE DESCRIPTION OF ALL TAX CONSEQUENCES RELATING TO
THE OWNERSHIP AND DISPOSITION OF OUR SECURITIES. WE RECOMMEND THAT PROSPECTIVE HOLDERS OF OUR SECURITIES CONSULT WITH THEIR TAX ADVISORS
REGARDING THE TAX CONSEQUENCES TO THEM (INCLUDING THE APPLICATION AND EFFECT OF ANY FEDERAL, STATE, LOCAL, NON-U.S. INCOME AND OTHER
TAX LAWS) OF THE OWNERSHIP AND DISPOSITION OF OUR SECURITIES.
An
investor in this offering will be required to allocate cost of the acquisition of the securities between the shares of common stock and
warrants acquired based on their relative fair market values.
Dividends
In
general, any distributions we make to a non-U.S. holder with respect to its shares of our common stock that constitute dividends for
U.S. federal income tax purposes will be subject to U.S. withholding tax at a rate of 30% of the gross amount (or a reduced rate prescribed
by an applicable income tax treaty) unless the dividends are effectively connected with a trade or business carried on by the non-U.S.
holder within the United States (and, if an income tax treaty applies, are attributable to a permanent establishment of the non-U.S.
holder within the United States). A distribution will constitute a dividend for U.S. federal income tax purposes to the extent of our
current or accumulated earnings and profits as determined for U.S. federal income tax purposes. Any distribution not constituting a dividend
will be treated as first reducing the adjusted basis in the non-U.S. holder’s shares of our common stock and, to the extent it
exceeds the adjusted basis in the non-U.S. holder’s shares of our common stock, as gain from the sale or exchange of such shares.
Any such gain will be subject to the treatment described below under “—Gain on Sale or Other Disposition of our Common Stock.”
Subject
to the discussion below regarding “—Foreign Account Tax Compliance,” dividends effectively connected with a U.S. trade
or business (and, if an income tax treaty applies, attributable to a U.S. permanent establishment) of a non-U.S. holder generally will
not be subject to U.S. withholding tax if the non-U.S. holder complies with applicable certification and disclosure requirements. Instead,
such dividends generally will be subject to U.S. federal income tax on a net income basis, in the same manner as if the non-U.S. holder
were a resident of the United States. A non-U.S. holder that is a corporation may be subject to an additional “branch profits tax”
at a rate of 30% (or such lower rate as may be specified by an applicable income tax treaty) on its “effectively connected earnings
and profits,” subject to certain adjustments.
Gain
on Sale or Other Disposition of Our Securities
In
general, a non-U.S. holder will not be subject to U.S. federal income or, subject to the discussion below under the headings “Information
Reporting and Backup Withholding” and “Foreign Account Tax Compliance,” withholding tax on any gain realized upon the
sale or other disposition of our securities unless:
●
the
gain is effectively connected with a trade or business carried on by the non-U.S. holder within the United States and, if required
by an applicable income tax treaty, is attributable to a U.S. permanent establishment of the non-U.S. holder;
●
the
non-U.S. holder is an individual and is present in the United States for 183 days or more in the taxable year of disposition and
certain other conditions are satisfied; or
●
we
are or have been a U.S. real property holding corporation (a “USRPHC”) for U.S. federal income tax purposes at
any time within the shorter of the five-year period ending on the date of the disposition and the non-U.S. holder’s holding
period and certain other conditions are satisfied. We believe that we currently are not and we do not anticipate becoming, a USRPHC.
Gain
that is effectively connected with the conduct of a trade or business in the United States generally will be subject to U.S. federal
income tax, net of certain deductions, at regular U.S. federal income tax rates. If the non-U.S. holder is a foreign corporation, the
branch profits tax described above also may apply to such effectively connected gain. An individual non-U.S. holder who is subject to
U.S. federal income tax because the non-U.S. holder was present in the United States for 183 days or more during the year of sale or
other disposition of our securities will generally be subject to a flat 30% tax on the gain derived from such sale or other disposition,
which may be offset by U.S. source capital losses, provided the Non-U.S. Holder has timely filed U.S. federal income tax returns with
respect to such losses.
We
must report annually to the Internal Revenue Service and to each non-U.S. holder the amount of dividends paid to and the tax withheld
with respect to, each non-U.S. holder. These reporting requirements apply regardless of whether withholding was reduced or eliminated
by an applicable tax treaty. Copies of this information also may be made available under the provisions of a specific treaty or agreement
with the tax authorities in the country in which the non-U.S. holder resides or is established.
U.S.
backup withholding tax (currently, at a rate of 28%) is imposed on certain payments to persons that fail to furnish the information required
under the U.S. information reporting rules. Dividends paid to a non-U.S. holder generally will be exempt from backup withholding if the
non-U.S. holder provides a properly executed IRS Form W-8BEN or W-8BEN-E, or otherwise establishes an exemption.
Under
U.S. Treasury regulations, the payment of proceeds from the disposition of our securities by a non-U.S. holder effected at a U.S. office
of a broker generally will be subject to information reporting and backup withholding, unless the beneficial owner, under penalties of
perjury, certifies, among other things, its status as a non-U.S. holder or otherwise establishes an exemption. The payment of proceeds
from the disposition of our securities by a non-U.S. holder effected at a non-U.S. office of a broker generally will not be subject to
backup withholding and information reporting, except in the case of proceeds from a disposition of our securities by a non-U.S. holder
effected at a non-U.S. office of a broker that is:
●
a
U.S. person;
●
a
“controlled foreign corporation” for U.S. federal income tax purposes;
●
a
foreign person 50% or more of whose gross income from certain periods is effectively connected with a U.S. trade or business; or
●
a
foreign partnership if at any time during its tax year (a) one or more of its partners are U.S. persons who, in the aggregate, hold
more than 50% of the income or capital interests of the partnership, or (b) the foreign partnership is engaged in a U.S. trade or
business.
Information
reporting will apply unless the broker has documentary evidence in its files that the owner is a non-U.S. holder and certain other conditions
are satisfied, or the beneficial owner otherwise establishes an exemption (and the broker has no knowledge or reason to know to the contrary).
Backup withholding will apply if the sale is subject to information reporting and the broker has actual knowledge that the owner is a
U.S. person.
Backup
withholding is not an additional tax. Any amounts withheld under the backup withholding rules from a payment to a non-U.S. holder generally
can be refunded or credited against the non-U.S. holder’s U.S. federal income tax liability, if any, provided that the required
information is furnished to the Internal Revenue Service in a timely manner. Non-U.S. holders should consult their tax advisors regarding
the application of the information reporting and backup withholding rules to them.
Foreign
Account Tax Compliance
Under
Sections 1471 through 1474 of the Code and the Treasury regulations and administrative guidance promulgated thereunder (collectively,
“FATCA”), a U.S. federal withholding tax of 30% generally is imposed on any dividends paid on our common stock and
a U.S. federal withholding tax of 30% generally will be imposed on gross proceeds from the disposition of our securities (beginning January
1, 2019) paid to (i) a “foreign financial institution” (as specifically defined under FATCA) unless such institution enters
into an agreement with the U.S. tax authorities to withhold on certain payments and to collect and provide to the U.S. tax authorities
substantial information regarding U.S. account holders of such institution (which includes certain equity and debt holders of such institution,
as well as certain account holders that are foreign entities with U.S. owners) and (ii) certain other foreign entities unless such entity
provides the withholding agent with a certification identifying its direct and indirect “substantial U.S. owners” (as defined
under FATCA) or, alternatively, provides a certification that no such owners exist and, in either case, complies with certain other requirements.
The withholding tax described above will not apply if the foreign financial institution or non-financial foreign entity otherwise qualifies
for an exemption from the rules and properly certifies its exempt status to a withholding agent or is deemed to be in compliance with
FATCA. Application of FATCA tax does not depend on whether the payment otherwise would be exempt from U.S. federal withholding tax under
the other exemptions described above. Under certain circumstances, a non-U.S. holder might be eligible for refunds or credits of such
taxes. Foreign financial institutions and non-financial foreign entities located in jurisdictions that have an intergovernmental agreement
with the United States governing FATCA may be subject to different rules. Prospective non-U.S. holders should consult with their tax
advisors regarding the possible implications of FATCA on their investment in our securities.
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT LIABILITIES
Insofar
as indemnification for liabilities under the Securities Act may be permitted to officers, directors or persons controlling the Company
pursuant to the foregoing provisions, the Company has been informed that is it is the opinion of the SEC that such indemnification is
against public policy as expressed in such Securities Act and is, therefore, unenforceable.
LEGAL
MATTERS
The
validity of the securities offered by this Prospectus will be passed upon for us by Sichenzia Ross Ference LLP, New York, New York.
EXPERTS
Our
financial statements for the years ended December 31, 2021 and 2022 have been audited by M&K CPAS, PLLC, an independent registered
public accounting firm as set forth in its report and are included in reliance upon such report given on the authority of such firm as
experts in accounting.
INTERESTS
OF NAMED EXPERTS AND COUNSELS
None
of the named experts or legal counsel (i) was employed on a contingent basis or (ii) owns an amount of shares in our company which is
material to that person, or has a material, direct or indirect economic interest in our company or that depends on the success of the
offering.
We
have filed a Registration Statement on Form S-1 with the Commission with respect to the Common Stock offered by this Prospectus. This
Prospectus, which constitutes a part of the Registration Statement, does not contain all of the information set forth in the Registration
Statement or the exhibits and schedules filed therewith. For further information with respect to us and our Common Stock, please see
the Registration Statement and the exhibits and schedules filed with the Registration Statement. Statements contained in this Prospectus
regarding the contents of any contract or any other document that is filed as an exhibit to the Registration Statement are not necessarily
complete, and each such statement is qualified in all respects by reference to the full text of such contract or other document filed
as an exhibit to the Registration Statement. The Registration Statement, including our exhibits and schedules, may be inspected without
charge at the public reference room maintained by the Commission, located at 100 F Street, N.E., Room 1580, Washington, D.C. 20549, and
copies of all or any part of the Registration Statement may be obtained from such offices upon the payment of the fees prescribed by
the Commission. Please call the Commission at 1-800-SEC-0330 for further information about the public reference room. The Commission
also maintains an Internet website that contains reports, proxy and information statements and other information regarding registrants
that file electronically with the Commission. The address of the site is www.sec.gov.
We
are be subject to the information and periodic reporting requirements of the Exchange Act. If we become subject to the reporting requirements
of the Exchange Act, we will file periodic reports, proxy statements and other information with the Commission. Such periodic reports,
proxy statements and other information will be available for inspection and copying at the public reference room and on the Commission’s
website referred to above. If our Common Stock is never registered under the Exchange Act, following the effectiveness of the Registration
Statement of which this Prospectus forms a part we will have to comply with certain reporting requirements under the Exchange Act (including
the periodic reporting requirements, but excluding the proxy/information statement requirements) until at least the beginning of the
fiscal year following the fiscal year in which the Registration Statement of which this Prospectus forms a part became effective.
The
SEC allows us to incorporate by reference the information and reports we file with it, which means that we can disclose important information
to you by referring you to these documents. The information incorporated by reference is an important part of this prospectus. We are
incorporating by reference the documents listed below (other than information furnished under Item 2.02 or Item 7.01 of Form 8-K and
exhibits filed on such form that are related to such items unless such Form 8-K expressly provides to the contrary), which we have already
filed with the SEC:
●
Our
Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, filed with Securities and Exchange Commission (“SEC”)
on May 12, 2023;
●
Our
Annual Report on Form 10-K for the year ended December 31, 2022, filed with Securities and Exchange Commission (“SEC”)
on April 3, 2023;
The
description of our common stock in our Registration Statement on Form S-1/A filed with the Commission on July 18, 2019, and amended
on October 26, 2020.
We
also incorporate by reference any future filings (other than current reports furnished under Item 2.02 or Item 7.01 of Form 8-K and exhibits
filed on such form that are related to such items unless such Form 8-K expressly provides to the contrary) made with the SEC pursuant
to Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended, including those made after the date of the
filing of the registration statement of which this prospectus is a part and prior to effectiveness of such registration statement, until
we file a post-effective amendment that indicates the termination of the offering of the securities made by this prospectus and will
become a part of this prospectus from the respective dates that such documents are filed with the SEC. Any statement contained herein
or in a document incorporated or deemed to be incorporated by reference herein shall be deemed to be modified or superseded for purposes
hereof to the extent that a statement contained herein or in any other subsequently filed document which is also incorporated or deemed
to be incorporated herein modifies or supersedes such statement. Any such statement so modified or superseded shall not be deemed, except
as so modified or superseded, to constitute a part of this prospectus.
Documents
incorporated by reference are available from us, without charge. You may obtain documents incorporated by reference in this prospectus
by requesting them in writing or by telephone at the following address:
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders of Jupiter Wellness, Inc.
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of Jupiter Wellness, Inc. (the Company) as of December 31, 2022 and 2021, and
the related consolidated statements of operations, shareholders’ equity, and cash flows for each of the years in the two-year period
ended December 31, 2022, and the related notes (collectively referred to as the financial statements). In our opinion, the financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the
results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2022, in conformity with
accounting principles generally accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in the
notes to the financial statements, the Company has suffered net losses from operations in current and prior periods and has a working
capital deficiency, as a result of obligations becoming due within one year, which raises substantial doubt about its ability to continue
as a going concern. Management’s plans regarding those matters are discussed in the notes to the financial statements. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Investments
As
discussed in the notes to the financial statements, the Company has an equity method investment in an unconsolidated entity.
Auditing
management’s valuation of the assets and analysis of the classification of the investment and potential impairment involves significant
judgements and estimates.
To
evaluate the appropriateness of the Company’s classification of the investment and analysis of impairment, we evaluated management’s
significant judgments and estimates.
Other
Assets
As
discussed in the notes to the financial statements, the Company issued a note receivable to an unrelated party for future acquisitions
that had not closed as of period end.
Auditing
management’s valuation of the assets and analysis of potential impairment involves significant judgements and estimates to determine
if the note is collectible and that there should or should not be an impairment taken.
To
evaluate the appropriateness of the Company’s analysis of impairment, we evaluated management’s significant judgments and
estimates.
/s/
M&K CPAS, PLLC
We
have served as the Company’s auditor since 2019.
Preferred
stock, $0.001 par value, 100,000 shares authorized of which none are issued and outstanding Common stock, $.001 par value, 100,000,000
shares authorized, of which 22,388,888 and 24,046,001 shares issued and outstanding as of December 31, 2022 and 2021
22,339
24,046
Additional
paid-in capital
53,763,929
51,668,019
Common
stock payable
477,000
285,000
Accumulated
deficits
(50,597,674
)
(35,374,646
)
Total
Shareholders’ Equity
3,665,594
16,602,419
Total
Liabilities and Shareholders’ Equity
$
8,690,763
$
18,867,465
The
accompanying notes are an integral part of these unaudited financial statements.
Jupiter
Wellness, Inc. (the “Company”) was formed on October 24, 2018 as CBD Brands, Inc. under the laws of the State of Delaware,
and is headquartered in Jupiter, Florida. The Company is a cutting-edge developer of cannabidiol (CBD) based medical therapeutics and
wellness products. The Company’s clinical pipeline of prescription CBD-enhanced skin care therapeutics addresses indications including
eczema, burns, herpes cold sores, and skin cancer. We are in the early stage of manufacturing, distributing, and marketing a diverse
line of consumer products infused with CBD.
Going
Concern Consideration
As
of December 31, 2022 and 2021, the Company had an accumulated deficits of $50,597,674and $35,374,646,
respectively, and cash flow used in operations of $6,395,942and $7,567,645for the years ended December 31, 2022 and 2021.
The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development plans. As of
December 31, 2022, the Company had $1,931,068 in cash and working capital of $2,245,979. These conditions have raised doubt about the
Company’s ability to continue as a going concern as noted by our auditors, M&K CPAS, PLLC.
Note
2 - Significant Accounting Policies
Basis
of Presentation
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of December 31, 2022.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting. During the year ended December 31, 2022, The Company determined that certain
of our inventory items were either slow moving, expired or discontinued. As a result, the Company write-off a total of $152,432consisting
of raw materials of $23,623, finished goods of $123,094 and packaging of $5,715.
Investments
Held-to-Maturity
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2022
2021
For the Years
Ended December 31,
2022
2021
Numerator:
Net (loss)
$
(15,223,028
)
$
(28,100,245
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
22,106,703
16,603,788
Denominator for diluted earnings per share
22,106,703
16,603,788
Basic (loss) per share
$
(0.69
)
$
(1.69
)
Diluted (loss) per share
$
(0.69
)
$
(1.69
)
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
Revenue
Recognition
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customer”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify the contract with a customer;
●
identify the performance obligations in the contract;
●
determine the transaction price;
●
allocate the transaction price to performance obligations in
the contract; and
●
recognize revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. At December,
2022 and 2021, the Company has recognized no additional allowance for doubtful collections.
Impairment
of Long-Lived Assets
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We conducted our annual impairment
tests of goodwill as of December 31, 2022 and 2021. There was no impairment in the years ended December 31, 2022 and 2021.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 and $300,000during the years ended December 31, 2022 and
2021, respectively.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the years ended December 31, 2022 and 2021 and the cumulative
translation gains and losses as of December 31, 2022 and 2021 were not material.
Research
and Development
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $1,637,117 and $1,079,362 for the years ended December 31, 2022 and 2021, respectively.
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
Recent
Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
Note
3 - Accounts Receivable
At
December 31, 2022 and 2021, the Company had accounts receivable of $647,530 and $695,319.
Note
4 - Prepaid Expenses and Deposits
At
December 31, 2022 and 2021, the Company had prepaid expenses and deposits of $814,114 and $617,302, respectively consisting primarily
of deposits and prepayments on purchase orders.
At
December 31, 2022 and 2021, the Company had inventory of $441,404 and $304,266, consisting of finished goods, raw materials and packaging
supplies. During the year ended December 31, 2022, The Company determined that certain of our inventory items were either slow
moving, expired or discontinued. As a result, the Company write-off a total of $152,432 consisting of raw materials of $23,623, finished
goods of $123,094 and packaging of $5,715.
Note
6 – Investment in Affiliate
At December 31, 2021, the Company
had invested $2,908,300 in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company formed for the sole purpose
of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition company (“SPAC”)
and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive Officer of JWAC.
On November 3, 2021, JWAC filed
a registration statement (“IPO”) with the Securities and Exchange Commission with an initial funding of $100M. On December
6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $138m. JWAC has a vote scheduled on April 17,2023 on a potential
merger.
At December 31, 2022, JWSL holds
1,437,500 Founders shares of JWAC and 288,830 Private Placement Units of JWAC for the benefit of the Company.
At
December 31, 2022, the Company also had a $9,073 loan to an affiliate.
Note
7 – Note Receivable
On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $10,000,000 to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of Nine months and interest at eight percent (8%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $5,000,000, of which $1,000,000 was funded on January 7, 2022.
In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $10,000,000
against the 2021 earnings and $1,000,000 against the 2022 earnings.
Note
8 - Intangible Assets
Magical
Beasts
In
connection with the acquisition of Magical Beasts (see Note 13 below), the Company allocated the purchase price to intangible assets
as follows:
Schedule of Purchase Price to Intangible Assets
Tradenames & trademarks
$
151,800
Customer base
651,220
Non-compete
154,500
Goodwill
308,690
Total
$
1,266,210
The
Non-compete has an estimated life of two years, the Customer base has an estimated life of fifteen years and the Tradenames & trademarks
and Goodwill have indefinite lives and will be reviewed at each subsequent reporting period to determine if the assets have been impaired.
At December 31, 2020, Goodwill was analyzed by management, assisted by a third party valuation company, and determined that the Goodwill
associated with the acquisition of Magical Beasts has been impaired and as a result the Company recognized a charge to earnings of $308,690
in the year ended December 31, 2020. Additionally, the Intangibles were analyzed by management, assisted by a third-party valuation company,
and determined that the Intangible associated with the acquisition of Magical Beasts had also been impaired and as a result the Company
recognized an additional charge to earnings of $731,628 in the year ended December 31, 2020. The balance of the Intangible Assets at
December 31, 2020 attributable to Magical Beasts was $122,501.
During
the first two quarters of 2021, the Company amortized $25,847 of the remaining Intangible Assets attributable to Magical Beasts. In the
third quarter management determined that the balance of $96,654 had been impaired and was recognized as a charge to earnings. As of December
31, 2021, the Company had no remaining Intangible Assets attributable to Magical Beasts.
SRM
Entertainment
In
connection with the acquisition of SRM Entertainment, Limited (see Note 13 below), the Company allocated the purchase price to intangible
assets as follows:
Distribution Agreements
$
437,300
Goodwill
941,937
Total
$
1,379,237
The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.
Amortization
for the years ended December 31, 2022 and 2021 was $72,884
and $72,883.
The balance of the Intangible Asset (Distribution Agreements) at December 31, 2022 and 2021 was $291,533and
$364,417,
respectively.
Licensing
agreements
During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $675,000for the rights, consisting of $150,000in cash and $525,000in shares of the Company’s common stock.
In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge to of $300,000to 2021 earnings. During 2022, the Company evaluated
the remaining license agreement and determined that its carrying value had been impaired and took a charge of $375,000 to 2022 earnings.
The balance of Intellectual property at December 31, 2022 and 2021 was $0 and $375,000, respectively.
During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post
COVID-19 syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes,
eczema, and other skin indications. As of December 31, 2022, the Company had paid $1,500,000of
the approximate $3,000,000budget.
The payments are being amortized over 24 months, the respective term of the research. During 2022, the Company evaluated the
remaining research agreement and determined that its carrying value had been impaired and took a charge of $1,075,000 to 2022
earnings The balance at December 31, 2022 was $0.
Note
9 – Financed Insurance Premiums
During
the year ended December 31, 2022, the Company financed a total of $241,272 for its General Liability and Director & Officer insurance
premiums over the twelve months coverage period. The average interest rate is 9.3%. At December 31, 2022 the outstanding balance had
been paid.
Note
10 - Convertible Notes Payable – Related Parties
At
December 31, 2020, the Company had a total of $525,000 plus accrued interest of $32,856 due on convertible promissory notes. In January
2021, the Company received conversion notices from all of the note holders to convert the $525,000 principal balance of its convertible
promissory notes plus $35,496 accrued interest through the date of conversion, into 186,832 shares of the Company’s common stock
($3.00 per share conversion price). The shares were issued in January 2021.
The
2021 Notes:
In
May 2021, the Company issued three Convertible Promissory Notes totaling $3,150,000 ($2,500,000, $500,000 and $150,000) (the “2021
Notes”). The 2021 Notes were issued with an Original Issue Discount (“OID”) of five percent (5%), a term of six months,
an annual interest rate of eight percent (8%) and convertible into shares of the Company’s common stock at a conversion price of
$6.00 per share. Additionally, the Company issued a total of 525,000 warrants in connection with the 2021 Notes. The fair value of these
warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes
valuation model on the respective reporting date as follows:
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Relative
Price
Reporting
Fair
Term
Exercise
on Grant
Volatility
Risk-free
Date
Value
(Years)
Price
Date
Percentage
Rate
05/10/2021
$
1,026,300
5
$
6.00
$
4.27
299
%
0.0080
05/05/2021
$
203,532
5
$
6.00
$
4.21
299
%
0.0080
05/19/2021
$
62,033
5
$
6.00
$
4.30
312
%
0.0089
During
the year ended December 31, 2021, the 2021 Notes were paid in full in cash.
Total
interest expense for the Company was $1,736,106 for the year ended December 31, 2021.
The
Company recorded $604,031 related to the Convertible Promissory Notes during the year ended December 31, 2021, which included $157,500
of original issues discounts and $1,446,530 of warrant and beneficial conversion features expense related to the convertible notes.
The
2022 Notes:
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000 (the
“2022 Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for 1,100,000 shares and 360,000
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of October 20, 2022,
but has been extended to April 20, 2023. In connection with the 2022 Notes, the Company issued a total of 250,000 shares as origination
shares valued at fair market value of $277,500. There is no beneficial conversion feature since the conversion price is grater then the
fair value of the shares.
The
2022 Notes have an original issuance discount of five percent (5%), $10,000 in legal fees, an interest rate of eight percent (8%), and
a conversion price of $2.79 per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The
Warrants have a five (5) year term, an exercise price of $2.79 per share, have a cashless conversion feature until such time as the shares
underlying the Warrants are included in an effective registration and certain anti-dilution protection.
The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $984,477.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the years
and ended December 30, 2022:
Schedule
of convertible Promissory Notes
Balance, December 31, 2020
$
525,000
Conversions of Notes
(525,000
)
2021 Notes
3,150,000
Cash payments on Notes
(3,150,000
Principal Balance, December 31, 2021
-
2022 Notes
2,000,000
Principal Balance, December 31, 2022
$
2,000,000
Total
interest expense for the year ended December 31, 2022 totaled $1,286,368 which includes $1,104,477 amortization of the origination shares
and warrants discounts in connection with the 2022 Notes.
Note
11 - Note payable issued in acquisition
In
connection with the Acquisition of Magical Beasts, LLC (see Note 12), the Company issued a non-interest bearing $1,000,000 promissory
note (“Note”), due upon the earlier of i) the closing of a public offering or ii) December 31, 2020. The note has been valued
at its discounted amount of $950,427. During the year ended December 31, 2020, the Company recognized $49,573 of interest expense for
the accretion of the discount.
In
August 2020, a Nevada court imputed a judgement of Ms. Whitley (the former owner of Magical Beasts, LLC) to Magical Beasts (see Note
14 Legal proceedings) and advised the Company that before paying any funds under the note to Ms. Whitley, the Company must first satisfy
the judgement to the Plaintiff. In October 2020, the Company, Ms. Whitley and the Plaintiff in the judgement action against Ms. Whitley
reached an agreement whereby Ms. Whitley agreed that of the $1,000,000 payable to Ms. Whitley, the first $336,450 would be paid to the
Plaintiff which the Company has paid in full with a cash payment of $300,000 and the issuance of 8,500 shares of its common stock leaving
a balance of $691,500 at December 31, 2020.
In
January 2021, the Company entered into an Omnibus Amendment to the original Purchase Agreement (see Note 15) which satisfied the Company’s
obligation on the Note. As a result, the Company recognized gain of $669,200 in the extinguishment of debt.
Note
12 – Covid-19 SBA Loans
During
the year ended December 31, 2020, the Company applied for and received $28,878 under the Federal Paycheck Protection Program (“PPP”)
and $55,700 under the Economic Injury Disaster Loan Program (“EIDL”), both of which are administered through the Small Business
Administration (“SBA”). Under the guidelines of the PPP, the SBA will forgive loans if all employee retention criteria are
met, and the funds are used for eligible expenses. During 2021, the PPP loans were forgiven, resulting in a gain of $34,499, and the
SBA notified the Company that the terms of the EIDL are a term of 30 years and an interest rate of 3.75%. The balance of the EIDL at
December 31, 2022 was $47,533.
Note
13 - Capital Structure
Common
Stock - The Company is authorized to issue a total of 100,000,000 shares of common stock with par value of $0.001 and 100,000
shares of preferred stock with par value of $0.001. At December 31, 2022 and 2021, there were 22,388,888 and 24,046,001 shares of common
stock issued and outstanding, respectively, and no shares of preferred stock were issued and outstanding.
Year
ended December 31, 2021 issuances:
Conversion
of Convertible Promissory Notes:
During
the year ended December 31, 2021, the Company converted $525,000 of convertible promissory notes and accrued interest of $35,496 into
186,832 shares of its common stock. The Notes were converted per the terms of the respective Notes and the Company did not recognize
any gain or loss on the conversion. (see Note 8 – Convertible Promissory Notes).
Exercise
of Cashless Stock Options
During
the year ended December 31, 2021, a former Director of the Company exercised a portion of his stock options under the cashless provisions
and was issued 47,470 shares of the Company’s stock, an officer of the Company exercised a portion of his stock options under the
cashless provisions and was issued 15,884 shares of the Company’s stock and Ms. Whitley (see Note 14) exercised her stock options
under the cashless provisions and was issued 159,053 shares of the Company’s stock.
During
the year ended December 31, 2021, the Company entered into twelve Consulting Agreements under the terms of which the Company issued 1,422,000shares of its common stock. The shares were issued
at their respective fair value based on the Company’s Nasdaq closing price of the shares on the date of the agreements. Additionally,
the Company issued 367,496shares of its common stock to employees. The
Company recognized a total of $4,340,983as stock-based compensation in the year ended
December 31, 2021.
Shares
issued for Intellectual Property
During
the year ended December 31, 2021, the Company entered into two license agreements for the use of certain patented technology under
the terms of which the Company issued a total of 125,175shares
of its common stock valued at a total of $525,000and
paid an additional $150,000in
cash. The total $675,000is
carried as Intellectual properties on the balance sheet of the Company. The shares were issued at their respective fair value based
on the Company’s Nasdaq closing price of the shares on the date of the agreements. These agreements were determined to
be impaired and $375,000
and $300,000
were written of in the years ended December 31, 2022 and 2021, respectively.
Shares
issued in Public Offering
In
July 2021, the company closed an underwritten public offering (the “Offering”) of 11,066,258 shares (the “Company Offering
Shares”) of common stock, par value $0.001 per share and warrants (the “Company Warrants”) to purchase up to 11,607,142
shares of Common Stock. The Warrants will be exercisable immediately upon issuance with an exercise price of $2.79 per share and will
expire on the fifth anniversary of the original issuance date. The net proceeds from the Offering, after deducting underwriting discounts
and commissions and Offering expenses, were $28,318,314, which includes net proceeds from partial exercise of the underwriter’s
option to purchase 442,650 Company Warrants.
Year
ended December 31, 2022 issuances and cancellations:
Shares
issued for services
During
the year ended December 31, 2022, the Company entered into six Investor Relations Consulting Agreement under the terms of which the Company
agreed to issue 925,000 shares of its common stock. The shares were valued at their respective fair value based on the Company’s
Nasdaq closing price of the shares on the date of the agreements. The Company recognized a total of $1,054,125 as stock-based compensation
during the year ended December 31, 2022 for these issuances. As of December 31, 2022, the Company had not issued 300,000 of these shares
which are included in common stock payable.
Treasury
Shares
In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
At December 31, 2021, Oppenheimer had not repurchased any of the Company’s securities and as of December 31, 2022 Oppenheimer had
purchased 2,825,617 shares of the Company’s common stock at a total costs of $2,880,045 (average of $1.02 per share). As of December
31, 2022, the Company had cancelled all of the repurchased shares.
Shares
issued in connection with Convertible Promissory Note
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000.
In connection with these Notes, the Company issued a total of 250,000 shares as origination shares valued at fair market value of $277,500.
Management
Return and Cancellation of Shares
On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.
The
following table sets forth the issuances of the Company’s shares of common stock for the years ended December 31, 2022 and 2020
as follows:
Schedule
of Stock Holders
Balance December 31, 2020
10,655,833
Conversion of Promissory Notes
186,832
Exercise of stock options
222,407
Stock based compensation
367,496
Consulting Services Shares
1,422,000
Intellectual property
125,175
Public offering
11,066,258
Balance December 31, 2021
24,046,001
Shares issued for services
925,000
Loan origination shares for promissory note
250,000
Shares repurchased from the market
(2,825,617
)
Management shares cancelled
(56,496
)
Balance December 31, 2022
22,338,888
Common
Stock Payable
During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component. At December
31, 2021 the Company had accrued $285,000 of stock payable. During the year ended December 31, 2022, the Company entered into another
similar consulting agreement and accrued an additional $192,000 for a total of $477,000 of stock payable relating to the agreements.
Convertible
Note Warrants: During the year ended December 31, 2022, the Company issued a total of 2,260,000 warrants with an exercise price of between $1.00 and $2.79
and five year terms in connection with two convertible promissory notes, and during 2021 in connection with the issuance of three convertible
promissory notes, the Company issued 525,000 warrants with an exercise price of $6.00 and five-year term (see Note 10).
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Relative
Price
Fair
Term
Exercise
on Grant
Volatility
Risk-free
Reporting
Date
Value
(Years)
Price
Date
Percentage
Rate
5/5/2021-5/19/21
$
1,888,495
5
$
6.00
$
4.26
299
%
0.0080
04/20/22
$
706,977
5
$
2.79
$
1.11
281
%
0.0287
11/11/22
$
937,207
5
$
1.00
$
1.28
322
%
0.0432
Public
Offering Warrants: In connections with the Company’s public offering (see Note 13), the Company issued 11,607,142 warrants
to the purchasers of the common stock, exercisable immediately at an exercise price of $2.79 and 442,650 warrants to the underwriter
immediately exercisable at $3.50.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
7/26/2021
$
20,921,265
5
$
2.79
$
2.03
331
%
0.0033
7/26/2021
786,395
5
$
3.50
$
2.03
331
%
0.0033
The
following tables summarize all warrants outstanding as of December 31, 2022 and 2021, and the related changes during the period.
Exercise
price is the weighted average for the respective warrants and end of period.
Summary of Warrant Outstanding
Number of
Exercise
Warrants
Price
Stock Warrants
Balance at December 31, 2020
1,123,333
$
8.30
Warrants issued in connection with Convertible Notes (see note 7)
525,000
6.00
Warrants issued in connection with the Public offering
12,049,792
2.82
Balance at December 31, 2021
13,698,125
3.24
Warrants issued in connection with Convertible Notes (see note 7)
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.19
Warrants Exercisable at December 31, 2022
15,958,126
$
3.19
Options
During
the year ended December 31, 2021, the Company issued a total of 4,383,950 options with an exercise price between $0.25 and $5.59 each
with a three-year term to its Officers and Directors and during the year ended December 2022, the Company issued a total of 3,250,000
options with an exercise price of $0.76 each with a three-year term to its Officers, Directors, and employees.
During
the year ended December 31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued 300,000 two-year options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in connection with this issuance.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Number
Price
of
Term
Exercise
on Grant
Volatility
Fair
Reporting Date
Options
(Years)
Price
Date
Percentage
Value
$
0.25-
$
3.78-
1/01/21 – 6/30/21
306,730
3
5.59
5.59
148% - 209
%
$
1,244,179
7/1/21-9/30/21
777,220
5
$
1.77
$
1.58
127
%
$
816,158
10/01/21 – 12/31/21
3,300,000
3
$
1.30
$
1.30
129
%
$
2,983,393
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
3
$
0.76
0.76
166
%
$
2,026,122
During
the year ended December 31, 2022, the Company cancelled a total of 211,000 options to management and reallocated these to cover shares
of the Company’s stock to be issued under the Company’s Incentive Stock Plan.
During
the year ended December 31, 2022, the Company recognized $2,048,270 as compensation expense related to the option grants. At December
31, 2022 and 2021, the Company had 8,134,280 and 4,584,280 options outstanding, respectively.
Effective
February 21, 2020, Jupiter Wellness Inc., a Florida corporation (“Jupiter Sub”), our wholly-owned subsidiary, entered into
a membership interest purchase agreement with Magical Beasts LLC (“Magical Beasts”), a Nevada limited liability corporation,
and Krista Whitley, its sole interest holder, pursuant to which Jupiter Sub acquired all of the membership interests in Magical Beasts
(the “Magical Beasts Acquisition”) in exchange for the following consideration:
●
$250,000 cash at closing;
●
A $1,000,000 promissory note, non-interest bearing payable by us, due upon the earlier of i) the closing of this offering or ii)
December 31, 2020 valued at its discounted amount of $950,427; and
●
an option to purchase 250,000 restricted shares of our common stock at an exercise price of $1.00 per share valued at $156,612. The fair
value of these options was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the reporting date. The market price was valued based upon the last price paid by third parties
for shares of our common stock.
Schedule
of Fair value of Warrants
Number of
Market
Price on
Reporting
Options
Term
Exercise
Grant
Volatility
Fair
Date
Granted
(Years)
Price
Date
Percentage
Value
2/21/20
250,000
5
$
1.00
$
1.00
77
%
$
156,612
In
connection with the Magical Beasts Acquisition, Jupiter Sub shall enter into an executive employment agreement with Krista Whitley to
act as our Director of Marketing, however, until such agreement is entered into, Jupiter Sub shall pay Krista Whitley an annual salary
of $150,000.
Valuation
and Purchase Price Allocation
According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company with the assistance of a qualified professional valuation firm.
The
fair value of the consideration is as follows:
Schedule
of Fair Value Consideration
Cash
$
250,000
Promissory Note, net of discount
950,427
Stock
Options
156,612
Total
Consideration paid
$
1,357,039
The purchase price allocation
is as follows:
Tangible assets
Cash
$
4,609
Inventory
86,220
Total
tangible assets
90,829
Intangible assets
Tradename-Trademarks
151,800
Customer
base
651,220
Non-compete
154,500
Total Intangibles
957,520
Goodwill
308,690
Total
intangible net
$
1,357,039
On
July 6, 2020, Brian Menke (the “Plaintiff”) in Nevada court seeking to enforce a judgement that he had obtained in 2012 against
Krista Whitley, the former owner and manager of Magical Beasts LLC., in the amount of $250,000. In July 2020, the Plaintiff brought a
claim in Nevada State Court to impute such judgement to the Company’s wholly owned subsidiary, Magical Beasts, LLC. On August 6,
2020, the court imputed the judgement to Magical Beasts and advised the Company that before paying any funds to Ms. Whitley, they must
first satisfy the judgement to the Plaintiff. On October 12, 2020, the Company, Ms. Whitley and the Plaintiff reached a settlement agreement
whereby the Company agreed that of the $1,000,000 note payable to Ms. Whitley, the first $336,450 be paid to the Plaintiff. Ms. Whitley
in turn agreed that such payments would be applied to the $1,000,000 owed to Ms. Whitley that was to be paid from the proceeds of the
offering and the Plaintiff agreed to withdraw the case against Magical Beasts without prejudice. In November, the Company made a cash
payment of $300,000 to the Plaintiff and issued 8,500 shares of its common stock valued at $8,500. The $308,500 was recorded as an offset
to the $1,000,000 note.
On
January 25, 2021, the Company entered into an Omnibus Amendment to: (1) the Confidential Membership Interest Purchase Agreement, dated
February 21, 2020; (2) the Sales Distributor Agreement, dated February 21, 2020; and (3) the Executive Employment Agreement, dated March
31, 2020 (the “Agreements”). Pursuant to the Omnibus Amendment, the parties (i) acknowledge that the Company has fully satisfied
its obligation of $334,000 to the Plaintiff as Ms. Whitley’s judgment creditors; (ii) agree that in satisfaction of the remaining
balance due to Ms. Whitley under the Agreements, she is to be paid $150,000 in cash; (iii) agree that starting April 1, 2020, Whitley
shall be entitled to individually market and sell the Bella line of products remaining in the Company’s inventory, as identified
in the Omnibus Amendment, and the Company will relinquish its rights to the Bella brand; (iv) agree that the number of shares issuable
upon exercise of the common stock purchase options granted to Ms. Whitley under the Agreements shall be reduced from 250,000 to 185,000,
Ms. Whitely may utilize a cashless exercise feature to exercise such options, subject to a six (6) month holding period on the shares,
and Ms. Whitley shall not be permitted to sell an amount of shares in any week which exceeds 10% of the Company’s total weekly
trading volume in the prior week; (v) agree that Ms. Whitley’s Employment Agreement shall terminate on March 31, 2021 and shall
not renew; (vi) acknowledge that Ms. Whitley has been paid $5,541 for unreimbursed expenses on or about December 30, 2020; and (vii)
the balance of the note due Whitley be forgiven.
As
a result of the above, the Company recognized a gain of $669,200 comprised of the forgiveness of debt of $691,500 and the write-off of
the unamortized portion of Whitley’s the non-compete agreement of $22,300.
In
February 2021, Ms. Whitley exercised her 185,000 options (see Omnibus Agreement above) using the cashless option feature and was issued
159,053 shares of the Company’s restricted common stock in full satisfaction of the option agreement.
Note
16 – Acquisition of SRM Entertainment
On
November 30, 2020, Jupiter Wellness, Inc. (the “Company”), entered into and closed on a share exchange agreement (the “Exchange
Agreement”) with SRM Entertainment, LTD, a Hong Kong Special Administrative Region of the People’s Republic of China limited
company (“SRM”) and wholly owned subsidiary of Vinco Ventures, Inc., a Nevada corporation formerly known as Edison Nation,
Inc. (“Vinco”), and the shareholders of SRM set forth in the Exchange Agreement (the “SRM Shareholders”), pursuant
to which the Company acquired 100% of the shares of SRM’s common stock (the “SRM Common Stock”) from the SRM Shareholders
in exchange for 200,000 shares of the Company’s common stock, valued at $1,040,000, subject to a leak out provision and escrow
of 50,000 shares of the Company’s common stock. Upon closing, and pursuant to the Exchange Agreement, the Company delivered 150,000
shares of its common stock to SRM and placed 50,000 shares in escrow (“Escrow Shares”). Pursuant to the Exchange Agreement,
the Company shall release the Escrow Shares upon SRM generating $200,000 in cash receipts and revenue prior to January 15, 2021. The
SRM Shareholders shall forfeit their right to receive the Escrow Shares if SRM does not generate $200,000 in cash receipts and revenue
prior to December 31, 2020. Pursuant to the Exchange Agreement, the Company assumed all of the financial obligations of SRM, as well
as its employees and offices. As a result of the Exchange Agreement, SRM became a wholly-owned subsidiary of the Company.
Valuation
and Purchase Price Allocation:
According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company.
The fair value of the consideration is as follows:
Schedule of
Fair Value Consideration
Shares of the Company’s common stock issued
200,000
Market value of Company’s common stock (11/30/20 Nasdaq closing price)
$
5.20
Consideration paid
$
1,040,000
Net tangible liabilities assumed
339,237
Total consideration
$
1,379,237
The purchase price allocation is as follows:
Schedule of
Purchase Price Allocation
Distribution Agreements
$
437,300
Goodwill
941,937
Total purchase price allocation
$
1,379,237
Note
17 - Commitments and Contingencies
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During Renewal Period
Amount
July 1 to June 30, 2022
$
180,456
July 1 to June 30, 2027
$
240,662
July 1 to June 30, 2023
$
201,260
July 1 to June 30, 2028
$
247,882
July 1 to June 30, 2024
$
224,330
July 1 to June 30, 2029
$
255,319
July 1 to June 30, 2025
$
229,312
July 1 to June 30, 2026
$
233,653
Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $870,406 representing the present value of the future payments under the lease calculated using an 8% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at December,
2022 were ROU of $643,977 and $797,311. At December 31, 2022, the current portion of the lease liability was $164,170 and non-current
portion of the lease liability was $519,659. Additionally, the Company recognized accreted interest expense of $60,626 and rent expense
of $231,790 for the lease during the year ended December 31, 2022.
On August 6, 2020, the Company,
Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court, Southern District of
New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants. The
lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no
oral or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The
Company’s complaint seeks actual damages in the amount of $5,000,000
and punitive damages in the amount of $5,000,000.
In response, Mr. Koch and Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and
counterclaim, repeating the same claims that caused the Company to file the lawsuit, and claiming damages of over $10
million. On October 6, 2020, the Company moved for judgment on the pleadings to dismiss the defendants’ counterclaim in its
entirety. On April 24, 2021, the Company’s motion was granted and all counterclaims were dismissed with prejudice, except the
breach-of-contract and unjust enrichment claims. On June 04, 2021 the Koch Parties filed a Second Amended Counterclaim, re-alleging
their previous breach-of-contract and unjust enrichment counterclaims. On June 25, 2021, the Company filed a motion to dismiss
defendants’ Second Amended Counterclaim, which the parties briefed in summer 2021. On February 14, 2022, the court dismissed
all of the Koch Parties’ counterclaims except to the extent that they alleged unjust enrichment against Jupiter and Mr. John.
On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah L. Cave, which did not resolve the
case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move for summary judgment
dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022. On January 30,
2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy theories
except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter.In doing so, Judge Liman suggested that a jury could find that the Koch Parties would be fully compensated if the parties simply
unwound the domain transfer, or that the jury might quantify the website’s value by looking to the amounts that the Koch
Parties had paid for other, similar websites: between $12.17 and $65.98. After Judge Liman issued this order, the Parties
settled all claims and Jupiter and Mr. John filed a proposed order of dismissal of all claims with prejudice. Under the order,
Jupiter did not pay any amount in settlement of the claims. On February 17, 2023, Judge Liman so-ordered that proposed order and
closed the case.
The Company may be subject to legal proceedings and claims arising from contracts
or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation
where the ultimate disposition or resolution could have a material adverse effect on its financial position, results of operations or
liquidity.
Note
18 – Segment Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for years ended December 31, 2022 and 2021 follow;
Schedule
of Business Combination Segment Allocation
2022
2021
Jupiter Wellness
Revenue
$
120,627
$
183,142
Cost of Sales
325,169
203,089
Gross Profit (Loss)
$
(204,542
)
$
(19,947
)
SRM Entertainment
Revenue
$
6,076,116
$
2,693,131
Cost of Sales
4,845,217
2,137,699
Gross Profit (Loss)
$
1,230,899
$
555,432
Combined
Revenue
$
6,196,743
$
2,876,273
Cost of Sales
5,170,386
2,340,788
Gross Profit (Loss)
$
1,026,357
$
535,485
Note
19 - Subsequent Events
PIPE
Agreement
On
January 19, 2023, Jupiter Wellness, Inc., (the “Company”) entered into a Securities Purchase Agreement (the “PIPE Agreement”)
with certain purchasers, for the issuance of 8,631,574 common stock warrants (the “PIPE Offering”) at a price of $0.125 per
warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common Stock
per Common Warrant with an exercise price of $1.00 per share , with (a) 4,315,787 Common Warrants being immediately exercisable for three
years following 6 months from the closing of the PIPE Offering, and (b) 4,315,787 Common Warrants being immediately exercisable for five
years following 6 months from the closing of the PIPE Offering.
RD
Agreement
On
January 19, 2023, The Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain purchasers,
pursuant to which on January 23, 2023, 4,315,787 shares of common stock, par value $0.001 (the “Common Stock”), at a price
of $0.70 per share were issued to the purchasers (the “RD Offering”).
The
aggregate purchase price for the purchase of one share, one 3-year warrant and one 5-year warrant was $0.95. The gross proceeds to the
Company from both the PIPE Offering and the RD Offering was approximately $4.1 million and net proceeds to the Company after all related
expenses was approximately $3,500,000.
Registration
Rights Agreement
On
January 19, 2023, the Company also entered into a Registration Rights Agreement with the Purchasers, (the “Registration Rights
Agreement” and together with the PIPE Agreement and the RD Agreement the “Agreements”), requiring the Company to register
the securities issued under the PIPE Agreement. Pursuant to the Rights Registration Agreement, the Company has agreed to file one or
more registration statements with the SEC covering the registration of the shares of Common Stock issuable upon exercise of the Common
Warrants.
In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to December 31, 2022 to the date these financial
statements were issued and has determined that it does not have any additional material subsequent events to disclose in these financial
statements.
Preferred stock, $0.001 par value, 100,000 shares authorized of which none are issued and outstanding
-
-
Common stock, $.001 par value, 100,000,000 shares authorized, of which 26,654,675 and 22,338,888 shares issued and outstanding
as of March 31, 2023 and December 31, 2022
26,655
22,339
Additional paid-in capital
57,210,288
53,763,929
Common stock payable
477,000
477,000
Accumulated deficits
(51,905,848
)
(50,597,674
)
Total Shareholders’ Equity
5,808,095
3,665,594
Total Liabilities and Shareholders’ Equity
$
10,906,613
$
8,690,763
The
accompanying notes are an integral part of these unaudited financial statements.
Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and psoriasis products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry standards.
To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.
We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.
Going
Concern Consideration
As
of March 31, 2023 and December 31, 2022, the Company had an accumulated deficits of $51,905,848 and $50,597,674, respectively, and cash
flow used in operations of $1,469,427, for the quarter ended March 31, 2023 and $6,395,942 and $7,567,645 for the years ended December
31, 2022 and 2021. The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development
plans. As of March 31, 2023 and December 31, 2022, the Company had $3,737,259 and $1,931,068, respectively, in cash and working capital
of $4,367,081 and $2,245,979, respectively. These conditions have raised doubt about the Company’s ability to continue as a going
concern as noted by our auditors, M&K CPAS, PLLC.
Note
2 - Significant Accounting Policies
Basis
of Presentation
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of March 31, 2023 or December 31, 2022.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods
sold. Inventory is based upon the average cost method of accounting. During the three months ended March 31, 2023, the Company had
no write-downs or write-offs. During the year ended December 31, 2022, the Company determined that certain of our inventory items
were either slow moving, expired or discontinued. As a result, the Company wrote-off a total of $152,432
of inventory, consisting of raw materials of $23,623,
finished goods of $123,094
and packaging of $5,715
for the year ended December 31, 2022.
Investments
Held-to-Maturity
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2023
2022
For the Three Months
Ended March 31,
2023
2022
Numerator:
$
(1,308,174
)
$
(2,919,775
)
Net (loss)
Net (loss)
$
(1,308,174
)
$
(2,919,775
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
25,551,752
23,134,059
Denominator for diluted earnings per share
25,551,752
23,134,059
Basic (loss) per share
$
(0.05
)
$
(0.13
)
Diluted (loss) per share
$
(0.05
)
$
(0.13
)
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
Revenue
Recognition
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customers”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify
the contract with a customer;
●
identify
the performance obligations in the contract;
●
determine
the transaction price;
●
allocate
the transaction price to performance obligations in the contract; and
●
recognize
revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During the three
months ended March 31, 2023 and year ended December 31, 2022, the Company recognized no allowance for doubtful collections.
Impairment
of Long-Lived Assets
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We
conducted an evaluation of our goodwill as of March 31, 2023 and December 31, 2022 and there was no impairment in the three months ended
March 31, 2023 and the year ended December 31, 2022.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 during the year ended December 31,
2022 and no impairment during the three months ended March 31, 2023.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Cumulative gains and losses from foreign currency transactions and translation for the three-months ended March 31, 2023 and the year
ended December 31, 2022 were not material.
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $33,148 and $103,025 for the three-months ended March 31, 2023, and 2022, respectively.
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to non-employees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
Recent
Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
Note
3 - Accounts Receivable
At
March 31, 2023 and December 31, 2022, the Company had accounts receivable of $860,724 and $647,530, respectively.
At
March 31, 2023 and December 31, 2022, the Company had prepaid expenses and deposits of $909,521 and $814,114, respectively consisting
primarily of deposits and prepayments on purchase orders.
Note
5 - Inventory
At
March 31, 2023 and December 31, 2022, the Company had inventory of $265,878 and $441,404, consisting of finished goods, raw materials
and packaging supplies.
Note
6 – Investment in Affiliate
At
December 31, 2022, the Company had invested $2,908,300 in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company
formed for the sole purpose of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition
company (“SPAC”) and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive
Officer of JWAC. During the three months ended March 31, 2023, the Company loaned an additional $300,000 to JWAC to cover costs related
to the shareholder meeting regarding the approval of a proposed merger (see Note 16 – Subsequent Event).
On
November 3, 2021, JWAC filed a registration statement (“IPO”) with the Securities and Exchange Commission with an initial
funding of $100M. On December 6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $138,000,000.
At
March 31, 2023, JWSL holds 1,437,500 Founders shares of JWAC and 288,830 Private Placement Units of JWAC for the benefit of the Company.
At
March 31, 2023 and December 31, 2022, the Company also had loans totaling $22,823 and $9,073, respectively, to an affiliate.
Note
7 – Note Receivable
On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $10,000,000 to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of six months and interest at eight percent (8%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $5,000,000, of which $1,000,000 was funded on January 7, 2022.
In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $10,000,000
against the 2021 earnings and $1,000,000 against the 2022 earnings.
Note
8 - Intangible Assets
SRM
Entertainment
In
connection with the acquisition of SRM Entertainment, Limited (see Note xx below), the Company allocated the purchase price to intangible
assets as follows:
Schedule
of Purchase Price to Intangible Assets
Distribution Agreements
$
437,300
Goodwill
941,937
Total
$
1,379,237
The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.
Amortization
for the three months ended March 31, 2023 and 2022 was $18,221 and $18,221, respectively. The balance of the Intangible Assets at March
31, 2022 and December 31, 2021 attributable to SRM totals $273,312 and $291,533, respectively.
During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $675,000 for the rights, consisting of $150,000 in cash and $525,000 in shares of the Company’s common
stock. In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge of $300,000 to 2021 earnings. During 2022, the Company evaluated the remaining license agreement and
determined that its carrying value had been impaired and took a charge of $375,000 to 2022 earnings. The balance of Intellectual property
at March 31, 2023 and December 31, 2022 was $0.
Clinical
Research Agreement
During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post COVID-19
syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes, eczema, and other
skin indications. As of December 31, 2022, the Company had paid $1,500,000 of the approximate $3,000,000 budget. The payments were being
amortized over 24 months, the respective term of the research. During 2022, the Company evaluated the remaining research agreement and
determined that its carrying value had been impaired and took a charge of $1,075,000 to 2022 earnings. The balance at December 31, 2022
was $0.
Note
9 – Accrued Liabilities
At
March 31, 2023 and December 31, 2022, the Company had accrued liabilities totaling $585,042 and $366,619, respectively, consisting of
$149,918 and $110,905 of accrued interest on convertible notes, $148,552 and $130,000 in accrued commissions, $164,772 and $0 in Financed
Insurance Premiums as described below, and other accrues liabilities of $121,800 and $125,714, respectively.
Financed
Insurance Premiums
During
the three months ended March 31, 2023, the Company financed a total of $199,097 for its General Liability and Director & Officer
insurance premiums over the twelve month coverage period. The average interest rate is 13.9%. At March 31, 2023 the outstanding balance
was $164,772.
During
the year ended December 31, 2022, the Company financed a total of $241,272 for its General Liability and Director & Officer insurance
premiums over the twelve month coverage period. The average interest rate is 9.3%. At December 31, 2022 the outstanding balance was
$0.
Note
10 - Convertible Notes Payable – Related Parties
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the “Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000 (the
“Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for 1,100,000 shares and 360,000
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of October 20, 2022,
but has been extended to April 20, 2023. In connection with the Notes, the Company issued a total of 250,000 shares as Origination Shares
valued at fair market value of $277,500. There is no beneficial conversion feature since the conversion price is grater then the fair
value of the shares.
The
Notes have an original issuance discount of five percent (5%), $10,000 in legal fees, an interest rate of eight percent (8%), and a conversion
price of $2.79 per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The Warrants have
a five (5) year term, an exercise price of $2.79 per share, have a cashless conversion feature until such time as the shares underlying
the Warrants are included in an effective registration and certain anti-dilution protection.
The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $984,477.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Price on
Fair
Term
Exercise
Grant
Volatility
Risk-free
Reporting Date
Value
(Years)
Price
Date
Percentage
Rate
04/20/2022
$
1,245,279
5
$
2.79
$
1.11
281
%
0.0287
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the year
and three months ended March 31, 2023:
Schedule
of Convertible promissory Notes
Principal Balance, December 31, 2021
$
-
The Notes
2,000,000
Principal Balance, March 31, 2023 and December 31, 2022
$
2,000,000
Interest
expense for the three months ended March 31, 2023 on the Notes totals $39,013. Total interest expense for the year ended December 31,
2022, totaled $1,286,368 which includes $1,104,477 amortization of the origination shares and warrants discounts in connection with the
Notes.
Note
11 – Covid-19 SBA Loans
During
the year ended December 31, 2020, the Company applied for and received $55,700 under the Economic Injury Disaster Loan Program (“EIDL”),
which is administered through the Small Business Administration (“SBA”). During 2021, the SBA notified the Company that the
terms of the EIDL are a term of 30 years and an interest rate of 3.75%. The balance of the EIDL at March 31, 2023 and December 31, 2022
was $49,416 and $47,533, respectively.
Note
12 - Capital Structure
Common
Stock - The Company is authorized to issue a total of 100,000,000 shares of common stock with par value of $0.001 and 100,000
shares of preferred stock with par value of $0.001. As of March 31, 2023 and December 31, 2022, there were 26,654,675 shares of common
stock and 22,338,888 shares of common stock issued and outstanding, respectively, and no shares of preferred stock were issued and outstanding.
Year
ended December 31, 2022 issuances
Treasury
Shares Purchased
In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
During the year ended December 31, 2022, the Company purchased 2,825,617 shares of its common stock for $2,880,045 from the public market
and cancelled all of these repurchased shares.
Share
and warrants issued in connection with convertible debt
During
the year ended December 31, 2022, The Company issued 250,000 shares (the “Origination Shares”) in connection with the issuance
of two convertible promissory notes (see Note 10 - Convertible Notes Payable) with a total face value of $2,000,000. The Origination
Shares were valued at fair market value of $277,500.
Shares
issued for services
During
the year ended December 31, 2022, the Company entered into six Consulting Agreements under the terms of which the Company issued 925,000
shares of its common stock. The shares were issued at their respective fair value based on the Company’s Nasdaq closing price of
the shares on the date of the agreements. The Company recognized a total of $1,054,125 as stock-based compensation in the year ended
December 31, 2022 in connection with these issuances. As of March 31, 2023 and December 31, 2022, the Company had not issued 300,000
of these shares which are included in common stock payable.
On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.
Three
Months ended March 31, 2023 issuances:
Shares
issued in Public Offering
Concurrently
to the PIPE Agreement and Offering of Stock Warrants (see Note 13 below), the Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain
purchasers, pursuant to which on January 23, 2023, 4,315,787
shares of common stock, par value $0.001
(the “Common Stock”), at a price of $0.70
per share were issued to the purchasers (the “RD Offering”). The Common Stock was issued pursuant to a Registration
Statement on Form S-3 filed by the Company with the Securities and Exchange Commission (the “Commission”) on September
28, 2022 (File No. 333-267644) and declared effective on November 9, 2022. The aggregate gross proceeds to the Company from both the
PIPE Offering and the RD Offering were approximately $4.1
million, with the purchase price of one share, one 3-year warrant and one 5-year warrant as $0.95.
The net proceeds were $3,450,675.
The
following table sets forth the issuances of the Company’s shares of common stock for the year and three months ended March 31,
2023 as follows:
During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component and
during the year ended December 31, 2022, the Company entered into another consulting agreement which called for a cash component and
a stock component. At March 31, 2023 and December 31, 2022, the Company had accrued a total of $477,000
in stock payable relating to the consulting agreements.
Note
13 - Warrants and Options
Warrants
Convertible
Note Warrants: During the year ended December 31, 2022, the Company issued a total of 2,260,000 warrants with an exercise price of
between $1.00 and $2.79 with five-year terms in connection with two convertible promissory notes (see Note 10).
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
04/20/22
$
706,977
5
$
2.79
$
1.11
281
%
0.0287
11/11/22
$
937,207
5
$
1.00
$
1.28
211
%
0.0432
PIPE
Warrants: On January 19, 2023, in a private placement, the Company entered into a Securities Purchase Agreement (the “PIPE
Agreement”) with certain purchasers, for the issuance of 8,631,574
common stock warrants (the “PIPE Offering”) at a price of $0.125
per warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common
Stock per Common Warrant with an exercise price of $1.00
per share , with (a) 4,315,787
Common Warrants being immediately exercisable for three years following 6 months from the closing of the PIPE Offering, and (b) 4,315,787
Common Warrants being immediately exercisable for five years following 6 months from the closing of the PIPE Offering. On February 15, 2023, the Company filed an S-1 Registration Statement (File
No. 333-269794) covering the underlying shares of the Warrants. The S-1 is yet to be declared effective.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
7/24/2021
$
2,311,614
3
$
1.00
$
0.65
287
%
0.0388
7/24/2021
$
2,602,996
5
$
1.00
$
0.65
371
%
0.0361
The
following tables summarize all warrants outstanding as of March 31, 2023 and December 31, 2022, and the related changes during the period.
Exercise
price is the weighted average for the respective warrants and end of period.
Summary
of Warrant Outstanding
Number of
Exercise
Warrants
Price
Balance at December 31, 2021
13,698,125
$
3.24
Warrants issued in connection with Convertible Notes
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.09
Warrants issued in Public Offering
8,631,574
1.00
Balance at March 31, 2023
24,589,699
$
2.36
Warrants Exercisable at March 31, 2022
15,958,126
$
3.09
Stock Options
During
the year ended December 31, 2022, the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued 300,000two-year options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in
connection with this issuance. Additionally, the Company issued a total of 3,250,000 options with an exercise price between $0.76 and
$0.84 each with a five-year term to its Officers, Directors, and employees. The Company recorded an expense of $2,048,270 in connection
with the Officers’, Directors’, and employees’ issuance.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Number
Price on
Reporting
of
Term
Exercise
Grant
Volatility
Fair
Date
Options
(Years)
Price
Date
Percentage
Value
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
5
$
0.76 - 0.84
$
0.77
166
%
$
2,048,270
At
March 31, 2023 and December 31, 2022, the Company had 8,030,950 options outstanding.
Note
14 - Commitments and Contingencies
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During Renewal Period
Amount
July 1 to June 30, 2022
$
180,456
July 1 to June 30, 2027
$
240,662
July 1 to June 30, 2023
$
201,260
July 1 to June 30, 2028
$
247,882
July 1 to June 30, 2024
$
224,330
July 1 to June 30, 2029
$
255,319
July 1 to June 30, 2025
$
229,312
July 1 to June 30, 2026
$
233,653
Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $870,406 representing the present value of the future payments under the lease calculated using an 8% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at March
31, 2023 were ROU asset of $603,918, current portion of the lease liability of $185,850 and non-current portion of lease liability of
$461,094. At December 31, 2022, the unamortized balances were ROU asset of $643,977, the current portion of the lease liability was
$164,170 and non-current portion of the lease liability was $519,659.
Additionally,
the Company recognized accreted interest expense of $13,431 and $60,626 and rent expense of $53,490 and $231,790 for the lease during
the three months ended March 31, 2023 and year ended December 31, 2022, respectively.
Legal
Proceedings
The
Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course
of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have
a material adverse effect on its financial position, results of operations or liquidity.
On
August 6, 2020, the Company, Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court,
Southern District of New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants.
The lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no oral
or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The Company’s
complaint seeks actual damages in the amount of $5,000,000 and punitive damages in the amount of $5,000,000. In response, Mr. Koch and
Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and counterclaim, repeating the same claims
that caused the Company to file the lawsuit, and claiming damages of over $10 million. On October 6, 2020, the Company moved for judgment
on the pleadings to dismiss the defendants’ counterclaim in its entirety. On April 24, 2021, the Company’s motion was granted,
and all counterclaims were dismissed with prejudice, except the breach-of-contract and unjust enrichment claims. On June 04, 2021, the
Koch Parties filed a Second Amended Counterclaim, re-alleging their previous breach-of-contract and unjust enrichment counterclaims.
On June 25, 2021, the Company filed a motion to dismiss defendants’ Second Amended Counterclaim, which the parties briefed in summer
2021. On February 14, 2022, the court dismissed all of the Koch Parties’ counterclaims except to the extent that they alleged unjust
enrichment against Jupiter and Mr. John. On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah
L. Cave, which did not resolve the case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move
for summary judgment dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022.
On January 30, 2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy
theories except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter. In doing so, Judge Liman suggested
that a jury could find that the Koch Parties would be fully compensated if the parties simply unwound the domain transfer, or that the
jury might quantify the website’s value by looking to the amounts that the Koch Parties had paid for other, similar websites: between
$12.17 and $65.98. After Judge Liman issued this order, the Parties settled all claims and Jupiter and Mr. John filed a proposed order
of dismissal of all claims with prejudice. Under the order, Jupiter did not pay any amount in settlement of the claims. On February 17,
2023, Judge Liman so-ordered that proposed order and closed the case.
Note
15 – Segment Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for the three-months ended March 31, 2023 and 2022, follow;
Schedule
of Business Combination Segment Allocation
2023
2022
Jupiter Wellness
Revenue
$
34,788
$
14,524
Cost of Sales
23,965
12,398
Gross Profit (Loss)
$
10,823
$
2,126
SRM Entertainment
Revenue
$
1,086,888
$
707,105
Cost of Sales
851,066
592,020
Gross Profit (Loss)
$
2,365,822
$
115,085
Combined
Revenue
$
1,121,676
$
721,629
Cost of Sales
875,031
604,418
Gross Profit (Loss)
$
246,645
$
117,211
Note
16 – Subsequent Events
Jupiter Wellness Acquisition Corp.’s (“JWAC”) filed a
Current Report on Form 8-K filed with the Securities Exchange Commission on May 2, 2023. JWAC’s stockholders approved JWAC’s
business combination with Chijet Inc., and its affiliates including Chijet Motor Company Inc. (the “Business Combination”),
at its Special Meeting of Stockholders held on May 2, 2023. Based on these results, JWAC is striving to meet all necessary closing conditions
as described in the Proxy Statement/Prospectus, and if successful, the Company hopes to close the Business Combination by May 15, 2023.
In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to March 31, 2023 to the date these financial statements
were issued and has determined that it does not have any additional material subsequent events to disclose in these financial statements.
Through
and including , 2023 (the 25th day after the date of this offering), all dealers effecting transactions in
these securities, whether or not participating in this offering, may be required to deliver a prospectus.
We
have not authorized any dealer, salesperson or other person to give any information or represent anything not contained in or incorporated
by reference into this Prospectus. You must not rely on any unauthorized information. If anyone provides you with different or inconsistent
information, you should not rely on it. This Prospectus does not offer to sell any securities in any jurisdiction where it is unlawful.
Neither the delivery of this Prospectus, nor any sale made hereunder, shall create any implication that the information in this Prospectus
is correct after the date hereof.
The
table below itemizes the expenses payable by the registrant in connection with the registration and issuance of the securities being
registered hereunder, other than underwriting discounts and commissions. All amounts except the Securities and Exchange Commission registration
fee are estimated.
Securities and Exchange Commission Registration Fee
$
951.20
Legal Fees and Expenses
$
125,000.00
Accountants’ Fees and Expenses
$
25,000.00
Printing and Engraving Expenses
$
5,000.00
Miscellaneous
$
5,048.80
Total
$
161,000.00
ITEM 14.
INDEMNIFICATION OF DIRECTORS
AND OFFICERS.
Jupiter
Wellness, Inc. is incorporated under the laws of the State of Delaware. Reference is made to Section 102(b)(7) of the General Corporation
Law of the State of Delaware, as amended (the “DGCL”), which enables a corporation in its original certificate of
incorporation or an amendment thereto to eliminate or limit the personal liability of a director for violations of the director’s
fiduciary duty, except (1) for any breach of the director’s duty of loyalty to the corporation or its stockholders, (2) for acts
or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (3) pursuant to Section 174 of
the DGCL, which provides for liability of directors for unlawful payments of dividends or unlawful stock purchase or redemptions or (4)
for any transaction from which the director derived an improper personal benefit.
Section
145(a) of the DGCL provides, in general, that a corporation may indemnify any person who was or is a party or is threatened to be made
a party to any threatened, pending or completed action, suit or proceeding, whether civil, criminal, administrative or investigative
(other than an action by or in the right of the corporation), because he or she is or was a director, officer, employee or agent of the
corporation, or is or was serving at the request of the corporation as a director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise, against expenses (including attorneys’ fees), judgments, fines and amounts
paid in settlement actually and reasonably incurred by the person in connection with such action, suit or proceeding, if he or she acted
in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation and, with
respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Section
145(b) of the DGCL provides, in general, that a corporation may indemnify any person who was or is a party or is threatened to be made
a party to any threatened, pending or completed action or suit by or in the right of the corporation to procure a judgment in its favor
because the person is or was a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation
as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise, against expenses
(including attorneys’ fees) actually and reasonably incurred by the person in connection with the defense or settlement of such
action or suit if he or she acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests
of the corporation, except that no indemnification shall be made with respect to any claim, issue or matter as to which he or she shall
has been adjudged to be liable to the corporation unless and only to the extent that the adjudicating court determines that, despite
the adjudication of liability but in view of all of the circumstances of the case, he or she is fairly and reasonably entitled to indemnity
for such expenses which the adjudicating court shall deem proper.
Section
145(g) of the DGCL provides, in general, that a corporation may purchase and maintain insurance on behalf of any person who is or was
a director, officer, employee or agent of the corporation, or is or was serving at the request of the corporation as a director, officer,
employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against
such person and incurred by such person in any such capacity, or arising out of his or her status as such, whether or not the corporation
would have the power to indemnify the person against such liability under Section 145 of the DGCL.
Our
bylaws, subject to the provisions of the DGCL, contain provisions which allow the corporation to indemnify any person against liabilities
and other expenses incurred as the result of defending or administering any pending or anticipated legal issue in connection with service
to us if it is determined that person acted in good faith and in a manner which he reasonably believed was in the best interest of the
corporation. Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to our directors, officers
and controlling persons, we have been advised that in the opinion of the Securities and Exchange Commission, such indemnification is
against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable.
As
permitted by the DGCL, the registrant has entered into separate indemnification agreements with each of the registrant’s directors
and certain of the registrant’s officers which require the registrant, among other things, to indemnify them against certain liabilities
which may arise by reason of their status as directors, officers or certain other employees.
The
registrant expects to obtain and maintain insurance policies under which its directors and officers are insured, within the limits and
subject to the limitations of those policies, against certain expenses in connection with the defense of, and certain liabilities which
might be imposed as a result of, actions, suits or proceedings to which they are parties by reason of being or having been directors
or officers. The coverage provided by these policies may apply whether or not the registrant would have the power to indemnify such person
against such liability under the provisions of the DGCL.
These
indemnification provisions and the indemnification agreements entered into between the registrant and the registrant’s officers
and directors may be sufficiently broad to permit indemnification of the registrant’s officers and directors for liabilities (including
reimbursement of expenses incurred) arising under the Securities Act of 1933.
The
underwriting agreement between the registrant, the selling stockholders and the underwriters to be filed as Exhibit 1.1 to this registration
statement provides for the indemnification by the underwriters of the registrant’s directors and officers and certain controlling
persons against specified liabilities, including liabilities under the Securities Act with respect to information provided by the underwriters
specifically for inclusion in the registration statement.
ITEM 15.
RECENT SALES OF UNREGISTERED
SECURITIES.
Options
On
December 30, 2022, the Company granted the directors and officers of the Company options to purchase shares of common stock. The table
below shows the options granted to each director and officers, and their respective terms.
Name
Options
Exercise Price
Term
Brian S John
1,050,000
$
0.836
Five years from the grant date
Dr. Glynn Wilson
1,050,000
$
0.7600
Five years from the grant date
Doug McKinnon
500,000
$
0.7600
Five years from the grant date
Christopher Melton
50,000
$
0.7600
Five years from the grant date
Dr. Skander Fani
50,000
$
0.7600
Five years from the grant date
Nancy Torres Kauffman
50,000
$
0.7600
Five years from the grant date
Gary Hermann
50,000
$
0.7600
Five years from the grant date
In
addition to the directors and officers, on December 30, 2022, the Company granted 100,000 options to purchase shares of common stock,
at an exercise price of $0.7600 and a five year term, to Mesers. Markita Russell, Paul Jones and Zachary Greave, each. The company also
granted 50,000 options to purchase shares of common stock, at an exercise price of $0.7600 and a five year term, to Mesers. Michelle
Basantes, George Hall, and Dr. Hector Alia.
(1)
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:
(i)
To include any prospectus required by section 10(a)(3) of the Securities Act of 1933, as amended (the “Securities Act”);
(ii)
To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration
statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities
offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range
may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume
and price represent no more than a 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration
Fee” table in the effective registration statement; and
(iii)
To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or
any material change to such information in the registration statement.
(2)
That, for the purposes of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the offering of the securities at that time shall be deemed
to be the initial bona fide offering thereof.
(3)
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the
termination of the offering.
(4)
That, for the purpose of determining liability under the Securities Act to any purchaser, each prospectus filed pursuant to Rule 424(b)
as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses
filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used
after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration
statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is
part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify
any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such
document immediately prior to such date of first use.
(5)
For the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution
of the securities in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless
of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means
of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer
or sell such securities to such purchaser:
(i)
Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule
424;
(ii)
Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by
the undersigned registrant;
(iii)
The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant
or its securities provided by or on behalf of the undersigned registrant; and
(iv)
Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
(b)
Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons
of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable.
In the event that a claim for indemnification against such liabilities, other than the payment by the registrant of expenses incurred
and paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding,
is asserted by such director, officer or controlling person in connection with the securities being registered hereby, the registrant
will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the
final adjudication of such issue.
(c)
The undersigned Registrant hereby undertakes that it will:
(1)
for determining any liability under the Securities Act, treat the information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant under Rule 424(b)(1),
or (4) or 497(h) under the Securities Act as part of this registration statement as of the time the Commission declared it effective.
(2)
for determining any liability under the Securities Act, treat each post-effective amendment that contains a form of prospectus as a new
registration statement for the securities offered in the registration statement, and that offering of the securities at that time as
the initial bona fide offering of those securities.
Pursuant
to the requirements of the Securities Act of 1933, as amended, the registrant has duly caused this registration statement on Form S-1
to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Jupiter, State of Florida on the 12th
day of May, 2023.
Pursuant
to the requirements of the Securities Act of 1933, this registration statement on Form S-1 has been signed by the following persons in
the capacities and on the dates indicated.
Name
Title
Date
/s/
Brian S. John
Chief
Executive Officer
May
12, 2023
Brian
S. John
(Principal
Executive Officer) and Director
/s/
*
Chief
Financial Officer
May
12, 2023
Douglas
McKinnon
(Principal
Financial Officer)
/s/
*
Director
May
12, 2023
Dr.
Skender Fani
/s/
*
Director
May
12, 2023
Nancy
Torres Kaufman
/s/
*
Chairman
and Chief Science Officer
May
12, 2023
Glynn
Wilson
/s/
*
Director
May
12, 2023
Christopher
Melton
/s/
*
Director
May
12, 2023
Gary
Herman
/s/
*
Director
May
12, 2023
Dr.
Hector Alila
* Signed by Brian S. John pursuant to the power
of attorney signed by each individual and previously filed with this Registration Statement on February 15, 2023.
65
EX-4.7
2
ex4-7.htm
Exhibit
4.7
NEITHER
THIS SECURITY NOR THE SECURITIES FOR WHICH THIS SECURITY IS EXERCISABLE HAVE BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE COMMISSION
OR THE SECURITIES COMMISSION OF ANY STATE IN RELIANCE UPON AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE “SECURITIES ACT”), AND, ACCORDINGLY, MAY NOT BE OFFERED OR SOLD EXCEPT PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT
UNDER THE SECURITIES ACT OR PURSUANT TO AN AVAILABLE EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS
OF THE SECURITIES ACT AND IN ACCORDANCE WITH APPLICABLE STATE SECURITIES LAWS. THIS SECURITY AND THE SECURITIES ISSUABLE UPON EXERCISE
OF THIS SECURITY MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR OTHER LOAN SECURED BY SUCH SECURITIES.
SERIES
A-1 WARRANT TO PURCHASE COMMON STOCK
JUPITER WELLNESS, INC.
Series
A-1 Warrant Shares: _____
Initial
Exercise Date: July 24, 2023
Issue
Date: January 23, 2023
THIS
SERIES A-1 WARRANT TO PURCHASE COMMON STOCK (the “Warrant”) certifies that, for value received, _________ or its
assigns (the “Holder”) is entitled, upon the terms and subject to the limitations on exercise and the conditions
hereinafter set forth, at any time on or after the Initial Exercise Date and on or prior to 5:00 p.m. (New York City time) on July
24, 2026 (the “Termination Date”) but not thereafter, to subscribe for and purchase from Jupiter Wellness, Inc.,
a Delaware corporation (the “Company”), up to _____ shares (as subject to adjustment hereunder, the
“Warrant Shares”) of Common Stock. The purchase price of one (1) share of Common Stock under this Warrant shall
be equal to the Exercise Price, as defined in Section 2(b). This Warrant shall initially be issued and maintained in the form of a
security held in book-entry form and the Depository Trust Company or its nominee (“DTC”) shall initially be the
sole registered holder of this Warrant, subject to a Holder’s right to elect to receive a Warrant in certificated form
pursuant to the terms of the Warrant Agency Agreement, in which case this sentence shall not apply.
Section
1. Definitions. In addition to the terms defined elsewhere in this Warrant or in the Securities Purchase Agreement dated January
19, 2023, the following terms have the meanings indicated in this Section 1:
“Affiliate”
means any Person that, directly or indirectly through one or more intermediaries, controls or is controlled by or is under common control
with a Person, as such terms are used in and construed under Rule 405 under the Securities Act.
“Bid
Price” means, for any date, the price determined by the first of the following clauses that applies: (a) if the Common
Stock is then listed or quoted on a Trading Market, the bid price of the Common Stock for the time in question (or the nearest
preceding date) on the Trading Market on which the Common Stock is then listed or quoted as reported by Bloomberg L.P. (based on a
Trading Day from 9:30 a.m. (New York City time) to 4:02 p.m. (New York City time)), (b) if OTCQB or OTCQX is not a Trading Market,
the volume weighted average price of the Common Stock for such date (or the nearest preceding date) on OTCQB or OTCQX as applicable,
(c) if the Common Stock is not then listed or quoted for trading on OTCQB or OTCQX and if prices for the Common Stock are then
reported on the Pink Open Market (or a similar organization or agency succeeding to its functions of reporting prices), the most
recent bid price per share of Common Stock so reported, or (d) in all other cases, the fair market value of a share of Common Stock
as determined by an independent appraiser selected in good faith by the Holders of a majority in interest of the Warrants then
outstanding and reasonably acceptable to the Company, the fees and expenses of which shall be paid by the Company.
“Board
of Directors” means the board of directors of the Company.
“Business
Day” means any day other than Saturday, Sunday or other day on which commercial banks in The City of New York are authorized
or required by law to remain closed; provided, however, for clarification, commercial banks shall not be deemed to be authorized
or required by law to remain closed due to “stay at home”, “shelter-in-place”, “non-essential employee”
or any other similar orders or restrictions or the closure of any physical branch locations at the direction of any governmental authority
so long as the electronic funds transfer systems (including for wire transfers) of commercial banks in The City of New York generally
are open for use by customers on such day.
“Commission”
means the United States Securities and Exchange Commission.
“Common Stock” means the common stock of the Company,
$0.001 par value per share, and any other class of securities into which such securities may hereafter be reclassified or
changed.
“Common
Stock Equivalents” means any securities of the Company or the Subsidiaries which would entitle the holder thereof to acquire
at any time Common Stock, including, without limitation, any debt, preferred stock, right, option, warrant or other instrument that is
at any time convertible into or exercisable or exchangeable for, or otherwise entitles the holder thereof to receive, Common Stock.
“Exchange
Act” means the Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder.
“Person”
means an individual or corporation, partnership, trust, incorporated or unincorporated association, joint venture, limited liability
company, joint stock company, government (or an agency or subdivision thereof) or other entity of any kind.
“Securities
Act” means the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
2
“Subsidiary”
means any subsidiary of the Company and shall, where applicable, also include any direct or indirect subsidiary of the Company formed
or acquired after the date hereof.
“Trading
Day” means a day on which the Common Stock is traded on a Trading Market.
“Trading
Market” means any of the following markets or exchanges on which the Common Stock is listed or quoted for trading on the date
in question: the NYSE American, the Nasdaq Capital Market, the Nasdaq Global Market, the Nasdaq Global Select Market, the New York Stock
Exchange, OTCQB or OTCQX (or any successors to any of the foregoing).
“Transaction
Documents” means this Securities Purchase Agreement dated January 19, 2023, these Warrants, such other Warrants as contemplated
in the Securities Purchase Agreement, the Registration Rights Agreement, the Placement Agent Agreement, the Lock-Up Agreement and all
exhibits and schedules thereto and hereto and any other documents or agreements executed in connection with the transactions contemplated
hereunder.
“Transfer
Agent” means VStock Transfer, LLC, the current transfer agent of the Company, with a mailing address of 18 Lafayette Place,
Woodmere, NY 11598 and an email address of young@vstocktransfer.com, and any successor transfer agent of the Company.
“VWAP”
means, for any date, the price determined by the first of the following clauses that applies: (a) if the Common Stock is then listed
or quoted on a Trading Market, the daily volume weighted average price of the Common Stock for such date (or the nearest preceding date)
on the Trading Market on which the Common Stock is then listed or quoted as reported by Bloomberg L.P. (based on a Trading Day from 9:30
a.m. (New York City time) to 4:02 p.m. (New York City time)), (b) if OTCQB or OTCQX is not a Trading Market, the volume weighted average
price of the Common Stock for such date (or the nearest preceding date) on OTCQB or OTCQX as applicable, (c) if the Common Stock is not
then listed or quoted for trading on OTCQB or OTCQX and if prices for the Common Stock are then reported on the Pink Open Market (or
a similar organization or agency succeeding to its functions of reporting prices), the most recent bid price per share of Common Stock
so reported, or (d) in all other cases, the fair market value of a share of Common Stock as determined by an independent appraiser selected
in good faith by the holders of a majority in interest of the Warrants then outstanding and reasonably acceptable to the Company, the
fees and expenses of which shall be paid by the Company.
“Warrants”
means this Warrant and other Common Stock purchase warrants issued by the Company pursuant to the Securities Purchase Agreement.
3
Section
2. Exercise.
a) Exercise
of Warrant. Exercise of the purchase rights represented by this Warrant may be made, in whole or in part, at any time or times
on or after the Initial Exercise Date and on or before the Termination Date by delivery to the Company of a duly executed PDF copy
submitted by e-mail (or e-mail attachment) of the Notice of Exercise substantially in the form attached hereto as Exhibit A
(the “Notice of Exercise”). Within the earlier of (i) two (2) Trading Days and (ii) the number of Trading Days
comprising the Standard Settlement Period (as defined in Section 2(d)(i) herein) following the date of exercise as aforesaid, the
Holder shall deliver the aggregate Exercise Price for the Warrant Shares specified in the applicable Notice of Exercise by wire
transfer or cashier’s check drawn on a United States bank unless the cashless exercise procedure specified in Section 2(c)
below is specified in the applicable Notice of Exercise. No ink-original Notice of Exercise shall be required, nor shall any
medallion guarantee (or other type of guarantee or notarization) of any Notice of Exercise be required. Notwithstanding anything
herein to the contrary, the Holder shall not be required to physically surrender this Warrant to the Company until the Holder has
purchased all of the Warrant Shares available hereunder and the Warrant has been exercised in full, in which case, the Holder shall
surrender this Warrant to the Company for cancellation within three (3) Trading Days of the date on which the final Notice of
Exercise is delivered to the Company. Partial exercises of this Warrant resulting in purchases of a portion of the total number of
Warrant Shares available hereunder shall have the effect of lowering the outstanding number of Warrant Shares purchasable hereunder
in an amount equal to the applicable number of Warrant Shares purchased. The Holder and the Company shall maintain records showing
the number of Warrant Shares purchased and the date of such purchases. The Company shall deliver any objection to any Notice of
Exercise within one (1) Trading Day of receipt of such notice. The Holder and any assignee, by acceptance of this Warrant,
acknowledge and agree that, by reason of the provisions of this paragraph, following the purchase of a portion of the Warrant Shares
hereunder, the number of Warrant Shares available for purchase hereunder at any given time may be less than the amount stated on the
face hereof.
Notwithstanding
the foregoing in this Section 2(a), a holder whose interest in this Warrant is a beneficial interest in certificate(s) representing this
Warrant held in book-entry form through DTC (or another established clearing corporation performing similar functions), shall effect
exercises made pursuant to this Section 2(a) by delivering to DTC (or such other clearing corporation, as applicable) the appropriate
instruction form for exercise, complying with the procedures to effect exercise that are required by DTC (or such other clearing corporation,
as applicable), subject to a Holder’s right to elect to receive a Warrant in certificated form pursuant to the terms of the Warrant
Agency Agreement, in which case this sentence shall not apply.
b) Exercise
Price. The exercise price per Warrant Share shall be $1.00, subject to adjustment hereunder (the “Exercise Price”).
4
c) Cashless
Exercise. If at the time of exercise hereof there is no effective registration statement registering, or the prospectus contained
therein is not available for the issuance of the Warrant Shares to the Holder or the resale of the Warrant Shares by the Holder, then
this Warrant may also be exercised, in whole or in part, at such time by means of a “cashless exercise” in which the Holder
shall be entitled to receive a number of Warrant Shares equal to the quotient obtained by dividing [(A-B) (X)] by (A), where:
(A) =
as applicable: (i) the VWAP on the Trading Day immediately
preceding the date of the applicable Notice of Exercise if such Notice of Exercise is (1) both executed and delivered pursuant to Section
2(a) hereof on a day that is not a Trading Day or (2) both executed and delivered pursuant to Section 2(a) hereof on a Trading Day prior
to the opening of “regular trading hours” (as defined in Rule 600(b) of Regulation NMS promulgated under the federal securities
laws) on such Trading Day, (ii) at the option of the Holder, either (y)
the VWAP on the Trading Day immediately preceding the date of the applicable Notice of Exercise or (z) the Bid Price of the Common Stock
on the principal Trading Market as reported by Bloomberg L.P. as of the time of the Holder’s execution of the applicable Notice
of Exercise if such Notice of Exercise is executed during “regular trading hours” on a Trading Day and is delivered within
two (2) hours thereafter (including until two (2) hours after the close of “regular trading hours” on a Trading Day) pursuant
to Section 2(a) hereof or (iii) the VWAP on the date of the applicable Notice of Exercise if the date of such Notice of Exercise is a
Trading Day and such Notice of Exercise is both executed and delivered pursuant to Section 2(a) hereof after the close of “regular
trading hours” on such Trading Day;
(B) =
the Exercise Price of this Warrant, as adjusted hereunder;
and
(X) =
the number of Warrant Shares that would be issuable upon
exercise of this Warrant in accordance with the terms of this Warrant if such exercise were by means of a cash exercise rather than a
cashless exercise.
If
Warrant Shares are issued in such a cashless exercise, the parties acknowledge and agree that in accordance with Section 3(a)(9) of the
Securities Act, the Warrant Shares shall take on the registered characteristics of the Warrants being exercised, and the holding period
of the Warrant Shares being issued may be tacked on to the holding period of this Warrant. Without limiting any other provision in the
Transaction Documents, assuming (i) the Holder is not an Affiliate of the Company, and (ii) all of the applicable conditions of Rule
144 promulgated under the Securities Act with respect to Holder and the Warrant Shares are met in the case of such a cashless exercise,
the Company agrees that the Company will cause the removal of the legend from such Warrant Shares (including by delivering an opinion
of the Company’s counsel to the Company’s transfer agent at its own expense to ensure the foregoing), and the Company agrees
that the Holder is under no obligation to sell the Warrant Shares issuable upon the exercise of the Warrant prior to removing the legend..
The Company agrees not to take any position contrary to this Section 2(c).
Notwithstanding
anything herein to the contrary, on the Termination Date, this Warrant shall be automatically exercised via cashless exercise pursuant
to this Section 2(c).
5
d) Mechanics of Exercise.
i.
Delivery of Warrant Shares upon Exercise. The Company shall cause the Warrant Shares purchased hereunder to be transmitted by
the Transfer Agent to the Holder by crediting the accountof the Holder’s or its designee’s balance account with The Depository
Trust Company through its Deposit or Withdrawal at Custodian system (“DWAC”) if the Company is then a participant
in such system and either (A) there is an effective registration statement permitting the issuance of the Warrant Shares to or resale
of the Warrant Shares by Holder or (B) the Warrant Shares are eligible for resale by the Holder without volume or manner-of-sale limitations
pursuant to Rule 144 (assuming cashless exercise of the Warrants), and otherwise by physical delivery of a certificate, for the number
of Warrant Shares to which the Holder is entitled pursuant to such exercise to the address specified by the Holder in the Notice of Exercise
by the date that is the earliest of (i) two (2) Trading Days after the delivery to the Company of the Notice of Exercise, (ii) one (1)
Trading Day after delivery of the aggregate Exercise Price to the Company and (iii) the number of Trading Days comprising the Standard
Settlement Period after the delivery to the Company of the Notice of Exercise (such date, the “Warrant Share Delivery Date”).
Upon delivery of the Notice of Exercise, the Holder shall be deemed for all corporate purposes to have become the holder of record of
the Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date of delivery of the Warrant Shares,
provided that payment of the aggregate Exercise Price (other than in the case of a cashless exercise) is received within the earlier
of (i) two (2) Trading Days and (ii) the number of Trading Days comprising the Standard Settlement Period following delivery of the Notice
of Exercise. Notwithstanding anything herein to the contrary, upon delivery of the Notice of Exercise, the Holder shall be deemed for
purposes of Regulation SHO under the Exchange Act to have become the holder of the Warrant Shares irrespective of the date of delivery
of the Warrant Shares. If the Company fails for any reason to deliver to the Holder the Warrant Shares subject to a Notice of Exercise
by the Warrant Share Delivery Date, the Company shall pay to the Holder, in cash, as liquidated damages and not as a penalty, for each
$1,000 of Warrant Shares subject to such exercise (based on the VWAP of the Common Stock on the date of the applicable Notice of Exercise),
$10 per Trading Day (increasing to $20 per Trading Day on the third (3rd) Trading Day after the Warrant Share Delivery Date) for each
Trading Day after such Warrant Share Delivery Date until such Warrant Shares are delivered or Holder rescinds such exercise. The Company
agrees to maintain a Transfer Agent that is a participant in the FAST program so long as this Warrant remains outstanding and exercisable.
As used herein, “Standard Settlement Period” means the standard settlement period, expressed in a number of Trading
Days, on the Company’s primary Trading Market with respect to the Common Stock as in effect on the date of delivery of the Notice
of Exercise. Notwithstanding the foregoing, with respect to any Notice(s) of Exercise delivered on or prior to 12:00 p.m. (New York City
time) on the Initial Exercise Date, which may be delivered at any time after the time of execution of the Transaction Documents, the
Company agrees to deliver the Warrant Shares subject to such notice(s) by 4:00 p.m. (New York City time) on the Initial Exercise Date
and the Initial Exercise Date shall be the Warrant Share Delivery Date for purposes hereunder, provided that payment of the aggregate
Exercise Price (other than in the case of a cashless exercise) is received by such Warrant Share Delivery Date.
6
ii. Delivery
of New Warrants Upon Exercise. If this Warrant shall have been exercised in part, the Company shall, at the request of a Holder and
upon surrender of this Warrant certificate, at the time of delivery of the Warrant Shares, deliver to the Holder a new Warrant evidencing
the rights of the Holder to purchase the unpurchased Warrant Shares called for by this Warrant, which new Warrant shall in all other
respects be identical with this Warrant.
iii. Rescission
Rights. If the Company fails to cause the Transfer Agent to transmit to the Holder the Warrant Shares pursuant to Section 2(d)(i)
by the Warrant Share Delivery Date, then the Holder will have the right to rescind such exercise.
iv. Compensation
for Buy-In on Failure to Timely Deliver Warrant Shares upon Exercise. In addition to any other rights available to the Holder,
if the Company fails to cause the Transfer Agent to transmit to the Holder the Warrant Shares in accordance with the provisions of
Section 2(d)(i) above pursuant to an exercise on or before the Warrant Share Delivery Date, and if after such date the Holder is
required by its broker to purchase (in an open market transaction or otherwise) or the Holder’s brokerage firm otherwise
purchases, shares of Common Stock to deliver in satisfaction of a sale by the Holder of the Warrant Shares which the Holder
anticipated receiving upon such exercise (a “Buy-In”), then the Company shall (A) pay in cash to the Holder the
amount, if any, by which (x) the Holder’s total purchase price (including brokerage commissions, if any) for the shares of
Common Stock so purchased exceeds (y) the amount obtained by multiplying (1) the number of Warrant Shares that the Company was
required to deliver to the Holder in connection with the exercise at issue times (2) the price at which the sell order giving rise
to such purchase obligation was executed, and (B) at the option of the Holder, either reinstate the portion of the Warrant and
equivalent number of Warrant Shares for which such exercise was not honored and return any amount received by the Company in respect
of the Exercise Price for those Warrant Shares (in which case such exercise shall be deemed rescinded) or deliver to the Holder the
number of shares of Common Stock that would have been issued had the Company timely complied with its exercise and delivery
obligations hereunder. For example, if the Holder purchases Common Stock having a total purchase price of $11,000 to cover a Buy-In
with respect to an attempted exercise of shares of Common Stock with an aggregate sale price giving rise to such purchase obligation
of $10,000, under clause (A) of the immediately preceding sentence the Company shall be required to pay the Holder $1,000. The
Holder shall provide the Company written notice indicating the amounts payable to the Holder in respect of the Buy-In and, upon
request of the Company, evidence of the amount of such loss. Nothing herein shall limit a Holder’s right to pursue any other
remedies available to it hereunder, at law or in equity including, without limitation, a decree of specific performance and/or
injunctive relief with respect to the Company’s failure to timely deliver shares of Common Stock upon exercise of the Warrant
as required pursuant to the terms hereof.
7
v. No
Fractional Shares or Scrip. No fractional shares or scrip representing fractional shares shall be issued upon the exercise of this
Warrant. As to any fraction of a share which the Holder would otherwise be entitled to purchase upon such exercise, the Company shall,
at its election, either pay a cash adjustment in respect of such final fraction in an amount equal to such fraction multiplied by the
Exercise Price or round up to the next whole share.
vi. Charges,
Taxes and Expenses. Issuance of Warrant Shares shall be made without charge to the Holder for any issue or transfer tax or other
incidental expense in respect of the issuance of such Warrant Shares, all of which taxes and expenses shall be paid by the Company, and
such Warrant Shares shall be issued in the name of the Holder or in such name or names as may be directed by the Holder; provided,
however, that, in the event that Warrant Shares are to be issued in a name other than the name of the Holder, this Warrant when
surrendered for exercise shall be accompanied by the Assignment Form attached hereto as Exhibit B duly executed by the Holder
and the Company may require, as a condition thereto, the payment of a sum sufficient to reimburse it for any transfer tax incidental
thereto. The Company shall pay all Transfer Agent fees required for same-day processing of any Notice of Exercise and all fees to the
Depository Trust Company (or another established clearing corporation performing similar functions) required for same-day electronic
delivery of the Warrant Shares.
vii. Closing
of Books. The Company will not close its stockholder books or records in any manner which prevents the timely exercise of this Warrant,
pursuant to the terms hereof.
8
e) Holder’s
Exercise Limitations. The Company shall not effect any exercise of this Warrant, and a Holder shall not have the right to
exercise any portion of this Warrant, pursuant to Section 2 or otherwise, to the extent that after giving effect to such issuance
after exercise as set forth on the applicable Notice of Exercise, the Holder (together with the Holder’s Affiliates, and any
other Persons acting as a group together with the Holder or any of the Holder’s Affiliates (such Persons,
“Attribution Parties”)), would beneficially own in excess of the Beneficial Ownership Limitation (as defined
below). For purposes of the foregoing sentence, the number of shares of Common Stock beneficially owned by the Holder and its
Affiliates and Attribution Parties shall include the number of shares of Common Stock issuable upon exercise of this Warrant with
respect to which such determination is being made, but shall exclude the number of shares of Common Stock which would be issuable
upon (i) exercise of the remaining, unexercised portion of this Warrant beneficially owned by the Holder or any of its Affiliates or
Attribution Parties and (ii) exercise or conversion of the unexercised or unconverted portion of any other securities of the Company
(including, without limitation, any other Common Stock Equivalents) subject to a limitation on conversion or exercise analogous to
the limitation contained herein beneficially owned by the Holder or any of its Affiliates or Attribution Parties. Except as set
forth in the preceding sentence, for purposes of this Section 2(e), beneficial ownership shall be calculated in accordance with
Section 13(d) of the Exchange Act and the rules and regulations promulgated thereunder, it being acknowledged by the Holder that the
Company is not representing to the Holder that such calculation is in compliance with Section 13(d) of the Exchange Act and the
Holder is solely responsible for any schedules required to be filed in accordance therewith. To the extent that the limitation
contained in this Section 2(e) applies, the determination of whether this Warrant is exercisable (in relation to other securities
owned by the Holder together with any Affiliates and Attribution Parties) and of which portion of this Warrant is exercisable shall
be in the sole discretion of the Holder, and the submission of a Notice of Exercise shall be deemed to be the Holder’s
determination of whether this Warrant is exercisable (in relation to other securities owned by the Holder together with any
Affiliates and Attribution Parties) and of which portion of this Warrant is exercisable, in each case subject to the Beneficial
Ownership Limitation, and the Company shall have no obligation to verify or confirm the accuracy of such determination. In addition,
a determination as to any group status as contemplated above shall be determined in accordance with Section 13(d) of the Exchange
Act and the rules and regulations promulgated thereunder. For purposes of this Section 2(e), in determining the number of
outstanding shares of Common Stock, a Holder may rely on the number of outstanding shares of Common Stock as reflected in (A) the
Company’s most recent periodic or annual report filed with the Commission, as the case may be, (B) a more recent public
announcement by the Company or (C) a more recent written notice by the Company or the Transfer Agent setting forth the number of
shares of Common Stock outstanding. Upon the written or oral request of a Holder, the Company shall within one (1) Trading Day
confirm orally and in writing to the Holder the number of shares of Common Stock then outstanding. In any case, the number of
outstanding shares of Common Stock shall be determined after giving effect to the conversion or exercise of securities of the
Company, including this Warrant, by the Holder or its Affiliates or Attribution Parties since the date as of which such number of
outstanding shares of Common Stock was reported. The “Beneficial Ownership Limitation” shall be 4.99% (or, upon
election by a Holder prior to the issuance of any Warrants, 9.99%) of the number of shares of Common Stock outstanding immediately
after giving effect to the issuance of shares of Common Stock issuable upon exercise of this Warrant. The Holder, upon notice to the
Company, may increase or decrease the Beneficial Ownership Limitation provisions of this Section 2(e), provided that the Beneficial
Ownership Limitation in no event exceeds 9.99% of the number of shares of Common Stock outstanding immediately after giving effect
to the issuance of shares of Common Stock upon exercise of this Warrant held by the Holder and the provisions of this Section 2(e)
shall continue to apply. Any increase in the Beneficial Ownership Limitation will not be effective until the 61st day
after such notice is delivered to the Company. The provisions of this paragraph shall be construed and implemented in a manner
otherwise than in strict conformity with the terms of this Section 2(e) to correct this paragraph (or any portion hereof) which may
be defective or inconsistent with the intended Beneficial Ownership Limitation herein contained or to make changes or supplements
necessary or desirable to properly give effect to such limitation. The limitations contained in this paragraph shall apply to a
successor holder of this Warrant.
9
f) Call
Provision. Subject to the provisions of Section 2(e) and this Section 2(f), if, after the Initial Exercise Date, (i) the VWAP
for each of 10 consecutive Trading Days (the “Measurement Period,” which 10 consecutive Trading Day period shall
not have commenced until after the Initial Exercise Date) exceeds $3.00 (subject to adjustment for forward and reverse stock splits,
recapitalizations, stock dividends and the like after the Initial Exercise Date), (ii) the average daily volume for each day in such
Measurement Period exceeds 500,000 shares traded per Trading Day (subject to adjustment for forward and reverse stock splits,
recapitalizations, stock dividends and the like after the Initial Exercise Date) and (iii) the Holder is not in possession of any
information that constitutes, or might constitute, material non-public information which was provided by the Company, any of its
Subsidiaries, or any of their officers, directors, employees, agents or Affiliates, then the Company may, within one (1) Trading Day
of the end of such Measurement Period, call for cancellation of all or any portion of this Warrant for which a Notice of Exercise
has not yet been delivered (such right, a “Call”) for consideration equal to $0.001 per Warrant Share. To
exercise this right, the Company must deliver to the Holder an irrevocable written notice (a “Call Notice”),
indicating therein the portion of unexercised portion of this Warrant to which such notice applies. If the conditions set forth
below for such Call are satisfied from the period from the date of the Call Notice through and including the Call Date (as defined
below), then any portion of this Warrant subject to such Call Notice for which a Notice of Exercise shall not have been received by
the Call Date will be cancelled at 6:30 p.m. (New York City time) on the tenth (10th) Trading Day after the date the Call Notice is
received by the Holder (such date and time, the “Call Date”). Any unexercised portion of this Warrant to which
the Call Notice does not pertain will be unaffected by such Call Notice. In furtherance thereof, the Company covenants and agrees
that it will honor all Notices of Exercise with respect to Warrant Shares subject to a Call Notice that are tendered through 6:30
p.m. (New York City time) on the Call Date. The parties agree that any Notice of Exercise delivered following a Call Notice which
calls less than all of the Warrants shall first reduce to zero the number of Warrant Shares subject to such Call Notice prior to
reducing the remaining Warrant Shares available for purchase under this Warrant. For example, if (A) this Warrant then permits the
Holder to acquire 100 Warrant Shares, (B) a Call Notice pertains to 75 Warrant Shares, and (C) prior to 6:30 p.m. (New York City
time) on the Call Date the Holder tenders a Notice of Exercise in respect of 50 Warrant Shares, then (x) on the Call Date the right
under this Warrant to acquire 25 Warrant Shares will be automatically cancelled, (y) the Company, in the time and manner required
under this Warrant, will have issued and delivered to the Holder 50 Warrant Shares in respect of the exercises following receipt of
the Call Notice, and (z) the Holder may, until the Termination Date, exercise this Warrant for 25 Warrant Shares (subject to
adjustment as herein provided and subject to subsequent Call Notices). Subject again to the provisions of this Section 2(f), the
Company may deliver subsequent Call Notices for any portion of this Warrant for which the Holder shall not have delivered a Notice
of Exercise. Notwithstanding anything to the contrary set forth in this Warrant, the Company may not deliver a Call Notice or
require the cancellation of this Warrant (and any such Call Notice shall be void), unless, from the beginning of the Measurement
Period through the Call Date, (1) the Company shall have honored in accordance with the terms of this Warrant all Notices of
Exercise delivered by 6:30 p.m. (New York City time) on the Call Date, and (2) a registration statement shall be effective as to all
Warrant Shares and the prospectus thereunder available for use by the Company for the sale of all such Warrant Shares to the Holder,
and (3) the Common Stock shall be listed or quoted for trading on the Trading Market, and (4) there is a sufficient number of
authorized shares of Common Stock for issuance of all Warrant Shares, and (5) the issuance of all Warrant Shares subject to a Call
Notice shall not cause a breach of any provision of Section 2(e) herein. The Company’s right to call the Warrants under this
Section 2(f) shall be exercised ratably among the Holders based on each Holder’s initial purchase of Warrants.
10
Section
3. Certain Adjustments.
a)
Stock Dividends and Splits. If the Company, at any time while this Warrant is outstanding: (i) pays a stock dividend or otherwise
makes a distribution or distributions on shares of Common Stock or any other equity or equity equivalent securities payable in shares
of Common Stock (which, for avoidance of doubt, shall not include any shares of Common Stock issued by the Company upon exercise of this
Warrant but shall include stock of SRM Entertainment, Inc. issuable in connection with the SRM Spin-Off), (ii) subdivides outstanding
shares of Common Stock into a larger number of shares, (iii) combines (including by way of reverse stock split) outstanding shares of
Common Stock into a smaller number of shares, or (iv) issues by reclassification of shares of Common Stock any shares of capital stock
of the Company, then in each case the Exercise Price shall be multiplied by a fraction of which the numerator shall be the number of
shares of Common Stock (excluding treasury shares, if any) outstanding immediately before such event and of which the denominator shall
be the number of shares of Common Stock outstanding immediately after such event (including, in the case of the SRM Spin-Off, the shares
of SRM Entertainment, Inc. issued in connection with the SRM Spin-Off), and the number of shares issuable upon exercise of this Warrant
shall be proportionately adjusted such that the aggregate Exercise Price of this Warrant shall remain unchanged. Any adjustment made
pursuant to this Section 3(a) shall become effective immediately after the record date for the determination of stockholders entitled
to receive such dividend or distribution and shall become effective immediately after the effective date in the case of a subdivision,
combination or re-classification.
b) Subsequent
Equity Sales. If the Company or any Subsidiary thereof, as applicable, at any time while this Warrant is outstanding, shall
sell, enter into an agreement to sell, or grant any option to purchase, or sell, enter into an agreement to sell, or grant any right
to reprice, or otherwise dispose of or issue (or announce any offer, sale, grant or any option to purchase or other disposition) any
shares of Common Stock or Common Stock Equivalents, at an effective price per share less than the Exercise Price then in effect
(such lower price, the “Base Share Price” and such issuances collectively, a “Dilutive
Issuance”) (it being understood and agreed that if the holder of the shares of Common Stock or share of Common Stock
Equivalents or such other securities so issued shall at any time, whether by operation of purchase price adjustments, reset
provisions, floating conversion, exercise or exchange prices or otherwise, or due to warrants, options or rights per share which are
issued in connection with such issuance, be entitled to receive shares of Common Stock at an effective price per share that is less
than the Exercise Price, such issuance shall be deemed to have occurred for less than the Exercise Price on such date of the
Dilutive Issuance at such effective price), then simultaneously with the consummation (or, if earlier, the announcement (provided
such Dilutive Issuance occurs)) of each Dilutive Issuance the Exercise Price shall be reduced and only reduced to equal the Base
Share Price, provided that the Base Share Price shall not be less than (i) $1.00 or (ii) in the event of Shareholder Approval (as
defined in the Private Placement Purchase Agreement), the price of the Dilutive Issuance (the “Floor Price”)
(subject to adjustment for reverse and forward stock splits, recapitalizations and similar transactions following the date of the
Transaction Documents). Notwithstanding the foregoing, no adjustments shall be made, paid or issued under this Section 3(b) in
respect of an Exempt Issuance. The Company shall notify the Holder, in writing, no later than the Trading Day following the issuance
or deemed issuance of any shares of Common Stock or share of Common Stock Equivalents subject to this Section 3(b), indicating
therein the applicable issuance price, or applicable reset price, exchange price, conversion price and other pricing terms (such
notice, the “Dilutive Issuance Notice”). For purposes of clarification, whether or not the Company provides a
Dilutive Issuance Notice pursuant to this Section 3(b), upon the occurrence of any Dilutive Issuance, the Holder is entitled to
receive a number of Warrant Shares based upon the Base Share Price regardless of whether the Holder accurately refers to the Base
Share Price in the Notice of Exercise. If the Company enters into a Variable Rate Transaction, the Company shall be deemed to have
issued shares of Common Stock or share of Common Stock Equivalents at the lowest possible price, conversion price or exercise price
at which such securities may be issued, converted or exercised.
11
c)
Subsequent Rights Offerings. In addition to any adjustments pursuant to Section 3(a) above, if at any time the Company grants,
issues or sells any share of Common Stock Equivalents or rights to purchase stock, warrants, securities or other property pro rata to
all (or substantially all) of the record holders of any class of shares of Common Stock (the “Purchase Rights”), then
the Holder will be entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder
could have acquired if the Holder had held the number of shares of Common Stock acquirable upon complete exercise of this Warrant (without
regard to any limitations on exercise hereof, including without limitation, the Beneficial Ownership Limitation) immediately before the
date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as
of which the record holders of shares of Common Stock are to be determined for the grant, issue or sale of such Purchase Rights (provided,
however, that, to the extent that the Holder’s right to participate in any such Purchase Right would result in the Holder exceeding
the Beneficial Ownership Limitation, then the Holder shall not be entitled to participate in such Purchase Right to such extent (or beneficial
ownership of such shares of Common Stock as a result of such Purchase Right to such extent) and such Purchase Right to such extent shall
be held in abeyance for the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Beneficial
Ownership Limitation). This Section shall not be applicable to the SRM Spin Off (as defined in the SPA).
d) Pro
Rata Distributions. During such time as this Warrant is outstanding, if the Company shall declare or make any dividend or other distribution
of its assets (or rights to acquire its assets) to all (or substantially all) holders of shares of Common Stock, by way of return of
capital or otherwise (including, without limitation, any distribution of cash, stock or other securities, property or options by way
of a dividend, spin off, reclassification, corporate rearrangement, scheme of arrangement or other similar transaction) (a “Distribution”),
at any time after the issuance of this Warrant, then, in each such case, the Holder shall be entitled to participate in such Distribution
to the same extent that the Holder would have participated therein if the Holder had held the number of shares of Common Stock acquirable
upon complete exercise of this Warrant (without regard to any limitations on exercise hereof, including without limitation, the Beneficial
Ownership Limitation) immediately before the date of which a record is taken for such Distribution, or, if no such record is taken, the
date as of which the record holders of shares of Common Stock are to be determined for the participation in such Distribution (provided,
however, that, to the extent that the Holder’s right to participate in any such Distribution would result in the Holder
exceeding the Beneficial Ownership Limitation, then the Holder shall not be entitled to participate in such Distribution to such extent
(or in the beneficial ownership of any shares of Common Stock as a result of such Distribution to such extent) and the portion of such
Distribution shall be held in abeyance for the benefit of the Holder until such time, if ever, as its right thereto would not result
in the Holder exceeding the Beneficial Ownership Limitation). To the extent that this Warrant has not been partially or completely exercised
at the time of such Distribution, such portion of the Distribution shall be held in abeyance for the benefit of the Holder until the
Holder has exercised this Warrant. This Section shall not be applicable to the SRM Spin Off.
12
e) Fundamental
Transaction. If, at any time while this Warrant is outstanding, (i) the Company, directly or indirectly, in one or more related
transactions effects any merger or consolidation of the Company with or into another Person, (ii) the Company or any Subsidiary,
directly or indirectly, effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or
substantially all of its assets in one or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender
offer or exchange offer (whether by the Company or another Person) is completed pursuant to which holders of Common Stock are
permitted to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of
50% or more of the outstanding Common Stock or 50% or more of the voting power of the common equity of the Company, (iv) the
Company, directly or indirectly, in one or more related transactions effects any reclassification, reorganization or
recapitalization of the Common Stock or any compulsory share exchange pursuant to which the Common Stock is effectively converted
into or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in one or more related
transactions consummates a stock or share purchase agreement or other business combination (including, without limitation, a
reorganization, recapitalization, spin-off, merger or scheme of arrangement) with another Person or group of Persons whereby such
other Person or group acquires 50% or more of the outstanding shares of Common Stock or 50% or more of the voting power of the
common equity of the Company (each a “Fundamental Transaction”), then, upon any subsequent exercise of this
Warrant, the Holder shall have the right to receive, for each Warrant Share that would have been issuable upon such exercise
immediately prior to the occurrence of such Fundamental Transaction, at the option of the Holder (without regard to any limitation
in Section 2(e) on the exercise of this Warrant), the number of shares of Common Stock of the successor or acquiring corporation or
of the Company, if it is the surviving corporation, and any additional consideration (the “Alternate
Consideration”) receivable as a result of such Fundamental Transaction by a holder of the number of shares of Common Stock
for which this Warrant is exercisable immediately prior to such Fundamental Transaction (without regard to any limitation in Section
2(e) on the exercise of this Warrant). For purposes of any such exercise, the determination of the Exercise Price shall be
appropriately adjusted to apply to such Alternate Consideration based on the amount of Alternate Consideration issuable in respect
of one share of Common Stock in such Fundamental Transaction, and the Company shall apportion the Exercise Price among the Alternate
Consideration in a reasonable manner reflecting the relative value of any different components of the Alternate Consideration. If
holders of Common Stock are given any choice as to the securities, cash or property to be received in a Fundamental Transaction,
then the Holder shall be given the same choice as to the Alternate Consideration it receives upon any exercise of this Warrant
following such Fundamental Transaction. Notwithstanding anything to the contrary, in the event of a Fundamental Transaction, the
Company or any Successor Entity (as defined below) shall, at the Holder’s option, exercisable at any time concurrently with,
or within 30 days after, the consummation of the Fundamental Transaction (or, if later, the date of the public announcement of the
applicable Fundamental Transaction), purchase this Warrant from the Holder by paying to the Holder an amount of cash equal to the
Black Scholes Value (as defined below) of the remaining unexercised portion of this Warrant on the date of the consummation of such
Fundamental Transaction; provided, however, that, if the Fundamental Transaction is not within the Company’s
control, including not approved by the Company’s Board of Directors, the Holder shall only be entitled to receive from the
Company or any Successor Entity the same type or form of consideration (and in the same proportion), at the Black Scholes Value of
the unexercised portion of this Warrant, that is being offered and paid to the holders of Common Stock of the Company in connection
with the Fundamental Transaction, whether that consideration be in the form of cash, stock or any combination thereof, or whether
the holders of Common Stock are given the choice to receive from among alternative forms of consideration in connection with the
Fundamental Transaction; provided, further, that if holders of Common Stock of the Company are not offered or paid any
consideration in such Fundamental Transaction, such holders of Common Stock will be deemed to have received common stock/shares of
the Successor Entity (which Entity may be the Company following such Fundamental Transaction) in such Fundamental Transaction.
“Black Scholes Value” means the value of this Warrant based on the Black-Scholes Option Pricing Model obtained
from the “OV” function on Bloomberg, L.P. (“Bloomberg”) determined as of the day of consummation of
the applicable contemplated Fundamental Transaction for pricing purposes and reflecting (A) a risk-free interest rate corresponding
to the U.S. Treasury rate for a period equal to the time between the date of the public announcement of the applicable contemplated
Fundamental Transaction and the Termination Date, (B) an expected volatility equal to the greater of (1) 100% and (2) the 100 day
volatility as obtained from the HVT function on Bloomberg (determined utilizing a 365 day annualization factor) as of the Trading
Day immediately following the public announcement of the applicable contemplated Fundamental Transaction, (C) the underlying price
per share used in such calculation shall be the greater of (i) the sum of the price per share being offered in cash, if any, plus
the value of any non-cash consideration, if any, being offered in such Fundamental Transaction and (ii) the highest VWAP during the
period beginning on the Trading Day immediately preceding the public announcement of the applicable contemplated Fundamental
Transaction (or the consummation of the applicable Fundamental Transaction, if earlier) and ending on the Trading Day of the
Holder’s request pursuant to this Section 3(e) and (D) a remaining option time equal to the time between the date of the
public announcement of the applicable contemplated Fundamental Transaction and the Termination Date and (E) a zero cost of borrow.
The payment of the Black Scholes Value will be made by wire transfer of immediately available funds (or such other consideration)
within the later of (i) five (5) Business Days after the Holder’s election and (ii) the date of consummation of the
Fundamental Transaction. The Company shall cause any successor entity in a Fundamental Transaction in which the Company is not the
survivor (the “Successor Entity”) to assume in writing all of the obligations of the Company under this Warrant
and the other Transaction Documents in accordance with the provisions of this Section 3(e) pursuant to written agreements in form
and substance reasonably satisfactory to the Holder and approved by the Holder (without unreasonable delay) prior to such
Fundamental Transaction and shall, at the option of the Holder, deliver to the Holder in exchange for this Warrant a security of the
Successor Entity evidenced by a written instrument substantially similar in form and substance to this Warrant that is exercisable
for a corresponding number of shares of capital stock of such Successor Entity (or its parent entity) equivalent to the shares of
Common Stock acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this
Warrant) prior to such Fundamental Transaction, and with an exercise price which applies the exercise price hereunder to such shares
of capital stock (but taking into account the relative value of the shares of Common Stock prior to such Fundamental Transaction and
the value of such shares of capital stock, such number of shares of capital stock and such exercise price being for the purpose of
protecting the economic value of this Warrant immediately prior to the consummation of such Fundamental Transaction), and which is
reasonably satisfactory in form and substance to the Holder. Upon the occurrence of any such Fundamental Transaction, the Successor
Entity shall be added to the term “Company” under this Warrant (so that from and after the occurrence or consummation of
such Fundamental Transaction, each and every provision of this Warrant and the other Transaction Documents referring to the
“Company” shall refer instead to each of the Company and the Successor Entity or Successor Entities, jointly and
severally), and the Successor Entity or Successor Entities, jointly and severally with the Company, may exercise every right and
power of the Company prior thereto and the Successor Entity or Successor Entities shall assume all of the obligations of the Company
prior thereto under this Warrant and the other Transaction Documents with the same effect as if the Company and such Successor
Entity or Successor Entities, jointly and severally, had been named as the Company herein. For the avoidance of doubt, the Holder
shall be entitled to the benefits of the provisions of this Section 3(e) regardless of (i) whether the Company has sufficient
authorized shares of Common Stock for the issuance of Warrant Shares and/or (ii) whether a Fundamental Transaction occurs prior to
the Initial Exercise Date. The SRM Spin Off shall not be deemed a Fundamental Transaction for purposes of this Section.
13
f) Calculations.
All calculations under this Section 3 shall be made to the nearest cent or the nearest 1/100th of a share, as the case may be. For purposes
of this Section 3, the number of shares of Common Stock deemed to be issued and outstanding as of a given date shall be the sum of the
number of shares of Common Stock (excluding treasury shares, if any) issued and outstanding.
g) Notice to Holder.
i. Adjustment
to Exercise Price. Whenever the Exercise Price is adjusted pursuant to any provision of this Section 3, the Company shall promptly
deliver to the Holder by email a notice setting forth the Exercise Price after such adjustment and any resulting adjustment to the number
of Warrant Shares and setting forth a brief statement of the facts requiring such adjustment.
ii. Notice
to Allow Exercise by Holder. If (A) the Company shall declare a dividend (or any other distribution in whatever form) on the
Common Stock, (B) the Company shall declare a special nonrecurring cash dividend on or a redemption of the Common Stock, (C) the
Company shall authorize the granting to all holders of the Common Stock rights or warrants to subscribe for or purchase any shares
of capital stock of any class or of any rights, (D) the approval of any stockholders of the Company shall be required in connection
with any reclassification of the Common Stock, any consolidation or merger to which the Company (or any of its Subsidiaries) is a
party, any sale or transfer of all or substantially all of its assets, or any compulsory share exchange whereby the Common Stock is
converted into other securities, cash or property, or (E) the Company shall authorize the voluntary or involuntary dissolution,
liquidation or winding up of the affairs of the Company, then, in each case, the Company shall cause to be delivered by email to the
Holder at its last email address as it shall appear upon the Warrant Register of the Company, at least 20 calendar days prior to the
applicable record or effective date hereinafter specified, a notice stating (x) the date on which a record is to be taken for the
purpose of such dividend, distribution, redemption, rights or warrants, or if a record is not to be taken, the date as of which the
holders of the Common Stock of record to be entitled to such dividend, distributions, redemption, rights or warrants are to be
determined or (y) the date on which such reclassification, consolidation, merger, sale, transfer or share exchange is expected to
become effective or close, and the date as of which it is expected that holders of the Common Stock of record shall be entitled to
exchange their shares of Common Stock for securities, cash or other property deliverable upon such reclassification, consolidation,
merger, sale, transfer or share exchange; provided that the failure to deliver such notice or any defect therein or in the delivery
thereof shall not affect the validity of the corporate action required to be specified in such notice. To the extent that any notice
provided in this Warrant constitutes, or contains, material, non-public information regarding the Company or any of the
Subsidiaries, the Company shall simultaneously file such notice with the Commission pursuant to a Current Report on Form 8-K. The
Holder shall remain entitled to exercise this Warrant during the period commencing on the date of such notice to the effective date
of the event triggering such notice except as may otherwise be expressly set forth herein.
14
h) Share
Combination Event Adjustment. In addition to the adjustments set forth in Section 3(a) above, if at any time and from time to time
on or after the Issuance Date there occurs any share split, share dividend, share combination recapitalization or other similar transaction
involving the Common Stock (each, a “Share Combination Event”, and such date thereof, the “Share Combination
Event Date”) and the lowest VWAP during the 5 consecutive Trading Days commencing on the Share Combination Event Date (the
“Event Market Price”) (provided if the Share Combination Event is effective after close of Trading on the primary
Trading Market, then commencing on the next Trading Day which period shall be the “Share Combination Adjustment Period”)
is less than the Exercise Price then in effect (after giving effect to the adjustment in clause 3(a) above), then, as permitted by the
rules and regulations of the Trading Market, at the close of trading on the primary Trading Market on the last day of the Share Combination
Adjustment Period, the Exercise Price then in effect on such fifth (5th) Trading Day shall be reduced (but in no event increased) to
the Event Market Price and the number of Warrant Shares issuable hereunder shall be increased such that the aggregate Exercise Price
payable hereunder, after taking into account the decrease in the Exercise Price, shall be equal to the aggregate Exercise Price on the
Issuance Date. For the avoidance of doubt, if the adjustment in the immediately preceding sentence would otherwise result in an increase
in the Exercise Price hereunder, no adjustment shall be made, and if this Warrant is exercised, on any given Exercise Date during the
Share Combination Adjustment Period, solely with respect to such portion of this Warrant exercised on such applicable Exercise Date,
such applicable Share Combination Adjustment Period shall be deemed to have ended on, and included, the Trading Day immediately prior
to such Exercise Date and the Event Market Price on such applicable Exercise Date will be the lowest VWAP of the Common Stock immediately
during such the Share Combination Adjustment Period prior to such Exercise Date and ending on, and including the Trading Day immediately
prior to such Exercise Date.
i) Voluntary
Adjustment by Company. Subject to the rules and regulations of the Trading Market and the consent of the Holder, the Company may
at any time during the term of this Warrant reduce the then current Exercise Price to any amount and for any period of time deemed appropriate
by the Board of Directors.
15
Section
4. Transfer of Warrant.
a) Transferability.
Subject to compliance with any applicable securities laws and the conditions set forth in Section 4(d) hereof and to the provisions
of Section 4.1 of the Purchase Agreement, this This Warrant and all rights hereunder (including, without limitation, any
registration rights) are transferable, in whole or in part, upon surrender of this Warrant at the principal office of the Company or
its designated agent, together with a written assignment of this Warrant substantially in the form attached hereto as Exhibit B duly
executed by the Holder or its agent or attorney and funds sufficient to pay any transfer taxes payable upon the making of such
transfer. Upon such surrender and, if required, such payment, the Company shall execute and deliver a new Warrant or Warrants in the
name of the assignee or assignees, as applicable, and in the denomination or denominations specified in such instrument of
assignment, and shall issue to the assignor a new Warrant evidencing the portion of this Warrant not so assigned, and this Warrant
shall promptly be cancelled. Notwithstanding anything herein to the contrary, the Holder shall not be required to physically
surrender this Warrant to the Company unless the Holder has assigned this Warrant in full, in which case, the Holder shall surrender
this Warrant to the Company within three (3) Trading Days of the date on which the Holder delivers an assignment form to the Company
assigning this Warrant in full. The Warrant, if properly assigned in accordance herewith, may be exercised by a new holder for the
purchase of Warrant Shares without having a new Warrant issued.
b) New
Warrants. If this Warrant is not held in global form through DTC (or any successor depositary), this Warrant may be divided or combined
with other Warrants upon presentation hereof at the aforesaid office of the Company, together with a written notice specifying the names
and denominations in which new Warrants are to be issued, signed by the Holder or its agent or attorney. Subject to compliance with Section
4(a), as to any transfer which may be involved in such division or combination, the Company shall execute and deliver a new Warrant or
Warrants in exchange for the Warrant or Warrants to be divided or combined in accordance with such notice. All Warrants issued on transfers
or exchanges shall be dated the initial issuance date of this Warrant and shall be identical with this Warrant except as to the number
of Warrant Shares issuable pursuant thereto.
c) Warrant
Register. The Company shall register this Warrant, upon records to be maintained by the Company for that purpose (the “Warrant
Register”), in the name of the record Holder hereof from time to time. The Company may deem and treat the registered Holder
of this Warrant as the absolute owner hereof for the purpose of any exercise hereof or any distribution to the Holder, and for all other
purposes, absent actual notice to the contrary.
d) Transfer
Restrictions. If, at the time of the surrender of this Warrant in connection with any transfer of this Warrant, the transfer of
this Warrant shall not be either (i) registered pursuant to an effective registration statement under the Securities Act and under
applicable state securities or blue sky laws or (ii) eligible for resale without volume or manner-of-sale restrictions or current
public information requirements pursuant to Rule 144, the Company may require, as a condition of allowing such transfer, that the
Holder or transferee of this Warrant, as the case may be, comply with the provisions of Section 5.7 of the Purchase
Agreement.
e) Representation
by the Holder. The Holder, by the acceptance hereof, represents and warrants that it is acquiring this Warrant and, upon any exercise
hereof, will acquire the Warrant Shares issuable upon such exercise, for its own account and not with a view to or for distributing or
reselling such Warrant Shares or any part thereof in violation of the Securities Act or any applicable state securities law, except pursuant
to sales registered or exempted under the Securities Act.
16
Section
5. Miscellaneous.
a) No
Rights as Stockholder until Exercise; No Settlement in Cash. This Warrant does not entitle the Holder to any voting rights, dividends
or other rights as a stockholder of the Company prior to the exercise hereof as set forth in Section 2(d)(i), except as expressly set
forth in Section 3. Without limiting any rights of a Holder to receive Warrant Shares on a “cashless exercise” pursuant to
Section 2(c) or to receive cash payments pursuant to Section 2(d)(i) and Section 2(d)(iv) herein, in no event shall the Company be required
to net cash settle an exercise of this Warrant.
b) Loss,
Theft, Destruction or Mutilation of Warrant. The Company covenants that upon receipt by the Company of evidence reasonably satisfactory
to it of the loss, theft, destruction or mutilation of this Warrant or any stock certificate relating to the Warrant Shares, and in case
of loss, theft or destruction, of indemnity or security reasonably satisfactory to it (which, in the case of the Warrant, shall not include
the posting of any bond), and upon surrender and cancellation of such Warrant or stock certificate, if mutilated, the Company will make
and deliver a new Warrant or stock certificate of like tenor and dated as of such cancellation, in lieu of such Warrant or stock certificate.
c) Saturdays,
Sundays, Holidays, etc. If the last or appointed day for the taking of any action or the expiration of any right required or granted
herein shall not be a Business Day, then such action may be taken or such right may be exercised on the next succeeding Business Day.
d) Authorized Shares.
The
Company covenants that, during the period the Warrant is outstanding, it will reserve from its authorized and unissued Common Stock a
sufficient number of shares to provide for the issuance of the Warrant Shares upon the exercise of any purchase rights under this Warrant.
The Company further covenants that its issuance of this Warrant shall constitute full authority to its officers who are charged with
the duty of issuing the necessary Warrant Shares upon the exercise of the purchase rights under this Warrant. The Company will take all
such reasonable action as may be necessary to assure that such Warrant Shares may be issued as provided herein without violation of any
applicable law or regulation, or of any requirements of the Trading Market upon which the Common Stock may be listed. The Company covenants
that all Warrant Shares which may be issued upon the exercise of the purchase rights represented by this Warrant will, upon exercise
of the purchase rights represented by this Warrant and payment for such Warrant Shares in accordance herewith, be duly authorized, validly
issued, fully paid and nonassessable (which means that no further sums are required to be paid by the holders thereof in connection with
the issue thereof) and free from all taxes, liens and charges created by the Company in respect of the issue thereof (other than taxes
in respect of any transfer occurring contemporaneously with such issue).
17
Except
and to the extent as waived or consented to by the Holder, the Company shall not by any action, including, without limitation,
amending its certificate of incorporation or through any reorganization, transfer of assets, consolidation, merger, dissolution,
issue or sale of securities or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms
of this Warrant, but will at all times in good faith assist in the carrying out of all such terms and in the taking of all such
actions as may be necessary or appropriate to protect the rights of Holder as set forth in this Warrant against impairment. Without
limiting the generality of the foregoing, the Company will (i) not increase the par value of any Warrant Shares above the amount
payable therefor upon such exercise immediately prior to such increase in par value, (ii) take all such action as may be necessary
or appropriate in order that the Company may validly and legally issue fully paid and nonassessable Warrant Shares upon the exercise
of this Warrant and (iii) use commercially reasonable efforts to obtain all such authorizations, exemptions or consents from any
public regulatory body having jurisdiction thereof, as may be, necessary to enable the Company to perform its obligations under this
Warrant.
Before
taking any action that would result in an adjustment in the number of Warrant Shares for which this Warrant is exercisable or in the
Exercise Price, the Company shall obtain all such authorizations or exemptions thereof, or consents thereto, as may be necessary from
any public regulatory body or bodies having jurisdiction thereof.
e) Governing
Law. All questions concerning the construction, validity, enforcement and interpretation of this Warrant shall be governed by
and construed and enforced in accordance with the internal laws of the State of New York, without regard to the principles of
conflicts of law thereof. Each party agrees that all legal proceedings concerning the interpretations, enforcement and defense of
the transactions contemplated by this Warrant (whether brought against a party hereto or their respective affiliates, directors,
officers, shareholders, partners, members, employees or agents) shall be commenced exclusively in the state and federal courts
sitting in the City of New York. Each party hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts
sitting in the City of New York, Borough of Manhattan for the adjudication of any dispute hereunder or in connection herewith or
with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit,
action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or
proceeding is improper or is an inconvenient venue for such proceeding. Each party hereby irrevocably waives personal service of
process and consents to process being served in any such suit, action or proceeding by mailing a copy thereof via registered or
certified mail or overnight delivery (with evidence of delivery) to such party at the address in effect for notices to it under this
Warrant and agrees that such service shall constitute good and sufficient service of process and notice thereof. Nothing contained
herein shall be deemed to limit in any way any right to serve process in any other manner permitted by law. If either party shall
commence an action, suit or proceeding to enforce any provisions of this Warrant, the prevailing party in such action, suit or
proceeding shall be reimbursed by the other party for their reasonable attorneys’ fees and other costs and expenses incurred
with the investigation, preparation and prosecution of such action or proceeding. Notwithstanding the foregoing, nothing in this
paragraph shall limit or restrict the federal district court in which a Holder may bring a claim under the federal securities
laws.
18
f) Restrictions.
The Holder acknowledges that the Warrant Shares acquired upon the exercise of this Warrant, if not registered, and the Holder does not
utilize cashless exercise, will have restrictions upon resale imposed by state and federal securities laws.
g) Nonwaiver
and Expenses. No course of dealing or any delay or failure to exercise any right hereunder on the part of Holder shall operate as
a waiver of such right or otherwise prejudice the Holder’s rights, powers or remedies. No provision of this Warrant shall be construed
as a waiver by the Holder of any rights which the Holder may have under the federal securities laws and the rules and regulations of
the Commission thereunder. Without limiting any other provision of this Warrant or the Purchase Agreement, if the Company willfully and
knowingly fails to comply with any provision of this Warrant, which results in any material damages to the Holder, the Company shall
pay to the Holder such amounts as shall be sufficient to cover any costs and expenses including, but not limited to, reasonable attorneys’
fees, including those of appellate proceedings, incurred by the Holder in collecting any amounts due pursuant hereto or in otherwise
enforcing any of its rights, powers or remedies hereunder.
h) Notices.
Any and all notices or other communications or deliveries to be provided by the Holders hereunder including, without limitation, any
Notice of Exercise, shall be in writing and delivered personally, by e-mail, or sent by a nationally recognized overnight courier service,
addressed to the Company, at 1061 E. Indiantown Rd., Ste. 110, Jupiter, FL 33477, Attention: Brian John, Chief Executive officer, email
address: bjohn@jupiterwellness.com, or such other email address or address as the Company may specify for such purposes by notice to
the Holders. Any and all notices or other communications or deliveries to be provided by the Company hereunder shall be in writing and
delivered personally, by e-mail, or sent by a nationally recognized overnight courier service addressed to each Holder at the e-mail
address or address of such Holder appearing on the books of the Company. Any notice or other communication or deliveries hereunder shall
be deemed given and effective on the earliest of (i) the time of transmission, if such notice or communication is delivered via e-mail
at the e-mail address set forth in this Section prior to 5:30 p.m. (New York City time) on any date, (ii) the next Trading Day after
the time of transmission, if such notice or communication is delivered via e-mail at the e-mail address set forth in this Section on
a day that is not a Trading Day or later than 5:30 p.m. (New York City time) on any Trading Day, (iii) the second Trading Day following
the date of mailing, if sent by U.S. nationally recognized overnight courier service, or (iv) upon actual receipt by the party to whom
such notice is required to be given. To the extent that any notice provided hereunder constitutes, or contains, material, non- public
information regarding the Company or any Subsidiaries, the Company shall simultaneously file such notice with the Commission pursuant
to a Current Report on Form 8-K.
19
i) Limitation
of Liability. No provision hereof, in the absence of any affirmative action by the Holder to exercise this Warrant to purchase Warrant
Shares, and no enumeration herein of the rights or privileges of the Holder, shall give rise to any liability of the Holder for the purchase
price of any Common Stock or as a stockholder of the Company, whether such liability is asserted by the Company or by creditors of the
Company.
j) Remedies.
The Holder, in addition to being entitled to exercise all rights granted by law, including recovery of damages, will be entitled to specific
performance of its rights under this Warrant. The Company agrees that monetary damages would not be adequate compensation for any loss
incurred by reason of a breach by it of the provisions of this Warrant and hereby agrees to waive and not to assert the defense in any
action for specific performance that a remedy at law would be adequate.
k) Successors
and Assigns. Subject to applicable securities laws, this Warrant and the rights and obligations evidenced hereby shall inure to the
benefit of and be binding upon the successors and permitted assigns of the Company and the successors and permitted assigns of Holder.
The provisions of this Warrant are intended to be for the benefit of any Holder from time to time of this Warrant and shall be enforceable
by the Holder or holder of Warrant Shares.
l) Amendment.
This Warrant may be modified or amended or the provisions hereof waived with the written consent of the Company, on the one hand, and
the Holder, on the other hand.
m) Severability.
Wherever possible, each provision of this Warrant shall be interpreted in such manner as to be effective and valid under applicable law,
but if any provision of this Warrant shall be prohibited by or invalid under applicable law, such provision shall be ineffective to the
extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Warrant.
n) Headings.
The headings used in this Warrant are for the convenience of reference only and shall not, for any purpose, be deemed a part of this
Warrant.
********************
[JUPW
Series A-1 Investor PIPE Warrant Signature Page Follows]
20
[JUPW
Series A-1 Investor PIPE Warrant Signature Page]
IN
WITNESS WHEREOF, the Company has caused this PIPE Warrant to be executed by its officer thereunto duly authorized as of the date first
above indicated.
JUPITER
WELLNESS, INC.
By:
Name:
Brian
John
Its:
Chief
Executive Officer
Exhibit
A
NOTICE
OF EXERCISE
TO:
JUPITER WELLNESS, INC.
(1) The
undersigned hereby elects to purchase Warrant Shares of the Company pursuant to the terms of the attached Warrant (only if
exercised in full), and tenders herewith payment of the exercise price in full, together with all applicable transfer taxes, if any.
(2)
Payment shall take the form of (check applicable box):
[ ] in lawful money of the United States; or
[ ] if permitted the
cancellation of such number of Warrant Shares as is necessary, in accordance with the formula set forth in subsection 2(c), to
exercise this Warrant with respect to the maximum number of Warrant Shares purchasable pursuant to the cashless exercise procedure
set forth in subsection 2(c).
(3) Please
issue said Warrant Shares in the name of the undersigned or in such other name as is specified below:
_________________________________
The
Warrant Shares shall be delivered to the following DWAC Account Number:
_________________________________
_________________________________
_________________________________
(4) The
undersigned is an “accredited investor” as defined in Regulation D promulgated under the Securities Act of 1933, as amended.
[SIGNATURE
OF HOLDER]
Name
of Investing Entity:
Signature
of Authorized Signatory of Investing Entity:
Name
of Authorized Signatory:
Title
of Authorized Signatory:
Date:
Exhibit
B
ASSIGNMENT
FORM
(To
assign the foregoing Warrant, execute this form and supply required information. Do not use this form to exercise the Warrant to purchase
shares.)
FOR
VALUE RECEIVED, the foregoing Warrant and all rights evidenced thereby are hereby assigned to
Name:
(Please
Print)
Address:
(Please
Print)
Phone
Number: Email Address:
Dated:
__________________,_________
Holder’s
Signature:
Holder’s
Address:
EX-4.8
3
ex4-8.htm
Exhibit
4.8
NEITHER
THIS SECURITY NOR THE SECURITIES FOR WHICH THIS SECURITY IS EXERCISABLE HAVE BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE COMMISSION
OR THE SECURITIES COMMISSION OF ANY STATE IN RELIANCE UPON AN EXEMPTION FROM REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED
(THE “SECURITIES ACT”), AND, ACCORDINGLY, MAY NOT BE OFFERED OR SOLD EXCEPT PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT
UNDER THE SECURITIES ACT OR PURSUANT TO AN AVAILABLE EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE REGISTRATION REQUIREMENTS
OF THE SECURITIES ACT AND IN ACCORDANCE WITH APPLICABLE STATE SECURITIES LAWS. THIS SECURITY AND THE SECURITIES ISSUABLE UPON EXERCISE
OF THIS SECURITY MAY BE PLEDGED IN CONNECTION WITH A BONA FIDE MARGIN ACCOUNT OR OTHER LOAN SECURED BY SUCH SECURITIES.
SERIES
A-2 WARRANT TO PURCHASE COMMON STOCK
JUPITER WELLNESS, INC.
Series
A-2 Warrant Shares: _________
Initial
Exercise Date: July 24, 2023
Issue
Date: January 23, 2023
THIS
SERIES A-2 WARRANT TO PURCHASE COMMON STOCK (the “Warrant”) certifies that, for value received, ________ or its
assigns (the “Holder”) is entitled, upon the terms and subject to the limitations on exercise and the conditions
hereinafter set forth, at any time on or after the Initial Exercise Date and on or prior to 5:00 p.m. (New York City time) on July
24, 2028 (the “Termination Date”) but not thereafter, to subscribe for and purchase from Jupiter Wellness, Inc.,
a Delaware corporation (the “Company”), up to _________ shares (as subject to adjustment hereunder, the
“Warrant Shares”) of Common Stock. The purchase price of one (1) share of Common Stock under this Warrant shall
be equal to the Exercise Price, as defined in Section 2(b). This Warrant shall initially be issued and maintained in the form of a
security held in book-entry form and the Depository Trust Company or its nominee (“DTC”) shall initially be the
sole registered holder of this Warrant, subject to a Holder’s right to elect to receive a Warrant in certificated form
pursuant to the terms of the Warrant Agency Agreement, in which case this sentence shall not apply.
Section
1. Definitions. In addition to the terms defined elsewhere in this Warrant or in the Securities Purchase Agreement dated January
19, 2023, the following terms have the meanings indicated in this Section 1:
“Affiliate”
means any Person that, directly or indirectly through one or more intermediaries, controls or is controlled by or is under common control
with a Person, as such terms are used in and construed under Rule 405 under the Securities Act.
“Bid
Price” means, for any date, the price determined by the first of the following clauses that applies: (a) if the Common
Stock is then listed or quoted on a Trading Market, the bid price of the Common Stock for the time in question (or the nearest
preceding date) on the Trading Market on which the Common Stock is then listed or quoted as reported by Bloomberg L.P. (based on a
Trading Day from 9:30 a.m. (New York City time) to 4:02 p.m. (New York City time)), (b) if OTCQB or OTCQX is not a Trading Market,
the volume weighted average price of the Common Stock for such date (or the nearest preceding date) on OTCQB or OTCQX as applicable,
(c) if the Common Stock is not then listed or quoted for trading on OTCQB or OTCQX and if prices for the Common Stock are then
reported on the Pink Open Market (or a similar organization or agency succeeding to its functions of reporting prices), the most
recent bid price per share of Common Stock so reported, or (d) in all other cases, the fair market value of a share of Common Stock
as determined by an independent appraiser selected in good faith by the Holders of a majority in interest of the Warrants then
outstanding and reasonably acceptable to the Company, the fees and expenses of which shall be paid by the Company.
“Board
of Directors” means the board of directors of the Company.
“Business
Day” means any day other than Saturday, Sunday or other day on which commercial banks in The City of New York are authorized
or required by law to remain closed; provided, however, for clarification, commercial banks shall not be deemed to be authorized
or required by law to remain closed due to “stay at home”, “shelter-in-place”, “non-essential employee”
or any other similar orders or restrictions or the closure of any physical branch locations at the direction of any governmental authority
so long as the electronic funds transfer systems (including for wire transfers) of commercial banks in The City of New York generally
are open for use by customers on such day.
“Commission”
means the United States Securities and Exchange Commission.
“Common Stock” means the common stock of the Company,
$0.001 par value per share, and any other class of securities into which such securities may hereafter be reclassified or
changed.
“Common
Stock Equivalents” means any securities of the Company or the Subsidiaries which would entitle the holder thereof to acquire
at any time Common Stock, including, without limitation, any debt, preferred stock, right, option, warrant or other instrument that is
at any time convertible into or exercisable or exchangeable for, or otherwise entitles the holder thereof to receive, Common Stock.
“Exchange
Act” means the Securities Exchange Act of 1934, as amended, and the rules and regulations promulgated thereunder.
“Person”
means an individual or corporation, partnership, trust, incorporated or unincorporated association, joint venture, limited liability
company, joint stock company, government (or an agency or subdivision thereof) or other entity of any kind.
“Securities
Act” means the Securities Act of 1933, as amended, and the rules and regulations promulgated thereunder.
2
“Subsidiary”
means any subsidiary of the Company and shall, where applicable, also include any direct or indirect subsidiary of the Company formed
or acquired after the date hereof.
“Trading
Day” means a day on which the Common Stock is traded on a Trading Market.
“Trading
Market” means any of the following markets or exchanges on which the Common Stock is listed or quoted for trading on the date
in question: the NYSE American, the Nasdaq Capital Market, the Nasdaq Global Market, the Nasdaq Global Select Market, the New York Stock
Exchange, OTCQB or OTCQX (or any successors to any of the foregoing).
“Transaction
Documents” means this Securities Purchase Agreement dated January 19, 2023, these Warrants, such other Warrants as contemplated
in the Securities Purchase Agreement, the Registration Rights Agreement, the Placement Agent Agreement, the Lock-Up Agreement and all
exhibits and schedules thereto and hereto and any other documents or agreements executed in connection with the transactions contemplated
hereunder.
“Transfer
Agent” means VStock Transfer, LLC, the current transfer agent of the Company, with a mailing address of 18 Lafayette Place,
Woodmere, NY 11598 and an email address of young@vstocktransfer.com, and any successor transfer agent of the Company.
“VWAP”
means, for any date, the price determined by the first of the following clauses that applies: (a) if the Common Stock is then listed
or quoted on a Trading Market, the daily volume weighted average price of the Common Stock for such date (or the nearest preceding date)
on the Trading Market on which the Common Stock is then listed or quoted as reported by Bloomberg L.P. (based on a Trading Day from 9:30
a.m. (New York City time) to 4:02 p.m. (New York City time)), (b) if OTCQB or OTCQX is not a Trading Market, the volume weighted average
price of the Common Stock for such date (or the nearest preceding date) on OTCQB or OTCQX as applicable, (c) if the Common Stock is not
then listed or quoted for trading on OTCQB or OTCQX and if prices for the Common Stock are then reported on the Pink Open Market (or
a similar organization or agency succeeding to its functions of reporting prices), the most recent bid price per share of Common Stock
so reported, or (d) in all other cases, the fair market value of a share of Common Stock as determined by an independent appraiser selected
in good faith by the holders of a majority in interest of the Warrants then outstanding and reasonably acceptable to the Company, the
fees and expenses of which shall be paid by the Company.
“Warrants”
means this Warrant and other Common Stock purchase warrants issued by the Company pursuant to the Securities Purchase Agreement.
3
Section
2. Exercise.
a) Exercise
of Warrant. Exercise of the purchase rights represented by this Warrant may be made, in whole or in part, at any time or times
on or after the Initial Exercise Date and on or before the Termination Date by delivery to the Company of a duly executed PDF copy
submitted by e-mail (or e-mail attachment) of the Notice of Exercise substantially in the form attached hereto as Exhibit A
(the “Notice of Exercise”). Within the earlier of (i) two (2) Trading Days and (ii) the number of Trading Days
comprising the Standard Settlement Period (as defined in Section 2(d)(i) herein) following the date of exercise as aforesaid, the
Holder shall deliver the aggregate Exercise Price for the Warrant Shares specified in the applicable Notice of Exercise by wire
transfer or cashier’s check drawn on a United States bank unless the cashless exercise procedure specified in Section 2(c)
below is specified in the applicable Notice of Exercise. No ink-original Notice of Exercise shall be required, nor shall any
medallion guarantee (or other type of guarantee or notarization) of any Notice of Exercise be required. Notwithstanding anything
herein to the contrary, the Holder shall not be required to physically surrender this Warrant to the Company until the Holder has
purchased all of the Warrant Shares available hereunder and the Warrant has been exercised in full, in which case, the Holder shall
surrender this Warrant to the Company for cancellation within three (3) Trading Days of the date on which the final Notice of
Exercise is delivered to the Company. Partial exercises of this Warrant resulting in purchases of a portion of the total number of
Warrant Shares available hereunder shall have the effect of lowering the outstanding number of Warrant Shares purchasable hereunder
in an amount equal to the applicable number of Warrant Shares purchased. The Holder and the Company shall maintain records showing
the number of Warrant Shares purchased and the date of such purchases. The Company shall deliver any objection to any Notice of
Exercise within one (1) Trading Day of receipt of such notice. The Holder and any assignee, by acceptance of this Warrant,
acknowledge and agree that, by reason of the provisions of this paragraph, following the purchase of a portion of the Warrant Shares
hereunder, the number of Warrant Shares available for purchase hereunder at any given time may be less than the amount stated on the
face hereof.
Notwithstanding
the foregoing in this Section 2(a), a holder whose interest in this Warrant is a beneficial interest in certificate(s) representing this
Warrant held in book-entry form through DTC (or another established clearing corporation performing similar functions), shall effect
exercises made pursuant to this Section 2(a) by delivering to DTC (or such other clearing corporation, as applicable) the appropriate
instruction form for exercise, complying with the procedures to effect exercise that are required by DTC (or such other clearing corporation,
as applicable), subject to a Holder’s right to elect to receive a Warrant in certificated form pursuant to the terms of the Warrant
Agency Agreement, in which case this sentence shall not apply.
b) Exercise
Price. The exercise price per Warrant Share shall be $1.00, subject to adjustment hereunder (the “Exercise Price”).
4
c) Cashless
Exercise. If at the time of exercise hereof there is no effective registration statement registering, or the prospectus contained
therein is not available for the issuance of the Warrant Shares to the Holder or the resale of the Warrant Shares by the Holder, then
this Warrant may also be exercised, in whole or in part, at such time by means of a “cashless exercise” in which the Holder
shall be entitled to receive a number of Warrant Shares equal to the quotient obtained by dividing [(A-B) (X)] by (A), where:
(A) =
as applicable: (i) the VWAP on the Trading Day immediately
preceding the date of the applicable Notice of Exercise if such Notice of Exercise is (1) both executed and delivered pursuant to Section
2(a) hereof on a day that is not a Trading Day or (2) both executed and delivered pursuant to Section 2(a) hereof on a Trading Day prior
to the opening of “regular trading hours” (as defined in Rule 600(b) of Regulation NMS promulgated under the federal securities
laws) on such Trading Day, (ii) at the option of the Holder, either (y)
the VWAP on the Trading Day immediately preceding the date of the applicable Notice of Exercise or (z) the Bid Price of the Common Stock
on the principal Trading Market as reported by Bloomberg L.P. as of the time of the Holder’s execution of the applicable Notice
of Exercise if such Notice of Exercise is executed during “regular trading hours” on a Trading Day and is delivered within
two (2) hours thereafter (including until two (2) hours after the close of “regular trading hours” on a Trading Day) pursuant
to Section 2(a) hereof or (iii) the VWAP on the date of the applicable Notice of Exercise if the date of such Notice of Exercise is a
Trading Day and such Notice of Exercise is both executed and delivered pursuant to Section 2(a) hereof after the close of “regular
trading hours” on such Trading Day;
(B) =
the Exercise Price of this Warrant, as adjusted hereunder;
and
(X) =
the number of Warrant Shares that would be issuable upon
exercise of this Warrant in accordance with the terms of this Warrant if such exercise were by means of a cash exercise rather than a
cashless exercise.
If
Warrant Shares are issued in such a cashless exercise, the parties acknowledge and agree that in accordance with Section 3(a)(9) of the
Securities Act, the Warrant Shares shall take on the registered characteristics of the Warrants being exercised, and the holding period
of the Warrant Shares being issued may be tacked on to the holding period of this Warrant. Without limiting any other provision in the
Transaction Documents, assuming (i) the Holder is not an Affiliate of the Company, and (ii) all of the applicable conditions of Rule
144 promulgated under the Securities Act with respect to Holder and the Warrant Shares are met in the case of such a cashless exercise,
the Company agrees that the Company will cause the removal of the legend from such Warrant Shares (including by delivering an opinion
of the Company’s counsel to the Company’s transfer agent at its own expense to ensure the foregoing), and the Company agrees
that the Holder is under no obligation to sell the Warrant Shares issuable upon the exercise of the Warrant prior to removing the legend..
The Company agrees not to take any position contrary to this Section 2(c).
Notwithstanding
anything herein to the contrary, on the Termination Date, this Warrant shall be automatically exercised via cashless exercise pursuant
to this Section 2(c).
5
d) Mechanics of Exercise.
i.
Delivery of Warrant Shares upon Exercise. The Company shall cause the Warrant Shares purchased hereunder to be transmitted by
the Transfer Agent to the Holder by crediting the accountof the Holder’s or its designee’s balance account with The Depository
Trust Company through its Deposit or Withdrawal at Custodian system (“DWAC”) if the Company is then a participant
in such system and either (A) there is an effective registration statement permitting the issuance of the Warrant Shares to or resale
of the Warrant Shares by Holder or (B) the Warrant Shares are eligible for resale by the Holder without volume or manner-of-sale limitations
pursuant to Rule 144 (assuming cashless exercise of the Warrants), and otherwise by physical delivery of a certificate, for the number
of Warrant Shares to which the Holder is entitled pursuant to such exercise to the address specified by the Holder in the Notice of Exercise
by the date that is the earliest of (i) two (2) Trading Days after the delivery to the Company of the Notice of Exercise, (ii) one (1)
Trading Day after delivery of the aggregate Exercise Price to the Company and (iii) the number of Trading Days comprising the Standard
Settlement Period after the delivery to the Company of the Notice of Exercise (such date, the “Warrant Share Delivery Date”).
Upon delivery of the Notice of Exercise, the Holder shall be deemed for all corporate purposes to have become the holder of record of
the Warrant Shares with respect to which this Warrant has been exercised, irrespective of the date of delivery of the Warrant Shares,
provided that payment of the aggregate Exercise Price (other than in the case of a cashless exercise) is received within the earlier
of (i) two (2) Trading Days and (ii) the number of Trading Days comprising the Standard Settlement Period following delivery of the Notice
of Exercise. Notwithstanding anything herein to the contrary, upon delivery of the Notice of Exercise, the Holder shall be deemed for
purposes of Regulation SHO under the Exchange Act to have become the holder of the Warrant Shares irrespective of the date of delivery
of the Warrant Shares. If the Company fails for any reason to deliver to the Holder the Warrant Shares subject to a Notice of Exercise
by the Warrant Share Delivery Date, the Company shall pay to the Holder, in cash, as liquidated damages and not as a penalty, for each
$1,000 of Warrant Shares subject to such exercise (based on the VWAP of the Common Stock on the date of the applicable Notice of Exercise),
$10 per Trading Day (increasing to $20 per Trading Day on the third (3rd) Trading Day after the Warrant Share Delivery Date) for each
Trading Day after such Warrant Share Delivery Date until such Warrant Shares are delivered or Holder rescinds such exercise. The Company
agrees to maintain a Transfer Agent that is a participant in the FAST program so long as this Warrant remains outstanding and exercisable.
As used herein, “Standard Settlement Period” means the standard settlement period, expressed in a number of Trading
Days, on the Company’s primary Trading Market with respect to the Common Stock as in effect on the date of delivery of the Notice
of Exercise. Notwithstanding the foregoing, with respect to any Notice(s) of Exercise delivered on or prior to 12:00 p.m. (New York City
time) on the Initial Exercise Date, which may be delivered at any time after the time of execution of the Transaction Documents, the
Company agrees to deliver the Warrant Shares subject to such notice(s) by 4:00 p.m. (New York City time) on the Initial Exercise Date
and the Initial Exercise Date shall be the Warrant Share Delivery Date for purposes hereunder, provided that payment of the aggregate
Exercise Price (other than in the case of a cashless exercise) is received by such Warrant Share Delivery Date.
6
ii. Delivery
of New Warrants Upon Exercise. If this Warrant shall have been exercised in part, the Company shall, at the request of a Holder and
upon surrender of this Warrant certificate, at the time of delivery of the Warrant Shares, deliver to the Holder a new Warrant evidencing
the rights of the Holder to purchase the unpurchased Warrant Shares called for by this Warrant, which new Warrant shall in all other
respects be identical with this Warrant.
iii. Rescission
Rights. If the Company fails to cause the Transfer Agent to transmit to the Holder the Warrant Shares pursuant to Section 2(d)(i)
by the Warrant Share Delivery Date, then the Holder will have the right to rescind such exercise.
iv. Compensation
for Buy-In on Failure to Timely Deliver Warrant Shares upon Exercise. In addition to any other rights available to the Holder,
if the Company fails to cause the Transfer Agent to transmit to the Holder the Warrant Shares in accordance with the provisions of
Section 2(d)(i) above pursuant to an exercise on or before the Warrant Share Delivery Date, and if after such date the Holder is
required by its broker to purchase (in an open market transaction or otherwise) or the Holder’s brokerage firm otherwise
purchases, shares of Common Stock to deliver in satisfaction of a sale by the Holder of the Warrant Shares which the Holder
anticipated receiving upon such exercise (a “Buy-In”), then the Company shall (A) pay in cash to the Holder the
amount, if any, by which (x) the Holder’s total purchase price (including brokerage commissions, if any) for the shares of
Common Stock so purchased exceeds (y) the amount obtained by multiplying (1) the number of Warrant Shares that the Company was
required to deliver to the Holder in connection with the exercise at issue times (2) the price at which the sell order giving rise
to such purchase obligation was executed, and (B) at the option of the Holder, either reinstate the portion of the Warrant and
equivalent number of Warrant Shares for which such exercise was not honored and return any amount received by the Company in respect
of the Exercise Price for those Warrant Shares (in which case such exercise shall be deemed rescinded) or deliver to the Holder the
number of shares of Common Stock that would have been issued had the Company timely complied with its exercise and delivery
obligations hereunder. For example, if the Holder purchases Common Stock having a total purchase price of $11,000 to cover a Buy-In
with respect to an attempted exercise of shares of Common Stock with an aggregate sale price giving rise to such purchase obligation
of $10,000, under clause (A) of the immediately preceding sentence the Company shall be required to pay the Holder $1,000. The
Holder shall provide the Company written notice indicating the amounts payable to the Holder in respect of the Buy-In and, upon
request of the Company, evidence of the amount of such loss. Nothing herein shall limit a Holder’s right to pursue any other
remedies available to it hereunder, at law or in equity including, without limitation, a decree of specific performance and/or
injunctive relief with respect to the Company’s failure to timely deliver shares of Common Stock upon exercise of the Warrant
as required pursuant to the terms hereof.
7
v. No
Fractional Shares or Scrip. No fractional shares or scrip representing fractional shares shall be issued upon the exercise of this
Warrant. As to any fraction of a share which the Holder would otherwise be entitled to purchase upon such exercise, the Company shall,
at its election, either pay a cash adjustment in respect of such final fraction in an amount equal to such fraction multiplied by the
Exercise Price or round up to the next whole share.
vi. Charges,
Taxes and Expenses. Issuance of Warrant Shares shall be made without charge to the Holder for any issue or transfer tax or other
incidental expense in respect of the issuance of such Warrant Shares, all of which taxes and expenses shall be paid by the Company, and
such Warrant Shares shall be issued in the name of the Holder or in such name or names as may be directed by the Holder; provided,
however, that, in the event that Warrant Shares are to be issued in a name other than the name of the Holder, this Warrant when
surrendered for exercise shall be accompanied by the Assignment Form attached hereto as Exhibit B duly executed by the Holder
and the Company may require, as a condition thereto, the payment of a sum sufficient to reimburse it for any transfer tax incidental
thereto. The Company shall pay all Transfer Agent fees required for same-day processing of any Notice of Exercise and all fees to the
Depository Trust Company (or another established clearing corporation performing similar functions) required for same-day electronic
delivery of the Warrant Shares.
vii. Closing
of Books. The Company will not close its stockholder books or records in any manner which prevents the timely exercise of this Warrant,
pursuant to the terms hereof.
8
e) Holder’s
Exercise Limitations. The Company shall not effect any exercise of this Warrant, and a Holder shall not have the right to
exercise any portion of this Warrant, pursuant to Section 2 or otherwise, to the extent that after giving effect to such issuance
after exercise as set forth on the applicable Notice of Exercise, the Holder (together with the Holder’s Affiliates, and any
other Persons acting as a group together with the Holder or any of the Holder’s Affiliates (such Persons,
“Attribution Parties”)), would beneficially own in excess of the Beneficial Ownership Limitation (as defined
below). For purposes of the foregoing sentence, the number of shares of Common Stock beneficially owned by the Holder and its
Affiliates and Attribution Parties shall include the number of shares of Common Stock issuable upon exercise of this Warrant with
respect to which such determination is being made, but shall exclude the number of shares of Common Stock which would be issuable
upon (i) exercise of the remaining, unexercised portion of this Warrant beneficially owned by the Holder or any of its Affiliates or
Attribution Parties and (ii) exercise or conversion of the unexercised or unconverted portion of any other securities of the Company
(including, without limitation, any other Common Stock Equivalents) subject to a limitation on conversion or exercise analogous to
the limitation contained herein beneficially owned by the Holder or any of its Affiliates or Attribution Parties. Except as set
forth in the preceding sentence, for purposes of this Section 2(e), beneficial ownership shall be calculated in accordance with
Section 13(d) of the Exchange Act and the rules and regulations promulgated thereunder, it being acknowledged by the Holder that the
Company is not representing to the Holder that such calculation is in compliance with Section 13(d) of the Exchange Act and the
Holder is solely responsible for any schedules required to be filed in accordance therewith. To the extent that the limitation
contained in this Section 2(e) applies, the determination of whether this Warrant is exercisable (in relation to other securities
owned by the Holder together with any Affiliates and Attribution Parties) and of which portion of this Warrant is exercisable shall
be in the sole discretion of the Holder, and the submission of a Notice of Exercise shall be deemed to be the Holder’s
determination of whether this Warrant is exercisable (in relation to other securities owned by the Holder together with any
Affiliates and Attribution Parties) and of which portion of this Warrant is exercisable, in each case subject to the Beneficial
Ownership Limitation, and the Company shall have no obligation to verify or confirm the accuracy of such determination. In addition,
a determination as to any group status as contemplated above shall be determined in accordance with Section 13(d) of the Exchange
Act and the rules and regulations promulgated thereunder. For purposes of this Section 2(e), in determining the number of
outstanding shares of Common Stock, a Holder may rely on the number of outstanding shares of Common Stock as reflected in (A) the
Company’s most recent periodic or annual report filed with the Commission, as the case may be, (B) a more recent public
announcement by the Company or (C) a more recent written notice by the Company or the Transfer Agent setting forth the number of
shares of Common Stock outstanding. Upon the written or oral request of a Holder, the Company shall within one (1) Trading Day
confirm orally and in writing to the Holder the number of shares of Common Stock then outstanding. In any case, the number of
outstanding shares of Common Stock shall be determined after giving effect to the conversion or exercise of securities of the
Company, including this Warrant, by the Holder or its Affiliates or Attribution Parties since the date as of which such number of
outstanding shares of Common Stock was reported. The “Beneficial Ownership Limitation” shall be 4.99% (or, upon
election by a Holder prior to the issuance of any Warrants, 9.99%) of the number of shares of Common Stock outstanding immediately
after giving effect to the issuance of shares of Common Stock issuable upon exercise of this Warrant. The Holder, upon notice to the
Company, may increase or decrease the Beneficial Ownership Limitation provisions of this Section 2(e), provided that the Beneficial
Ownership Limitation in no event exceeds 9.99% of the number of shares of Common Stock outstanding immediately after giving effect
to the issuance of shares of Common Stock upon exercise of this Warrant held by the Holder and the provisions of this Section 2(e)
shall continue to apply. Any increase in the Beneficial Ownership Limitation will not be effective until the 61st day
after such notice is delivered to the Company. The provisions of this paragraph shall be construed and implemented in a manner
otherwise than in strict conformity with the terms of this Section 2(e) to correct this paragraph (or any portion hereof) which may
be defective or inconsistent with the intended Beneficial Ownership Limitation herein contained or to make changes or supplements
necessary or desirable to properly give effect to such limitation. The limitations contained in this paragraph shall apply to a
successor holder of this Warrant.
9
f) Call
Provision. Subject to the provisions of Section 2(e) and this Section 2(f), if, after the Initial Exercise Date, (i) the VWAP
for each of 10 consecutive Trading Days (the “Measurement Period,” which 10 consecutive Trading Day period shall
not have commenced until after the Initial Exercise Date) exceeds $3.00 (subject to adjustment for forward and reverse stock splits,
recapitalizations, stock dividends and the like after the Initial Exercise Date), (ii) the average daily volume for each day in such
Measurement Period exceeds 500,000 shares traded per Trading Day (subject to adjustment for forward and reverse stock splits,
recapitalizations, stock dividends and the like after the Initial Exercise Date) and (iii) the Holder is not in possession of any
information that constitutes, or might constitute, material non-public information which was provided by the Company, any of its
Subsidiaries, or any of their officers, directors, employees, agents or Affiliates, then the Company may, within one (1) Trading Day
of the end of such Measurement Period, call for cancellation of all or any portion of this Warrant for which a Notice of Exercise
has not yet been delivered (such right, a “Call”) for consideration equal to $0.001 per Warrant Share. To
exercise this right, the Company must deliver to the Holder an irrevocable written notice (a “Call Notice”),
indicating therein the portion of unexercised portion of this Warrant to which such notice applies. If the conditions set forth
below for such Call are satisfied from the period from the date of the Call Notice through and including the Call Date (as defined
below), then any portion of this Warrant subject to such Call Notice for which a Notice of Exercise shall not have been received by
the Call Date will be cancelled at 6:30 p.m. (New York City time) on the tenth (10th) Trading Day after the date the Call Notice is
received by the Holder (such date and time, the “Call Date”). Any unexercised portion of this Warrant to which
the Call Notice does not pertain will be unaffected by such Call Notice. In furtherance thereof, the Company covenants and agrees
that it will honor all Notices of Exercise with respect to Warrant Shares subject to a Call Notice that are tendered through 6:30
p.m. (New York City time) on the Call Date. The parties agree that any Notice of Exercise delivered following a Call Notice which
calls less than all of the Warrants shall first reduce to zero the number of Warrant Shares subject to such Call Notice prior to
reducing the remaining Warrant Shares available for purchase under this Warrant. For example, if (A) this Warrant then permits the
Holder to acquire 100 Warrant Shares, (B) a Call Notice pertains to 75 Warrant Shares, and (C) prior to 6:30 p.m. (New York City
time) on the Call Date the Holder tenders a Notice of Exercise in respect of 50 Warrant Shares, then (x) on the Call Date the right
under this Warrant to acquire 25 Warrant Shares will be automatically cancelled, (y) the Company, in the time and manner required
under this Warrant, will have issued and delivered to the Holder 50 Warrant Shares in respect of the exercises following receipt of
the Call Notice, and (z) the Holder may, until the Termination Date, exercise this Warrant for 25 Warrant Shares (subject to
adjustment as herein provided and subject to subsequent Call Notices). Subject again to the provisions of this Section 2(f), the
Company may deliver subsequent Call Notices for any portion of this Warrant for which the Holder shall not have delivered a Notice
of Exercise. Notwithstanding anything to the contrary set forth in this Warrant, the Company may not deliver a Call Notice or
require the cancellation of this Warrant (and any such Call Notice shall be void), unless, from the beginning of the Measurement
Period through the Call Date, (1) the Company shall have honored in accordance with the terms of this Warrant all Notices of
Exercise delivered by 6:30 p.m. (New York City time) on the Call Date, and (2) a registration statement shall be effective as to all
Warrant Shares and the prospectus thereunder available for use by the Company for the sale of all such Warrant Shares to the Holder,
and (3) the Common Stock shall be listed or quoted for trading on the Trading Market, and (4) there is a sufficient number of
authorized shares of Common Stock for issuance of all Warrant Shares, and (5) the issuance of all Warrant Shares subject to a Call
Notice shall not cause a breach of any provision of Section 2(e) herein. The Company’s right to call the Warrants under this
Section 2(f) shall be exercised ratably among the Holders based on each Holder’s initial purchase of Warrants.
10
Section
3. Certain Adjustments.
a)
Stock Dividends and Splits. If the Company, at any time while this Warrant is outstanding: (i) pays a stock dividend or otherwise
makes a distribution or distributions on shares of Common Stock or any other equity or equity equivalent securities payable in shares
of Common Stock (which, for avoidance of doubt, shall not include any shares of Common Stock issued by the Company upon exercise of this
Warrant but shall include stock of SRM Entertainment, Inc. issuable in connection with the SRM Spin-Off), (ii) subdivides outstanding
shares of Common Stock into a larger number of shares, (iii) combines (including by way of reverse stock split) outstanding shares of
Common Stock into a smaller number of shares, or (iv) issues by reclassification of shares of Common Stock any shares of capital stock
of the Company, then in each case the Exercise Price shall be multiplied by a fraction of which the numerator shall be the number of
shares of Common Stock (excluding treasury shares, if any) outstanding immediately before such event and of which the denominator shall
be the number of shares of Common Stock outstanding immediately after such event (including, in the case of the SRM Spin-Off, the shares
of SRM Entertainment, Inc. issued in connection with the SRM Spin-Off), and the number of shares issuable upon exercise of this Warrant
shall be proportionately adjusted such that the aggregate Exercise Price of this Warrant shall remain unchanged. Any adjustment made
pursuant to this Section 3(a) shall become effective immediately after the record date for the determination of stockholders entitled
to receive such dividend or distribution and shall become effective immediately after the effective date in the case of a subdivision,
combination or re-classification.
b) Subsequent
Equity Sales. If the Company or any Subsidiary thereof, as applicable, at any time while this Warrant is outstanding, shall
sell, enter into an agreement to sell, or grant any option to purchase, or sell, enter into an agreement to sell, or grant any right
to reprice, or otherwise dispose of or issue (or announce any offer, sale, grant or any option to purchase or other disposition) any
shares of Common Stock or Common Stock Equivalents, at an effective price per share less than the Exercise Price then in effect
(such lower price, the “Base Share Price” and such issuances collectively, a “Dilutive
Issuance”) (it being understood and agreed that if the holder of the shares of Common Stock or share of Common Stock
Equivalents or such other securities so issued shall at any time, whether by operation of purchase price adjustments, reset
provisions, floating conversion, exercise or exchange prices or otherwise, or due to warrants, options or rights per share which are
issued in connection with such issuance, be entitled to receive shares of Common Stock at an effective price per share that is less
than the Exercise Price, such issuance shall be deemed to have occurred for less than the Exercise Price on such date of the
Dilutive Issuance at such effective price), then simultaneously with the consummation (or, if earlier, the announcement (provided
such Dilutive Issuance occurs)) of each Dilutive Issuance the Exercise Price shall be reduced and only reduced to equal the Base
Share Price, provided that the Base Share Price shall not be less than (i) $1.00 or (ii) in the event of Shareholder Approval (as
defined in the Private Placement Purchase Agreement), the price of the Dilutive Issuance (the “Floor Price”)
(subject to adjustment for reverse and forward stock splits, recapitalizations and similar transactions following the date of the
Transaction Documents). Notwithstanding the foregoing, no adjustments shall be made, paid or issued under this Section 3(b) in
respect of an Exempt Issuance. The Company shall notify the Holder, in writing, no later than the Trading Day following the issuance
or deemed issuance of any shares of Common Stock or share of Common Stock Equivalents subject to this Section 3(b), indicating
therein the applicable issuance price, or applicable reset price, exchange price, conversion price and other pricing terms (such
notice, the “Dilutive Issuance Notice”). For purposes of clarification, whether or not the Company provides a
Dilutive Issuance Notice pursuant to this Section 3(b), upon the occurrence of any Dilutive Issuance, the Holder is entitled to
receive a number of Warrant Shares based upon the Base Share Price regardless of whether the Holder accurately refers to the Base
Share Price in the Notice of Exercise. If the Company enters into a Variable Rate Transaction, the Company shall be deemed to have
issued shares of Common Stock or share of Common Stock Equivalents at the lowest possible price, conversion price or exercise price
at which such securities may be issued, converted or exercised.
11
c)
Subsequent Rights Offerings. In addition to any adjustments pursuant to Section 3(a) above, if at any time the Company grants,
issues or sells any share of Common Stock Equivalents or rights to purchase stock, warrants, securities or other property pro rata to
all (or substantially all) of the record holders of any class of shares of Common Stock (the “Purchase Rights”), then
the Holder will be entitled to acquire, upon the terms applicable to such Purchase Rights, the aggregate Purchase Rights which the Holder
could have acquired if the Holder had held the number of shares of Common Stock acquirable upon complete exercise of this Warrant (without
regard to any limitations on exercise hereof, including without limitation, the Beneficial Ownership Limitation) immediately before the
date on which a record is taken for the grant, issuance or sale of such Purchase Rights, or, if no such record is taken, the date as
of which the record holders of shares of Common Stock are to be determined for the grant, issue or sale of such Purchase Rights (provided,
however, that, to the extent that the Holder’s right to participate in any such Purchase Right would result in the Holder exceeding
the Beneficial Ownership Limitation, then the Holder shall not be entitled to participate in such Purchase Right to such extent (or beneficial
ownership of such shares of Common Stock as a result of such Purchase Right to such extent) and such Purchase Right to such extent shall
be held in abeyance for the Holder until such time, if ever, as its right thereto would not result in the Holder exceeding the Beneficial
Ownership Limitation). This Section shall not be applicable to the SRM Spin Off (as defined in the SPA).
d) Pro
Rata Distributions. During such time as this Warrant is outstanding, if the Company shall declare or make any dividend or other distribution
of its assets (or rights to acquire its assets) to all (or substantially all) holders of shares of Common Stock, by way of return of
capital or otherwise (including, without limitation, any distribution of cash, stock or other securities, property or options by way
of a dividend, spin off, reclassification, corporate rearrangement, scheme of arrangement or other similar transaction) (a “Distribution”),
at any time after the issuance of this Warrant, then, in each such case, the Holder shall be entitled to participate in such Distribution
to the same extent that the Holder would have participated therein if the Holder had held the number of shares of Common Stock acquirable
upon complete exercise of this Warrant (without regard to any limitations on exercise hereof, including without limitation, the Beneficial
Ownership Limitation) immediately before the date of which a record is taken for such Distribution, or, if no such record is taken, the
date as of which the record holders of shares of Common Stock are to be determined for the participation in such Distribution (provided,
however, that, to the extent that the Holder’s right to participate in any such Distribution would result in the Holder
exceeding the Beneficial Ownership Limitation, then the Holder shall not be entitled to participate in such Distribution to such extent
(or in the beneficial ownership of any shares of Common Stock as a result of such Distribution to such extent) and the portion of such
Distribution shall be held in abeyance for the benefit of the Holder until such time, if ever, as its right thereto would not result
in the Holder exceeding the Beneficial Ownership Limitation). To the extent that this Warrant has not been partially or completely exercised
at the time of such Distribution, such portion of the Distribution shall be held in abeyance for the benefit of the Holder until the
Holder has exercised this Warrant. This Section shall not be applicable to the SRM Spin Off.
12
e) Fundamental
Transaction. If, at any time while this Warrant is outstanding, (i) the Company, directly or indirectly, in one or more related
transactions effects any merger or consolidation of the Company with or into another Person, (ii) the Company or any Subsidiary,
directly or indirectly, effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or
substantially all of its assets in one or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender
offer or exchange offer (whether by the Company or another Person) is completed pursuant to which holders of Common Stock are
permitted to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of
50% or more of the outstanding Common Stock or 50% or more of the voting power of the common equity of the Company, (iv) the
Company, directly or indirectly, in one or more related transactions effects any reclassification, reorganization or
recapitalization of the Common Stock or any compulsory share exchange pursuant to which the Common Stock is effectively converted
into or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in one or more related
transactions consummates a stock or share purchase agreement or other business combination (including, without limitation, a
reorganization, recapitalization, spin-off, merger or scheme of arrangement) with another Person or group of Persons whereby such
other Person or group acquires 50% or more of the outstanding shares of Common Stock or 50% or more of the voting power of the
common equity of the Company (each a “Fundamental Transaction”), then, upon any subsequent exercise of this
Warrant, the Holder shall have the right to receive, for each Warrant Share that would have been issuable upon such exercise
immediately prior to the occurrence of such Fundamental Transaction, at the option of the Holder (without regard to any limitation
in Section 2(e) on the exercise of this Warrant), the number of shares of Common Stock of the successor or acquiring corporation or
of the Company, if it is the surviving corporation, and any additional consideration (the “Alternate
Consideration”) receivable as a result of such Fundamental Transaction by a holder of the number of shares of Common Stock
for which this Warrant is exercisable immediately prior to such Fundamental Transaction (without regard to any limitation in Section
2(e) on the exercise of this Warrant). For purposes of any such exercise, the determination of the Exercise Price shall be
appropriately adjusted to apply to such Alternate Consideration based on the amount of Alternate Consideration issuable in respect
of one share of Common Stock in such Fundamental Transaction, and the Company shall apportion the Exercise Price among the Alternate
Consideration in a reasonable manner reflecting the relative value of any different components of the Alternate Consideration. If
holders of Common Stock are given any choice as to the securities, cash or property to be received in a Fundamental Transaction,
then the Holder shall be given the same choice as to the Alternate Consideration it receives upon any exercise of this Warrant
following such Fundamental Transaction. Notwithstanding anything to the contrary, in the event of a Fundamental Transaction, the
Company or any Successor Entity (as defined below) shall, at the Holder’s option, exercisable at any time concurrently with,
or within 30 days after, the consummation of the Fundamental Transaction (or, if later, the date of the public announcement of the
applicable Fundamental Transaction), purchase this Warrant from the Holder by paying to the Holder an amount of cash equal to the
Black Scholes Value (as defined below) of the remaining unexercised portion of this Warrant on the date of the consummation of such
Fundamental Transaction; provided, however, that, if the Fundamental Transaction is not within the Company’s
control, including not approved by the Company’s Board of Directors, the Holder shall only be entitled to receive from the
Company or any Successor Entity the same type or form of consideration (and in the same proportion), at the Black Scholes Value of
the unexercised portion of this Warrant, that is being offered and paid to the holders of Common Stock of the Company in connection
with the Fundamental Transaction, whether that consideration be in the form of cash, stock or any combination thereof, or whether
the holders of Common Stock are given the choice to receive from among alternative forms of consideration in connection with the
Fundamental Transaction; provided, further, that if holders of Common Stock of the Company are not offered or paid any
consideration in such Fundamental Transaction, such holders of Common Stock will be deemed to have received common stock/shares of
the Successor Entity (which Entity may be the Company following such Fundamental Transaction) in such Fundamental Transaction.
“Black Scholes Value” means the value of this Warrant based on the Black-Scholes Option Pricing Model obtained
from the “OV” function on Bloomberg, L.P. (“Bloomberg”) determined as of the day of consummation of
the applicable contemplated Fundamental Transaction for pricing purposes and reflecting (A) a risk-free interest rate corresponding
to the U.S. Treasury rate for a period equal to the time between the date of the public announcement of the applicable contemplated
Fundamental Transaction and the Termination Date, (B) an expected volatility equal to the greater of (1) 100% and (2) the 100 day
volatility as obtained from the HVT function on Bloomberg (determined utilizing a 365 day annualization factor) as of the Trading
Day immediately following the public announcement of the applicable contemplated Fundamental Transaction, (C) the underlying price
per share used in such calculation shall be the greater of (i) the sum of the price per share being offered in cash, if any, plus
the value of any non-cash consideration, if any, being offered in such Fundamental Transaction and (ii) the highest VWAP during the
period beginning on the Trading Day immediately preceding the public announcement of the applicable contemplated Fundamental
Transaction (or the consummation of the applicable Fundamental Transaction, if earlier) and ending on the Trading Day of the
Holder’s request pursuant to this Section 3(e) and (D) a remaining option time equal to the time between the date of the
public announcement of the applicable contemplated Fundamental Transaction and the Termination Date and (E) a zero cost of borrow.
The payment of the Black Scholes Value will be made by wire transfer of immediately available funds (or such other consideration)
within the later of (i) five (5) Business Days after the Holder’s election and (ii) the date of consummation of the
Fundamental Transaction. The Company shall cause any successor entity in a Fundamental Transaction in which the Company is not the
survivor (the “Successor Entity”) to assume in writing all of the obligations of the Company under this Warrant
and the other Transaction Documents in accordance with the provisions of this Section 3(e) pursuant to written agreements in form
and substance reasonably satisfactory to the Holder and approved by the Holder (without unreasonable delay) prior to such
Fundamental Transaction and shall, at the option of the Holder, deliver to the Holder in exchange for this Warrant a security of the
Successor Entity evidenced by a written instrument substantially similar in form and substance to this Warrant that is exercisable
for a corresponding number of shares of capital stock of such Successor Entity (or its parent entity) equivalent to the shares of
Common Stock acquirable and receivable upon exercise of this Warrant (without regard to any limitations on the exercise of this
Warrant) prior to such Fundamental Transaction, and with an exercise price which applies the exercise price hereunder to such shares
of capital stock (but taking into account the relative value of the shares of Common Stock prior to such Fundamental Transaction and
the value of such shares of capital stock, such number of shares of capital stock and such exercise price being for the purpose of
protecting the economic value of this Warrant immediately prior to the consummation of such Fundamental Transaction), and which is
reasonably satisfactory in form and substance to the Holder. Upon the occurrence of any such Fundamental Transaction, the Successor
Entity shall be added to the term “Company” under this Warrant (so that from and after the occurrence or consummation of
such Fundamental Transaction, each and every provision of this Warrant and the other Transaction Documents referring to the
“Company” shall refer instead to each of the Company and the Successor Entity or Successor Entities, jointly and
severally), and the Successor Entity or Successor Entities, jointly and severally with the Company, may exercise every right and
power of the Company prior thereto and the Successor Entity or Successor Entities shall assume all of the obligations of the Company
prior thereto under this Warrant and the other Transaction Documents with the same effect as if the Company and such Successor
Entity or Successor Entities, jointly and severally, had been named as the Company herein. For the avoidance of doubt, the Holder
shall be entitled to the benefits of the provisions of this Section 3(e) regardless of (i) whether the Company has sufficient
authorized shares of Common Stock for the issuance of Warrant Shares and/or (ii) whether a Fundamental Transaction occurs prior to
the Initial Exercise Date. The SRM Spin Off shall not be deemed a Fundamental Transaction for purposes of this Section.
13
f) Calculations.
All calculations under this Section 3 shall be made to the nearest cent or the nearest 1/100th of a share, as the case may be. For purposes
of this Section 3, the number of shares of Common Stock deemed to be issued and outstanding as of a given date shall be the sum of the
number of shares of Common Stock (excluding treasury shares, if any) issued and outstanding.
g) Notice to Holder.
i. Adjustment
to Exercise Price. Whenever the Exercise Price is adjusted pursuant to any provision of this Section 3, the Company shall promptly
deliver to the Holder by email a notice setting forth the Exercise Price after such adjustment and any resulting adjustment to the number
of Warrant Shares and setting forth a brief statement of the facts requiring such adjustment.
ii. Notice
to Allow Exercise by Holder. If (A) the Company shall declare a dividend (or any other distribution in whatever form) on the
Common Stock, (B) the Company shall declare a special nonrecurring cash dividend on or a redemption of the Common Stock, (C) the
Company shall authorize the granting to all holders of the Common Stock rights or warrants to subscribe for or purchase any shares
of capital stock of any class or of any rights, (D) the approval of any stockholders of the Company shall be required in connection
with any reclassification of the Common Stock, any consolidation or merger to which the Company (or any of its Subsidiaries) is a
party, any sale or transfer of all or substantially all of its assets, or any compulsory share exchange whereby the Common Stock is
converted into other securities, cash or property, or (E) the Company shall authorize the voluntary or involuntary dissolution,
liquidation or winding up of the affairs of the Company, then, in each case, the Company shall cause to be delivered by email to the
Holder at its last email address as it shall appear upon the Warrant Register of the Company, at least 20 calendar days prior to the
applicable record or effective date hereinafter specified, a notice stating (x) the date on which a record is to be taken for the
purpose of such dividend, distribution, redemption, rights or warrants, or if a record is not to be taken, the date as of which the
holders of the Common Stock of record to be entitled to such dividend, distributions, redemption, rights or warrants are to be
determined or (y) the date on which such reclassification, consolidation, merger, sale, transfer or share exchange is expected to
become effective or close, and the date as of which it is expected that holders of the Common Stock of record shall be entitled to
exchange their shares of Common Stock for securities, cash or other property deliverable upon such reclassification, consolidation,
merger, sale, transfer or share exchange; provided that the failure to deliver such notice or any defect therein or in the delivery
thereof shall not affect the validity of the corporate action required to be specified in such notice. To the extent that any notice
provided in this Warrant constitutes, or contains, material, non-public information regarding the Company or any of the
Subsidiaries, the Company shall simultaneously file such notice with the Commission pursuant to a Current Report on Form 8-K. The
Holder shall remain entitled to exercise this Warrant during the period commencing on the date of such notice to the effective date
of the event triggering such notice except as may otherwise be expressly set forth herein.
14
h) Share
Combination Event Adjustment. In addition to the adjustments set forth in Section 3(a) above, if at any time and from time to time
on or after the Issuance Date there occurs any share split, share dividend, share combination recapitalization or other similar transaction
involving the Common Stock (each, a “Share Combination Event”, and such date thereof, the “Share Combination
Event Date”) and the lowest VWAP during the 5 consecutive Trading Days commencing on the Share Combination Event Date (the
“Event Market Price”) (provided if the Share Combination Event is effective after close of Trading on the primary
Trading Market, then commencing on the next Trading Day which period shall be the “Share Combination Adjustment Period”)
is less than the Exercise Price then in effect (after giving effect to the adjustment in clause 3(a) above), then, as permitted by the
rules and regulations of the Trading Market, at the close of trading on the primary Trading Market on the last day of the Share Combination
Adjustment Period, the Exercise Price then in effect on such fifth (5th) Trading Day shall be reduced (but in no event increased) to
the Event Market Price and the number of Warrant Shares issuable hereunder shall be increased such that the aggregate Exercise Price
payable hereunder, after taking into account the decrease in the Exercise Price, shall be equal to the aggregate Exercise Price on the
Issuance Date. For the avoidance of doubt, if the adjustment in the immediately preceding sentence would otherwise result in an increase
in the Exercise Price hereunder, no adjustment shall be made, and if this Warrant is exercised, on any given Exercise Date during the
Share Combination Adjustment Period, solely with respect to such portion of this Warrant exercised on such applicable Exercise Date,
such applicable Share Combination Adjustment Period shall be deemed to have ended on, and included, the Trading Day immediately prior
to such Exercise Date and the Event Market Price on such applicable Exercise Date will be the lowest VWAP of the Common Stock immediately
during such the Share Combination Adjustment Period prior to such Exercise Date and ending on, and including the Trading Day immediately
prior to such Exercise Date.
i) Voluntary
Adjustment by Company. Subject to the rules and regulations of the Trading Market and the consent of the Holder, the Company may
at any time during the term of this Warrant reduce the then current Exercise Price to any amount and for any period of time deemed appropriate
by the Board of Directors.
15
Section
4. Transfer of Warrant.
a) Transferability.
Subject to compliance with any applicable securities laws and the conditions set forth in Section 4(d) hereof and to the provisions
of Section 4.1 of the Purchase Agreement, this This Warrant and all rights hereunder (including, without limitation, any
registration rights) are transferable, in whole or in part, upon surrender of this Warrant at the principal office of the Company or
its designated agent, together with a written assignment of this Warrant substantially in the form attached hereto as Exhibit B duly
executed by the Holder or its agent or attorney and funds sufficient to pay any transfer taxes payable upon the making of such
transfer. Upon such surrender and, if required, such payment, the Company shall execute and deliver a new Warrant or Warrants in the
name of the assignee or assignees, as applicable, and in the denomination or denominations specified in such instrument of
assignment, and shall issue to the assignor a new Warrant evidencing the portion of this Warrant not so assigned, and this Warrant
shall promptly be cancelled. Notwithstanding anything herein to the contrary, the Holder shall not be required to physically
surrender this Warrant to the Company unless the Holder has assigned this Warrant in full, in which case, the Holder shall surrender
this Warrant to the Company within three (3) Trading Days of the date on which the Holder delivers an assignment form to the Company
assigning this Warrant in full. The Warrant, if properly assigned in accordance herewith, may be exercised by a new holder for the
purchase of Warrant Shares without having a new Warrant issued.
b) New
Warrants. If this Warrant is not held in global form through DTC (or any successor depositary), this Warrant may be divided or combined
with other Warrants upon presentation hereof at the aforesaid office of the Company, together with a written notice specifying the names
and denominations in which new Warrants are to be issued, signed by the Holder or its agent or attorney. Subject to compliance with Section
4(a), as to any transfer which may be involved in such division or combination, the Company shall execute and deliver a new Warrant or
Warrants in exchange for the Warrant or Warrants to be divided or combined in accordance with such notice. All Warrants issued on transfers
or exchanges shall be dated the initial issuance date of this Warrant and shall be identical with this Warrant except as to the number
of Warrant Shares issuable pursuant thereto.
c) Warrant
Register. The Company shall register this Warrant, upon records to be maintained by the Company for that purpose (the “Warrant
Register”), in the name of the record Holder hereof from time to time. The Company may deem and treat the registered Holder
of this Warrant as the absolute owner hereof for the purpose of any exercise hereof or any distribution to the Holder, and for all other
purposes, absent actual notice to the contrary.
d) Transfer
Restrictions. If, at the time of the surrender of this Warrant in connection with any transfer of this Warrant, the transfer of
this Warrant shall not be either (i) registered pursuant to an effective registration statement under the Securities Act and under
applicable state securities or blue sky laws or (ii) eligible for resale without volume or manner-of-sale restrictions or current
public information requirements pursuant to Rule 144, the Company may require, as a condition of allowing such transfer, that the
Holder or transferee of this Warrant, as the case may be, comply with the provisions of Section 5.7 of the Purchase
Agreement.
e) Representation
by the Holder. The Holder, by the acceptance hereof, represents and warrants that it is acquiring this Warrant and, upon any exercise
hereof, will acquire the Warrant Shares issuable upon such exercise, for its own account and not with a view to or for distributing or
reselling such Warrant Shares or any part thereof in violation of the Securities Act or any applicable state securities law, except pursuant
to sales registered or exempted under the Securities Act.
16
Section
5. Miscellaneous.
a) No
Rights as Stockholder until Exercise; No Settlement in Cash. This Warrant does not entitle the Holder to any voting rights, dividends
or other rights as a stockholder of the Company prior to the exercise hereof as set forth in Section 2(d)(i), except as expressly set
forth in Section 3. Without limiting any rights of a Holder to receive Warrant Shares on a “cashless exercise” pursuant to
Section 2(c) or to receive cash payments pursuant to Section 2(d)(i) and Section 2(d)(iv) herein, in no event shall the Company be required
to net cash settle an exercise of this Warrant.
b) Loss,
Theft, Destruction or Mutilation of Warrant. The Company covenants that upon receipt by the Company of evidence reasonably satisfactory
to it of the loss, theft, destruction or mutilation of this Warrant or any stock certificate relating to the Warrant Shares, and in case
of loss, theft or destruction, of indemnity or security reasonably satisfactory to it (which, in the case of the Warrant, shall not include
the posting of any bond), and upon surrender and cancellation of such Warrant or stock certificate, if mutilated, the Company will make
and deliver a new Warrant or stock certificate of like tenor and dated as of such cancellation, in lieu of such Warrant or stock certificate.
c) Saturdays,
Sundays, Holidays, etc. If the last or appointed day for the taking of any action or the expiration of any right required or granted
herein shall not be a Business Day, then such action may be taken or such right may be exercised on the next succeeding Business Day.
d) Authorized Shares.
The
Company covenants that, during the period the Warrant is outstanding, it will reserve from its authorized and unissued Common Stock a
sufficient number of shares to provide for the issuance of the Warrant Shares upon the exercise of any purchase rights under this Warrant.
The Company further covenants that its issuance of this Warrant shall constitute full authority to its officers who are charged with
the duty of issuing the necessary Warrant Shares upon the exercise of the purchase rights under this Warrant. The Company will take all
such reasonable action as may be necessary to assure that such Warrant Shares may be issued as provided herein without violation of any
applicable law or regulation, or of any requirements of the Trading Market upon which the Common Stock may be listed. The Company covenants
that all Warrant Shares which may be issued upon the exercise of the purchase rights represented by this Warrant will, upon exercise
of the purchase rights represented by this Warrant and payment for such Warrant Shares in accordance herewith, be duly authorized, validly
issued, fully paid and nonassessable (which means that no further sums are required to be paid by the holders thereof in connection with
the issue thereof) and free from all taxes, liens and charges created by the Company in respect of the issue thereof (other than taxes
in respect of any transfer occurring contemporaneously with such issue).
17
Except
and to the extent as waived or consented to by the Holder, the Company shall not by any action, including, without limitation,
amending its certificate of incorporation or through any reorganization, transfer of assets, consolidation, merger, dissolution,
issue or sale of securities or any other voluntary action, avoid or seek to avoid the observance or performance of any of the terms
of this Warrant, but will at all times in good faith assist in the carrying out of all such terms and in the taking of all such
actions as may be necessary or appropriate to protect the rights of Holder as set forth in this Warrant against impairment. Without
limiting the generality of the foregoing, the Company will (i) not increase the par value of any Warrant Shares above the amount
payable therefor upon such exercise immediately prior to such increase in par value, (ii) take all such action as may be necessary
or appropriate in order that the Company may validly and legally issue fully paid and nonassessable Warrant Shares upon the exercise
of this Warrant and (iii) use commercially reasonable efforts to obtain all such authorizations, exemptions or consents from any
public regulatory body having jurisdiction thereof, as may be, necessary to enable the Company to perform its obligations under this
Warrant.
Before
taking any action that would result in an adjustment in the number of Warrant Shares for which this Warrant is exercisable or in the
Exercise Price, the Company shall obtain all such authorizations or exemptions thereof, or consents thereto, as may be necessary from
any public regulatory body or bodies having jurisdiction thereof.
e) Governing
Law. All questions concerning the construction, validity, enforcement and interpretation of this Warrant shall be governed by
and construed and enforced in accordance with the internal laws of the State of New York, without regard to the principles of
conflicts of law thereof. Each party agrees that all legal proceedings concerning the interpretations, enforcement and defense of
the transactions contemplated by this Warrant (whether brought against a party hereto or their respective affiliates, directors,
officers, shareholders, partners, members, employees or agents) shall be commenced exclusively in the state and federal courts
sitting in the City of New York. Each party hereby irrevocably submits to the exclusive jurisdiction of the state and federal courts
sitting in the City of New York, Borough of Manhattan for the adjudication of any dispute hereunder or in connection herewith or
with any transaction contemplated hereby or discussed herein, and hereby irrevocably waives, and agrees not to assert in any suit,
action or proceeding, any claim that it is not personally subject to the jurisdiction of any such court, that such suit, action or
proceeding is improper or is an inconvenient venue for such proceeding. Each party hereby irrevocably waives personal service of
process and consents to process being served in any such suit, action or proceeding by mailing a copy thereof via registered or
certified mail or overnight delivery (with evidence of delivery) to such party at the address in effect for notices to it under this
Warrant and agrees that such service shall constitute good and sufficient service of process and notice thereof. Nothing contained
herein shall be deemed to limit in any way any right to serve process in any other manner permitted by law. If either party shall
commence an action, suit or proceeding to enforce any provisions of this Warrant, the prevailing party in such action, suit or
proceeding shall be reimbursed by the other party for their reasonable attorneys’ fees and other costs and expenses incurred
with the investigation, preparation and prosecution of such action or proceeding. Notwithstanding the foregoing, nothing in this
paragraph shall limit or restrict the federal district court in which a Holder may bring a claim under the federal securities
laws.
18
f) Restrictions.
The Holder acknowledges that the Warrant Shares acquired upon the exercise of this Warrant, if not registered, and the Holder does not
utilize cashless exercise, will have restrictions upon resale imposed by state and federal securities laws.
g) Nonwaiver
and Expenses. No course of dealing or any delay or failure to exercise any right hereunder on the part of Holder shall operate as
a waiver of such right or otherwise prejudice the Holder’s rights, powers or remedies. No provision of this Warrant shall be construed
as a waiver by the Holder of any rights which the Holder may have under the federal securities laws and the rules and regulations of
the Commission thereunder. Without limiting any other provision of this Warrant or the Purchase Agreement, if the Company willfully and
knowingly fails to comply with any provision of this Warrant, which results in any material damages to the Holder, the Company shall
pay to the Holder such amounts as shall be sufficient to cover any costs and expenses including, but not limited to, reasonable attorneys’
fees, including those of appellate proceedings, incurred by the Holder in collecting any amounts due pursuant hereto or in otherwise
enforcing any of its rights, powers or remedies hereunder.
h) Notices.
Any and all notices or other communications or deliveries to be provided by the Holders hereunder including, without limitation, any
Notice of Exercise, shall be in writing and delivered personally, by e-mail, or sent by a nationally recognized overnight courier service,
addressed to the Company, at 1061 E. Indiantown Rd., Ste. 110, Jupiter, FL 33477, Attention: Brian John, Chief Executive officer, email
address: bjohn@jupiterwellness.com, or such other email address or address as the Company may specify for such purposes by notice to
the Holders. Any and all notices or other communications or deliveries to be provided by the Company hereunder shall be in writing and
delivered personally, by e-mail, or sent by a nationally recognized overnight courier service addressed to each Holder at the e-mail
address or address of such Holder appearing on the books of the Company. Any notice or other communication or deliveries hereunder shall
be deemed given and effective on the earliest of (i) the time of transmission, if such notice or communication is delivered via e-mail
at the e-mail address set forth in this Section prior to 5:30 p.m. (New York City time) on any date, (ii) the next Trading Day after
the time of transmission, if such notice or communication is delivered via e-mail at the e-mail address set forth in this Section on
a day that is not a Trading Day or later than 5:30 p.m. (New York City time) on any Trading Day, (iii) the second Trading Day following
the date of mailing, if sent by U.S. nationally recognized overnight courier service, or (iv) upon actual receipt by the party to whom
such notice is required to be given. To the extent that any notice provided hereunder constitutes, or contains, material, non- public
information regarding the Company or any Subsidiaries, the Company shall simultaneously file such notice with the Commission pursuant
to a Current Report on Form 8-K.
19
i) Limitation
of Liability. No provision hereof, in the absence of any affirmative action by the Holder to exercise this Warrant to purchase Warrant
Shares, and no enumeration herein of the rights or privileges of the Holder, shall give rise to any liability of the Holder for the purchase
price of any Common Stock or as a stockholder of the Company, whether such liability is asserted by the Company or by creditors of the
Company.
j) Remedies.
The Holder, in addition to being entitled to exercise all rights granted by law, including recovery of damages, will be entitled to specific
performance of its rights under this Warrant. The Company agrees that monetary damages would not be adequate compensation for any loss
incurred by reason of a breach by it of the provisions of this Warrant and hereby agrees to waive and not to assert the defense in any
action for specific performance that a remedy at law would be adequate.
k) Successors
and Assigns. Subject to applicable securities laws, this Warrant and the rights and obligations evidenced hereby shall inure to the
benefit of and be binding upon the successors and permitted assigns of the Company and the successors and permitted assigns of Holder.
The provisions of this Warrant are intended to be for the benefit of any Holder from time to time of this Warrant and shall be enforceable
by the Holder or holder of Warrant Shares.
l) Amendment.
This Warrant may be modified or amended or the provisions hereof waived with the written consent of the Company, on the one hand, and
the Holder, on the other hand.
m) Severability.
Wherever possible, each provision of this Warrant shall be interpreted in such manner as to be effective and valid under applicable law,
but if any provision of this Warrant shall be prohibited by or invalid under applicable law, such provision shall be ineffective to the
extent of such prohibition or invalidity, without invalidating the remainder of such provisions or the remaining provisions of this Warrant.
n) Headings.
The headings used in this Warrant are for the convenience of reference only and shall not, for any purpose, be deemed a part of this
Warrant.
********************
[JUPW
Series A-2 Investor PIPE Warrant Signature Page Follows]
20
[JUPW
Series A-2 Investor PIPE Warrant Signature Page]
IN
WITNESS WHEREOF, the Company has caused this PIPE Warrant to be executed by its officer thereunto duly authorized as of the date first
above indicated.
JUPITER
WELLNESS, INC.
By:
Name:
Brian
John
Its:
Chief
Executive Officer
Exhibit
A
NOTICE
OF EXERCISE
TO:
JUPITER WELLNESS, INC.
(1) The
undersigned hereby elects to purchase Warrant Shares of the Company pursuant to the terms of the attached Warrant (only if
exercised in full), and tenders herewith payment of the exercise price in full, together with all applicable transfer taxes, if any.
(2)
Payment shall take the form of (check applicable box):
[ ] in lawful money of the United States; or
[ ] if permitted the
cancellation of such number of Warrant Shares as is necessary, in accordance with the formula set forth in subsection 2(c), to
exercise this Warrant with respect to the maximum number of Warrant Shares purchasable pursuant to the cashless exercise procedure
set forth in subsection 2(c).
(3) Please
issue said Warrant Shares in the name of the undersigned or in such other name as is specified below:
__________________________________
The
Warrant Shares shall be delivered to the following DWAC Account Number:
__________________________________
__________________________________
__________________________________
(4) The
undersigned is an “accredited investor” as defined in Regulation D promulgated under the Securities Act of 1933, as amended.
[SIGNATURE
OF HOLDER]
Name
of Investing Entity:
Signature
of Authorized Signatory of Investing Entity:
Name
of Authorized Signatory:
Title
of Authorized Signatory:
Date:
Exhibit
B
ASSIGNMENT
FORM
(To
assign the foregoing Warrant, execute this form and supply required information. Do not use this form to exercise the Warrant to purchase
shares.)
FOR
VALUE RECEIVED, the foregoing Warrant and all rights evidenced thereby are hereby assigned to
Name:
(Please
Print)
Address:
(Please
Print)
Phone
Number: Email Address:
Dated:
__________________,_________
Holder’s
Signature:
Holder’s
Address:
EX-5.1
4
ex5-1.htm
Exhibit
5.1
February
14, 2023
Jupiter
Wellness, Inc.
725
N. Hwy A1A, Suite C-106
Jupiter,
FL 33477
Re:
Registration Statement on Form S-1
Ladies
and Gentlemen:
We
have examined the Registration Statement on Form S-1, as amended (the “Registration Statement”), of Jupiter Wellness, Inc.
a Delaware corporation (the “Company”), filed pursuant to the Securities Act of 1933, as amended (the “Securities Act”),
in connection with the offering by the Company of: up to an aggregate of 8,631,574 shares of common stock, $0.001 par value per share
(the “Common Stock”) issuable upon exercise of 8,631,574 Warrants (the “Warrants”) to purchase common stock (the
“Warrant Shares”), assuming the Warrants are exercised in full.
In
arriving at the opinions expressed below, we have examined originals, or copies certified or otherwise identified to our satisfaction
as being true and complete copies of the originals, of specimen common stock certificates, and such other documents, corporate records,
certificates of officers of the Company and of public officials and other instruments as we have deemed necessary or advisable to enable
us to render the opinions set forth below. In our examination, we have assumed without independent investigation the genuineness of all
signatures, the legal capacity and competency of all natural persons, the authenticity of all documents submitted to us as originals
and the conformity to original documents of all documents submitted to us as copies.
Based
upon the foregoing, and subject to the assumptions, exceptions, qualifications and limitations set forth herein, we are of the opinion
that: (i) upon exercise of the Warrants and payment of the exercise price, the Warrant Shares shall be validly issued, fully paid and
non-assessable; and (ii) the Warrants are legal, valid and binding obligations of the Company, enforceable against the Company in accordance
with their terms.
The
opinions expressed above are subject to the following additional exceptions, qualifications, limitations and assumptions:
A.
We
assume no obligation to revise or supplement this opinion in the event of future changes in such laws or the interpretations thereof
or such facts.
B.
The opinion
in clause (iii) above is subject to (a) the effect of any bankruptcy, insolvency, reorganization, moratorium, arrangement or similar
laws affecting the rights and remedies of creditors’ generally, including without limitation the effect of statutory or other
laws regarding fraudulent transfers or preferential transfers, and (b) general principles of equity, including without limitation
concepts of materiality, reasonableness, good faith and fair dealing and the possible unavailability of specific performance, liquidated
damages, injunctive relief or other equitable remedies regardless of whether enforceability is considered in a proceeding in equity
or at law.
C.
This opinion
is rendered as of the date of this letter and is limited to matters of Delaware corporate law, including applicable provisions of
the Delaware General Corporation Law.
We
consent to the filing of this opinion as an exhibit to the Registration Statement, and we further consent to the use of the name of the
law firm under the caption “Legal Matters” in the Registration Statement and the prospectus that forms a part thereof. In
giving these consents, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of
the Securities Act or the Rules and Regulations of the Commission.
Very truly yours,
/s/
Sichenzia Ross Ference LLP
Sichenzia Ross Ference LLP
EX-23.1
5
ex23-1.htm
Exhibit
23.1
CONSENT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We
hereby consent to the incorporation in this Registration Statement on Form S-1, of our report dated April 3, 2023, of Jupiter Wellness,
Inc. relating to the audit of the consolidated financial statements as of December 31, 2022 and 2021, and for the periods then ended,
and the reference to our firm under the caption “Experts” in the Registration Statement.
/s/
M&K CPA’s, PLLC
Houston,
TX
May
12, 2023
EX-FILING FEES
6
ex107.htm
CALCULATION OF REGISTRATION FEE
Exhibit 107
CALCULATION
OF REGISTRATION FEE
Title of Each Class of Securities to be Registered
Amount to be Registered(1)
Proposed Maximum Aggregate
Offering Price Per Share
Proposed Maximum Aggregate
Offering Price(2)
Amount of Registration
Fee
Common Stock, no par value, underlying 3 year warrants
4,315,787
$
1.00
$
4,315,787
$
475.60
Common Stock, no par value, underlying 5 year warrants
4,315,787
$
1.00
$
4,315,787
$
475.60
Total:
$
8,631,574
$
951.20
(1)
Pursuant to
Rule 416, the securities being registered hereunder include such indeterminate number of additional securities as may be issued after
the date hereof as a result of stock splits, stock dividends or similar transactions.
(2)
Estimated solely for the
purpose of calculating the amount of the registration fee in accordance with Rule 457(c) under the Securities Act on the basis of
the maximum aggregate offering price of all of the securities to be registered.
EX-101.SCH
10
jupw-20230331.xsd
XBRL SCHEMA FILE
00000001 - Document - Coverlink:presentationLinklink:calculationLinklink:definitionLink00000002 - Statement - Condensed Consolidated Balance Sheetslink:presentationLinklink:calculationLinklink:definitionLink00000003 - Statement - Condensed Consolidated Balance Sheets (Parenthetical)link:presentationLinklink:calculationLinklink:definitionLink00000004 - Statement - Condensed Consolidated Statement of Operations (Unaudited)link:presentationLinklink:calculationLinklink:definitionLink00000005 - Statement - Condensed Consolidated Statement of Changes in Shareholders' Equitylink:presentationLinklink:calculationLinklink:definitionLink00000006 - Statement - Condensed Consolidated Statement of Cash Flows (Unaudited)link:presentationLinklink:calculationLinklink:definitionLink00000007 - Disclosure - Organization and Business Operationslink:presentationLinklink:calculationLinklink:definitionLink00000008 - Disclosure - Significant Accounting Policieslink:presentationLinklink:calculationLinklink:definitionLink00000009 - Disclosure - Accounts Receivablelink:presentationLinklink:calculationLinklink:definitionLink00000010 - Disclosure - Prepaid Expenses and Depositslink:presentationLinklink:calculationLinklink:definitionLink00000011 - Disclosure - Inventorylink:presentationLinklink:calculationLinklink:definitionLink00000012 - Disclosure - Investment in Affiliatelink:presentationLinklink:calculationLinklink:definitionLink00000013 - Disclosure - Note Receivablelink:presentationLinklink:calculationLinklink:definitionLink00000014 - Disclosure - Intangible Assetslink:presentationLinklink:calculationLinklink:definitionLink00000015 - Disclosure - Financed Insurance Premiumslink:presentationLinklink:calculationLinklink:definitionLink00000016 - Disclosure - Convertible Notes Payable – Related Partieslink:presentationLinklink:calculationLinklink:definitionLink00000017 - Disclosure - Note payable issued in acquisitionlink:presentationLinklink:calculationLinklink:definitionLink00000018 - Disclosure - Covid-19 SBA Loanslink:presentationLinklink:calculationLinklink:definitionLink00000019 - Disclosure - Capital Structurelink:presentationLinklink:calculationLinklink:definitionLink00000020 - Disclosure - Warrants and Optionslink:presentationLinklink:calculationLinklink:definitionLink00000021 - Disclosure - Acquisition of Magical Beasts, LLClink:presentationLinklink:calculationLinklink:definitionLink00000022 - Disclosure - Acquisition of SRM Entertainmentlink:presentationLinklink:calculationLinklink:definitionLink00000023 - Disclosure - Commitments and Contingencieslink:presentationLinklink:calculationLinklink:definitionLink00000024 - Disclosure - Segment Reportinglink:presentationLinklink:calculationLinklink:definitionLink00000025 - Disclosure - Subsequent Eventslink:presentationLinklink:calculationLinklink:definitionLink00000026 - Disclosure - Accrued Liabilitieslink:presentationLinklink:calculationLinklink:definitionLink00000027 - Disclosure - Significant Accounting Policies (Policies)link:presentationLinklink:calculationLinklink:definitionLink00000028 - Disclosure - Significant Accounting Policies (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000029 - Disclosure - Intangible Assets (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000030 - Disclosure - Convertible Notes Payable – Related Parties (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000031 - Disclosure - Capital Structure (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000032 - Disclosure - Warrants and Options (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000033 - Disclosure - Acquisition of Magical Beasts, LLC (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000034 - Disclosure - Acquisition of SRM Entertainment (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000035 - Disclosure - Commitments and Contingencies (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000036 - Disclosure - Segment Reporting (Tables)link:presentationLinklink:calculationLinklink:definitionLink00000037 - Disclosure - Organization and Business Operations (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000038 - Disclosure - Schedule of Net Loss per Common Share (Details)link:presentationLinklink:calculationLinklink:definitionLink00000039 - Disclosure - Significant Accounting Policies (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000040 - Disclosure - Accounts Receivable (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000041 - Disclosure - Prepaid Expenses and Deposits (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000042 - Disclosure - Inventory (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000043 - Disclosure - Investment in Affiliate (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000044 - Disclosure - Note Receivable (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000045 - Disclosure - Schedule of Purchase Price to Intangible Assets (Details)link:presentationLinklink:calculationLinklink:definitionLink00000046 - Disclosure - Intangible Assets (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000047 - Disclosure - Financed Insurance Premiums (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000048 - Disclosure - Schedule of Assumptions for Black-Scholes Valuation Model (Details)link:presentationLinklink:calculationLinklink:definitionLink00000049 - Disclosure - Schedule of convertible Promissory Notes (Details)link:presentationLinklink:calculationLinklink:definitionLink00000050 - Disclosure - Convertible Notes Payable – Related Parties (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000051 - Disclosure - Note payable issued in acquisition (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000052 - Disclosure - Covid-19 SBA Loans (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000053 - Disclosure - Schedule of Stock Holders (Details)link:presentationLinklink:calculationLinklink:definitionLink00000054 - Disclosure - Capital Structure (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000055 - Disclosure - Schedule of Fair Value of Warrants Using Black Scholes Method (Details)link:presentationLinklink:calculationLinklink:definitionLink00000056 - Disclosure - Warrants and Options (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000057 - Disclosure - Schedule of Fair value of Warrants (Details)link:presentationLinklink:calculationLinklink:definitionLink00000058 - Disclosure - Schedule of Fair Value Consideration (Details)link:presentationLinklink:calculationLinklink:definitionLink00000059 - Disclosure - Acquisition of Magical Beasts, LLC (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000060 - Disclosure - Schedule of Purchase Price Allocation (Details)link:presentationLinklink:calculationLinklink:definitionLink00000061 - Disclosure - Acquisition of SRM Entertainment (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000062 - Disclosure - Schedule of Minimum Annual Lease Payments (Details)link:presentationLinklink:calculationLinklink:definitionLink00000063 - Disclosure - Commitments and Contingencies (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000064 - Disclosure - Schedule of Business Combination Segment Allocation (Details)link:presentationLinklink:calculationLinklink:definitionLink00000065 - Disclosure - Subsequent Events (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLink00000067 - Disclosure - Summary of Warrant Outstanding (Details)link:presentationLinklink:calculationLinklink:definitionLink00000068 - Disclosure - Accrued Liabilities (Details Narrative)link:presentationLinklink:calculationLinklink:definitionLinkEX-101.CAL
11
jupw-20230331_cal.xml
XBRL CALCULATION FILE
EX-101.DEF
12
jupw-20230331_def.xml
XBRL DEFINITION FILE
EX-101.LAB
13
jupw-20230331_lab.xml
XBRL LABEL FILE
Entity Addresses, Address Type [Axis]Business Contact [Member]Equity Components [Axis]Treasury Stock [Member]Common Stock [Member]Stock Payable [Member]Additional Paid-in Capital [Member]Retained Earnings [Member]Treasury Stock, Common [Member]Common Stock Payable [Member]Investment Issuer Affiliation [Axis]Jupiter Wellness Sponsor Llc [Member]Jupiter Wellness Acquisition Corp [Member]Related Party [Axis]Affiliated Entity [Member]Debt Instrument [Axis]Secured Promissory Note [Member]Collaborative Arrangement and Arrangement Other than Collaborative [Axis]Stock Pruchase Agreement [Member]Legal Entity [Axis]Next Frontier Pharmaceuticals Inc [Member]2021 Earnings [Member]2022 Earnings [Member]Business Acquisition [Axis]Magical Beasts [Member]Indefinite-Lived Intangible Assets [Axis]Trademarks and Trade Names [Member]Customer Base [Member]Non Compete [Member]Goodwill [Member]SRM Entertainment [Member]Distribution Agreements [Member]Two Licensing Agreement [Member]Award Type [Axis]Terminated License [Member]Clinical Research Agreement [Member]Award Date [Axis]Finite-Lived Intangible Assets by Major Class [Axis]Intellectual Property [Member]Clinical Reserach Agreement [Member]Title of Individual [Axis]General Liability And Director And Officer [Member]Convertible Promissory Notes One [Member]Convertible Promissory Notes Two [Member]Convertible Promissory Notes Three [Member]Convertible Promissory Notes [Member]2022 Convertible Notes One [Member]2022 Convertible Notes Two [Member]2022 Convertible Notes [Member]Measurement Input Type [Axis]Measurement Input, Expected Term [Member]Measurement Input, Exercise Price [Member]Measurement Input Market Price On Grant Date [Member]Measurement Input, Price Volatility [Member]Measurement Input, Risk Free Interest Rate [Member]Magical Beasts LLC [Member]Loans Insured or Guaranteed by Government Authorities [Axis]Federal Paycheck Protection Program [Member]Economic Injury Disaster Loan Program [Member]Director [Member]Officer [Member]Whitley [Member]Consulting Agreement [Member]Twelve Consulting Agreement [Member]Two License Agreements [Member]Sale of Stock [Axis]Public Offering [Member]Warrant [Member]One Convertible Promissory Notes [Member]Loan Agreement [Member]Two Convertible Promissory Notes [Member]RD Agreement [Member]Class of Stock [Axis]Convertible Note Warrants [Member]Public Offering Warrants [Member]Underwriter [Member]Officers Directors Employees [Member]Statistical Measurement [Axis]Minimum [Member]Maximum [Member]Options [Member]PIPE Agreement [Member]Common Warrants [Member]One Common Warrant [Member]Two common warrants [Member]Share-Based Payment Arrangement, Option [Member]P I P E Warrants [Member]Scenario One [Member]Scenario Two [Member]Scenario Three [Member]IPO [Member]Scenario Four [Member]Scenario Five [Member]Ms. Whitley [Member]Magical Beasts Acquisition [Member]SRM Entertainment LTD [Member]Share Exchange Agreement [Member]Escrow [Member]Income Statement Location [Axis]Operating Expense [Member]Consolidation Items [Axis]Operating Segments [Member]Segments [Axis]Jupiter Wellness [Member]Subsequent Event Type [Axis]Subsequent Event [Member]One Common Stock Warrant [Member]Convertible Note Warrants One [Member]Entity Addresses [Table]Entity Addresses [Line Items]Document TypeAmendment FlagAmendment DescriptionDocument Registration StatementDocument Annual ReportDocument Quarterly ReportDocument Transition ReportDocument Shell Company ReportDocument Shell Company Event DateDocument Period Start DateDocument Period End DateDocument Fiscal Period FocusDocument Fiscal Year FocusCurrent Fiscal Year End DateEntity File NumberEntity Registrant NameEntity Central Index KeyEntity Primary SIC NumberEntity Tax Identification NumberEntity Incorporation, State or Country CodeEntity Address, Address Line OneEntity Address, Address Line TwoEntity Address, Address Line ThreeEntity Address, City or TownEntity Address, State or ProvinceEntity Address, CountryEntity Address, Postal Zip CodeCountry RegionCity Area CodeLocal Phone NumberExtensionWritten CommunicationsSoliciting MaterialPre-commencement Tender OfferPre-commencement Issuer Tender OfferTitle of 12(b) SecurityNo Trading Symbol FlagTrading SymbolSecurity Exchange NameTitle of 12(g) SecuritySecurity Reporting ObligationAnnual Information FormAudited Annual Financial StatementsEntity Well-known Seasoned IssuerEntity Voluntary FilersEntity Current Reporting StatusEntity Interactive Data CurrentEntity Filer CategoryEntity Small BusinessEntity Emerging Growth CompanyElected Not To Use the Extended Transition PeriodDocument Accounting StandardOther Reporting Standard Item NumberEntity Shell CompanyEntity Public FloatEntity Bankruptcy Proceedings, Reporting CurrentEntity Common Stock, Shares OutstandingDocuments Incorporated by Reference [Text Block]Contact Personnel NameStatement of Financial Position [Abstract]AssetsCashInventoryAccount receivablePrepaid expenses and depositsInvestment in affiliatesTotal current assetsRight of use assetsIntangible assets, netIntellectual propertyGoodwillFixed assets, netTotal assetsLiabilities and Shareholders’ EquityAccounts PayableConvertible notes, net of discountsCurrent portion of lease liabilityAccrued liabilitiesCovid - 19 SBA LoanTotal current LiabilitiesLong-term portion lease liabilityTotal liabilitiesCommon stock, $.001 par value, 100,000,000 shares authorized, of which 26,654,675 and 22,338,888 shares issued and outstanding as of March 31, 2023 and December 31, 2022Additional paid-in capitalCommon stock payableAccumulated deficitsTotal Shareholders’ EquityTotal Liabilities and Shareholders’ EquityCovid - 19 SBA LoanPreferred stock, $0.001 par value, 100,000 shares authorized of which none are issued and outstandingCommon stock payablePreferred stock par, valuePreferred stock shares, authorizedPreferred stock shares, issuedPreferred stock shares, outstandingCommon Stock, par valueCommon Stock, shares authorizedCommon Stock, shares issuedCommon Stock, shares outstandingCommon Stock, shares issuedCommon Stock, shares outstandingIncome Statement [Abstract]RevenueSalesCost of SalesGross profitOperating expenseGeneral and administrative expensesImpairment of IntangiblesImpairment of Secured Promissory NoteTotal operating expensesOther income / (expense)Interest incomeInterest expenseOther income / (expense)Total other income (expense)Net (loss)Net (loss) per share:BasicWeighted average number of sharesBasicStatement [Table]Statement [Line Items]BalanceBalance, sharesBalanceCommon Stock issued in Public OfferingCommon Stock issued in Public Offering, sharesCommon Stock issued for intellectual propertyCommon Stock issued for intellectual property, sharesShares issued in connection with convertible promissory noteShares issued in connection with convertible promissory note, sharesCommon stock to be issued for servicesCommon stock issued for services,sharesCommon stock issued upon exercise of cashless optionsCommon stock issued upon exercise of cashless options, sharesContributed capitalFair value of Stock options granted to Officers and DirectorsFair value of warrants and beneficial conversion feature in connection with convertible promissory NotesNet LossShares issued for servicesShares issued for services, sharesTreasury shares purchasedTreasury shares purchased, sharesTreasury shares cancelledTreasury shares cancelled, sharesFair value of warrants issued and issue discounts with convertible noteStock options issued for servicesManagement common shares cancelledManagement common shares cancelled, sharesManagement common shares cancelledManagement common shares cancelled, sharesCommon stock to be issued for servicesFair value of Stock options granted to Officers and DirectorsBalanceBalance, sharesBalanceStatement of Cash Flows [Abstract]Cash flows from operating activities:Stock Based compensationFair value of warrants issued for loan extensionDepreciation & AmortizationAmortization of debt discountAmortization of intangible assetGain on sale of assetGain on extinguishment of debtBad debt expenseGain on SettlementIntangible asset impairmentImpairment of note receivableAdjustments to reconcile net income to net cash provided by (used in) operating activitiesDue from third partyPrepaid expenses and depositsRight of Entry assetAccounts receivableInventoryAccounts payableAccrued liabilitiesLease liabilityLegal feesNet cash (used in) operating activitiesCash flows from investing activities:Cas paid for purchase of fixed assetsCash paid for Intellectual propertyCash loaned to affiliateCash paid for third party loanCash paid for research agreementProceeds from sale of assetNet cash provided by financing activitiesCash flows from financing activities:Proceeds from public offeringProceeds from convertible debtRepayment of convertible debtCapital contributionPurchase of Treasury StockLoans to affiliatesBorrowings on debtPrincipal payment on debtNet cash (used in) investing activitiesNet (decrease) in cash and cash equivalentsCash and cash equivalents at the beginning of the periodCash and cash equivalents at the end of the periodSUPPLEMENTAL CASH FLOW INFORMATION:Cash paid for interestCash paid for income taxesNon-cash items:Common stock issued in connection with promissory notesFair value of warrants issued and beneficial conversion feature in connection with convertible promissory notesCancellation of shares issued to managementTreasury shares cancelledCashless exercise of optionsInitial ROU asset and lease liabilityFair value of shares issued for capitalized intellectual propertyCash paid for treasury stockAccounting Policies [Abstract]Organization and Business OperationsSignificant Accounting PoliciesCredit Loss [Abstract]Accounts ReceivablePrepaid Expenses And DepositsPrepaid Expenses and DepositsInventory Disclosure [Abstract]InventorySchedule of Investments [Abstract]Investment in AffiliateDebt Disclosure [Abstract]Note ReceivableGoodwill and Intangible Assets Disclosure [Abstract]Intangible AssetsInsurance [Abstract]Financed Insurance PremiumsRelated Party Transactions [Abstract]Convertible Notes Payable – Related PartiesNote payable issued in acquisitionUnusual or Infrequent Items, or Both [Abstract]Covid-19 SBA LoansEquity [Abstract]Capital StructureShare-Based Payment Arrangement [Abstract]Warrants and OptionsAcquisition Of Magical Beasts LlcAcquisition of Magical Beasts, LLCBusiness Combination and Asset Acquisition [Abstract]Acquisition of SRM EntertainmentCommitments and Contingencies Disclosure [Abstract]Commitments and ContingenciesSegment Reporting [Abstract]Segment ReportingSubsequent Events [Abstract]Subsequent EventsPayables and Accruals [Abstract]Accrued LiabilitiesBasis of PresentationEmerging Growth Company StatusUse of EstimatesCash and Cash EquivalentsInventoryInvestments Held-to-MaturitySegment ReportingNet Loss per Common ShareFair Value of Financial InstrumentsRevenue RecognitionAccounts Receivable and Credit RiskImpairment of Long-Lived AssetsGoodwill and Intangible AssetsForeign Currency TranslationResearch and DevelopmentStock Based CompensationIncome TaxesRelated partiesRecent Accounting PronouncementsSchedule of Net Loss per Common ShareSchedule of Purchase Price to Intangible AssetsSchedule of Assumptions for Black-Scholes Valuation ModelSchedule of Convertible promissory NotesSchedule of Stock HoldersSchedule of Share-Based Compensation Arrangements by Share-Based Payment Award [Table]Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]Schedule of Fair Value of Warrants Using Black Scholes MethodSummary of Warrant OutstandingSchedule of Restructuring and Related Costs [Table]Restructuring Cost and Reserve [Line Items]Schedule of Fair value of WarrantsSchedule of Fair Value ConsiderationSchedule of Business Acquisitions, by Acquisition [Table]Business Acquisition [Line Items]Schedule of Purchase Price AllocationSchedule of Minimum Annual Lease PaymentsSchedule of Business Combination Segment AllocationAccumulated deficitsCash flow used in operationsWorking capitalDenominator for basic earnings per share - Weighted-average common shares issued and outstanding during the periodDenominator for diluted earnings per shareBasic (loss) per shareDiluted (loss) per shareCash equivalentsWrite-offRaw materialsFinished goodsPackagingImpairment of intangible assetsResearch and development expenseOperating loss carry forwardsNumber of reportable segmentsAllowance for doubtful accountsImpairment of goodwillOperating loss carry forwards valuation allowanceAccounts receivableSchedule of Defined Benefit Plans Disclosures [Table]Defined Benefit Plan Disclosure [Line Items]InvestmentInitial fundingAmount raised on investmentFounders, sharesPrivate placement unitsLoan to affiliateAdditional loan amountInitial fundingSchedule of Short-Term Debt [Table]Short-Term Debt [Line Items]Debt face amountDebt interest percentageDebt fundImpairment chargesSchedule of Indefinite-Lived Intangible Assets [Table]Indefinite-Lived Intangible Assets [Line Items]TotalFinite lived intangible assetsAcquisition chargesAddtional chargesFinite lived intangible assetsAdjustment for amortizationAmortization of intangible assetsIntangible assetsOperating Lease, Right-of-Use AssetRights consisting cashStock Issued During Period, Value, New IssuesImpairment of intangible assetsIntellectual property[custom:ClinicalResearchAgreement-0][custom:AmountOfClinicalResearchAgreement-0]Operating lease right-of-use assetShares issued for acquisition of rightsClinical research amount paidBudget of clinical research agreementClinical research agreement, costSchedule of Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits, by Title of Individual and by Type of Deferred Compensation [Table]Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]Premiums receivableCoverage insurance premium interest rateFair Value Measurement Inputs and Valuation Techniques [Table]Fair Value Measurement Inputs and Valuation Techniques [Line Items]Convertible promissory notes, fair valueDebt instrument termMeasure input assumptionsEnding balanceConversions of notesNotesRepayments of Long-Term DebtEnding balanceConvertible notes payableAccured interestDebt conversion converted sharesDebt instrument, conversion priceDebt conversion descriptionDebt conversion converted warrantsInterest expenseAmortization of origination shares and warrants discountsOriginal issues discountsWarrant and beneficial conversion featuresNotes payable, maturity dateNumber of shares issuedValue of sharesOriginal issuance discountLegal feesWarrants termWarrants, exercise priceFair value of shares and warrants issuedAmortization of origination shares and warrants discountsNotes payable, extended maturity dateNumber of shares issuedValue of sharesOriginal issuance discountDebt instrument, face amountDebt discounted amountInterest expenseLoss contingency name of plaintiffLoss contingency name of defendantLoss contingency damages sought valueLoss contingency damages paid valuePayments for legal settlementsShares issued for legal settlementLoss contingency damages sought value outstandingExtinguishment of debt, gainFinancing Receivable, Credit Quality Indicator [Table]Financing Receivable, Credit Quality Indicator [Line Items]Proceeds from loansGain of forgiven debtLoan termInterest rateLoans outstandingAccumulated Other Comprehensive Income (Loss) [Table]Accumulated Other Comprehensive Income (Loss) [Line Items]Loan origination shares for promissory noteExercise of stock optionsStock based compensationConsulting Services SharesIntellectual propertyPublic offeringShares issued for servicesShares repurchased from the marketManagement shares cancelledManagement shares cancelledSubsidiary or Equity Method Investee, Sale of Stock by Subsidiary or Equity Investee [Table]Subsidiary, Sale of Stock [Line Items]Common stock, shares authorizedCommon stock, par valuePreferred stock, shares authorizedPreferred stock, par valuePreferred stock, shares issuedPreferred stock, shares outstandingConvertible Notes PayableAccrued interestStock options exercised, sharesNumber of shares issued for servicesStock Issued During Period, Shares, Employee Benefit PlanEmployee benefits share based compensationStock Issued During Period, Value, Purchase of Assets[custom:PaymentInCashToAcquireProperty][custom:IntellectualProperty-0]Impairement of license agreementsNumber of common stock purchasedWarrant price per shareProceeds from issuance of offeringOptions to purchase of warrantsCommon stock payableTreasury shares purchased, sharesTreasury shares purchased, valuesResearch loan agreementConvertible promissory notes, face valueCapital structure, descriptionConvertible DebtCommon stock issuedStock payableTreasury shares purchased, valuesValue of shares issued for debtCommon stock to be issued for servicesShares issued price per shareGross proceedsNet proceeds issuance of warrantStock payableWarrants, Reporting DateWarrants, Relative Fair ValueWarrants, Term YearsWarrants, Exercise PriceWarrants, Market Price on Grant DateWarrants, Volatility PercentageWarrants, Risk-Free RateWarrants, Volatility PercentageNumber of Warrants, Beginning Balance[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice-1]Number of Warrants, Warrants IssuedWeighted Average Exercise Price, Warrants IssuedNumber of Warrants, Ending BalanceWeighted Average Exercise Price, Ending BalanceNumber of Warrants, ExercisableWeighted Average Exercise Price, ExercisableNumber of OptionWarrants, Fair ValueIssuance of warrantsWarrants termsStock option of grantedWeighted average exercise priceStock based expenseStock repurchased and retired during period sharesCompensation expenseOptions outstandingIssuance of common stock warrantsWarrant price per shareWarrants exercisableOption termReporting DateNumber of stock options grantedTerm (years)Exercise PriceMarket Price on Grant DateVolatility PercentageFair valueShares of the Company's common stock issuedBusiness Combination, Consideration Transferred, Liabilities IncurredBusiness Combination, Consideration Transferred, Equity Interests Issued and IssuableBusiness Combination, Consideration Transferred, TotalCashInventoryTotal tangible assetsTradename-TrademarksCustomer baseNon-competeTotal IntangiblesTotal intangible netShares of the Company's common stock issuedShares of the Company's common stock issuedShares of the Company's common stock issuedShares of the Company's common stock issuedClosing cashPromissory noteDiscount ratePurchase of restricted sharePurchase of restricted priceAnnual salaryBusiness acquisition of judgement enforcementBusiness acquisiton of note payableBusiness acquisition of settlement agreement paymentBusiness acquisition of agreement paymentBusiness acquisition of cash paymentCommon stock shares issuedCommon stock valueBusiness acquisiton offset amountBusiness acquisition of obligation plaintiffPercentage of restricted stock sharesUnreimbursement expensesGain on extinguishment of debtForgiveness of debtUnamortized debtDistribution AgreementsTotal purchase price allocationAcquired percentageCommon stock issued in acquisition, sharesExchange number of shares, valueEscrow number of sharesCash receiptsJuly 1 to June 30, 2022July 1 to June 30, 2027July 1 to June 30, 2023July 1 to June 30, 2028July 1 to June 30, 2024July 1 to June 30, 2029July 1 to June 30, 2025July 1 to June 30, 2026Loss Contingencies [Table]Loss Contingencies [Line Items]Discount rateAccreted interest expenseRent expenseDamages sought valueDamages paid valueClaiming damages[custom:OtherCommitmentDescription]Operating lease liabilityOther Commitments, DescriptionSchedule of Segment Reporting Information, by Segment [Table]Segment Reporting Information [Line Items]RevenuesCost of salesGross profit (loss)Subsequent Event [Table]Subsequent Event [Line Items]Exercise Price, Warrants Issued[custom:ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice1-1]Exercise Price, ExercisableAccrued commisionsAccrued insuranceOther accrued liabilitiesAverage interest rateFinanced insurance amountIntellectual property.Convertible Promissory Notes One [Member]Convertible Promissory Notes Two [Member]Convertible Promissory Notes Three [Member]Impairment of secured promissory note.Contributed capital.Fair value of stock options granted to officers and directors.Treasury Shares Cancelled.Measurement Input Market Price On Grant Date [Member]Management common shares cancelled.Common stock issued for services.Convertible Promissory Notes [Member]Stock Payable [Member]Original issuance discount.Treasury Shares Cancelled Shares.Common stock issued for services shares.Management common shares cancelled shares.Increase decrease in legal fees.Payment paid for intellectual property.Cash loaned to affiliate.Proceeds from Acquisition.Proceeds from exercise of warrants.Payments on promissory notes.Covid -19 SBA Loan.Amortization of origination shares and warrants discounts.Magical Beasts LLC [Member]Fair value of warrants issued and beneficial conversion feature in connection with convertible promissory notes.Cashless exercise of options.Initial rou asset and lease liability.Fair value of shares issued for intellectual property.Acquisition of magical beasts llc.Noncash acquisition of srm entertainment ltd.Shares issued for legal settlement.Loss Contingency Damages Sought Value Outstanding.Federal Paycheck Protection Program [Member]Economic Injury Disaster Loan Program [Member]Gain of forgiven debt.Agreement Term.Working Capital.Emerging Growth Company Status [Policy Text Block]Whitley [Member]Consulting Agreement [Member]Twelve Consulting Agreement [Member]Two License Agreements [Member]Payment In Cash To Acquire Property.Public Offering [Member]Related Parties [Policy Text Block]Stock purchased during period shares.Stock purchased during period value.Payment To Acquired Research Agreement.Two Convertible Promissory Notes [Member]Loan Agreement [Member]One Convertible Promissory Notes [Member]Capital structure description.Number of shares purchased in acquisition.Wellness Acquisition Corp [Member]Founders Shares [Member]Private Placement Units [Member]Number of shares purchased in acquisition value.Stock issued during period shares issued for service.Stock issued during period shares management shares cancelled.Stock payable.Convertible Note Warrants [Member]Secured Promissory Note [Member]Stock Pruchase Agreement [Member]Share based compensation arrangement by share based payment award fair value assumptions warrant reporting date.Scenario One [Member]Next Frontier Pharmaceuticals Inc [Member]share based compensation arrangement by share based payment award fair value assumptions relative fair value.Twenty Twenty One Earnings [Member]Scenario Two [Member]Twenty Twenty Two Earnings [Member]Non Compete [Member]Public Offering Warrants [Member]Underwriter [Member]Magical Beasts [Member]Recognized additional charges earnings.Options [Member]Scenario Three [Member]Scenario Four [Member]Scenario Five [Member]Share based compensation arrangement by share based payment award equity instruments other than options fair value.Two Licensing Agreement [Member]Business Acquisition Disclosure [Text Block]Closing Cash.Terminated License [Member]Note payable discount price.Clinical Research Agreement.Amount of clinical research agreement.Prepaid Clinical research agreement costs.Schedule of fair value of warrants valuation assumptions [Table Text Block]General Liability And Director And Officer [Member]Magical Beasts Acquisition [Member]Coverage insurance premium interest rate.Number of stock options granted.Number of stock option fair value.Schedule of business acquisitions by acquisition fair value[Text Block]Business combination recognized identifiable assets acquired and liabilities assumed tangible assets.Business combination recognized identifiable assets acquired and liabilities assumed tradename trademarks.Business combination recognized identifiable assets acquired and liabilities assumed customer base.Business combination recognized identifiable assets acquired and liabilities assumed non compete.Business acquisiton of note payable.Business acquisitionof settlement agreement.Business acquisition of agreement payment.Business acquisiton offset amount.Percentage of restricted stock shares.Ms. Whitley [Member]SRM Entertainment LTD [Member]Share Exchange Agreement [Member]Escrow [Member]Escrow number of shares.Decrease of restricted cash.SRM Entertainment [Member]Schedule of minimum annual lease payments [Table Text Block]Lessee operating lease liability payments due year six.Lessee operating lease liability payments due year eight.Jupiter Wellness [Member]PIPE Agreement [Member]Two Common Stock Warrant [Member]One Common Stock Warrant [Member]RD Agreement [Member]Gross proceeds from warrantNet proceeds from warrant.Officers Directors Employees [Member]Loan payable current.Increase decrease in right of entry assets.Prepaid Expenses And Deposits Disclosure [Text Block]2022 Convertible Notes One [Member]2022 Convertible Notes Two [Member]2022 Convertible Notes [Member]Lessee operating lease liability payments due year seven.Common Warrants [Member]Two common warrants [Member]Warrant price per share.The number of shares into which fully or partially vestednon-option equity outstanding as of the balance sheet date can be currently converted under the non-option equity plan.Weighted average price at which grantees can acquire the shares reserved for issuance under the stock non-option equity plan.Weighted average per share amount at which grantees can acquire shares of common stock by exercise of non-option equity.The weighted-average price as of the balance sheet date at which grantees can acquire the shares reserved for issuance on vested portions of non-option equity outstanding and currently exercisable under the non-option equity plan.Purchase of treasury stockPayment of loan to affiliateBorrowing on debt.Cancellation of shares issued to management.Treasury shares cancelled.Assets, CurrentAssets [Default Label]Liabilities, CurrentLiabilitiesStockholders' Equity Attributable to ParentLiabilities and EquityCommonStockPayableShares, IssuedCommon Stock, Other Shares, OutstandingOperating ExpensesInterest Expense, OtherOther Nonoperating Income (Expense)Nonoperating Income (Expense)Shares, OutstandingStockholders' Equity, Including Portion Attributable to Noncontrolling InterestStock Repurchased During Period, ValueStockCancelledDuringPeriodSharesManagementSharesGain (Loss) on Disposition of Assets for Financial Service OperationsGain (Loss) Related to Litigation SettlementIncrease (Decrease) in Due from Related PartiesIncrease (Decrease) in Prepaid ExpenseIncreaseDecreaseInRightOfEntryAssetsIncrease (Decrease) in Accounts ReceivableIncrease (Decrease) in InventoriesIncrease (Decrease) in Accrued LiabilitiesNet Cash Provided by (Used in) Operating ActivitiesPayments to Acquire Property, Plant, and EquipmentPaymentPaidForIntellectualPropertyCashLoanedToAffiliatePayments to Acquire Notes ReceivablePaymentToResearchAgreementNet Cash Provided by (Used in) Investing ActivitiesRepayments of Convertible DebtPurchaseOfTreasuryStockPaymentOfLoanToAffiliateRepayments of Notes PayableNet Cash Provided by (Used in) Financing ActivitiesCash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Including Disposal Group and Discontinued OperationsTreasurySharesCancelledOnePayments for Repurchase of Other EquityInventory Disclosure [Text Block]Inventory, Policy [Policy Text Block]Segment Reporting, Policy [Policy Text Block]Investments in and Advances to Affiliates, at Fair Value, Gross AdditionsDebt Conversion, Original Debt, AmountRepayments of Long-Term DebtLegal FeesAmortizationOfOriginationSharesAndWarrantsDiscountsProceeds from Issuance of Common StockStockPurchasedDuringPeriodSharesCommonStockToBeIssuedForServicesSharesShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityPercentageShare-Based Compensation Arrangement by Share-Based Payment Award, Non-Option Equity Instruments, Outstanding, NumberShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePriceBusiness Combination, Consideration TransferredBusiness Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and EquivalentsBusiness Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, InventoryBusiness Acquisition, Equity Interest Issued or Issuable, Number of SharesBusiness Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and EquipmentOperating Lease, Weighted Average Discount Rate, PercentShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice1EX-101.PRE
14
jupw-20230331_pre.xml
XBRL PRESENTATION FILE
XML
15
R1.htm
IDEA: XBRL DOCUMENT
v3.23.1
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Indicate if an emerging growth company has elected not to use the extended transition period for complying with any new or revised financial accounting standards.
Indicate whether the registrant is one of the following: Large Accelerated Filer, Accelerated Filer, Non-accelerated Filer. Definitions of these categories are stated in Rule 12b-2 of the Exchange Act. This information should be based on the registrant's current or most recent filing containing the related disclosure.
Carrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
Amount, after allowance for credit loss, of right to consideration from customer for product sold and service rendered in normal course of business, classified as current.
Carrying value as of the balance sheet date of obligations incurred and payable, pertaining to costs that are statutory in nature, are incurred on contractual obligations, or accumulate over time and for which invoices have not yet been received or will not be rendered. Examples include taxes, interest, rent and utilities. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
Amount of excess of issue price over par or stated value of stock and from other transaction involving stock or stockholder. Includes, but is not limited to, additional paid-in capital (APIC) for common and preferred stock.
Sum of the carrying amounts as of the balance sheet date of all assets that are recognized. Assets are probable future economic benefits obtained or controlled by an entity as a result of past transactions or events.
Sum of the carrying amounts as of the balance sheet date of all assets that are expected to be realized in cash, sold, or consumed within one year (or the normal operating cycle, if longer). Assets are probable future economic benefits obtained or controlled by an entity as a result of past transactions or events.
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Excludes cash and cash equivalents within disposal group and discontinued operation.
Aggregate par or stated value of issued nonredeemable common stock (or common stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable common shares, par value and other disclosure concepts are in another section within stockholders' equity.
Including the current and noncurrent portions, carrying amount of debt identified as being convertible into another form of financial instrument (typically the entity's common stock) as of the balance sheet date, which originally required full repayment more than twelve months after issuance or greater than the normal operating cycle of the company.
The portion of the carrying value of long-term convertible debt as of the balance sheet date that is scheduled to be repaid within one year or in the normal operating cycle if longer. Convertible debt is a financial instrument which can be exchanged for a specified amount of another security, typically the entity's common stock, at the option of the issuer or the holder.
Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized.
Sum of the carrying amounts as of the balance sheet date of all liabilities that are recognized. Liabilities are probable future sacrifices of economic benefits arising from present obligations of an entity to transfer assets or provide services to other entities in the future.
Total obligations incurred as part of normal operations that are expected to be paid during the following twelve months or within one business cycle, if longer.
Aggregate par or stated value of issued nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable preferred shares, par value and other disclosure concepts are in another section within stockholders' equity.
Amount of asset related to consideration paid in advance for costs that provide economic benefits within a future period of one year or the normal operating cycle, if longer.
Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures.
Amount of investments including trading securities, available-for-sale securities, held-to-maturity securities, and short-term investments classified as other and current.
Total of all stockholders' equity (deficit) items, net of receivables from officers, directors, owners, and affiliates of the entity which are attributable to the parent. The amount of the economic entity's stockholders' equity attributable to the parent excludes the amount of stockholders' equity which is allocable to that ownership interest in subsidiary equity which is not attributable to the parent (noncontrolling interest, minority interest). This excludes temporary equity and is sometimes called permanent equity.
Total number of shares of other common stock instruments held by shareholders, such as exchangeable shares. May be all or portion of the number of common shares authorized.
Total number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
The maximum number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) permitted to be issued by an entity's charter and bylaws.
Total number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) issued to shareholders (includes related preferred shares that were issued, repurchased, and remain in the treasury). May be all or portion of the number of preferred shares authorized. Excludes preferred shares that are classified as debt.
Aggregate share number for all nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer) held by stockholders. Does not include preferred shares that have been repurchased.
Number of shares of stock issued as of the balance sheet date, including shares that had been issued and were previously outstanding but which are now held in the treasury.
The aggregate total of expenses of managing and administering the affairs of an entity, including affiliates of the reporting entity, which are not directly or indirectly associated with the manufacture, sale or creation of a product or product line.
The amount of impairment loss recognized in the period resulting from the write-down of the carrying amount of a finite-lived intangible asset to fair value.
The aggregate amount of income or expense from ancillary business-related activities (that is to say, excluding major activities considered part of the normal operations of the business).
Generally recurring costs associated with normal operations except for the portion of these expenses which can be clearly related to production and included in cost of sales or services. Includes selling, general and administrative expense.
Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).
Number of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period.
Amount of increase (decrease) in additional paid in capital (APIC) resulting from recognition of deferred taxes for convertible debt with a beneficial conversion feature.
Amount of increase (decrease) to additional paid in capital (APIC) resulting from changes in fair value of common and preferred stock issued to employee benefit trust but unearned.
Amount of increase in additional paid in capital (APIC) resulting from the issuance of warrants. Includes allocation of proceeds of debt securities issued with detachable stock purchase warrants.
Number of shares issued in lieu of cash for services contributed to the entity. Number of shares includes, but is not limited to, shares issued for services contributed by vendors and founders.
Value of stock issued in lieu of cash for services contributed to the entity. Value of the stock issued includes, but is not limited to, services contributed by vendors and founders.
Number of shares that have been repurchased during the period and have not been retired and are not held in treasury. Some state laws may govern the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.
Equity impact of the value of stock that has been repurchased during the period and has not been retired and is not held in treasury. Some state laws may mandate the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.
Total of all stockholders' equity (deficit) items, net of receivables from officers, directors, owners, and affiliates of the entity which are attributable to the parent. The amount of the economic entity's stockholders' equity attributable to the parent excludes the amount of stockholders' equity which is allocable to that ownership interest in subsidiary equity which is not attributable to the parent (noncontrolling interest, minority interest). This excludes temporary equity and is sometimes called permanent equity.
Amount of stockholders' equity (deficit), net of receivables from officers, directors, owners, and affiliates of the entity, attributable to both the parent and noncontrolling interests. Amount excludes temporary equity. Alternate caption for the concept is permanent equity.
The aggregate expense charged against earnings to allocate the cost of intangible assets (nonphysical assets not used in production) in a systematic and rational manner to the periods expected to benefit from such assets. As a noncash expense, this element is added back to net income when calculating cash provided by or used in operations using the indirect method.
Amount of cash and cash equivalents, and cash and cash equivalents restricted to withdrawal or usage; including, but not limited to, disposal group and discontinued operations. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
Amount of increase (decrease) in cash, cash equivalents, and cash and cash equivalents restricted to withdrawal or usage; including effect from exchange rate change. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
The aggregate expense recognized in the current period that allocates the cost of tangible assets, intangible assets, or depleting assets to periods that benefit from use of the assets.
Amount of gain (loss) recognized in settlement of litigation and insurance claims. Excludes claims within an insurance entity's normal claims settlement process.
Total loss recognized during the period from the impairment of goodwill plus the loss recognized in the period resulting from the impairment of the carrying amount of intangible assets, other than goodwill.
The amount of cash paid during the current period to foreign, federal, state, and local authorities as taxes on income, net of any cash received during the current period as refunds for the overpayment of taxes.
The increase (decrease) during the reporting period in the aggregate amount of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business.
The increase (decrease) during the reporting period in amount due within one year (or one business cycle) from customers for the credit sale of goods and services.
The increase (decrease) during the reporting period in receivables to be collected from other entities that could exert significant influence over the reporting entity.
The increase (decrease) during the reporting period in the aggregate value of all inventory held by the reporting entity, associated with underlying transactions that are classified as operating activities.
The increase (decrease) during the reporting period in the amount of outstanding money paid in advance for goods or services that bring economic benefits for future periods.
Amount of cash paid for interest, excluding capitalized interest, classified as operating activity. Includes, but is not limited to, payment to settle zero-coupon bond for accreted interest of debt discount and debt instrument with insignificant coupon interest rate in relation to effective interest rate of borrowing attributable to accreted interest of debt discount.
Amount of cash inflow (outflow) from financing activities, including discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit.
Amount of cash inflow (outflow) from investing activities, including discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets.
Amount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities.
The cash outflow to acquire an agreement for an unconditional promise by the maker to pay the entity (holder) a definite sum of money at a future date. Such amount may include accrued interest receivable in accordance with the terms of the note. The note also may contain provisions including a discount or premium, payable on demand, secured, or unsecured, interest bearing or noninterest bearing, among myriad other features and characteristics.
The cash outflow associated with the acquisition of long-lived, physical assets that are used in the normal conduct of business to produce goods and services and not intended for resale; includes cash outflows to pay for construction of self-constructed assets.
The cash inflow from the issuance of a long-term debt instrument which can be exchanged for a specified amount of another security, typically the entity's common stock, at the option of the issuer or the holder.
The cash outflow from the repayment of a long-term debt instrument which can be exchanged for a specified amount of another security, typically the entity's common stock, at the option of the issuer or the holder.
Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and psoriasis products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry standards.
To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.
We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.
Going
Concern Consideration
As
of March 31, 2023 and December 31, 2022, the Company had an accumulated deficits of $51,905,848 and $50,597,674, respectively, and cash
flow used in operations of $1,469,427, for the quarter ended March 31, 2023 and $6,395,942 and $7,567,645 for the years ended December
31, 2022 and 2021. The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development
plans. As of March 31, 2023 and December 31, 2022, the Company had $3,737,259 and $1,931,068, respectively, in cash and working capital
of $4,367,081 and $2,245,979, respectively. These conditions have raised doubt about the Company’s ability to continue as a going
concern as noted by our auditors, M&K CPAS, PLLC.
Note
1 - Organization and Business Operations
Jupiter
Wellness, Inc. (the “Company”) was formed on October 24, 2018 as CBD Brands, Inc. under the laws of the State of Delaware,
and is headquartered in Jupiter, Florida. The Company is a cutting-edge developer of cannabidiol (CBD) based medical therapeutics and
wellness products. The Company’s clinical pipeline of prescription CBD-enhanced skin care therapeutics addresses indications including
eczema, burns, herpes cold sores, and skin cancer. We are in the early stage of manufacturing, distributing, and marketing a diverse
line of consumer products infused with CBD.
Going
Concern Consideration
As
of December 31, 2022 and 2021, the Company had an accumulated deficits of $50,597,674
and $35,374,646,
respectively, and cash flow used in operations of $6,395,942
and $7,567,645
for the years ended December 31, 2022 and 2021.
The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development plans. As of
December 31, 2022, the Company had $1,931,068 in cash and working capital of $2,245,979. These conditions have raised doubt about the
Company’s ability to continue as a going concern as noted by our auditors, M&K CPAS, PLLC.
The entire disclosure for the general note to the financial statements for the reporting entity which may include, descriptions of the basis of presentation, business description, significant accounting policies, consolidations, reclassifications, new pronouncements not yet adopted and changes in accounting principles.
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of March 31, 2023 or December 31, 2022.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods
sold. Inventory is based upon the average cost method of accounting. During the three months ended March 31, 2023, the Company had
no write-downs or write-offs. During the year ended December 31, 2022, the Company determined that certain of our inventory items
were either slow moving, expired or discontinued. As a result, the Company wrote-off a total of $152,432
of inventory, consisting of raw materials of $23,623,
finished goods of $123,094
and packaging of $5,715
for the year ended December 31, 2022.
Investments
Held-to-Maturity
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2023
2022
For the Three Months
Ended March 31,
2023
2022
Numerator:
$
(1,308,174
)
$
(2,919,775
)
Net (loss)
Net (loss)
$
(1,308,174
)
$
(2,919,775
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
25,551,752
23,134,059
Denominator for diluted earnings per share
25,551,752
23,134,059
Basic (loss) per share
$
(0.05
)
$
(0.13
)
Diluted (loss) per share
$
(0.05
)
$
(0.13
)
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
Revenue
Recognition
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customers”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify
the contract with a customer;
●
identify
the performance obligations in the contract;
●
determine
the transaction price;
●
allocate
the transaction price to performance obligations in the contract; and
●
recognize
revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During the three
months ended March 31, 2023 and year ended December 31, 2022, the Company recognized no allowance for doubtful collections.
Impairment
of Long-Lived Assets
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We
conducted an evaluation of our goodwill as of March 31, 2023 and December 31, 2022 and there was no impairment in the three months ended
March 31, 2023 and the year ended December 31, 2022.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 during the year ended December 31,
2022 and no impairment during the three months ended March 31, 2023.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Cumulative gains and losses from foreign currency transactions and translation for the three-months ended March 31, 2023 and the year
ended December 31, 2022 were not material.
Research
and Development
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $33,148 and $103,025 for the three-months ended March 31, 2023, and 2022, respectively.
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to non-employees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
Recent
Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
Note
2 - Significant Accounting Policies
Basis
of Presentation
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of December 31, 2022.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting. During the year ended December 31, 2022, The Company determined that certain
of our inventory items were either slow moving, expired or discontinued. As a result, the Company write-off a total of $152,432 consisting
of raw materials of $23,623, finished goods of $123,094 and packaging of $5,715.
Investments
Held-to-Maturity
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2022
2021
For the Years
Ended December 31,
2022
2021
Numerator:
Net (loss)
$
(15,223,028
)
$
(28,100,245
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
22,106,703
16,603,788
Denominator for diluted earnings per share
22,106,703
16,603,788
Basic (loss) per share
$
(0.69
)
$
(1.69
)
Diluted (loss) per share
$
(0.69
)
$
(1.69
)
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
Revenue
Recognition
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customer”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify the contract with a customer;
●
identify the performance obligations in the contract;
●
determine the transaction price;
●
allocate the transaction price to performance obligations in
the contract; and
●
recognize revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. At December,
2022 and 2021, the Company has recognized no additional allowance for doubtful collections.
Impairment
of Long-Lived Assets
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We conducted our annual impairment
tests of goodwill as of December 31, 2022 and 2021. There was no impairment in the years ended December 31, 2022 and 2021.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 and $300,000
during the years ended December 31, 2022 and
2021, respectively.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the years ended December 31, 2022 and 2021 and the cumulative
translation gains and losses as of December 31, 2022 and 2021 were not material.
Research
and Development
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $1,637,117 and $1,079,362 for the years ended December 31, 2022 and 2021, respectively.
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
Recent
Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
At
March 31, 2023 and December 31, 2022, the Company had prepaid expenses and deposits of $909,521 and $814,114, respectively consisting
primarily of deposits and prepayments on purchase orders.
Note
4 - Prepaid Expenses and Deposits
At
December 31, 2022 and 2021, the Company had prepaid expenses and deposits of $814,114 and $617,302, respectively consisting primarily
of deposits and prepayments on purchase orders.
At
March 31, 2023 and December 31, 2022, the Company had inventory of $265,878 and $441,404, consisting of finished goods, raw materials
and packaging supplies.
Note
5 - Inventory
At
December 31, 2022 and 2021, the Company had inventory of $441,404 and $304,266, consisting of finished goods, raw materials and packaging
supplies. During the year ended December 31, 2022, The Company determined that certain of our inventory items were either slow
moving, expired or discontinued. As a result, the Company write-off a total of $152,432 consisting of raw materials of $23,623, finished
goods of $123,094 and packaging of $5,715.
The entire disclosure for inventory. Includes, but is not limited to, the basis of stating inventory, the method of determining inventory cost, the classes of inventory, and the nature of the cost elements included in inventory.
At
December 31, 2022, the Company had invested $2,908,300 in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company
formed for the sole purpose of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition
company (“SPAC”) and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive
Officer of JWAC. During the three months ended March 31, 2023, the Company loaned an additional $300,000 to JWAC to cover costs related
to the shareholder meeting regarding the approval of a proposed merger (see Note 16 – Subsequent Event).
On
November 3, 2021, JWAC filed a registration statement (“IPO”) with the Securities and Exchange Commission with an initial
funding of $100M. On December 6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $138,000,000.
At
March 31, 2023, JWSL holds 1,437,500 Founders shares of JWAC and 288,830 Private Placement Units of JWAC for the benefit of the Company.
At
March 31, 2023 and December 31, 2022, the Company also had loans totaling $22,823 and $9,073, respectively, to an affiliate.
Note
6 – Investment in Affiliate
At December 31, 2021, the Company
had invested $2,908,300 in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company formed for the sole purpose
of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition company (“SPAC”)
and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive Officer of JWAC.
On November 3, 2021, JWAC filed
a registration statement (“IPO”) with the Securities and Exchange Commission with an initial funding of $100M. On December
6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $138m. JWAC has a vote scheduled on April 17,2023 on a potential
merger.
At December 31, 2022, JWSL holds
1,437,500 Founders shares of JWAC and 288,830 Private Placement Units of JWAC for the benefit of the Company.
At
December 31, 2022, the Company also had a $9,073 loan to an affiliate.
The entire disclosure for investment holdings. This includes the long positions of investments for the entity. It contains investments in affiliated and unaffiliated issuers. The investments include securities and non securities (i.e. commodities and futures contracts).
On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $10,000,000 to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of six months and interest at eight percent (8%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $5,000,000, of which $1,000,000 was funded on January 7, 2022.
In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $10,000,000
against the 2021 earnings and $1,000,000 against the 2022 earnings.
Note
7 – Note Receivable
On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $10,000,000 to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of Nine months and interest at eight percent (8%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $5,000,000, of which $1,000,000 was funded on January 7, 2022.
In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $10,000,000
against the 2021 earnings and $1,000,000 against the 2022 earnings.
The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants.
In
connection with the acquisition of SRM Entertainment, Limited (see Note xx below), the Company allocated the purchase price to intangible
assets as follows:
Schedule
of Purchase Price to Intangible Assets
Distribution Agreements
$
437,300
Goodwill
941,937
Total
$
1,379,237
The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.
Amortization
for the three months ended March 31, 2023 and 2022 was $18,221 and $18,221, respectively. The balance of the Intangible Assets at March
31, 2022 and December 31, 2021 attributable to SRM totals $273,312 and $291,533, respectively.
Licensing
agreements
During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $675,000 for the rights, consisting of $150,000 in cash and $525,000 in shares of the Company’s common
stock. In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge of $300,000 to 2021 earnings. During 2022, the Company evaluated the remaining license agreement and
determined that its carrying value had been impaired and took a charge of $375,000 to 2022 earnings. The balance of Intellectual property
at March 31, 2023 and December 31, 2022 was $0.
Clinical
Research Agreement
During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post COVID-19
syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes, eczema, and other
skin indications. As of December 31, 2022, the Company had paid $1,500,000 of the approximate $3,000,000 budget. The payments were being
amortized over 24 months, the respective term of the research. During 2022, the Company evaluated the remaining research agreement and
determined that its carrying value had been impaired and took a charge of $1,075,000 to 2022 earnings. The balance at December 31, 2022
was $0.
Note
8 - Intangible Assets
Magical
Beasts
In
connection with the acquisition of Magical Beasts (see Note 13 below), the Company allocated the purchase price to intangible assets
as follows:
Schedule of Purchase Price to Intangible Assets
Tradenames & trademarks
$
151,800
Customer base
651,220
Non-compete
154,500
Goodwill
308,690
Total
$
1,266,210
The
Non-compete has an estimated life of two years, the Customer base has an estimated life of fifteen years and the Tradenames & trademarks
and Goodwill have indefinite lives and will be reviewed at each subsequent reporting period to determine if the assets have been impaired.
At December 31, 2020, Goodwill was analyzed by management, assisted by a third party valuation company, and determined that the Goodwill
associated with the acquisition of Magical Beasts has been impaired and as a result the Company recognized a charge to earnings of $308,690
in the year ended December 31, 2020. Additionally, the Intangibles were analyzed by management, assisted by a third-party valuation company,
and determined that the Intangible associated with the acquisition of Magical Beasts had also been impaired and as a result the Company
recognized an additional charge to earnings of $731,628 in the year ended December 31, 2020. The balance of the Intangible Assets at
December 31, 2020 attributable to Magical Beasts was $122,501.
During
the first two quarters of 2021, the Company amortized $25,847 of the remaining Intangible Assets attributable to Magical Beasts. In the
third quarter management determined that the balance of $96,654 had been impaired and was recognized as a charge to earnings. As of December
31, 2021, the Company had no remaining Intangible Assets attributable to Magical Beasts.
SRM
Entertainment
In
connection with the acquisition of SRM Entertainment, Limited (see Note 13 below), the Company allocated the purchase price to intangible
assets as follows:
Distribution Agreements
$
437,300
Goodwill
941,937
Total
$
1,379,237
The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.
Amortization
for the years ended December 31, 2022 and 2021 was $72,884
and $72,883.
The balance of the Intangible Asset (Distribution Agreements) at December 31, 2022 and 2021 was $291,533
and
$364,417,
respectively.
Licensing
agreements
During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $675,000
for the rights, consisting of $150,000
in cash and $525,000
in shares of the Company’s common stock.
In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge to of $300,000
to 2021 earnings. During 2022, the Company evaluated
the remaining license agreement and determined that its carrying value had been impaired and took a charge of $375,000 to 2022 earnings.
The balance of Intellectual property at December 31, 2022 and 2021 was $0 and $375,000, respectively.
Clinical
Research Agreement
During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post
COVID-19 syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes,
eczema, and other skin indications. As of December 31, 2022, the Company had paid $1,500,000 of
the approximate $3,000,000 budget.
The payments are being amortized over 24 months, the respective term of the research. During 2022, the Company evaluated the
remaining research agreement and determined that its carrying value had been impaired and took a charge of $1,075,000 to 2022
earnings The balance at December 31, 2022 was $0.
During
the year ended December 31, 2022, the Company financed a total of $241,272 for its General Liability and Director & Officer insurance
premiums over the twelve months coverage period. The average interest rate is 9.3%. At December 31, 2022 the outstanding balance had
been paid.
The entire disclosure for the types of coverages and products sold, and the assets, obligations, recorded liabilities, revenues and expenses arising therefrom, and the amounts of and methodologies and assumptions used in determining the amounts of such items.
Note
10 - Convertible Notes Payable – Related Parties
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the “Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000 (the
“Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for 1,100,000 shares and 360,000
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of October 20, 2022,
but has been extended to April 20, 2023. In connection with the Notes, the Company issued a total of 250,000 shares as Origination Shares
valued at fair market value of $277,500. There is no beneficial conversion feature since the conversion price is grater then the fair
value of the shares.
The
Notes have an original issuance discount of five percent (5%), $10,000 in legal fees, an interest rate of eight percent (8%), and a conversion
price of $2.79 per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The Warrants have
a five (5) year term, an exercise price of $2.79 per share, have a cashless conversion feature until such time as the shares underlying
the Warrants are included in an effective registration and certain anti-dilution protection.
The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $984,477.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Price on
Fair
Term
Exercise
Grant
Volatility
Risk-free
Reporting Date
Value
(Years)
Price
Date
Percentage
Rate
04/20/2022
$
1,245,279
5
$
2.79
$
1.11
281
%
0.0287
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the year
and three months ended March 31, 2023:
Schedule
of Convertible promissory Notes
Principal Balance, December 31, 2021
$
-
The Notes
2,000,000
Principal Balance, March 31, 2023 and December 31, 2022
$
2,000,000
Interest
expense for the three months ended March 31, 2023 on the Notes totals $39,013. Total interest expense for the year ended December 31,
2022, totaled $1,286,368 which includes $1,104,477 amortization of the origination shares and warrants discounts in connection with the
Notes.
Note
10 - Convertible Notes Payable – Related Parties
At
December 31, 2020, the Company had a total of $525,000 plus accrued interest of $32,856 due on convertible promissory notes. In January
2021, the Company received conversion notices from all of the note holders to convert the $525,000 principal balance of its convertible
promissory notes plus $35,496 accrued interest through the date of conversion, into 186,832 shares of the Company’s common stock
($3.00 per share conversion price). The shares were issued in January 2021.
The
2021 Notes:
In
May 2021, the Company issued three Convertible Promissory Notes totaling $3,150,000 ($2,500,000, $500,000 and $150,000) (the “2021
Notes”). The 2021 Notes were issued with an Original Issue Discount (“OID”) of five percent (5%), a term of six months,
an annual interest rate of eight percent (8%) and convertible into shares of the Company’s common stock at a conversion price of
$6.00 per share. Additionally, the Company issued a total of 525,000 warrants in connection with the 2021 Notes. The fair value of these
warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes
valuation model on the respective reporting date as follows:
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Relative
Price
Reporting
Fair
Term
Exercise
on Grant
Volatility
Risk-free
Date
Value
(Years)
Price
Date
Percentage
Rate
05/10/2021
$
1,026,300
5
$
6.00
$
4.27
299
%
0.0080
05/05/2021
$
203,532
5
$
6.00
$
4.21
299
%
0.0080
05/19/2021
$
62,033
5
$
6.00
$
4.30
312
%
0.0089
During
the year ended December 31, 2021, the 2021 Notes were paid in full in cash.
Total
interest expense for the Company was $1,736,106 for the year ended December 31, 2021.
The
Company recorded $604,031 related to the Convertible Promissory Notes during the year ended December 31, 2021, which included $157,500
of original issues discounts and $1,446,530 of warrant and beneficial conversion features expense related to the convertible notes.
The
2022 Notes:
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000 (the
“2022 Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for 1,100,000 shares and 360,000
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of October 20, 2022,
but has been extended to April 20, 2023. In connection with the 2022 Notes, the Company issued a total of 250,000 shares as origination
shares valued at fair market value of $277,500. There is no beneficial conversion feature since the conversion price is grater then the
fair value of the shares.
The
2022 Notes have an original issuance discount of five percent (5%), $10,000 in legal fees, an interest rate of eight percent (8%), and
a conversion price of $2.79 per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The
Warrants have a five (5) year term, an exercise price of $2.79 per share, have a cashless conversion feature until such time as the shares
underlying the Warrants are included in an effective registration and certain anti-dilution protection.
The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $984,477.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
Market
Price on
Fair
Term
Exercise
Grant
Volatility
Risk-free
Reporting Date
Value
(Years)
Price
Date
Percentage
Rate
04/20/2022
$
1,245,279
5
$
2.79
$
1.11
281
%
0.0287
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the years
and ended December 30, 2022:
Schedule
of convertible Promissory Notes
Balance, December 31, 2020
$
525,000
Conversions of Notes
(525,000
)
2021 Notes
3,150,000
Cash payments on Notes
(3,150,000
Principal Balance, December 31, 2021
-
2022 Notes
2,000,000
Principal Balance, December 31, 2022
$
2,000,000
Total
interest expense for the year ended December 31, 2022 totaled $1,286,368 which includes $1,104,477 amortization of the origination shares
and warrants discounts in connection with the 2022 Notes.
The entire disclosure for related party transactions. Examples of related party transactions include transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners; and (d) affiliates.
In
connection with the Acquisition of Magical Beasts, LLC (see Note 12), the Company issued a non-interest bearing $1,000,000 promissory
note (“Note”), due upon the earlier of i) the closing of a public offering or ii) December 31, 2020. The note has been valued
at its discounted amount of $950,427. During the year ended December 31, 2020, the Company recognized $49,573 of interest expense for
the accretion of the discount.
In
August 2020, a Nevada court imputed a judgement of Ms. Whitley (the former owner of Magical Beasts, LLC) to Magical Beasts (see Note
14 Legal proceedings) and advised the Company that before paying any funds under the note to Ms. Whitley, the Company must first satisfy
the judgement to the Plaintiff. In October 2020, the Company, Ms. Whitley and the Plaintiff in the judgement action against Ms. Whitley
reached an agreement whereby Ms. Whitley agreed that of the $1,000,000 payable to Ms. Whitley, the first $336,450 would be paid to the
Plaintiff which the Company has paid in full with a cash payment of $300,000 and the issuance of 8,500 shares of its common stock leaving
a balance of $691,500 at December 31, 2020.
In
January 2021, the Company entered into an Omnibus Amendment to the original Purchase Agreement (see Note 15) which satisfied the Company’s
obligation on the Note. As a result, the Company recognized gain of $669,200 in the extinguishment of debt.
During
the year ended December 31, 2020, the Company applied for and received $55,700 under the Economic Injury Disaster Loan Program (“EIDL”),
which is administered through the Small Business Administration (“SBA”). During 2021, the SBA notified the Company that the
terms of the EIDL are a term of 30 years and an interest rate of 3.75%. The balance of the EIDL at March 31, 2023 and December 31, 2022
was $49,416 and $47,533, respectively.
Note
12 – Covid-19 SBA Loans
During
the year ended December 31, 2020, the Company applied for and received $28,878 under the Federal Paycheck Protection Program (“PPP”)
and $55,700 under the Economic Injury Disaster Loan Program (“EIDL”), both of which are administered through the Small Business
Administration (“SBA”). Under the guidelines of the PPP, the SBA will forgive loans if all employee retention criteria are
met, and the funds are used for eligible expenses. During 2021, the PPP loans were forgiven, resulting in a gain of $34,499, and the
SBA notified the Company that the terms of the EIDL are a term of 30 years and an interest rate of 3.75%. The balance of the EIDL at
December 31, 2022 was $47,533.
Common
Stock - The Company is authorized to issue a total of 100,000,000 shares of common stock with par value of $0.001 and 100,000
shares of preferred stock with par value of $0.001. As of March 31, 2023 and December 31, 2022, there were 26,654,675 shares of common
stock and 22,338,888 shares of common stock issued and outstanding, respectively, and no shares of preferred stock were issued and outstanding.
Year
ended December 31, 2022 issuances
Treasury
Shares Purchased
In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
During the year ended December 31, 2022, the Company purchased 2,825,617 shares of its common stock for $2,880,045 from the public market
and cancelled all of these repurchased shares.
Share
and warrants issued in connection with convertible debt
During
the year ended December 31, 2022, The Company issued 250,000 shares (the “Origination Shares”) in connection with the issuance
of two convertible promissory notes (see Note 10 - Convertible Notes Payable) with a total face value of $2,000,000. The Origination
Shares were valued at fair market value of $277,500.
Shares
issued for services
During
the year ended December 31, 2022, the Company entered into six Consulting Agreements under the terms of which the Company issued 925,000
shares of its common stock. The shares were issued at their respective fair value based on the Company’s Nasdaq closing price of
the shares on the date of the agreements. The Company recognized a total of $1,054,125 as stock-based compensation in the year ended
December 31, 2022 in connection with these issuances. As of March 31, 2023 and December 31, 2022, the Company had not issued 300,000
of these shares which are included in common stock payable.
Management
return and cancellation of shares
On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.
Three
Months ended March 31, 2023 issuances:
Shares
issued in Public Offering
Concurrently
to the PIPE Agreement and Offering of Stock Warrants (see Note 13 below), the Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain
purchasers, pursuant to which on January 23, 2023, 4,315,787
shares of common stock, par value $0.001
(the “Common Stock”), at a price of $0.70
per share were issued to the purchasers (the “RD Offering”). The Common Stock was issued pursuant to a Registration
Statement on Form S-3 filed by the Company with the Securities and Exchange Commission (the “Commission”) on September
28, 2022 (File No. 333-267644) and declared effective on November 9, 2022. The aggregate gross proceeds to the Company from both the
PIPE Offering and the RD Offering were approximately $4.1
million, with the purchase price of one share, one 3-year warrant and one 5-year warrant as $0.95.
The net proceeds were $3,450,675.
The
following table sets forth the issuances of the Company’s shares of common stock for the year and three months ended March 31,
2023 as follows:
Schedule
of Stock Holders
Balance December 31, 2021
24,046,001
Shares issued for services
925,000
Loan origination shares for promissory note
250,000
Shares repurchased from the market
(2,825,617
)
Management shares cancelled
(56,496
)
Balance December 31, 2022
22,338,888
Public offering
4,315,787
Balance March 31, 2023
26,654,675
Common
Stock Payable
During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component and
during the year ended December 31, 2022, the Company entered into another consulting agreement which called for a cash component and
a stock component. At March 31, 2023 and December 31, 2022, the Company had accrued a total of $477,000
in stock payable relating to the consulting agreements.
Note
13 - Capital Structure
Common
Stock - The Company is authorized to issue a total of 100,000,000 shares of common stock with par value of $0.001 and 100,000
shares of preferred stock with par value of $0.001. At December 31, 2022 and 2021, there were 22,388,888 and 24,046,001 shares of common
stock issued and outstanding, respectively, and no shares of preferred stock were issued and outstanding.
Year
ended December 31, 2021 issuances:
Conversion
of Convertible Promissory Notes:
During
the year ended December 31, 2021, the Company converted $525,000 of convertible promissory notes and accrued interest of $35,496 into
186,832 shares of its common stock. The Notes were converted per the terms of the respective Notes and the Company did not recognize
any gain or loss on the conversion. (see Note 8 – Convertible Promissory Notes).
Exercise
of Cashless Stock Options
During
the year ended December 31, 2021, a former Director of the Company exercised a portion of his stock options under the cashless provisions
and was issued 47,470 shares of the Company’s stock, an officer of the Company exercised a portion of his stock options under the
cashless provisions and was issued 15,884 shares of the Company’s stock and Ms. Whitley (see Note 14) exercised her stock options
under the cashless provisions and was issued 159,053 shares of the Company’s stock.
Shares
issued for services
During
the year ended December 31, 2021, the Company entered into twelve Consulting Agreements under the terms of which the Company issued 1,422,000
shares of its common stock. The shares were issued
at their respective fair value based on the Company’s Nasdaq closing price of the shares on the date of the agreements. Additionally,
the Company issued 367,496
shares of its common stock to employees. The
Company recognized a total of $4,340,983
as stock-based compensation in the year ended
December 31, 2021.
Shares
issued for Intellectual Property
During
the year ended December 31, 2021, the Company entered into two license agreements for the use of certain patented technology under
the terms of which the Company issued a total of 125,175 shares
of its common stock valued at a total of $525,000 and
paid an additional $150,000 in
cash. The total $675,000 is
carried as Intellectual properties on the balance sheet of the Company. The shares were issued at their respective fair value based
on the Company’s Nasdaq closing price of the shares on the date of the agreements. These agreements were determined to
be impaired and $375,000
and $300,000
were written of in the years ended December 31, 2022 and 2021, respectively.
Shares
issued in Public Offering
In
July 2021, the company closed an underwritten public offering (the “Offering”) of 11,066,258 shares (the “Company Offering
Shares”) of common stock, par value $0.001 per share and warrants (the “Company Warrants”) to purchase up to 11,607,142
shares of Common Stock. The Warrants will be exercisable immediately upon issuance with an exercise price of $2.79 per share and will
expire on the fifth anniversary of the original issuance date. The net proceeds from the Offering, after deducting underwriting discounts
and commissions and Offering expenses, were $28,318,314, which includes net proceeds from partial exercise of the underwriter’s
option to purchase 442,650 Company Warrants.
Year
ended December 31, 2022 issuances and cancellations:
Shares
issued for services
During
the year ended December 31, 2022, the Company entered into six Investor Relations Consulting Agreement under the terms of which the Company
agreed to issue 925,000 shares of its common stock. The shares were valued at their respective fair value based on the Company’s
Nasdaq closing price of the shares on the date of the agreements. The Company recognized a total of $1,054,125 as stock-based compensation
during the year ended December 31, 2022 for these issuances. As of December 31, 2022, the Company had not issued 300,000 of these shares
which are included in common stock payable.
Treasury
Shares
In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
At December 31, 2021, Oppenheimer had not repurchased any of the Company’s securities and as of December 31, 2022 Oppenheimer had
purchased 2,825,617 shares of the Company’s common stock at a total costs of $2,880,045 (average of $1.02 per share). As of December
31, 2022, the Company had cancelled all of the repurchased shares.
Shares
issued in connection with Convertible Promissory Note
On
April 20, 2022, the Company entered into a $1,500,000 Loan Agreement and a $500,000 Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $1,500,000 and $500,000.
In connection with these Notes, the Company issued a total of 250,000 shares as origination shares valued at fair market value of $277,500.
Management
Return and Cancellation of Shares
On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.
The
following table sets forth the issuances of the Company’s shares of common stock for the years ended December 31, 2022 and 2020
as follows:
Schedule
of Stock Holders
Balance December 31, 2020
10,655,833
Conversion of Promissory Notes
186,832
Exercise of stock options
222,407
Stock based compensation
367,496
Consulting Services Shares
1,422,000
Intellectual property
125,175
Public offering
11,066,258
Balance December 31, 2021
24,046,001
Shares issued for services
925,000
Loan origination shares for promissory note
250,000
Shares repurchased from the market
(2,825,617
)
Management shares cancelled
(56,496
)
Balance December 31, 2022
22,338,888
Common
Stock Payable
During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component. At December
31, 2021 the Company had accrued $285,000 of stock payable. During the year ended December 31, 2022, the Company entered into another
similar consulting agreement and accrued an additional $192,000 for a total of $477,000 of stock payable relating to the agreements.
The entire disclosure for shareholders' equity comprised of portions attributable to the parent entity and noncontrolling interest, including other comprehensive income. Includes, but is not limited to, balances of common stock, preferred stock, additional paid-in capital, other capital and retained earnings, accumulated balance for each classification of other comprehensive income and amount of comprehensive income.
Convertible
Note Warrants: During the year ended December 31, 2022, the Company issued a total of 2,260,000 warrants with an exercise price of
between $1.00 and $2.79 with five-year terms in connection with two convertible promissory notes (see Note 10).
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
04/20/22
$
706,977
5
$
2.79
$
1.11
281
%
0.0287
11/11/22
$
937,207
5
$
1.00
$
1.28
211
%
0.0432
PIPE
Warrants: On January 19, 2023, in a private placement, the Company entered into a Securities Purchase Agreement (the “PIPE
Agreement”) with certain purchasers, for the issuance of 8,631,574
common stock warrants (the “PIPE Offering”) at a price of $0.125
per warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common
Stock per Common Warrant with an exercise price of $1.00
per share , with (a) 4,315,787
Common Warrants being immediately exercisable for three years following 6 months from the closing of the PIPE Offering, and (b) 4,315,787
Common Warrants being immediately exercisable for five years following 6 months from the closing of the PIPE Offering. On February 15, 2023, the Company filed an S-1 Registration Statement (File
No. 333-269794) covering the underlying shares of the Warrants. The S-1 is yet to be declared effective.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
7/24/2021
$
2,311,614
3
$
1.00
$
0.65
287
%
0.0388
7/24/2021
$
2,602,996
5
$
1.00
$
0.65
371
%
0.0361
The
following tables summarize all warrants outstanding as of March 31, 2023 and December 31, 2022, and the related changes during the period.
Exercise
price is the weighted average for the respective warrants and end of period.
Summary
of Warrant Outstanding
Number of
Exercise
Warrants
Price
Balance at December 31, 2021
13,698,125
$
3.24
Warrants issued in connection with Convertible Notes
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.09
Warrants issued in Public Offering
8,631,574
1.00
Balance at March 31, 2023
24,589,699
$
2.36
Warrants Exercisable at March 31, 2022
15,958,126
$
3.09
Stock Options
During
the year ended December 31, 2022, the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued 300,000two-year options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in
connection with this issuance. Additionally, the Company issued a total of 3,250,000 options with an exercise price between $0.76 and
$0.84 each with a five-year term to its Officers, Directors, and employees. The Company recorded an expense of $2,048,270 in connection
with the Officers’, Directors’, and employees’ issuance.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Number
Price on
Reporting
of
Term
Exercise
Grant
Volatility
Fair
Date
Options
(Years)
Price
Date
Percentage
Value
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
5
$
0.76 - 0.84
$
0.77
166
%
$
2,048,270
At
March 31, 2023 and December 31, 2022, the Company had 8,030,950 options outstanding.
Note
14 - Warrants and Options
Warrants
Convertible
Note Warrants: During the year ended December 31, 2022, the Company issued a total of 2,260,000 warrants with an exercise price of between $1.00 and $2.79
and five year terms in connection with two convertible promissory notes, and during 2021 in connection with the issuance of three convertible
promissory notes, the Company issued 525,000 warrants with an exercise price of $6.00 and five-year term (see Note 10).
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Relative
Price
Fair
Term
Exercise
on Grant
Volatility
Risk-free
Reporting
Date
Value
(Years)
Price
Date
Percentage
Rate
5/5/2021-5/19/21
$
1,888,495
5
$
6.00
$
4.26
299
%
0.0080
04/20/22
$
706,977
5
$
2.79
$
1.11
281
%
0.0287
11/11/22
$
937,207
5
$
1.00
$
1.28
322
%
0.0432
Public
Offering Warrants: In connections with the Company’s public offering (see Note 13), the Company issued 11,607,142 warrants
to the purchasers of the common stock, exercisable immediately at an exercise price of $2.79 and 442,650 warrants to the underwriter
immediately exercisable at $3.50.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Price
Reporting
Relative
Term
Exercise
on Grant
Volatility
Risk-free
Date
Fair Value
(Years)
Price
Date
Percentage
Rate
7/26/2021
$
20,921,265
5
$
2.79
$
2.03
331
%
0.0033
7/26/2021
786,395
5
$
3.50
$
2.03
331
%
0.0033
The
following tables summarize all warrants outstanding as of December 31, 2022 and 2021, and the related changes during the period.
Exercise
price is the weighted average for the respective warrants and end of period.
Summary of Warrant Outstanding
Number of
Exercise
Warrants
Price
Stock Warrants
Balance at December 31, 2020
1,123,333
$
8.30
Warrants issued in connection with Convertible Notes (see note 7)
525,000
6.00
Warrants issued in connection with the Public offering
12,049,792
2.82
Balance at December 31, 2021
13,698,125
3.24
Warrants issued in connection with Convertible Notes (see note 7)
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.19
Warrants Exercisable at December 31, 2022
15,958,126
$
3.19
Options
During
the year ended December 31, 2021, the Company issued a total of 4,383,950 options with an exercise price between $0.25 and $5.59 each
with a three-year term to its Officers and Directors and during the year ended December 2022, the Company issued a total of 3,250,000
options with an exercise price of $0.76 each with a three-year term to its Officers, Directors, and employees.
During
the year ended December 31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued 300,000 two-year options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in connection with this issuance.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Number
Price
of
Term
Exercise
on Grant
Volatility
Fair
Reporting Date
Options
(Years)
Price
Date
Percentage
Value
$
0.25-
$
3.78-
1/01/21 – 6/30/21
306,730
3
5.59
5.59
148% - 209
%
$
1,244,179
7/1/21-9/30/21
777,220
5
$
1.77
$
1.58
127
%
$
816,158
10/01/21 – 12/31/21
3,300,000
3
$
1.30
$
1.30
129
%
$
2,983,393
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
3
$
0.76
0.76
166
%
$
2,026,122
During
the year ended December 31, 2022, the Company cancelled a total of 211,000 options to management and reallocated these to cover shares
of the Company’s stock to be issued under the Company’s Incentive Stock Plan.
During
the year ended December 31, 2022, the Company recognized $2,048,270 as compensation expense related to the option grants. At December
31, 2022 and 2021, the Company had 8,134,280 and 4,584,280 options outstanding, respectively.
Effective
February 21, 2020, Jupiter Wellness Inc., a Florida corporation (“Jupiter Sub”), our wholly-owned subsidiary, entered into
a membership interest purchase agreement with Magical Beasts LLC (“Magical Beasts”), a Nevada limited liability corporation,
and Krista Whitley, its sole interest holder, pursuant to which Jupiter Sub acquired all of the membership interests in Magical Beasts
(the “Magical Beasts Acquisition”) in exchange for the following consideration:
●
$250,000 cash at closing;
●
A $1,000,000 promissory note, non-interest bearing payable by us, due upon the earlier of i) the closing of this offering or ii)
December 31, 2020 valued at its discounted amount of $950,427; and
●
an option to purchase 250,000 restricted shares of our common stock at an exercise price of $1.00 per share valued at $156,612. The fair
value of these options was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the reporting date. The market price was valued based upon the last price paid by third parties
for shares of our common stock.
Schedule
of Fair value of Warrants
Number of
Market
Price on
Reporting
Options
Term
Exercise
Grant
Volatility
Fair
Date
Granted
(Years)
Price
Date
Percentage
Value
2/21/20
250,000
5
$
1.00
$
1.00
77
%
$
156,612
In
connection with the Magical Beasts Acquisition, Jupiter Sub shall enter into an executive employment agreement with Krista Whitley to
act as our Director of Marketing, however, until such agreement is entered into, Jupiter Sub shall pay Krista Whitley an annual salary
of $150,000.
Valuation
and Purchase Price Allocation
According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company with the assistance of a qualified professional valuation firm.
The
fair value of the consideration is as follows:
Schedule
of Fair Value Consideration
Cash
$
250,000
Promissory Note, net of discount
950,427
Stock
Options
156,612
Total
Consideration paid
$
1,357,039
The purchase price allocation
is as follows:
Tangible assets
Cash
$
4,609
Inventory
86,220
Total
tangible assets
90,829
Intangible assets
Tradename-Trademarks
151,800
Customer
base
651,220
Non-compete
154,500
Total Intangibles
957,520
Goodwill
308,690
Total
intangible net
$
1,357,039
On
July 6, 2020, Brian Menke (the “Plaintiff”) in Nevada court seeking to enforce a judgement that he had obtained in 2012 against
Krista Whitley, the former owner and manager of Magical Beasts LLC., in the amount of $250,000. In July 2020, the Plaintiff brought a
claim in Nevada State Court to impute such judgement to the Company’s wholly owned subsidiary, Magical Beasts, LLC. On August 6,
2020, the court imputed the judgement to Magical Beasts and advised the Company that before paying any funds to Ms. Whitley, they must
first satisfy the judgement to the Plaintiff. On October 12, 2020, the Company, Ms. Whitley and the Plaintiff reached a settlement agreement
whereby the Company agreed that of the $1,000,000 note payable to Ms. Whitley, the first $336,450 be paid to the Plaintiff. Ms. Whitley
in turn agreed that such payments would be applied to the $1,000,000 owed to Ms. Whitley that was to be paid from the proceeds of the
offering and the Plaintiff agreed to withdraw the case against Magical Beasts without prejudice. In November, the Company made a cash
payment of $300,000 to the Plaintiff and issued 8,500 shares of its common stock valued at $8,500. The $308,500 was recorded as an offset
to the $1,000,000 note.
On
January 25, 2021, the Company entered into an Omnibus Amendment to: (1) the Confidential Membership Interest Purchase Agreement, dated
February 21, 2020; (2) the Sales Distributor Agreement, dated February 21, 2020; and (3) the Executive Employment Agreement, dated March
31, 2020 (the “Agreements”). Pursuant to the Omnibus Amendment, the parties (i) acknowledge that the Company has fully satisfied
its obligation of $334,000 to the Plaintiff as Ms. Whitley’s judgment creditors; (ii) agree that in satisfaction of the remaining
balance due to Ms. Whitley under the Agreements, she is to be paid $150,000 in cash; (iii) agree that starting April 1, 2020, Whitley
shall be entitled to individually market and sell the Bella line of products remaining in the Company’s inventory, as identified
in the Omnibus Amendment, and the Company will relinquish its rights to the Bella brand; (iv) agree that the number of shares issuable
upon exercise of the common stock purchase options granted to Ms. Whitley under the Agreements shall be reduced from 250,000 to 185,000,
Ms. Whitely may utilize a cashless exercise feature to exercise such options, subject to a six (6) month holding period on the shares,
and Ms. Whitley shall not be permitted to sell an amount of shares in any week which exceeds 10% of the Company’s total weekly
trading volume in the prior week; (v) agree that Ms. Whitley’s Employment Agreement shall terminate on March 31, 2021 and shall
not renew; (vi) acknowledge that Ms. Whitley has been paid $5,541 for unreimbursed expenses on or about December 30, 2020; and (vii)
the balance of the note due Whitley be forgiven.
As
a result of the above, the Company recognized a gain of $669,200 comprised of the forgiveness of debt of $691,500 and the write-off of
the unamortized portion of Whitley’s the non-compete agreement of $22,300.
In
February 2021, Ms. Whitley exercised her 185,000 options (see Omnibus Agreement above) using the cashless option feature and was issued
159,053 shares of the Company’s restricted common stock in full satisfaction of the option agreement.
On
November 30, 2020, Jupiter Wellness, Inc. (the “Company”), entered into and closed on a share exchange agreement (the “Exchange
Agreement”) with SRM Entertainment, LTD, a Hong Kong Special Administrative Region of the People’s Republic of China limited
company (“SRM”) and wholly owned subsidiary of Vinco Ventures, Inc., a Nevada corporation formerly known as Edison Nation,
Inc. (“Vinco”), and the shareholders of SRM set forth in the Exchange Agreement (the “SRM Shareholders”), pursuant
to which the Company acquired 100% of the shares of SRM’s common stock (the “SRM Common Stock”) from the SRM Shareholders
in exchange for 200,000 shares of the Company’s common stock, valued at $1,040,000, subject to a leak out provision and escrow
of 50,000 shares of the Company’s common stock. Upon closing, and pursuant to the Exchange Agreement, the Company delivered 150,000
shares of its common stock to SRM and placed 50,000 shares in escrow (“Escrow Shares”). Pursuant to the Exchange Agreement,
the Company shall release the Escrow Shares upon SRM generating $200,000 in cash receipts and revenue prior to January 15, 2021. The
SRM Shareholders shall forfeit their right to receive the Escrow Shares if SRM does not generate $200,000 in cash receipts and revenue
prior to December 31, 2020. Pursuant to the Exchange Agreement, the Company assumed all of the financial obligations of SRM, as well
as its employees and offices. As a result of the Exchange Agreement, SRM became a wholly-owned subsidiary of the Company.
Valuation
and Purchase Price Allocation:
According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company.
The fair value of the consideration is as follows:
Schedule of
Fair Value Consideration
Shares of the Company’s common stock issued
200,000
Market value of Company’s common stock (11/30/20 Nasdaq closing price)
The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable).
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During Renewal Period
Amount
July 1 to June 30, 2022
$
180,456
July 1 to June 30, 2027
$
240,662
July 1 to June 30, 2023
$
201,260
July 1 to June 30, 2028
$
247,882
July 1 to June 30, 2024
$
224,330
July 1 to June 30, 2029
$
255,319
July 1 to June 30, 2025
$
229,312
July 1 to June 30, 2026
$
233,653
Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $870,406 representing the present value of the future payments under the lease calculated using an 8% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at March
31, 2023 were ROU asset of $603,918, current portion of the lease liability of $185,850 and non-current portion of lease liability of
$461,094. At December 31, 2022, the unamortized balances were ROU asset of $643,977, the current portion of the lease liability was
$164,170 and non-current portion of the lease liability was $519,659.
Additionally,
the Company recognized accreted interest expense of $13,431 and $60,626 and rent expense of $53,490 and $231,790 for the lease during
the three months ended March 31, 2023 and year ended December 31, 2022, respectively.
Legal
Proceedings
The
Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course
of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have
a material adverse effect on its financial position, results of operations or liquidity.
On
August 6, 2020, the Company, Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court,
Southern District of New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants.
The lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no oral
or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The Company’s
complaint seeks actual damages in the amount of $5,000,000 and punitive damages in the amount of $5,000,000. In response, Mr. Koch and
Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and counterclaim, repeating the same claims
that caused the Company to file the lawsuit, and claiming damages of over $10 million. On October 6, 2020, the Company moved for judgment
on the pleadings to dismiss the defendants’ counterclaim in its entirety. On April 24, 2021, the Company’s motion was granted,
and all counterclaims were dismissed with prejudice, except the breach-of-contract and unjust enrichment claims. On June 04, 2021, the
Koch Parties filed a Second Amended Counterclaim, re-alleging their previous breach-of-contract and unjust enrichment counterclaims.
On June 25, 2021, the Company filed a motion to dismiss defendants’ Second Amended Counterclaim, which the parties briefed in summer
2021. On February 14, 2022, the court dismissed all of the Koch Parties’ counterclaims except to the extent that they alleged unjust
enrichment against Jupiter and Mr. John. On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah
L. Cave, which did not resolve the case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move
for summary judgment dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022.
On January 30, 2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy
theories except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter. In doing so, Judge Liman suggested
that a jury could find that the Koch Parties would be fully compensated if the parties simply unwound the domain transfer, or that the
jury might quantify the website’s value by looking to the amounts that the Koch Parties had paid for other, similar websites: between
$12.17 and $65.98. After Judge Liman issued this order, the Parties settled all claims and Jupiter and Mr. John filed a proposed order
of dismissal of all claims with prejudice. Under the order, Jupiter did not pay any amount in settlement of the claims. On February 17,
2023, Judge Liman so-ordered that proposed order and closed the case.
Note
17 - Commitments and Contingencies
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During Renewal Period
Amount
July 1 to June 30, 2022
$
180,456
July 1 to June 30, 2027
$
240,662
July 1 to June 30, 2023
$
201,260
July 1 to June 30, 2028
$
247,882
July 1 to June 30, 2024
$
224,330
July 1 to June 30, 2029
$
255,319
July 1 to June 30, 2025
$
229,312
July 1 to June 30, 2026
$
233,653
Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $870,406 representing the present value of the future payments under the lease calculated using an 8% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at December,
2022 were ROU of $643,977 and $797,311. At December 31, 2022, the current portion of the lease liability was $164,170 and non-current
portion of the lease liability was $519,659. Additionally, the Company recognized accreted interest expense of $60,626 and rent expense
of $231,790 for the lease during the year ended December 31, 2022.
Legal
Proceedings
On August 6, 2020, the Company,
Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court, Southern District of
New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants. The
lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no
oral or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The
Company’s complaint seeks actual damages in the amount of $5,000,000
and punitive damages in the amount of $5,000,000.
In response, Mr. Koch and Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and
counterclaim, repeating the same claims that caused the Company to file the lawsuit, and claiming damages of over $10
million. On October 6, 2020, the Company moved for judgment on the pleadings to dismiss the defendants’ counterclaim in its
entirety. On April 24, 2021, the Company’s motion was granted and all counterclaims were dismissed with prejudice, except the
breach-of-contract and unjust enrichment claims. On June 04, 2021 the Koch Parties filed a Second Amended Counterclaim, re-alleging
their previous breach-of-contract and unjust enrichment counterclaims. On June 25, 2021, the Company filed a motion to dismiss
defendants’ Second Amended Counterclaim, which the parties briefed in summer 2021. On February 14, 2022, the court dismissed
all of the Koch Parties’ counterclaims except to the extent that they alleged unjust enrichment against Jupiter and Mr. John.
On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah L. Cave, which did not resolve the
case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move for summary judgment
dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022. On January 30,
2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy theories
except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter.
In doing so, Judge Liman suggested that a jury could find that the Koch Parties would be fully compensated if the parties simply
unwound the domain transfer, or that the jury might quantify the website’s value by looking to the amounts that the Koch
Parties had paid for other, similar websites: between $12.17 and $65.98. After Judge Liman issued this order, the Parties
settled all claims and Jupiter and Mr. John filed a proposed order of dismissal of all claims with prejudice. Under the order,
Jupiter did not pay any amount in settlement of the claims. On February 17, 2023, Judge Liman so-ordered that proposed order and
closed the case.
The Company may be subject to legal proceedings and claims arising from contracts
or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation
where the ultimate disposition or resolution could have a material adverse effect on its financial position, results of operations or
liquidity.
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for the three-months ended March 31, 2023 and 2022, follow;
Schedule
of Business Combination Segment Allocation
2023
2022
Jupiter Wellness
Revenue
$
34,788
$
14,524
Cost of Sales
23,965
12,398
Gross Profit (Loss)
$
10,823
$
2,126
SRM Entertainment
Revenue
$
1,086,888
$
707,105
Cost of Sales
851,066
592,020
Gross Profit (Loss)
$
2,365,822
$
115,085
Combined
Revenue
$
1,121,676
$
721,629
Cost of Sales
875,031
604,418
Gross Profit (Loss)
$
246,645
$
117,211
Note
18 – Segment Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for years ended December 31, 2022 and 2021 follow;
Schedule
of Business Combination Segment Allocation
The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments.
Jupiter Wellness Acquisition Corp.’s (“JWAC”) filed a
Current Report on Form 8-K filed with the Securities Exchange Commission on May 2, 2023. JWAC’s stockholders approved JWAC’s
business combination with Chijet Inc., and its affiliates including Chijet Motor Company Inc. (the “Business Combination”),
at its Special Meeting of Stockholders held on May 2, 2023. Based on these results, JWAC is striving to meet all necessary closing conditions
as described in the Proxy Statement/Prospectus, and if successful, the Company hopes to close the Business Combination by May 15, 2023.
In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to March 31, 2023 to the date these financial statements
were issued and has determined that it does not have any additional material subsequent events to disclose in these financial statements.
Note
19 - Subsequent Events
PIPE
Agreement
On
January 19, 2023, Jupiter Wellness, Inc., (the “Company”) entered into a Securities Purchase Agreement (the “PIPE Agreement”)
with certain purchasers, for the issuance of 8,631,574 common stock warrants (the “PIPE Offering”) at a price of $0.125 per
warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common Stock
per Common Warrant with an exercise price of $1.00 per share , with (a) 4,315,787 Common Warrants being immediately exercisable for three
years following 6 months from the closing of the PIPE Offering, and (b) 4,315,787 Common Warrants being immediately exercisable for five
years following 6 months from the closing of the PIPE Offering.
RD
Agreement
On
January 19, 2023, The Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain purchasers,
pursuant to which on January 23, 2023, 4,315,787 shares of common stock, par value $0.001 (the “Common Stock”), at a price
of $0.70 per share were issued to the purchasers (the “RD Offering”).
The
aggregate purchase price for the purchase of one share, one 3-year warrant and one 5-year warrant was $0.95. The gross proceeds to the
Company from both the PIPE Offering and the RD Offering was approximately $4.1 million and net proceeds to the Company after all related
expenses was approximately $3,500,000.
Registration
Rights Agreement
On
January 19, 2023, the Company also entered into a Registration Rights Agreement with the Purchasers, (the “Registration Rights
Agreement” and together with the PIPE Agreement and the RD Agreement the “Agreements”), requiring the Company to register
the securities issued under the PIPE Agreement. Pursuant to the Rights Registration Agreement, the Company has agreed to file one or
more registration statements with the SEC covering the registration of the shares of Common Stock issuable upon exercise of the Common
Warrants.
In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to December 31, 2022 to the date these financial
statements were issued and has determined that it does not have any additional material subsequent events to disclose in these financial
statements.
The entire disclosure for significant events or transactions that occurred after the balance sheet date through the date the financial statements were issued or the date the financial statements were available to be issued. Examples include: the sale of a capital stock issue, purchase of a business, settlement of litigation, catastrophic loss, significant foreign exchange rate changes, loans to insiders or affiliates, and transactions not in the ordinary course of business.
At
March 31, 2023 and December 31, 2022, the Company had accrued liabilities totaling $585,042 and $366,619, respectively, consisting of
$149,918 and $110,905 of accrued interest on convertible notes, $148,552 and $130,000 in accrued commissions, $164,772 and $0 in Financed
Insurance Premiums as described below, and other accrues liabilities of $121,800 and $125,714, respectively.
Financed
Insurance Premiums
During
the three months ended March 31, 2023, the Company financed a total of $199,097 for its General Liability and Director & Officer
insurance premiums over the twelve month coverage period. The average interest rate is 13.9%. At March 31, 2023 the outstanding balance
was $164,772.
During
the year ended December 31, 2022, the Company financed a total of $241,272 for its General Liability and Director & Officer insurance
premiums over the twelve month coverage period. The average interest rate is 9.3%. At December 31, 2022 the outstanding balance was
$0.
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
Basis
of Presentation
The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
Emerging
Growth Company Status
The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Use
of Estimates
The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of March 31, 2023 or December 31, 2022.
Cash
and Cash Equivalents
The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were no cash equivalents as of December 31, 2022.
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods
sold. Inventory is based upon the average cost method of accounting. During the three months ended March 31, 2023, the Company had
no write-downs or write-offs. During the year ended December 31, 2022, the Company determined that certain of our inventory items
were either slow moving, expired or discontinued. As a result, the Company wrote-off a total of $152,432
of inventory, consisting of raw materials of $23,623,
finished goods of $123,094
and packaging of $5,715
for the year ended December 31, 2022.
Inventory
Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting. During the year ended December 31, 2022, The Company determined that certain
of our inventory items were either slow moving, expired or discontinued. As a result, the Company write-off a total of $152,432 consisting
of raw materials of $23,623, finished goods of $123,094 and packaging of $5,715.
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
Investments
Held-to-Maturity
Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Segment
Reporting
The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2023
2022
For the Three Months
Ended March 31,
2023
2022
Numerator:
$
(1,308,174
)
$
(2,919,775
)
Net (loss)
Net (loss)
$
(1,308,174
)
$
(2,919,775
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
25,551,752
23,134,059
Denominator for diluted earnings per share
25,551,752
23,134,059
Basic (loss) per share
$
(0.05
)
$
(0.13
)
Diluted (loss) per share
$
(0.05
)
$
(0.13
)
Net
Loss per Common Share
Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.
Schedule
of Net Loss per Common Share
2022
2021
For the Years
Ended December 31,
2022
2021
Numerator:
Net (loss)
$
(15,223,028
)
$
(28,100,245
)
Denominator:
Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
Fair
Value of Financial Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customers”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify
the contract with a customer;
●
identify
the performance obligations in the contract;
●
determine
the transaction price;
●
allocate
the transaction price to performance obligations in the contract; and
●
recognize
revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Revenue
Recognition
The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customer”).
The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:
●
identify the contract with a customer;
●
identify the performance obligations in the contract;
●
determine the transaction price;
●
allocate the transaction price to performance obligations in
the contract; and
●
recognize revenue as the performance obligation is satisfied.
The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During the three
months ended March 31, 2023 and year ended December 31, 2022, the Company recognized no allowance for doubtful collections.
Accounts
Receivable and Credit Risk
Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. At December,
2022 and 2021, the Company has recognized no additional allowance for doubtful collections.
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Impairment
of Long-Lived Assets
We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We
conducted an evaluation of our goodwill as of March 31, 2023 and December 31, 2022 and there was no impairment in the three months ended
March 31, 2023 and the year ended December 31, 2022.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 during the year ended December 31,
2022 and no impairment during the three months ended March 31, 2023.
Goodwill
and Intangible Assets
Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.
We conducted our annual impairment
tests of goodwill as of December 31, 2022 and 2021. There was no impairment in the years ended December 31, 2022 and 2021.
Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.
The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $1,450,000 and $300,000
during the years ended December 31, 2022 and
2021, respectively.
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Cumulative gains and losses from foreign currency transactions and translation for the three-months ended March 31, 2023 and the year
ended December 31, 2022 were not material.
Foreign
Currency Translation
Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the years ended December 31, 2022 and 2021 and the cumulative
translation gains and losses as of December 31, 2022 and 2021 were not material.
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $33,148 and $103,025 for the three-months ended March 31, 2023, and 2022, respectively.
Research
and Development
The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $1,637,117 and $1,079,362 for the years ended December 31, 2022 and 2021, respectively.
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to non-employees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
Stock
Based Compensation
The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.
On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
Income
Taxes
The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.
The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $7,110,329 less a valuation allowance in the amount of approximately $7,110,329. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
Related
parties
The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.
Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
Recent
Accounting Pronouncements
In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.
In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.
Disclosure of accounting policy for basis of accounting, or basis of presentation, used to prepare the financial statements (for example, US Generally Accepted Accounting Principles, Other Comprehensive Basis of Accounting, IFRS).
Disclosure of accounting policy for cash and cash equivalents, including the policy for determining which items are treated as cash equivalents. Other information that may be disclosed includes (1) the nature of any restrictions on the entity's use of its cash and cash equivalents, (2) whether the entity's cash and cash equivalents are insured or expose the entity to credit risk, (3) the classification of any negative balance accounts (overdrafts), and (4) the carrying basis of cash equivalents (for example, at cost) and whether the carrying amount of cash equivalents approximates fair value.
Disclosure of accounting policy for salaries, bonuses, incentive awards, postretirement and postemployment benefits granted to employees, including equity-based arrangements; discloses methodologies for measurement, and the bases for recognizing related assets and liabilities and recognizing and reporting compensation expense.
Disclosure of accounting policy for computing basic and diluted earnings or loss per share for each class of common stock and participating security. Addresses all significant policy factors, including any antidilutive items that have been excluded from the computation and takes into account stock dividends, splits and reverse splits that occur after the balance sheet date of the latest reporting period but before the issuance of the financial statements.
Describes an entity's accounting policy and methodology for estimating its allowance for loan and lease losses, and its accounting policy for nonperforming loans. The description identifies the factors that influenced management of the entity in establishing the level of the allowance (for example, historical losses and existing economic conditions) and also may include discussion of the risk elements relevant to particular categories of receivables. The disclosure also may describe any liability the entity has recorded for off-balance sheet credit losses and may include the basis for determining each element of the allowance for loan and lease losses. The disclosure also could discuss the entity's policy for (1) placing loans on nonaccrual status (or discontinuing accrual of interest) and recording payments received on nonaccrual loans, and the policy for resuming accrual of interest, (2) charging-off uncollectible loans, and (3) determining past due or delinquency status (that is, whether past due status is based on how recently payments have been received or contractual terms).
Disclosure of accounting policy for (1) transactions denominated in a currency other than the reporting enterprise's functional currency, (2) translating foreign currency financial statements that are incorporated into the financial statements of the reporting enterprise by consolidation, combination, or the equity method of accounting, and (3) remeasurement of the financial statements of a foreign reporting enterprise in a hyperinflationary economy.
Disclosure of accounting policy for goodwill. This accounting policy also may address how an entity assesses and measures impairment of goodwill, how reporting units are determined, how goodwill is allocated to such units, and how the fair values of the reporting units are determined.
Disclosure of accounting policy for recognizing and measuring the impairment of long-lived assets. An entity also may disclose its accounting policy for long-lived assets to be sold. This policy excludes goodwill and intangible assets.
Disclosure of accounting policy for income taxes, which may include its accounting policies for recognizing and measuring deferred tax assets and liabilities and related valuation allowances, recognizing investment tax credits, operating loss carryforwards, tax credit carryforwards, and other carryforwards, methodologies for determining its effective income tax rate and the characterization of interest and penalties in the financial statements.
Disclosure of inventory accounting policy for inventory classes, including, but not limited to, basis for determining inventory amounts, methods by which amounts are added and removed from inventory classes, loss recognition on impairment of inventories, and situations in which inventories are stated above cost.
Disclosure of accounting policy pertaining to new accounting pronouncements that may impact the entity's financial reporting. Includes, but is not limited to, quantification of the expected or actual impact.
Disclosure of accounting policy for costs it has incurred (1) in a planned search or critical investigation aimed at discovery of new knowledge with the hope that such knowledge will be useful in developing a new product or service, a new process or technique, or in bringing about a significant improvement to an existing product or process; or (2) to translate research findings or other knowledge into a plan or design for a new product or process or for a significant improvement to an existing product or process.
Disclosure of accounting policy for the use of estimates in the preparation of financial statements in conformity with generally accepted accounting principles.
In
connection with the acquisition of SRM Entertainment, Limited (see Note xx below), the Company allocated the purchase price to intangible
assets as follows:
Schedule
of Purchase Price to Intangible Assets
Distribution Agreements
$
437,300
Goodwill
941,937
Total
$
1,379,237
In
connection with the acquisition of Magical Beasts (see Note 13 below), the Company allocated the purchase price to intangible assets
as follows:
Schedule of Purchase Price to Intangible Assets
Tradenames & trademarks
$
151,800
Customer base
651,220
Non-compete
154,500
Goodwill
308,690
Total
$
1,266,210
In
connection with the acquisition of SRM Entertainment, Limited (see Note 13 below), the Company allocated the purchase price to intangible
assets as follows:
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Price on
Fair
Term
Exercise
Grant
Volatility
Risk-free
Reporting Date
Value
(Years)
Price
Date
Percentage
Rate
04/20/2022
$
1,245,279
5
$
2.79
$
1.11
281
%
0.0287
Schedule
of Assumptions for Black-Scholes Valuation Model
Market
Relative
Price
Reporting
Fair
Term
Exercise
on Grant
Volatility
Risk-free
Date
Value
(Years)
Price
Date
Percentage
Rate
05/10/2021
$
1,026,300
5
$
6.00
$
4.27
299
%
0.0080
05/05/2021
$
203,532
5
$
6.00
$
4.21
299
%
0.0080
05/19/2021
$
62,033
5
$
6.00
$
4.30
312
%
0.0089
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the year
and three months ended March 31, 2023:
Schedule
of Convertible promissory Notes
Principal Balance, December 31, 2021
$
-
The Notes
2,000,000
Principal Balance, March 31, 2023 and December 31, 2022
$
2,000,000
The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the years
and ended December 30, 2022:
Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.
Tabular disclosure of information on an original debt issue that has been converted in a noncash (or part noncash) transaction during the accounting period. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period. The information may be presented entirely or partially in this block of text or in the associated elements.
Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Market
Number
Price on
Reporting
of
Term
Exercise
Grant
Volatility
Fair
Date
Options
(Years)
Price
Date
Percentage
Value
01/01/22
300,000
2
$
1.00
$
0.80
126
%
$
142,169
12/30/2022
3,250,000
5
$
0.76 - 0.84
$
0.77
166
%
$
2,048,270
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Warrants issued in connection with Convertible Notes
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.09
Warrants issued in Public Offering
8,631,574
1.00
Balance at March 31, 2023
24,589,699
$
2.36
Warrants Exercisable at March 31, 2022
15,958,126
$
3.09
Stock Options
Summary of Warrant Outstanding
Number of
Exercise
Warrants
Price
Stock Warrants
Balance at December 31, 2020
1,123,333
$
8.30
Warrants issued in connection with Convertible Notes (see note 7)
525,000
6.00
Warrants issued in connection with the Public offering
12,049,792
2.82
Balance at December 31, 2021
13,698,125
3.24
Warrants issued in connection with Convertible Notes (see note 7)
1,460,000
2.79
Warrants issued in connection with Convertible Notes
800,000
1.00
Balance at December 31, 2022
15,958,126
$
3.19
Warrants Exercisable at December 31, 2022
15,958,126
$
3.19
Options
During
the year ended December 31, 2021, the Company issued a total of 4,383,950 options with an exercise price between $0.25 and $5.59 each
with a three-year term to its Officers and Directors and during the year ended December 2022, the Company issued a total of 3,250,000
options with an exercise price of $0.76 each with a three-year term to its Officers, Directors, and employees.
During
the year ended December 31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued 300,000 two-year options, immediately vested, with an exercise price of $1.00. The Company recorded an expense of $142,169 in connection with this issuance.
The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.
Schedule
of Fair Value of Warrants Using Black Scholes Method
Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.
Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts.
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Schedule
of Minimum Annual Lease Payments
Primary Period
Amount
Amount During Renewal Period
Amount
July 1 to June 30, 2022
$
180,456
July 1 to June 30, 2027
$
240,662
July 1 to June 30, 2023
$
201,260
July 1 to June 30, 2028
$
247,882
July 1 to June 30, 2024
$
224,330
July 1 to June 30, 2029
$
255,319
July 1 to June 30, 2025
$
229,312
July 1 to June 30, 2026
$
233,653
The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Excludes cash and cash equivalents within disposal group and discontinued operation.
Amount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities.
The amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period.
The average number of shares or units issued and outstanding that are used in calculating diluted EPS or earnings per unit (EPU), determined based on the timing of issuance of shares or units in the period.
Number of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period.
Amount of short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation.
Amount of loss from the write-down of an asset representing the future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized.
The amount of impairment loss recognized in the period resulting from the write-down of the carrying amount of an intangible asset (excluding goodwill) to fair value.
Gross amount, as of the balance sheet date, of merchandise, goods, commodities, or supplies held for future sale or to be used in manufacturing, servicing or production process.
Number of segments reported by the entity. A reportable segment is a component of an entity for which there is an accounting requirement to report separate financial information on that component in the entity's financial statements.
The portion of the valuation allowance pertaining to the deferred tax asset representing potential future taxable deductions from net operating loss carryforwards for which it is more likely than not that a tax benefit will not be realized.
The aggregate costs incurred (1) in a planned search or critical investigation aimed at discovery of new knowledge with the hope that such knowledge will be useful in developing a new product or service, a new process or technique, or in bringing about a significant improvement to an existing product or process; or (2) to translate research findings or other knowledge into a plan or design for a new product or process or for a significant improvement to an existing product or process whether intended for sale or the entity's use, during the reporting period charged to research and development projects, including the costs of developing computer software up to the point in time of achieving technological feasibility, and costs allocated in accounting for a business combination to in-process projects deemed to have no alternative future use.
Carrying amount as of the balance sheet date of items used in storage, presentation or transportation of physical goods that are targeted for sale to end users.
Amount, after allowance for credit loss, of right to consideration from customer for product sold and service rendered in normal course of business, classified as current.
Amount of asset related to consideration paid in advance for costs that provide economic benefits within a future period of one year or the normal operating cycle, if longer.
Gross amount, as of the balance sheet date, of merchandise, goods, commodities, or supplies held for future sale or to be used in manufacturing, servicing or production process.
Carrying amount as of the balance sheet date of items used in storage, presentation or transportation of physical goods that are targeted for sale to end users.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Value of the investment at close of period. For schedules of investments that are categorized, the value would be aggregated by category. For investment in and advances to affiliates, if operations of any controlled companies are different in character from those of the company, group such affiliates within divisions and by type of activities.
The number of units sold in a private placement of each class of partners' capital account. Units represent shares of ownership of the general, limited, and preferred partners.
The charge against earnings resulting from the write down of long lived assets other than goodwill due to the difference between the carrying value and lower fair value.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The aggregate amount of recurring noncash expense charged against earnings in the period to allocate the cost of assets over their estimated remaining economic lives.
The aggregate expense charged against earnings to allocate the cost of intangible assets (nonphysical assets not used in production) in a systematic and rational manner to the periods expected to benefit from such assets. As a noncash expense, this element is added back to net income when calculating cash provided by or used in operations using the indirect method.
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Excludes cash and cash equivalents within disposal group and discontinued operation.
Useful life of finite-lived intangible assets, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.
Total loss recognized during the period from the impairment of goodwill plus the loss recognized in the period resulting from the impairment of the carrying amount of intangible assets, other than goodwill.
The amount of impairment loss recognized in the period resulting from the write-down of the carrying amount of a finite-lived intangible asset to fair value.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The carrying amount as of the balance sheet date due the entity from (a) agents and insureds, (b) uncollected premiums and (c) others, net of the allowance for doubtful accounts.
Fair value portion of borrowing which can be exchanged for a specified number of another security at the option of the issuer or the holder, for example, but not limited to, the entity's common stock.
Period of time between issuance and maturity of debt instrument, in PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The amount of the original debt being converted in a noncash (or part noncash) transaction. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period.
The 2021 Notes were issued with an Original Issue Discount (“OID”) of five percent (5%), a term of six months,
an annual interest rate of eight percent (8%) and convertible into shares of the Company’s common stock at a conversion price of
$6.00 per share.
Amount of increase (decrease) in additional paid in capital (APIC) resulting from recognition of deferred taxes for convertible debt with a beneficial conversion feature.
Amount of noncash expense included in interest expense to amortize debt discount and premium associated with the related debt instruments. Excludes amortization of financing costs. Alternate captions include noncash interest expense.
Carrying value as of the balance sheet date of long-term debt (with maturities initially due after one year or beyond the operating cycle if longer) identified as Convertible Notes Payable, excluding current portion. Convertible Notes Payable is a written promise to pay a note which can be exchanged for a specified amount of another, related security, at the option of the issuer and the holder.
The number of shares issued in exchange for the original debt being converted in a noncash (or part noncash) transaction. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or payments in the period.
The number of warrants issued in exchange for the original debt being converted in a noncash (or part noncash) transaction. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period.
The amount of expense provided in the period for legal costs incurred on or before the balance sheet date pertaining to resolved, pending or threatened litigation, including arbitration and mediation proceedings.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Period between issuance and expiration of outstanding warrant and right embodying unconditional obligation requiring redemption by transferring asset at specified or determinable date or upon event certain to occur, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Number of shares issued in lieu of cash for services contributed to the entity. Number of shares includes, but is not limited to, shares issued for services contributed by vendors and founders.
Number, after forfeiture, of shares or units issued under share-based payment arrangement. Excludes shares or units issued under employee stock ownership plan (ESOP).
Number of shares that have been repurchased during the period and have not been retired and are not held in treasury. Some state laws may govern the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.
the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.
Number of securities into which the class of warrant or right may be converted. For example, but not limited to, 500,000 warrants may be converted into 1,000,000 shares.
Total number of shares of other common stock instruments held by shareholders, such as exchangeable shares. May be all or portion of the number of common shares authorized.
Total number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
Including the current and noncurrent portions, carrying amount of debt identified as being convertible into another form of financial instrument (typically the entity's common stock) as of the balance sheet date, which originally required full repayment more than twelve months after issuance or greater than the normal operating cycle of the company.
Including the current and noncurrent portions, carrying value as of the balance sheet date of a written promise to pay a note, initially due after one year or beyond the operating cycle if longer, which can be exchanged for a specified amount of one or more securities (typically common stock), at the option of the issuer or the holder.
The maximum number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) permitted to be issued by an entity's charter and bylaws.
Total number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) issued to shareholders (includes related preferred shares that were issued, repurchased, and remain in the treasury). May be all or portion of the number of preferred shares authorized. Excludes preferred shares that are classified as debt.
Aggregate share number for all nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer) held by stockholders. Does not include preferred shares that have been repurchased.
Number of shares of stock issued as of the balance sheet date, including shares that had been issued and were previously outstanding but which are now held in the treasury.
Number of shares issued in lieu of cash for services contributed to the entity. Number of shares includes, but is not limited to, shares issued for services contributed by vendors and founders.
Number of shares that have been repurchased during the period and have not been retired and are not held in treasury. Some state laws may govern the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.
Equity impact of the value of stock that has been repurchased during the period and has not been retired and is not held in treasury. Some state laws may mandate the circumstances under which an entity may acquire its own stock and prescribe the accounting treatment therefore. This element is used when state law does not recognize treasury stock.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The number of shares into which fully or partially vestednon-option equity outstanding as of the balance sheet date can be currently converted under the non-option equity plan.
The weighted-average price as of the balance sheet date at which grantees can acquire the shares reserved for issuance on vested portions of non-option equity outstanding and currently exercisable under the non-option equity plan.
The number of grants made during the period on other than stock (or unit) option plans (for example, phantom stock or unit plan, stock or unit appreciation rights plan, performance target plan).
The estimated measure of the percentage by which a share price is expected to fluctuate during a period. Volatility also may be defined as a probability-weighted measure of the dispersion of returns about the mean. The volatility of a share price is the standard deviation of the continuously compounded rates of return on the share over a specified period. That is the same as the standard deviation of the differences in the natural logarithms of the stock prices plus dividends, if any, over the period.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The weighted average grant-date fair value of options granted during the reporting period as calculated by applying the disclosed option pricing methodology.
Expected term of award under share-based payment arrangement, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
Number of securities into which the class of warrant or right may be converted. For example, but not limited to, 500,000 warrants may be converted into 1,000,000 shares.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Period between issuance and expiration of outstanding warrant and right embodying unconditional obligation requiring redemption by transferring asset at specified or determinable date or upon event certain to occur, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
The estimated measure of the percentage by which a share price is expected to fluctuate during a period. Volatility also may be defined as a probability-weighted measure of the dispersion of returns about the mean. The volatility of a share price is the standard deviation of the continuously compounded rates of return on the share over a specified period. That is the same as the standard deviation of the differences in the natural logarithms of the stock prices plus dividends, if any, over the period.
The weighted average grant-date fair value of options granted during the reporting period as calculated by applying the disclosed option pricing methodology.
Expected term of award under share-based payment arrangement, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
Amount of consideration transferred, consisting of acquisition-date fair value of assets transferred by the acquirer, liabilities incurred by the acquirer, and equity interest issued by the acquirer.
Amount of currency on hand as well as demand deposits with banks or financial institutions, acquired at the acquisition date. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Total number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
Aggregate par or stated value of issued nonredeemable common stock (or common stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable common shares, par value and other disclosure concepts are in another section within stockholders' equity.
Sum of the carrying values as of the balance sheet date of the portions of long-term notes payable due within one year or the operating cycle if longer.
Amount of expense for salary and wage arising from service rendered by officer. Excludes allocated cost, labor-related nonsalary expense, and direct and overhead labor cost included in cost of good and service sold.
The amount of dividends paid to holders of record of shares of the entity's stock associated with an own-share lending arrangement in contemplation of a convertible debt offering or other financing, which will not be reimbursed by the counterparty (share borrower) to the arrangement.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Amount of lessee's undiscounted obligation for lease payment for operating lease to be paid in next fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
Amount of lessee's undiscounted obligation for lease payment for operating lease to be paid in fifth fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
Amount of lessee's undiscounted obligation for lease payment for operating lease to be paid in fourth fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
Amount of lessee's undiscounted obligation for lease payment for operating lease to be paid in third fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
Amount of lessee's undiscounted obligation for lease payment for operating lease to be paid in second fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
In doing so, Judge Liman suggested that a jury could find that the Koch Parties would be fully compensated if the parties simply
unwound the domain transfer, or that the jury might quantify the website’s value by looking to the amounts that the Koch
Parties had paid for other, similar websites: between $12.17 and $65.98
In doing so, Judge Liman suggested
that a jury could find that the Koch Parties would be fully compensated if the parties simply unwound the domain transfer, or that the
jury might quantify the website’s value by looking to the amounts that the Koch Parties had paid for other, similar websites: between
$12.17 and $65.98.
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Amount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Detail information of subsequent event by type. User is expected to use existing line items from elsewhere in the taxonomy as the primary line items for this disclosure, which is further associated with dimension and member elements pertaining to a subsequent event.
The number of shares into which fully or partially vestednon-option equity outstanding as of the balance sheet date can be currently converted under the non-option equity plan.
The weighted-average price as of the balance sheet date at which grantees can acquire the shares reserved for issuance on vested portions of non-option equity outstanding and currently exercisable under the non-option equity plan.
Carrying value as of the balance sheet date of obligations incurred through that date and payable to insurance entities to mitigate potential loss from various risks or to satisfy a promise to provide certain coverage's to employees. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
Carrying value as of the balance sheet date of obligations incurred and payable, pertaining to costs that are statutory in nature, are incurred on contractual obligations, or accumulate over time and for which invoices have not yet been received or will not be rendered. Examples include taxes, interest, rent and utilities. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
Amount of cash outflow for payment of premium on corporate-owned life insurance policy, classified as investing activities. Includes, but is not limited to, bank-owned life insurance policy.
The carrying amount as of the balance sheet date due the entity from (a) agents and insureds, (b) uncollected premiums and (c) others, net of the allowance for doubtful accounts.
XML
82
forms-1_htm.xml
IDEA: XBRL DOCUMENT
00017609032023-01-012023-03-310001760903dei:BusinessContactMember2023-01-012023-03-3100017609032022-12-3100017609032021-12-3100017609032023-03-3100017609032022-01-012022-12-3100017609032021-01-012021-12-3100017609032022-01-012022-03-310001760903us-gaap:TreasuryStockMember2020-12-310001760903us-gaap:CommonStockMember2020-12-310001760903JUPW:StockPayableMember2020-12-310001760903us-gaap:AdditionalPaidInCapitalMember2020-12-310001760903us-gaap:RetainedEarningsMember2020-12-3100017609032020-12-310001760903us-gaap:TreasuryStockMember2021-12-310001760903us-gaap:CommonStockMember2021-12-310001760903JUPW:StockPayableMember2021-12-310001760903us-gaap:AdditionalPaidInCapitalMember2021-12-310001760903us-gaap:RetainedEarningsMember2021-12-310001760903us-gaap:TreasuryStockCommonMember2021-12-310001760903JUPW:CommonStockPayableMember2021-12-310001760903us-gaap:TreasuryStockCommonMember2022-12-310001760903us-gaap:CommonStockMember2022-12-310001760903JUPW:CommonStockPayableMember2022-12-310001760903us-gaap:AdditionalPaidInCapitalMember2022-12-310001760903us-gaap:RetainedEarningsMember2022-12-310001760903us-gaap:TreasuryStockMember2021-01-012021-12-310001760903us-gaap:CommonStockMember2021-01-012021-12-310001760903JUPW:StockPayableMember2021-01-012021-12-310001760903us-gaap:AdditionalPaidInCapitalMember2021-01-012021-12-310001760903us-gaap:RetainedEarningsMember2021-01-012021-12-310001760903us-gaap:TreasuryStockMember2022-01-012022-12-310001760903us-gaap:CommonStockMember2022-01-012022-12-310001760903JUPW:StockPayableMember2022-01-012022-12-310001760903us-gaap:AdditionalPaidInCapitalMember2022-01-012022-12-310001760903us-gaap:RetainedEarningsMember2022-01-012022-12-310001760903us-gaap:TreasuryStockCommonMember2022-01-012022-12-310001760903JUPW:CommonStockPayableMember2022-01-012022-12-310001760903us-gaap:TreasuryStockCommonMember2023-01-012023-03-310001760903us-gaap:CommonStockMember2023-01-012023-03-310001760903JUPW:CommonStockPayableMember2023-01-012023-03-310001760903us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310001760903us-gaap:RetainedEarningsMember2023-01-012023-03-310001760903us-gaap:TreasuryStockMember2022-12-310001760903JUPW:StockPayableMember2022-12-310001760903us-gaap:TreasuryStockCommonMember2023-03-310001760903us-gaap:CommonStockMember2023-03-310001760903JUPW:CommonStockPayableMember2023-03-310001760903us-gaap:AdditionalPaidInCapitalMember2023-03-310001760903us-gaap:RetainedEarningsMember2023-03-3100017609032022-03-3100017609032021-11-0300017609032021-11-032021-11-030001760903JUPW:JupiterWellnessSponsorLlcMember2022-12-310001760903JUPW:JupiterWellnessAcquisitionCorpMember2023-01-012023-03-310001760903JUPW:JupiterWellnessAcquisitionCorpMember2021-11-032021-11-030001760903JUPW:JupiterWellnessSponsorLlcMember2023-03-310001760903srt:AffiliatedEntityMember2023-03-310001760903srt:AffiliatedEntityMember2022-12-310001760903JUPW:SecuredPromissoryNoteMemberJUPW:StockPruchaseAgreementMember2021-12-080001760903JUPW:NextFrontierPharmaceuticalsIncMember2022-01-060001760903JUPW:NextFrontierPharmaceuticalsIncMember2022-01-052022-01-070001760903JUPW:TwentyTwentyOneEarningsMember2022-02-272022-02-280001760903JUPW:TwentyTwentyTwoEarningsMember2022-02-272022-02-280001760903JUPW:SecuredPromissoryNoteMemberJUPW:StockPruchaseAgreementMemberJUPW:NextFrontierPharmaceuticalsIncMember2021-12-080001760903JUPW:SecuredPromissoryNoteMemberJUPW:StockPruchaseAgreementMemberJUPW:NextFrontierPharmaceuticalsIncMember2022-01-060001760903JUPW:SecuredPromissoryNoteMemberJUPW:StockPruchaseAgreementMemberJUPW:NextFrontierPharmaceuticalsIncMember2022-01-052022-01-070001760903JUPW:TwentyTwentyOneEarningsMember2022-03-012022-03-300001760903JUPW:TwentyTwentyTwoEarningsMember2022-03-012022-03-310001760903JUPW:MagicalBeastsMemberus-gaap:TrademarksAndTradeNamesMember2022-12-310001760903JUPW:MagicalBeastsMemberJUPW:CustomerBaseMember2022-12-310001760903JUPW:MagicalBeastsMemberJUPW:NonCompeteMember2022-12-310001760903JUPW:MagicalBeastsMemberus-gaap:GoodwillMember2022-12-310001760903JUPW:MagicalBeastsMember2022-12-310001760903JUPW:SRMEntertainmentMemberJUPW:DistributionAgreementsMember2022-12-310001760903JUPW:SRMEntertainmentMemberus-gaap:GoodwillMember2022-12-310001760903JUPW:SRMEntertainmentMember2022-12-310001760903JUPW:SRMEntertainmentMemberJUPW:DistributionAgreementsMember2023-03-310001760903JUPW:SRMEntertainmentMemberus-gaap:GoodwillMember2023-03-310001760903JUPW:SRMEntertainmentMember2023-03-310001760903JUPW:NonCompeteMember2022-01-012022-12-310001760903JUPW:MagicalBeastsMember2020-01-012020-12-310001760903JUPW:MagicalBeastsMember2020-12-310001760903JUPW:MagicalBeastsMember2021-01-012021-06-300001760903JUPW:MagicalBeastsMember2021-07-012021-09-300001760903JUPW:SRMEntertainmentMember2022-01-012022-12-310001760903JUPW:SRMEntertainmentMember2021-01-012021-12-310001760903JUPW:SRMEntertainmentMember2022-12-310001760903JUPW:SRMEntertainmentMember2021-12-310001760903JUPW:TwoLicensingAgreementMember2021-12-310001760903JUPW:TwoLicensingAgreementMember2021-01-012021-12-310001760903JUPW:TerminatedLicenseMember2021-01-012021-12-310001760903JUPW:TerminatedLicenseMember2022-01-012022-12-310001760903JUPW:ClinicalResearchAgreementMember2022-01-012022-12-310001760903JUPW:ClinicalResearchAgreementMember2022-12-310001760903JUPW:TwoLicensingAgreementMember2020-01-012021-12-310001760903JUPW:TwentyTwentyOneEarningsMemberJUPW:TwoLicensingAgreementMember2022-01-012022-12-310001760903JUPW:TwentyTwentyTwoEarningsMemberJUPW:TwoLicensingAgreementMember2022-01-012022-12-310001760903us-gaap:IntellectualPropertyMember2023-03-310001760903us-gaap:IntellectualPropertyMember2022-12-310001760903JUPW:ClinicalReserachAgreementMember2022-01-012022-12-310001760903JUPW:GeneralLiabilityAndDirectorAndOfficerMember2022-12-310001760903JUPW:GeneralLiabilityAndDirectorAndOfficerMember2022-01-012022-12-3100017609032021-01-3100017609032021-01-012021-01-3100017609032021-05-310001760903JUPW:ConvertiblePromissoryNotesOneMember2021-05-310001760903JUPW:ConvertiblePromissoryNotesTwoMember2021-05-310001760903JUPW:ConvertiblePromissoryNotesThreeMember2021-05-3100017609032021-05-012021-05-310001760903JUPW:ConvertiblePromissoryNotesMember2021-01-012021-12-310001760903JUPW:ConvertiblePromissoryNotesMember2021-12-310001760903JUPW:TwentyTwentyTwoConvertibleNotesOneMember2022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesTwoMember2022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesOneMember2022-04-192022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesTwoMember2022-04-192022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesMember2022-04-192022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesMember2022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesMember2022-01-012022-12-310001760903JUPW:TwentyTwentyTwoConvertibleNotesMember2023-01-012023-03-3100017609032021-05-100001760903us-gaap:MeasurementInputExpectedTermMember2021-05-082021-05-100001760903us-gaap:MeasurementInputExercisePriceMember2021-05-100001760903JUPW:MeasurementInputMarketPriceOnGrantDateMember2021-05-100001760903us-gaap:MeasurementInputPriceVolatilityMember2021-05-100001760903us-gaap:MeasurementInputRiskFreeInterestRateMember2021-05-1000017609032021-05-050001760903us-gaap:MeasurementInputExpectedTermMember2021-05-032021-05-050001760903us-gaap:MeasurementInputExercisePriceMember2021-05-050001760903JUPW:MeasurementInputMarketPriceOnGrantDateMember2021-05-050001760903us-gaap:MeasurementInputPriceVolatilityMember2021-05-050001760903us-gaap:MeasurementInputRiskFreeInterestRateMember2021-05-0500017609032021-05-190001760903us-gaap:MeasurementInputExpectedTermMember2021-05-172021-05-190001760903us-gaap:MeasurementInputExercisePriceMember2021-05-190001760903JUPW:MeasurementInputMarketPriceOnGrantDateMember2021-05-190001760903us-gaap:MeasurementInputPriceVolatilityMember2021-05-190001760903us-gaap:MeasurementInputRiskFreeInterestRateMember2021-05-1900017609032022-04-200001760903us-gaap:MeasurementInputExpectedTermMember2022-04-192022-04-200001760903us-gaap:MeasurementInputExercisePriceMember2022-04-200001760903JUPW:MeasurementInputMarketPriceOnGrantDateMember2022-04-200001760903us-gaap:MeasurementInputPriceVolatilityMember2022-04-200001760903us-gaap:MeasurementInputRiskFreeInterestRateMember2022-04-200001760903JUPW:MagicalBeastsLLCMember2020-12-310001760903JUPW:MagicalBeastsLLCMember2020-01-012020-12-3100017609032020-08-012020-08-3100017609032020-10-012020-10-310001760903JUPW:FederalPaycheckProtectionProgramMember2020-01-012020-12-310001760903JUPW:EconomicInjuryDisasterLoanProgramMember2020-01-012020-12-310001760903JUPW:FederalPaycheckProtectionProgramMember2021-01-012021-12-310001760903JUPW:EconomicInjuryDisasterLoanProgramMember2021-01-012021-12-310001760903JUPW:EconomicInjuryDisasterLoanProgramMember2021-12-310001760903JUPW:EconomicInjuryDisasterLoanProgramMember2023-03-310001760903JUPW:EconomicInjuryDisasterLoanProgramMember2022-12-310001760903srt:DirectorMember2021-01-012021-12-310001760903srt:OfficerMember2021-01-012021-12-310001760903JUPW:WhitleyMember2021-01-012021-12-310001760903JUPW:ConsultingAgreementMember2021-01-012021-12-310001760903JUPW:TwelveConsultingAgreementMember2021-01-012021-12-310001760903JUPW:TwoLicenseAgreementsMember2021-01-012021-12-310001760903JUPW:TwoLicenseAgreementsMember2021-12-310001760903JUPW:TwoLicenseAgreementsMember2022-12-310001760903JUPW:PublicOfferingMember2021-07-012021-07-310001760903JUPW:PublicOfferingMember2021-07-310001760903us-gaap:WarrantMember2021-07-012021-07-310001760903us-gaap:WarrantMember2021-07-3100017609032021-07-012021-07-3100017609032021-07-310001760903JUPW:ConsultingAgreementMember2022-01-012022-12-310001760903JUPW:OneConvertiblePromissoryNotesMemberJUPW:LoanAgreementMember2022-04-192022-04-200001760903JUPW:TwoConvertiblePromissoryNotesMemberJUPW:LoanAgreementMember2022-04-192022-04-200001760903JUPW:OneConvertiblePromissoryNotesMemberJUPW:LoanAgreementMember2022-04-200001760903JUPW:TwoConvertiblePromissoryNotesMemberJUPW:LoanAgreementMember2022-04-200001760903JUPW:LoanAgreementMember2022-04-192022-04-200001760903JUPW:TwentyTwentyTwoConvertibleNotesMember2022-12-310001760903JUPW:CommonStockPayableMemberJUPW:ConsultingAgreementMember2023-01-012023-03-310001760903JUPW:CommonStockPayableMemberJUPW:ConsultingAgreementMember2022-01-012022-12-3100017609032022-07-262022-07-260001760903JUPW:RDAgreementMember2023-01-222023-01-230001760903JUPW:RDAgreementMember2023-01-230001760903us-gaap:CommonStockMemberJUPW:RDAgreementMember2023-01-230001760903JUPW:ConvertibleNoteWarrantsMember2022-12-310001760903JUPW:ConvertibleNoteWarrantsMember2021-12-310001760903JUPW:PublicOfferingWarrantsMember2022-12-310001760903JUPW:UnderwriterMemberJUPW:PublicOfferingWarrantsMember2022-12-310001760903JUPW:OfficersDirectorsEmployeesMember2021-01-012021-12-310001760903srt:MinimumMemberJUPW:OfficersDirectorsEmployeesMember2021-01-012021-12-310001760903srt:MaximumMemberJUPW:OfficersDirectorsEmployeesMember2021-01-012021-12-310001760903JUPW:OfficersDirectorsEmployeesMember2022-01-012022-12-310001760903JUPW:OptionsMember2022-01-012022-12-310001760903srt:MinimumMemberJUPW:ConvertibleNoteWarrantsMember2022-12-310001760903srt:MaximumMemberJUPW:ConvertibleNoteWarrantsMember2022-12-310001760903JUPW:CommonWarrantsMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903JUPW:CommonWarrantsMemberJUPW:PIPEAgreementMember2023-01-190001760903JUPW:OneCommonWarrantMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903JUPW:TwoCommonWarrantsMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903srt:MinimumMemberJUPW:OfficersDirectorsEmployeesMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:OfficersDirectorsEmployeesMember2022-01-012022-12-310001760903us-gaap:EmployeeStockOptionMember2023-03-310001760903us-gaap:EmployeeStockOptionMember2022-12-310001760903JUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903JUPW:PublicOfferingWarrantsMember2022-01-012022-12-310001760903JUPW:ConvertibleNoteWarrantsMember2023-01-012023-03-310001760903JUPW:PIPEWarrantsMember2023-01-012023-03-310001760903srt:MinimumMemberJUPW:ScenarioOneMemberJUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:ScenarioOneMemberJUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioOneMemberJUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioOneMemberJUPW:ConvertibleNoteWarrantsMember2022-12-310001760903JUPW:ScenarioTwoMemberJUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioTwoMemberJUPW:ConvertibleNoteWarrantsMember2022-12-310001760903JUPW:ScenarioThreeMemberJUPW:ConvertibleNoteWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioThreeMemberJUPW:ConvertibleNoteWarrantsMember2022-12-310001760903JUPW:ScenarioOneMemberJUPW:PublicOfferingWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioOneMemberJUPW:PublicOfferingWarrantsMember2022-12-310001760903JUPW:ScenarioTwoMemberJUPW:PublicOfferingWarrantsMember2022-01-012022-12-310001760903JUPW:ScenarioTwoMemberJUPW:PublicOfferingWarrantsMember2022-12-310001760903JUPW:ConvertibleNoteWarrantsMember2021-01-012021-12-310001760903us-gaap:IPOMember2021-01-012021-12-310001760903us-gaap:IPOMember2022-01-012022-12-310001760903srt:MinimumMemberJUPW:ScenarioOneMemberJUPW:OptionsMember2022-12-310001760903srt:MinimumMemberJUPW:ScenarioOneMemberJUPW:OptionsMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:ScenarioOneMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioOneMemberJUPW:OptionsMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:ScenarioOneMemberJUPW:OptionsMember2022-12-310001760903srt:MinimumMemberJUPW:ScenarioTwoMemberJUPW:OptionsMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:ScenarioTwoMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioTwoMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioTwoMemberJUPW:OptionsMember2022-12-310001760903srt:MinimumMemberJUPW:ScenarioThreeMemberJUPW:OptionsMember2022-01-012022-12-310001760903srt:MaximumMemberJUPW:ScenarioThreeMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioThreeMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioThreeMemberJUPW:OptionsMember2022-12-310001760903JUPW:ScenarioFourMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioFourMemberJUPW:OptionsMember2022-12-310001760903JUPW:ScenarioFiveMemberJUPW:OptionsMember2022-01-012022-12-310001760903JUPW:ScenarioFiveMemberJUPW:OptionsMember2022-12-310001760903JUPW:ScenarioOneMemberJUPW:PIPEWarrantsMember2023-01-012023-03-310001760903JUPW:ScenarioOneMemberJUPW:PIPEWarrantsMember2023-03-310001760903JUPW:ScenarioTwoMemberJUPW:PIPEWarrantsMember2023-01-012023-03-310001760903JUPW:ScenarioTwoMemberJUPW:PIPEWarrantsMember2023-03-310001760903JUPW:ScenarioOneMemberJUPW:OptionsMember2023-01-012023-03-310001760903JUPW:ScenarioOneMemberJUPW:OptionsMember2023-03-310001760903JUPW:ScenarioTwoMemberJUPW:OptionsMember2023-01-012023-03-310001760903srt:MinimumMemberJUPW:ScenarioTwoMemberJUPW:OptionsMember2023-03-310001760903srt:MaximumMemberJUPW:ScenarioTwoMemberJUPW:OptionsMember2023-03-3100017609032020-02-202020-02-2100017609032020-02-2100017609032020-07-0600017609032020-10-1200017609032020-11-012020-11-3000017609032020-11-3000017609032021-01-2500017609032021-01-232021-01-250001760903srt:MaximumMember2021-01-250001760903srt:MinimumMember2021-01-250001760903srt:MaximumMember2021-01-232021-01-250001760903JUPW:MsWhitleyMember2021-02-280001760903JUPW:MsWhitleyMember2021-02-012021-02-280001760903JUPW:MagicalBeastsLLCMember2022-01-012022-12-310001760903JUPW:MagicalBeastsAcquisitionMember2020-02-202020-02-210001760903JUPW:MagicalBeastsAcquisitionMember2020-02-210001760903JUPW:MagicalBeastsLLCMember2020-02-202020-02-210001760903JUPW:MagicalBeastsLLCMember2020-02-210001760903JUPW:SRMEntertainmentLTDMember2020-11-292020-11-300001760903JUPW:SRMEntertainmentLTDMember2020-11-300001760903JUPW:SRMEntertainmentLTDMemberJUPW:ShareExchangeAgreementMember2020-11-300001760903us-gaap:CommonStockMember2020-11-292020-11-300001760903JUPW:SRMEntertainmentLTDMemberJUPW:EscrowMemberJUPW:ShareExchangeAgreementMember2020-11-292020-11-300001760903JUPW:SRMEntertainmentLTDMemberus-gaap:CommonStockMemberJUPW:ShareExchangeAgreementMember2020-11-292020-11-300001760903JUPW:SRMEntertainmentLTDMember2021-01-012021-01-150001760903JUPW:SRMEntertainmentLTDMemberJUPW:EscrowMember2020-01-012020-12-310001760903JUPW:SRMEntertainmentMember2022-01-012022-12-310001760903us-gaap:OperatingExpenseMember2016-02-290001760903us-gaap:OperatingExpenseMember2022-12-310001760903us-gaap:OperatingExpenseMember2021-12-3100017609032020-08-012020-08-0600017609032020-08-0600017609032020-08-052020-08-0600017609032016-02-290001760903us-gaap:OperatingSegmentsMemberJUPW:JupiterWellnessMember2022-01-012022-12-310001760903us-gaap:OperatingSegmentsMemberJUPW:JupiterWellnessMember2021-01-012021-12-310001760903us-gaap:OperatingSegmentsMemberJUPW:SRMEntertainmentMember2022-01-012022-12-310001760903us-gaap:OperatingSegmentsMemberJUPW:SRMEntertainmentMember2021-01-012021-12-310001760903us-gaap:OperatingSegmentsMember2022-01-012022-12-310001760903us-gaap:OperatingSegmentsMember2021-01-012021-12-310001760903us-gaap:OperatingSegmentsMemberJUPW:JupiterWellnessMember2023-01-012023-03-310001760903us-gaap:OperatingSegmentsMemberJUPW:JupiterWellnessMember2022-01-012022-03-310001760903us-gaap:OperatingSegmentsMemberJUPW:SRMEntertainmentMember2023-01-012023-03-310001760903us-gaap:OperatingSegmentsMemberJUPW:SRMEntertainmentMember2022-01-012022-03-310001760903us-gaap:OperatingSegmentsMember2023-01-012023-03-310001760903us-gaap:OperatingSegmentsMember2022-01-012022-03-310001760903JUPW:CommonWarrantsMemberus-gaap:SubsequentEventMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903JUPW:CommonWarrantsMemberus-gaap:SubsequentEventMemberJUPW:PIPEAgreementMember2023-01-190001760903JUPW:OneCommonStockWarrantMemberus-gaap:SubsequentEventMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903JUPW:TwoCommonWarrantsMemberus-gaap:SubsequentEventMemberJUPW:PIPEAgreementMember2023-01-182023-01-190001760903us-gaap:SubsequentEventMemberJUPW:RDAgreementMember2023-01-222023-01-230001760903us-gaap:SubsequentEventMemberJUPW:RDAgreementMember2023-01-230001760903us-gaap:CommonStockMemberus-gaap:SubsequentEventMemberJUPW:RDAgreementMember2023-01-190001760903us-gaap:SubsequentEventMemberJUPW:RDAgreementMember2023-01-190001760903us-gaap:SubsequentEventMemberJUPW:RDAgreementMember2023-01-182023-01-190001760903JUPW:GeneralLiabilityAndDirectorAndOfficerMember2023-03-310001760903JUPW:ConvertibleNoteWarrantsOneMember2022-01-012022-12-310001760903us-gaap:IPOMember2023-01-012023-03-31iso4217:USDsharesiso4217:USDsharespureJUPW:Segments0001760903trueS-1/AP5YP5YAmendment No. 1Jupiter Wellness, Inc.DE82-24558801061 E. IndiantownSuite 110JupiterFL33477(561)244-7100Brian S. JohnJupiter Wellness, Inc.1061 E. IndiantownSuite 110JupiterFL33477(561)244-7100Non-accelerated Filertruetruefalse1931068117545584414043042666475306953198141146173022917373290830067514891627974564397779731129153336441737500094193794193761827109055869076318867465192718812429282000000164170118102366619160508475334754745055101569085519659695961502516922650460.0010.00110000010000000000.0010.0011000000001000000002238888822388888240460012404600122339240465376392951668019477000285000-50597674-353746463665594166024198690763188674656196743287627351703862340788102635753548512516279173066511450000300000100000010000000149662792760665117187323128636817361061544699704-1283106-1029079-15223028-28100245-0.69-1.692210670316603788106558331065611657286-72744014393541110662581106628307248283183141251751255248755250001868321875603095604961789496179028500040541934340983222407222-22270818708185046982504698214465301446530-28100245-28100245240460012404628500051668019-3537464616602419240460012404628500051668019-353746461660241992500092586120086212528256172880045-28256172825-28252880045-28256172880045-288004525000025027725027750016441841644184142169142169-56496-575719200019200020482702048270-15223028-15223028223388882233947700053763929505976743665594223388882233947700053763929505976743665594-15223028-2810024532445649387965937209958051879171104477160403042500037023449975136692001450000300000100000010000000196812447721-153334-102252-477894013981371387834268426055409315253681471-130234-8648125000-6395942-756764514991882971500002908300100000010000000150000043000-2471991-13146597283183141880000296750031500007081828800459073241272187711-95555728206632-982349074923901175455842621681931068117545582775005604967069771446530572880045222870406525000<p id="xdx_80B_eus-gaap--OrganizationConsolidationBasisOfPresentationBusinessDescriptionAndAccountingPoliciesTextBlock_zneED5X2u1gi" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
1 - <span id="xdx_82C_zwdDFSC9URD3">Organization and Business Operations</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Jupiter
Wellness, Inc. (the “Company”) was formed on October 24, 2018 as CBD Brands, Inc. under the laws of the State of Delaware,
and is headquartered in Jupiter, Florida. The Company is a cutting-edge developer of cannabidiol (CBD) based medical therapeutics and
wellness products. The Company’s clinical pipeline of prescription CBD-enhanced skin care therapeutics addresses indications including
eczema, burns, herpes cold sores, and skin cancer. We are in the early stage of manufacturing, distributing, and marketing a diverse
line of consumer products infused with CBD.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Going
Concern Consideration</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">As
of December 31, 2022 and 2021, the Company had an accumulated deficits of $<span id="xdx_901_eus-gaap--RetainedEarningsAccumulatedDeficit_iNI_pp0p0_di_c20221231_zaO7BvhtGxW">50,597,674
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">and $<span id="xdx_907_eus-gaap--RetainedEarningsAccumulatedDeficit_iNI_pp0p0_di_c20211231_zebAiD2psF58">35,374,646</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">,
respectively, and cash flow used in operations of $<span id="xdx_908_eus-gaap--NetCashProvidedByUsedInOperatingActivities_iN_pp0p0_di_c20220101__20221231_zT37nqB4sq57">6,395,942
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">and $<span id="xdx_90C_eus-gaap--NetCashProvidedByUsedInOperatingActivities_iN_pp0p0_di_c20210101__20211231_zk91ScQPepRe">7,567,645
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">for the years ended December 31, 2022 and 2021.
The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development plans. As of
December 31, 2022, the Company had $<span id="xdx_903_eus-gaap--Cash_iI_c20221231_zzHtZvno7r45" title="Cash">1,931,068</span> in cash and working capital of $<span id="xdx_90F_ecustom--WorkingCapital_iI_c20221231_zf1olIcO2IH9" title="Working capital">2,245,979</span>. These conditions have raised doubt about the
Company’s ability to continue as a going concern as noted by our auditors, M&K CPAS, PLLC.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
-50597674-35374646-6395942-756764519310682245979<p id="xdx_80C_eus-gaap--SignificantAccountingPoliciesTextBlock_z1syyC995iGg" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
2 - <span id="xdx_827_z39SHYoiF2t5">Significant Accounting Policies</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84A_eus-gaap--BasisOfAccountingPolicyPolicyTextBlock_zITJA8ngxETf" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86D_zq5Ui9xSecxb">Basis
of Presentation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_849_ecustom--EmergingGrowthCompanyStatusPolicyTextBlock_zKu2ePJbAuB9" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_869_zU7KauejHtRf">Emerging
Growth Company Status</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"/>
<p id="xdx_84F_eus-gaap--UseOfEstimates_zp41ZLqv1kZ7" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_zsDwAQTcPq67">Use
of Estimates</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_847_eus-gaap--CashAndCashEquivalentsPolicyTextBlock_zedlEkcjSCSc" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86F_zinQUmY3eabj">Cash
and Cash Equivalents</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were <span id="xdx_900_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20221231_zb80n6Gtrah6" title="Cash equivalents">no</span> cash equivalents as of December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84A_eus-gaap--InventoryPolicyTextBlock_z1h5gmBL4SKa" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_865_z75PtbpoJtU">Inventory</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting. During the year ended December 31, 2022, The Company determined that certain
of our inventory items were either slow moving, expired or discontinued. As a result, the Company write-off a total of $<span id="xdx_90C_eus-gaap--InventoryGross_iI_c20221231_zqPTgWoepQgh" title="Write-off">152,432 </span>consisting
of raw materials of $<span id="xdx_905_eus-gaap--InventoryRawMaterials_iI_c20221231_zYRtASfSwu39" title="Raw materials">23,623</span>, finished goods of $<span id="xdx_906_eus-gaap--InventoryFinishedGoods_iI_c20221231_z8WqD6GsFRg8" title="Finished goods">123,094</span> and packaging of $<span id="xdx_90A_eus-gaap--RetailRelatedInventoryPackagingAndOtherSupplies_iI_c20221231_zMzaOSLxZDLf" title="Packaging">5,715</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84B_eus-gaap--InvestmentPolicyTextBlock_zEYGSvQA55Nl" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_860_zbwCszmBKvCj">Investments
Held-to-Maturity</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_847_eus-gaap--SegmentReportingPolicyPolicyTextBlock_zyy8riesJJ4g" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_ziwhlMvgerI5">Segment
Reporting</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84A_eus-gaap--EarningsPerSharePolicyTextBlock_zvBWe3s8R3ef" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_865_zL7d5l6yLsoi">Net
Loss per Common Share</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.</span></p>
<p id="xdx_897_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zTim5swI8gD6" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span><span id="xdx_8BE_zDLM1o127I7d" style="display: none; font-family: Times New Roman, Times, Serif">Schedule
of Net Loss per Common Share</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_496_20220101__20221231_zhXchPPVkCye" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_494_20210101__20211231_zsn8Y3DDpbPd" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="6" style="text-align: center">For the Years</td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended December 31,</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 68%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"/><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zsEMTxef7Gv2" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(15,223,028</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(28,100,245</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_403_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_409_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for diluted earnings per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--EarningsPerShareBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt">Basic (loss) per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.69</td><td style="padding-bottom: 1pt; text-align: left">)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(1.69</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr>
<tr id="xdx_401_eus-gaap--EarningsPerShareDiluted_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt">Diluted (loss) per share</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(0.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(1.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td></tr>
</table>
<p id="xdx_8A0_z2TEdlMRk7Ub" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_842_eus-gaap--FairValueOfFinancialInstrumentsPolicy_zlRXbxZs1243" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_zqG60eUGozrg">Fair
Value of Financial Instruments</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84C_eus-gaap--RevenueFromContractWithCustomerPolicyTextBlock_zbfOkUitlSbe" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_zK6U4tJfkQ3l">Revenue
Recognition</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customer”).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table border="0" cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; margin-top: 0pt; margin-bottom: 0pt">
<tr style="vertical-align: top">
<td style="width: 0.5in"> </td>
<td style="text-align: justify; width: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify the contract with a customer;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify the performance obligations in the contract;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">determine the transaction price;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">allocate the transaction price to performance obligations in
the contract; and</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">recognize revenue as the performance obligation is satisfied.</span></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_840_eus-gaap--FinanceLoanAndLeaseReceivablesHeldForInvestmentAllowanceAndNonperformingLoansPolicy_z0SC9UCQiM9b" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_z1zXa6PTwvPf">Accounts
Receivable and Credit Risk</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. At December,
2022 and 2021, the Company has recognized no additional allowance for doubtful collections.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--ImpairmentOrDisposalOfLongLivedAssetsPolicyTextBlock_zLd4GtYbXkGk" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_869_z7my0QzthoZb">Impairment
of Long-Lived Assets</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_843_eus-gaap--GoodwillAndIntangibleAssetsGoodwillPolicy_zVRcNtHSWnYb" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86C_z5Vafngz11I1">Goodwill
and Intangible Assets</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in">We conducted our annual impairment
tests of goodwill as of December 31, 2022 and 2021. There was no impairment in the years ended December 31, 2022 and 2021.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $<span id="xdx_904_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20220101__20221231_zLKMKL1h3HZe">1,450,000</span> and $<span id="xdx_908_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20210101__20211231_z9ddfbJuum55">300,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">during the years ended December 31, 2022 and
2021, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_843_eus-gaap--ForeignCurrencyTransactionsAndTranslationsPolicyTextBlock_ztGXOBEG8qIb" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86A_z4UtnKlC0c5h">Foreign
Currency Translation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the years ended December 31, 2022 and 2021 and the cumulative
translation gains and losses as of December 31, 2022 and 2021 were not material.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--ResearchAndDevelopmentExpensePolicy_zbm6qfvAmYPj" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_863_zzEouq2UOTN">Research
and Development</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $<span id="xdx_900_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20220101__20221231_zNWxoUdP9LL9" title="Research and development expense">1,637,117</span> and $<span id="xdx_90E_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20210101__20211231_zQGb7buQpgha" title="Research and development expense">1,079,362</span> for the years ended December 31, 2022 and 2021, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84C_eus-gaap--CompensationRelatedCostsPolicyTextBlock_z63qOQwY3wTa" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_zUoy1BLZLIJc">Stock
Based Compensation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--IncomeTaxPolicyTextBlock_zkXPvRxINnY9" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_861_zANA7rXt077a">Income
Taxes</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $<span id="xdx_901_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zT9RNcjRnZq2">7,110,329</span> less a valuation allowance in the amount of approximately $<span id="xdx_901_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zmXk3I7kcjf6">7,110,329</span>. <span>Due to</span>
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_844_ecustom--RelatedPartiesPolicyTextBlock_zHOEIJsXFkk3" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_868_zc5o8zCN0cf6">Related
parties</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zZy17EkmF1Fc" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86F_zauKp0Qdwkv9">Recent
Accounting Pronouncements</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.</span></p>
<p id="xdx_855_zzkrBHMUaNKc" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84A_eus-gaap--BasisOfAccountingPolicyPolicyTextBlock_zITJA8ngxETf" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86D_zq5Ui9xSecxb">Basis
of Presentation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_849_ecustom--EmergingGrowthCompanyStatusPolicyTextBlock_zKu2ePJbAuB9" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_869_zU7KauejHtRf">Emerging
Growth Company Status</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"/>
<p id="xdx_84F_eus-gaap--UseOfEstimates_zp41ZLqv1kZ7" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_zsDwAQTcPq67">Use
of Estimates</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_847_eus-gaap--CashAndCashEquivalentsPolicyTextBlock_zedlEkcjSCSc" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86F_zinQUmY3eabj">Cash
and Cash Equivalents</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were <span id="xdx_900_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20221231_zb80n6Gtrah6" title="Cash equivalents">no</span> cash equivalents as of December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
0<p id="xdx_84A_eus-gaap--InventoryPolicyTextBlock_z1h5gmBL4SKa" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_865_z75PtbpoJtU">Inventory</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods sold.
Inventory is based upon the average cost method of accounting. During the year ended December 31, 2022, The Company determined that certain
of our inventory items were either slow moving, expired or discontinued. As a result, the Company write-off a total of $<span id="xdx_90C_eus-gaap--InventoryGross_iI_c20221231_zqPTgWoepQgh" title="Write-off">152,432 </span>consisting
of raw materials of $<span id="xdx_905_eus-gaap--InventoryRawMaterials_iI_c20221231_zYRtASfSwu39" title="Raw materials">23,623</span>, finished goods of $<span id="xdx_906_eus-gaap--InventoryFinishedGoods_iI_c20221231_z8WqD6GsFRg8" title="Finished goods">123,094</span> and packaging of $<span id="xdx_90A_eus-gaap--RetailRelatedInventoryPackagingAndOtherSupplies_iI_c20221231_zMzaOSLxZDLf" title="Packaging">5,715</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
152432236231230945715<p id="xdx_84B_eus-gaap--InvestmentPolicyTextBlock_zEYGSvQA55Nl" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_860_zbwCszmBKvCj">Investments
Held-to-Maturity</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_847_eus-gaap--SegmentReportingPolicyPolicyTextBlock_zyy8riesJJ4g" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_ziwhlMvgerI5">Segment
Reporting</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84A_eus-gaap--EarningsPerSharePolicyTextBlock_zvBWe3s8R3ef" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_865_zL7d5l6yLsoi">Net
Loss per Common Share</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.</span></p>
<p id="xdx_897_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zTim5swI8gD6" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span><span id="xdx_8BE_zDLM1o127I7d" style="display: none; font-family: Times New Roman, Times, Serif">Schedule
of Net Loss per Common Share</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_496_20220101__20221231_zhXchPPVkCye" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_494_20210101__20211231_zsn8Y3DDpbPd" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="6" style="text-align: center">For the Years</td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended December 31,</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 68%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"/><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zsEMTxef7Gv2" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(15,223,028</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(28,100,245</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_403_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_409_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for diluted earnings per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--EarningsPerShareBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt">Basic (loss) per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.69</td><td style="padding-bottom: 1pt; text-align: left">)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(1.69</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr>
<tr id="xdx_401_eus-gaap--EarningsPerShareDiluted_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt">Diluted (loss) per share</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(0.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(1.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td></tr>
</table>
<p id="xdx_8A0_z2TEdlMRk7Ub" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_897_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zTim5swI8gD6" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span><span id="xdx_8BE_zDLM1o127I7d" style="display: none; font-family: Times New Roman, Times, Serif">Schedule
of Net Loss per Common Share</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_496_20220101__20221231_zhXchPPVkCye" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" id="xdx_494_20210101__20211231_zsn8Y3DDpbPd" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="6" style="text-align: center">For the Years</td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended December 31,</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2021</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 68%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"/><td style="width: 12%; text-align: right"/><td style="width: 1%; text-align: left"/></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zsEMTxef7Gv2" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(15,223,028</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(28,100,245</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_403_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_409_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Denominator for diluted earnings per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">22,106,703</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">16,603,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--EarningsPerShareBasic_i_pdd" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt">Basic (loss) per share</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.69</td><td style="padding-bottom: 1pt; text-align: left">)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(1.69</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr>
<tr id="xdx_401_eus-gaap--EarningsPerShareDiluted_i_pdd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt">Diluted (loss) per share</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(0.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(1.69</td><td style="padding-bottom: 2.5pt; text-align: left">)</td></tr>
</table>
-15223028-2810024522106703166037882210670316603788-0.69-1.69-0.69-1.69<p id="xdx_842_eus-gaap--FairValueOfFinancialInstrumentsPolicy_zlRXbxZs1243" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_zqG60eUGozrg">Fair
Value of Financial Instruments</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84C_eus-gaap--RevenueFromContractWithCustomerPolicyTextBlock_zbfOkUitlSbe" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_zK6U4tJfkQ3l">Revenue
Recognition</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customer”).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table border="0" cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; margin-top: 0pt; margin-bottom: 0pt">
<tr style="vertical-align: top">
<td style="width: 0.5in"> </td>
<td style="text-align: justify; width: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify the contract with a customer;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify the performance obligations in the contract;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">determine the transaction price;</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">allocate the transaction price to performance obligations in
the contract; and</span></td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"> </td>
<td style="text-align: justify"> </td></tr>
<tr style="vertical-align: top">
<td> </td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">recognize revenue as the performance obligation is satisfied.</span></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_840_eus-gaap--FinanceLoanAndLeaseReceivablesHeldForInvestmentAllowanceAndNonperformingLoansPolicy_z0SC9UCQiM9b" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86B_z1zXa6PTwvPf">Accounts
Receivable and Credit Risk</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. At December,
2022 and 2021, the Company has recognized no additional allowance for doubtful collections.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--ImpairmentOrDisposalOfLongLivedAssetsPolicyTextBlock_zLd4GtYbXkGk" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_869_z7my0QzthoZb">Impairment
of Long-Lived Assets</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_843_eus-gaap--GoodwillAndIntangibleAssetsGoodwillPolicy_zVRcNtHSWnYb" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86C_z5Vafngz11I1">Goodwill
and Intangible Assets</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in">We conducted our annual impairment
tests of goodwill as of December 31, 2022 and 2021. There was no impairment in the years ended December 31, 2022 and 2021.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $<span id="xdx_904_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20220101__20221231_zLKMKL1h3HZe">1,450,000</span> and $<span id="xdx_908_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20210101__20211231_z9ddfbJuum55">300,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">during the years ended December 31, 2022 and
2021, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
1450000300000<p id="xdx_843_eus-gaap--ForeignCurrencyTransactionsAndTranslationsPolicyTextBlock_ztGXOBEG8qIb" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86A_z4UtnKlC0c5h">Foreign
Currency Translation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Gains and losses from foreign currency transactions and translation for the years ended December 31, 2022 and 2021 and the cumulative
translation gains and losses as of December 31, 2022 and 2021 were not material.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--ResearchAndDevelopmentExpensePolicy_zbm6qfvAmYPj" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_863_zzEouq2UOTN">Research
and Development</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $<span id="xdx_900_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20220101__20221231_zNWxoUdP9LL9" title="Research and development expense">1,637,117</span> and $<span id="xdx_90E_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20210101__20211231_zQGb7buQpgha" title="Research and development expense">1,079,362</span> for the years ended December 31, 2022 and 2021, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
16371171079362<p id="xdx_84C_eus-gaap--CompensationRelatedCostsPolicyTextBlock_z63qOQwY3wTa" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_866_zUoy1BLZLIJc">Stock
Based Compensation</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to nonemployees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--IncomeTaxPolicyTextBlock_zkXPvRxINnY9" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_861_zANA7rXt077a">Income
Taxes</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $<span id="xdx_901_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zT9RNcjRnZq2">7,110,329</span> less a valuation allowance in the amount of approximately $<span id="xdx_901_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zmXk3I7kcjf6">7,110,329</span>. <span>Due to</span>
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
71103297110329<p id="xdx_844_ecustom--RelatedPartiesPolicyTextBlock_zHOEIJsXFkk3" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_868_zc5o8zCN0cf6">Related
parties</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zZy17EkmF1Fc" style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_86F_zauKp0Qdwkv9">Recent
Accounting Pronouncements</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.</span></p>
<p id="xdx_803_eus-gaap--AccountsAndNontradeReceivableTextBlock_zWpo3duqOoti" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
3 - <span id="xdx_827_zQeU4szHM21h">Accounts Receivable</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2022 and 2021, the Company had accounts receivable of $<span id="xdx_906_eus-gaap--AccountsReceivableNetCurrent_iI_pp0p0_c20221231_zliCIWYj9Jph" title="Accounts receivable">647,530</span> and $<span id="xdx_909_eus-gaap--AccountsReceivableNetCurrent_iI_pp0p0_c20211231_zCY91JQfnHWh" title="Accounts receivable">695,319</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
647530695319<p id="xdx_802_ecustom--PrepaidExpensesAndDepositsDisclosureTextBlock_zGdOKSxT6itb" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
4 - <span id="xdx_82E_zH2EpRUEVZ12">Prepaid Expenses and Deposits</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2022 and 2021, the Company had prepaid expenses and deposits of $<span id="xdx_909_eus-gaap--PrepaidExpenseCurrent_iI_pp0p0_c20221231_zyLohRzNQQul" title="Prepaid expenses and deposits">814,114</span> and $<span id="xdx_905_eus-gaap--PrepaidExpenseCurrent_c20211231_pp0p0" title="Prepaid expenses and deposits">617,302</span>, respectively consisting primarily
of deposits and prepayments on purchase orders.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
814114617302<p id="xdx_800_eus-gaap--InventoryDisclosureTextBlock_zeV4e4pWvx3b" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
5 - <span><span id="xdx_824_zzlHGJIV5fF9">Inventory</span></span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2022 and 2021, the Company had inventory of $<span id="xdx_901_eus-gaap--InventoryNet_iI_pp0p0_c20221231_zDulBSOICboi" title="Inventory">441,404</span> and $<span id="xdx_90C_eus-gaap--InventoryNet_c20211231_pp0p0" title="Inventory">304,266</span>, consisting of finished goods, raw materials and packaging
supplies. During the year ended December 31, 2022, The Company determined that certain of our inventory items were either slow
moving, expired or discontinued. As a result, the Company write-off a total of $<span id="xdx_90C_eus-gaap--InventoryGross_iI_c20221231_z6lQPPREvyqh" title="Write-off">152,432</span> consisting of raw materials of $<span id="xdx_905_eus-gaap--InventoryRawMaterials_iI_c20221231_zFM9mlbW7qA9" title="Raw materials">23,623</span>, finished
goods of $<span id="xdx_906_eus-gaap--InventoryFinishedGoods_iI_c20221231_zbmXrab22Nu7" title="Finished goods">123,094</span> and packaging of $<span id="xdx_90A_eus-gaap--RetailRelatedInventoryPackagingAndOtherSupplies_iI_c20221231_zvPjogpNT0P2" title="Packaging">5,715</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
441404304266152432236231230945715<p id="xdx_80F_eus-gaap--InvestmentHoldingsTextBlock_zbvvZ8T96Yef" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
6 – <span id="xdx_825_z4zbTZSaPq7h">Investment in Affiliate</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">At December 31, 2021, the Company
had invested $<span id="xdx_901_eus-gaap--Investments_iI_c20221231_zsjBV4sdBUv7" title="Investment">2,908,300</span> in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company formed for the sole purpose
of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition company (“SPAC”)
and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive Officer of JWAC.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">On November 3, 2021, JWAC filed
a registration statement (“IPO”) with the Securities and Exchange Commission with an initial funding of $<span id="xdx_909_eus-gaap--InvestmentOwnedAtFairValue_iI_pn6n6_c20211103_zgOrzvFEsWp3" title="Initial funding">100</span>M. On December
6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $<span id="xdx_906_eus-gaap--InvestmentsInAndAdvancesToAffiliatesAtFairValuePeriodIncreaseDecrease_pn6n6_c20211103__20211103_zuUKjLWeHjZ1" title="Amount raised on investment">138</span>m. JWAC has a vote scheduled on April 17,2023 on a potential
merger.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in">At December 31, 2022, JWSL holds
<span id="xdx_90D_eus-gaap--InvestmentOwnedBalanceShares_iI_c20221231_zA3Y0eWKXcK5" title="Founders, shares">1,437,500</span> Founders shares of JWAC and <span id="xdx_903_eus-gaap--PartnersCapitalAccountUnitsSoldInPrivatePlacement_c20220101__20221231_zA8ydQwZZki3" title="Private placement units">288,830</span> Private Placement Units of JWAC for the benefit of the Company.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2022, the Company also had a $<span id="xdx_905_eus-gaap--OtherLiabilitiesCurrent_iI_c20221231_zOuRFeiaIRYa" title="Loan to affiliate">9,073</span> loan to an affiliate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
290830010000000013800000014375002888309073<p id="xdx_802_eus-gaap--DebtDisclosureTextBlock_zuufHY3bwQj9" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
7 – <span id="xdx_82A_zPOZpd9knMK1">Note Receivable</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $<span id="xdx_903_eus-gaap--DebtInstrumentFaceAmount_iI_pp0p0_c20211208__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember_z8RKu5DP7uHh" title="Debt face amount">10,000,000</span> to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of Nine months and interest at eight percent (<span id="xdx_909_eus-gaap--DebtInstrumentInterestRateStatedPercentage_iI_dp_uPure_c20211208__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember_zpM2EvNJ6VS2" title="Debt interest percentage">8</span>%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $<span id="xdx_90C_eus-gaap--DebtInstrumentFaceAmount_iI_pp0p0_c20220106__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_zwH4XQatMyOd" title="Debt face amount">5,000,000</span>, of which $<span id="xdx_908_eus-gaap--DebtInstrumentSinkingFundPayment_c20220105__20220107__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_pp0p0" title="Debt fund">1,000,000</span> was funded on January 7, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $<span id="xdx_90C_eus-gaap--OtherAssetImpairmentCharges_c20220227__20220228__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyOneEarningsMember_pp0p0" title="Impairment charges">10,000,000</span>
against the 2021 earnings and $<span id="xdx_90A_eus-gaap--OtherAssetImpairmentCharges_c20220227__20220228__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoEarningsMember_pp0p0" title="Impairment charges">1,000,000</span> against the 2022 earnings.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
100000000.0850000001000000100000001000000<p id="xdx_80E_eus-gaap--GoodwillAndIntangibleAssetsDisclosureTextBlock_zhpiF0mvWHY" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
8 - <span id="xdx_820_zOjMMCkngPSe">Intangible Assets</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Magical
Beasts</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_89C_eus-gaap--FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock_gL3FLAILIAAAP-WOLC_zOhQr7uu3oB4" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of Magical Beasts (see Note 13 below), the Company allocated the purchase price to intangible assets
as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span><span id="xdx_8B7_zRWYb3cAk4i7" style="display: none; font-family: Times New Roman, Times, Serif">Schedule of Purchase Price to Intangible Assets</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_491_20221231_z2lV3LJnrP1" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--TrademarksAndTradeNamesMember_zQC1H2vGuIY6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 84%; text-align: left">Tradenames & trademarks</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">151,800</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_402_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--CustomerBaseMember_zAclWK5yJAq9" style="vertical-align: bottom; background-color: White">
<td style="text-align: left">Customer base</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">651,220</td><td style="text-align: left"> </td></tr>
<tr id="xdx_402_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--NonCompeteMember_zGtX4qVkyKP9" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Non-compete</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">154,500</td><td style="text-align: left"> </td></tr>
<tr id="xdx_401_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_znBmXn8nYw9e" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">308,690</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_408_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember_zMnuzDwKS4B6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,266,210</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8A6_zLM8ekEBrN5a" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Non-compete has an estimated life of <span id="xdx_901_eus-gaap--FiniteLivedIntangibleAssetUsefulLife_dc_c20220101__20221231__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--NonCompeteMember_z2qVJQfAEXP" title="Finite lived intangible assets">two years</span>, the Customer base has an estimated life of fifteen years and the Tradenames & trademarks
and Goodwill have indefinite lives and will be reviewed at each subsequent reporting period to determine if the assets have been impaired.
At December 31, 2020, Goodwill was analyzed by management, assisted by a third party valuation company, and determined that the Goodwill
associated with the acquisition of Magical Beasts has been impaired and as a result the Company recognized a charge to earnings of $<span id="xdx_90C_eus-gaap--GoodwillAndIntangibleAssetImpairment_pp0p0_c20200101__20201231__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--MagicalBeastsMember_z1br88eGQv2e" title="Acquisition charges">308,690</span>
in the year ended December 31, 2020. Additionally, the Intangibles were analyzed by management, assisted by a third-party valuation company,
and determined that the Intangible associated with the acquisition of Magical Beasts had also been impaired and as a result the Company
recognized an additional charge to earnings of $<span id="xdx_908_ecustom--RecognizedAdditionalChargesEarnings_pp0p0_c20200101__20201231__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--MagicalBeastsMember_zWYSVcKTUDU3" title="Addtional charges">731,628</span> in the year ended December 31, 2020. The balance of the Intangible Assets at
December 31, 2020 attributable to Magical Beasts was $<span id="xdx_903_eus-gaap--FiniteLivedIntangibleAssetsNet_iI_pp0p0_c20201231__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--MagicalBeastsMember_z947jA0Yp1oi" title="Finite lived intangible assets">122,501</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the first two quarters of 2021, the Company amortized $<span id="xdx_902_eus-gaap--AdjustmentForAmortization_pp0p0_c20210101__20210630__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--MagicalBeastsMember_zjlsmgbjqsd1" title="Adjustment for amortization">25,847</span> of the remaining Intangible Assets attributable to Magical Beasts. In the
third quarter management determined that the balance of $<span id="xdx_90B_eus-gaap--AdjustmentForAmortization_c20210701__20210930__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--MagicalBeastsMember_pp0p0" title="Adjustment for amortization">96,654</span> had been impaired and was recognized as a charge to earnings. As of December
31, 2021, the Company had no remaining Intangible Assets attributable to Magical Beasts.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">SRM
Entertainment</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<div><div><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_C0B_gL3FLAILIAAAP-WOLC_znyaExeORYJ5"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of SRM Entertainment, Limited (see Note 13 below), the Company allocated the purchase price to intangible
assets as follows:</span></span></p>
<div id="xdx_C09_gL3FLAILIAAAP-WOLC_zAGGbDz0Lc3g"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" id="xdx_306_134_zuGRL0ZvbCya" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - Schedule of Purchase Price to Intangible Assets (Details)">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_497_20221231_zvKjl9eY4Yy5" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_409_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--DistributionAgreementsMember_zK5YbHLiljli" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 84%; text-align: left">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">437,300</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_z6cthgpjrwbh" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zaSChqPCxF4f" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,379,237</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
</div><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_C03_gL3FLAILIAAAP-WOLC_zlqFK3nmEos8"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
</div></div><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Amortization
for the years ended December 31, 2022 and 2021 was $<span id="xdx_907_eus-gaap--AmortizationOfIntangibleAssets_pp0p0_c20220101__20221231__dei--LegalEntityAxis__custom--SRMEntertainmentMember_zF5RVJZ9doxc" title="Amortization">72,884
and $</span></span><span id="xdx_90A_eus-gaap--AmortizationOfIntangibleAssets_pp0p0_c20210101__20211231__dei--LegalEntityAxis__custom--SRMEntertainmentMember_zuKHVNW8qDja" style="font-family: Times New Roman, Times, Serif; font-size: 10pt" title="Amortization">72,883</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">.
The balance of the Intangible Asset (Distribution Agreements) at December 31, 2022 and 2021 was $</span><span id="xdx_903_eus-gaap--IntangibleAssetsCurrent_iI_c20221231__dei--LegalEntityAxis__custom--SRMEntertainmentMember_zQWzY9sU3peh" style="font-family: Times New Roman, Times, Serif; font-size: 10pt" title="Intangible assets">291,533
</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">and
$</span><span id="xdx_90F_eus-gaap--IntangibleAssetsCurrent_iI_c20211231__dei--LegalEntityAxis__custom--SRMEntertainmentMember_zneGm4ISTe0e" style="font-family: Times New Roman, Times, Serif; font-size: 10pt" title="Intangible assets">364,417</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">,
respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Licensing
agreements</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $<span id="xdx_90B_eus-gaap--OperatingLeaseRightOfUseAsset_c20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_pp0p0">675,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">for the rights, consisting of $<span id="xdx_90B_eus-gaap--Cash_c20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_pp0p0">150,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">in cash and $<span id="xdx_90A_eus-gaap--StockIssuedDuringPeriodValueNewIssues_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_pdp0">525,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">in shares of the Company’s common stock.
In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge to of $<span id="xdx_90B_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_c20210101__20211231__us-gaap--AwardTypeAxis__custom--TerminatedLicenseMember_pp0p0">300,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">to 2021 earnings. During 2022, the Company evaluated
the remaining license agreement and determined that its carrying value had been impaired and took a charge of $<span id="xdx_901_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_c20220101__20221231__us-gaap--AwardTypeAxis__custom--TerminatedLicenseMember_zErVyVnso3w3" title="Impairment of intangible assets">375,000</span> to 2022 earnings.
The balance of Intellectual property at December 31, 2022 and 2021 was $<span id="xdx_90C_ecustom--IntellectualProperty_iI_c20221231_z98YrrhLsd48" title="Intellectual property">0</span> and $<span id="xdx_90D_ecustom--IntellectualProperty_iI_c20211231_zHnHLn7yfKy8" title="Intellectual property">375,000</span>, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Clinical
Research Agreement</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post
COVID-19 syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes,
eczema, and other skin indications. As of December 31, 2022, the Company had paid $<span id="xdx_90D_ecustom--ClinicalResearchAgreement_iI_pp0p0_c20221231_zNi1SpK6z0i">1,500,000 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">of
the approximate $<span id="xdx_904_ecustom--AmountOfClinicalResearchAgreement_iI_pp0p0_c20221231_zA8ludw4BzLg">3,000,000 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">budget.
The payments are being amortized over 24 months, the respective term of the research. </span>During 2022, the Company evaluated the
remaining research agreement and determined that its carrying value had been impaired and took a charge of $<span id="xdx_90D_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ClinicalResearchAgreementMember_zjZHSQSaJcDd" title="Impairment of intangible assets">1,075,000</span> to 2022
earnings The balance at December 31, 2022 was $<span id="xdx_90C_ecustom--IntellectualProperty_iI_c20221231__us-gaap--TypeOfArrangementAxis__custom--ClinicalResearchAgreementMember_z5wyBr9SYIXk" title="Intellectual property">0</span>.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_89C_eus-gaap--FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock_gL3FLAILIAAAP-WOLC_zOhQr7uu3oB4" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of Magical Beasts (see Note 13 below), the Company allocated the purchase price to intangible assets
as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span><span id="xdx_8B7_zRWYb3cAk4i7" style="display: none; font-family: Times New Roman, Times, Serif">Schedule of Purchase Price to Intangible Assets</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_491_20221231_z2lV3LJnrP1" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--TrademarksAndTradeNamesMember_zQC1H2vGuIY6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 84%; text-align: left">Tradenames & trademarks</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">151,800</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_402_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--CustomerBaseMember_zAclWK5yJAq9" style="vertical-align: bottom; background-color: White">
<td style="text-align: left">Customer base</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">651,220</td><td style="text-align: left"> </td></tr>
<tr id="xdx_402_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--NonCompeteMember_zGtX4qVkyKP9" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Non-compete</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">154,500</td><td style="text-align: left"> </td></tr>
<tr id="xdx_401_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_znBmXn8nYw9e" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">308,690</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_408_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsMember_zMnuzDwKS4B6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,266,210</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
<span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of SRM Entertainment, Limited (see Note 13 below), the Company allocated the purchase price to intangible
assets as follows:</span><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" id="xdx_306_134_zuGRL0ZvbCya" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - Schedule of Purchase Price to Intangible Assets (Details)">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_497_20221231_zvKjl9eY4Yy5" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_409_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--DistributionAgreementsMember_zK5YbHLiljli" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 84%; text-align: left">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 12%; text-align: right">437,300</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_z6cthgpjrwbh" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zaSChqPCxF4f" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,379,237</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
<span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span>1518006512201545003086901266210P2Y30869073162812250125847966544373009419371379237728847288329153336441767500015000052500030000037500003750001500000300000010750000<p id="xdx_808_eus-gaap--InsuranceDisclosureTextBlock_zF7hMMMRW1j6" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
9 – <span id="xdx_823_zJ03Y1b48sP6">Financed Insurance Premiums</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company financed a total of $<span id="xdx_908_eus-gaap--PremiumsReceivableAtCarryingValue_iI_pp0p0_c20221231__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zH301OeNFxgf" title="Premiums receivable">241,272</span> for its General Liability and Director & Officer insurance
premiums over the twelve months coverage period. The average interest rate is <span id="xdx_907_ecustom--CoverageInsurancePremiumInterestRate_dp_uPure_c20220101__20221231__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zJX5HbBL1fm" title="Coverage insurance premium interest rate">9.3</span>%. At December 31, 2022 the outstanding balance had
been paid.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
2412720.093<p id="xdx_804_eus-gaap--RelatedPartyTransactionsDisclosureTextBlock_zLujqXnK61b1" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
10 - <span id="xdx_829_zYSFBe263Oeg">Convertible Notes Payable – Related Parties</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2020, the Company had a total of $<span id="xdx_90A_eus-gaap--ConvertibleLongTermNotesPayable_c20201231_pp0p0" title="Convertible notes payable">525,000</span> plus accrued interest of $<span id="xdx_904_eus-gaap--InterestPayableCurrentAndNoncurrent_c20201231_pp0p0" title="Accured interest">32,856</span> due on convertible promissory notes. In January
2021, the Company received conversion notices from all of the note holders to convert the $<span id="xdx_909_eus-gaap--ConvertibleLongTermNotesPayable_c20210131_pp0p0" title="Convertible notes payable">525,000</span> principal balance of its convertible
promissory notes plus $<span id="xdx_907_eus-gaap--InterestPayableCurrentAndNoncurrent_c20210131_pp0p0" title="Accured interest">35,496</span> accrued interest through the date of conversion, into <span id="xdx_901_eus-gaap--DebtConversionConvertedInstrumentSharesIssued1_pid_c20210101__20210131_zs0AWYVWYFDa" title="Debt conversion converted shares">186,832</span> shares of the Company’s common stock
($<span id="xdx_90F_eus-gaap--DebtInstrumentConvertibleConversionPrice1_iI_pid_c20210131_z4LhOmfZdqdb" title="Conversion price per share">3.00</span> per share conversion price). The shares were issued in January 2021.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
2021 Notes:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
May 2021, the Company issued three Convertible Promissory Notes totaling $<span id="xdx_904_eus-gaap--ConvertibleLongTermNotesPayable_c20210531_pp0p0" title="Convertible notes payable">3,150,000</span> ($<span id="xdx_90A_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20210531__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesOneMember_zJ92vqXsx3Ki" title="Convertible notes payable">2,500,000</span>, $<span id="xdx_904_eus-gaap--ConvertibleLongTermNotesPayable_c20210531__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesTwoMember_pp0p0" title="Convertible notes payable">500,000</span> and $<span id="xdx_903_eus-gaap--ConvertibleLongTermNotesPayable_c20210531__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesThreeMember_pp0p0" title="Convertible notes payable">150,000</span>) (the “2021
Notes”). <span id="xdx_907_eus-gaap--DebtInstrumentConvertibleTermsOfConversionFeature_c20210501__20210531" title="Debt conversion description">The 2021 Notes were issued with an Original Issue Discount (“OID”) of five percent (5%), a term of six months,
an annual interest rate of eight percent (8%) and convertible into shares of the Company’s common stock at a conversion price of
$6.00 per share.</span> Additionally, the Company issued a total of <span id="xdx_90A_eus-gaap--DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1_pid_c20210501__20210531_zTlIfZcMW9Pk" title="Debt conversion converted warrants">525,000</span> warrants in connection with the 2021 Notes. The fair value of these
warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes
valuation model on the respective reporting date as follows:</span></p>
<p id="xdx_896_eus-gaap--FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock_gL3FVAALMORAN-ULR_z0oe0UuRldU3" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: left; text-indent: 0.5in"><span id="xdx_8B7_zBLg3uklGHFf" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Assumptions for Black-Scholes Valuation Model</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"><b>Relative</b></td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair </td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%; text-align: center">05/10/2021</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_981_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210510_pp0p0" style="width: 7%; text-align: right" title="Convertible promissory notes, fair value">1,026,300</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 7%; text-align: right"><span id="xdx_908_eus-gaap--DebtInstrumentTerm_dtY_c20210508__20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zDukMSxEKRo9" title="Debt instrument term">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zZMSzRgB7HYj" style="width: 7%; text-align: right" title="Measure input assumptions">6.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210510__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zcMSNzV7OSvc" style="width: 7%; text-align: right" title="Measure input assumptions">4.27</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zSpicohwuyei" style="width: 6%; text-align: right" title="Measure input assumptions">299</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_z8QUSYEcOPM8" style="width: 6%; text-align: right" title="Measure input assumptions">0.0080</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center">05/05/2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210505_pp0p0" style="text-align: right" title="Convertible promissory notes, fair value">203,532</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_905_eus-gaap--DebtInstrumentTerm_dtY_c20210503__20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zzyUJm85NVU1" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_z3Xrvd0k1iKl" style="text-align: right" title="Measure input assumptions">6.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210505__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zVwmAG34hNqg" style="text-align: right" title="Measure input assumptions">4.21</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zrvZqljDenOg" style="text-align: right" title="Measure input assumptions">299</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_znOqXIy6ib07" style="text-align: right" title="Measure input assumptions">0.0080</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center">05/19/2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210519_pp0p0" style="text-align: right" title="Convertible promissory notes, fair value">62,033</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_909_eus-gaap--DebtInstrumentTerm_dtY_c20210517__20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zk35C64Pids4" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zzyna6EkwPFa" style="text-align: right" title="Measure input assumptions">6.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210519__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zhdb8cmzSJC1" style="text-align: right" title="Measure input assumptions">4.30</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zNmHeKG5xSQf" style="text-align: right" title="Measure input assumptions">312</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zbVdCveG7Hck" style="text-align: right" title="Measure input assumptions">0.0089</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A4_zDNZlooGUgmb" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the 2021 Notes were paid in full in cash.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
interest expense for the Company was $<span id="xdx_904_eus-gaap--InterestExpense_pp0p0_c20210101__20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_zXJqQbYRsQ1e" title="Interest expense">1,736,106</span> for the year ended December 31, 2021.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recorded $<span id="xdx_900_eus-gaap--AmortizationOfDebtDiscountPremium_c20210101__20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_pp0p0" title="Amortization of debt discount">604,031</span> related to the Convertible Promissory Notes during the year ended December 31, 2021, which included $<span id="xdx_902_eus-gaap--DebtInstrumentUnamortizedDiscount_c20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_pp0p0" title="Original issues discounts">157,500</span>
of original issues discounts and $<span id="xdx_909_eus-gaap--AdjustmentsToAdditionalPaidInCapitalConvertibleDebtWithConversionFeature_pp0p0_c20210101__20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_znRq2YD4Oy3a" title="Warrant and beneficial conversion features">1,446,530</span> of warrant and beneficial conversion features expense related to the convertible notes.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">The
2022 Notes:</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
April 20, 2022, the Company entered into a $<span id="xdx_90E_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zAC7llCRT2wi">1,500,000</span> Loan Agreement and a $<span id="xdx_909_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zOjGMrzbx8lb">500,000</span> Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $<span id="xdx_90D_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zspU61Z4eAt9" title="Convertible notes payable">1,500,000</span> and $<span id="xdx_907_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zIUgpCLIjjkh" title="Convertible notes payable">500,000</span> (the
“2022 Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for <span id="xdx_903_eus-gaap--DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1_pid_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zzwPFIkPoU3a" title="Debt conversion converted warrants">1,100,000</span> shares and <span id="xdx_90B_eus-gaap--DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1_pid_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zkr0nClrZBZd" title="Debt conversion converted warrants">360,000</span>
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of <span id="xdx_90A_eus-gaap--DebtInstrumentMaturityDate_pid_dd_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zKKnQvNh3Cvd" title="Notes payable, maturity date">October 20, 2022</span>,
but has been extended to April 20, 2023. In connection with the 2022 Notes, the Company issued a total of <span id="xdx_90B_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zgvyxYXoAMQi" title="Number of shares issued">250,000</span> shares as origination
shares valued at fair market value of $<span id="xdx_90C_eus-gaap--StockIssuedDuringPeriodValueNewIssues_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z7qTYu4HoN94" title="Value of shares">277,500</span>. There is no beneficial conversion feature since the conversion price is grater then the
fair value of the shares.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
2022 Notes have an original issuance discount of five percent (<span id="xdx_906_ecustom--OriginalIssuanceDiscount_iI_pid_dp_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z9KJtJU9K3wd" title="Original issuance discount">5</span>%), $<span id="xdx_904_eus-gaap--LegalFees_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zsix9dLRTU61" title="Legal fees">10,000</span> in legal fees, an interest rate of eight percent (8%), and
a conversion price of $<span id="xdx_90B_eus-gaap--DebtInstrumentConvertibleConversionPrice1_iI_pid_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zz1ProCDOm2b" title="Debt instrument, conversion price">2.79</span> per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The
Warrants have a five (<span id="xdx_902_eus-gaap--WarrantsAndRightsOutstandingTerm_iI_dtY_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zGWcBVuVVRv4" title="Warrants term">5</span>) year term, an exercise price of $<span id="xdx_90E_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z0prtkiIbawd" title="Warrants, exercise price">2.79</span> per share, have a cashless conversion feature until such time as the shares
underlying the Warrants are included in an effective registration and certain anti-dilution protection.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $<span id="xdx_90D_eus-gaap--StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z4cLkMdoUVn4" title="Fair value of shares and warrants issued">984,477</span>.</span></p>
<div id="xdx_C04_gL3FVAALMORAN-ULR_zlmfXXuIvWq2"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span> </span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" id="xdx_306_134_zWAMWOMnOFgh" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - Schedule of Assumptions for Black-Scholes Valuation Model (Details)">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Market</b></span></td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price on</b></span></td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"><b> </b></td><td style="text-align: center"><b> </b></td>
<td colspan="2" style="text-align: center"><b>Fair</b></td><td style="text-align: center"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Term</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Exercise</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center"><b> </b></td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Grant</b></span></td><td style="text-align: center"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Volatility</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold"><b>Risk-free</b></td><td style="text-align: center; font-weight: bold"><b> </b></td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Reporting Date</b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><b>Value</b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>(Years)</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price</b></span></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Date</b></span></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Percentage</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Rate</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center; width: 40%">04/20/2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_982_eus-gaap--ConvertibleDebtFairValueDisclosures_c20220420_pp0p0" style="width: 6%; text-align: right" title="Convertible promissory notes, fair value">1,245,279</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span id="xdx_901_eus-gaap--DebtInstrumentTerm_dtY_c20220419__20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zw3EQN1IJaBj" title="Debt instrument term">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_z1aATuEqWcj9" style="width: 6%; text-align: right" title="Measure input assumptions">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zRn8HnXgyIul" style="width: 6%; text-align: right" title="Measure input assumptions">1.11</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zveZ8Pg4n4Hf" style="width: 6%; text-align: right" title="Measure input assumptions">281</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98A_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zng26qPBEY01" style="width: 6%; text-align: right" title="Measure input assumptions">0.0287</td><td style="width: 1%; text-align: left"> </td></tr>
</table>
</div><p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_C0D_gL3FVAALMORAN-ULR_z58TGlBLEjsg"> </span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_890_eus-gaap--ScheduleOfDebtConversionsTextBlock_zd5P2dcOcTj9" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the years
and ended December 30, 2022:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zlg8p4j9BCH5" style="display: none">Schedule
of convertible Promissory Notes</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 90%; margin-right: auto">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 82%; font-weight: bold">Balance, December 31, 2020</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--DebtInstrumentFaceAmount_iS_c20210101__20211231_zwi5K2dapba2" style="width: 14%; text-align: right" title="Beginning balance">525,000</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>Conversions of Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--DebtConversionOriginalDebtAmount1_iN_pp0p0_di_c20210101__20211231_zlDZ7NL9fXx5" style="text-align: right" title="Conversions of notes">(525,000</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>2021 Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98B_eus-gaap--NotesIssued1_pp0p0_c20210101__20211231_zArFT0T3STm9" style="text-align: right" title="Notes">3,150,000</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: left; padding-bottom: 1pt">Cash payments on Notes</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--RepaymentsOfLongTermDebt_iN_pp0p0_di_c20210101__20211231_zvOSdlvpJQG9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Repayments of Long-Term Debt">(3,150,000</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Principal Balance, December 31, 2021</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--DebtInstrumentFaceAmount_iS_pp0p0_c20220101__20221231_zsUeeInqzRL4" style="text-align: right" title="Ending balance"><span style="-sec-ix-hidden: xdx2ixbrl0916">-</span></td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">2022 Notes</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--NotesIssued1_pp0p0_c20220101__20221231_zGddPab0Odx9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Notes">2,000,000</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Principal Balance, December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_988_eus-gaap--DebtInstrumentFaceAmount_iE_pp0p0_c20220101__20221231_zKlJ3sFXCWF4" style="border-bottom: Black 2.5pt double; text-align: right" title="Ending balance">2,000,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8A2_zysjSRNNLLI" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
interest expense for the year ended December 31, 2022 totaled $<span id="xdx_900_eus-gaap--InterestExpense_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zpXuz7gVV16e" title="Interest expense">1,286,368</span> which includes $<span id="xdx_90D_ecustom--AmortizationOfOriginationSharesAndWarrantsDiscounts_pp0p0_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zLFRoTpffy72" title="Amortization of origination shares and warrants discounts">1,104,477</span> amortization of the origination shares
and warrants discounts in connection with the 2022 Notes.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
52500032856525000354961868323.0031500002500000500000150000The 2021 Notes were issued with an Original Issue Discount (“OID”) of five percent (5%), a term of six months,
an annual interest rate of eight percent (8%) and convertible into shares of the Company’s common stock at a conversion price of
$6.00 per share.525000<p id="xdx_896_eus-gaap--FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock_gL3FVAALMORAN-ULR_z0oe0UuRldU3" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: left; text-indent: 0.5in"><span id="xdx_8B7_zBLg3uklGHFf" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Assumptions for Black-Scholes Valuation Model</span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"><b>Relative</b></td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair </td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%; text-align: center">05/10/2021</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_981_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210510_pp0p0" style="width: 7%; text-align: right" title="Convertible promissory notes, fair value">1,026,300</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 7%; text-align: right"><span id="xdx_908_eus-gaap--DebtInstrumentTerm_dtY_c20210508__20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zDukMSxEKRo9" title="Debt instrument term">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zZMSzRgB7HYj" style="width: 7%; text-align: right" title="Measure input assumptions">6.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210510__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zcMSNzV7OSvc" style="width: 7%; text-align: right" title="Measure input assumptions">4.27</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zSpicohwuyei" style="width: 6%; text-align: right" title="Measure input assumptions">299</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210510__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_z8QUSYEcOPM8" style="width: 6%; text-align: right" title="Measure input assumptions">0.0080</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center">05/05/2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210505_pp0p0" style="text-align: right" title="Convertible promissory notes, fair value">203,532</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_905_eus-gaap--DebtInstrumentTerm_dtY_c20210503__20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zzyUJm85NVU1" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_z3Xrvd0k1iKl" style="text-align: right" title="Measure input assumptions">6.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210505__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zVwmAG34hNqg" style="text-align: right" title="Measure input assumptions">4.21</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zrvZqljDenOg" style="text-align: right" title="Measure input assumptions">299</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210505__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_znOqXIy6ib07" style="text-align: right" title="Measure input assumptions">0.0080</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center">05/19/2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--ConvertibleDebtFairValueDisclosures_c20210519_pp0p0" style="text-align: right" title="Convertible promissory notes, fair value">62,033</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_909_eus-gaap--DebtInstrumentTerm_dtY_c20210517__20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zk35C64Pids4" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zzyna6EkwPFa" style="text-align: right" title="Measure input assumptions">6.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20210519__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zhdb8cmzSJC1" style="text-align: right" title="Measure input assumptions">4.30</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zNmHeKG5xSQf" style="text-align: right" title="Measure input assumptions">312</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20210519__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zbVdCveG7Hck" style="text-align: right" title="Measure input assumptions">0.0089</td><td style="text-align: left"> </td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span> </span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" id="xdx_306_134_zWAMWOMnOFgh" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%" summary="xdx: Disclosure - Schedule of Assumptions for Black-Scholes Valuation Model (Details)">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Market</b></span></td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price on</b></span></td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"><b> </b></td><td style="text-align: center"><b> </b></td>
<td colspan="2" style="text-align: center"><b>Fair</b></td><td style="text-align: center"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Term</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Exercise</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center"><b> </b></td>
<td colspan="2" style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Grant</b></span></td><td style="text-align: center"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="text-align: center; font-weight: bold"><b>Volatility</b></td><td style="text-align: center; font-weight: bold"><b> </b></td><td style="text-align: center; font-weight: bold"><b> </b></td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold"><b>Risk-free</b></td><td style="text-align: center; font-weight: bold"><b> </b></td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Reporting Date</b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><b>Value</b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>(Years)</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price</b></span></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Date</b></span></td><td style="text-align: center; padding-bottom: 1pt"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Percentage</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold"><b>Rate</b></td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"><b> </b></td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold"> </td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center; width: 40%">04/20/2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_982_eus-gaap--ConvertibleDebtFairValueDisclosures_c20220420_pp0p0" style="width: 6%; text-align: right" title="Convertible promissory notes, fair value">1,245,279</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span id="xdx_901_eus-gaap--DebtInstrumentTerm_dtY_c20220419__20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zw3EQN1IJaBj" title="Debt instrument term">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_z1aATuEqWcj9" style="width: 6%; text-align: right" title="Measure input assumptions">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_zRn8HnXgyIul" style="width: 6%; text-align: right" title="Measure input assumptions">1.11</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98D_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zveZ8Pg4n4Hf" style="width: 6%; text-align: right" title="Measure input assumptions">281</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98A_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zng26qPBEY01" style="width: 6%; text-align: right" title="Measure input assumptions">0.0287</td><td style="width: 1%; text-align: left"> </td></tr>
</table>
1026300P5Y6.004.272.990.0080203532P5Y6.004.212.990.008062033P5Y6.004.303.120.0089173610660403115750014465301500000500000150000050000011000003600002022-10-202500002775000.05100002.79P5Y2.799844771245279P5Y2.791.112.810.0287<p id="xdx_890_eus-gaap--ScheduleOfDebtConversionsTextBlock_zd5P2dcOcTj9" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the years
and ended December 30, 2022:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zlg8p4j9BCH5" style="display: none">Schedule
of convertible Promissory Notes</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 90%; margin-right: auto">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 82%; font-weight: bold">Balance, December 31, 2020</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--DebtInstrumentFaceAmount_iS_c20210101__20211231_zwi5K2dapba2" style="width: 14%; text-align: right" title="Beginning balance">525,000</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>Conversions of Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--DebtConversionOriginalDebtAmount1_iN_pp0p0_di_c20210101__20211231_zlDZ7NL9fXx5" style="text-align: right" title="Conversions of notes">(525,000</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>2021 Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98B_eus-gaap--NotesIssued1_pp0p0_c20210101__20211231_zArFT0T3STm9" style="text-align: right" title="Notes">3,150,000</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: left; padding-bottom: 1pt">Cash payments on Notes</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--RepaymentsOfLongTermDebt_iN_pp0p0_di_c20210101__20211231_zvOSdlvpJQG9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Repayments of Long-Term Debt">(3,150,000</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Principal Balance, December 31, 2021</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--DebtInstrumentFaceAmount_iS_pp0p0_c20220101__20221231_zsUeeInqzRL4" style="text-align: right" title="Ending balance"><span style="-sec-ix-hidden: xdx2ixbrl0916">-</span></td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt">2022 Notes</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--NotesIssued1_pp0p0_c20220101__20221231_zGddPab0Odx9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Notes">2,000,000</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Principal Balance, December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_988_eus-gaap--DebtInstrumentFaceAmount_iE_pp0p0_c20220101__20221231_zKlJ3sFXCWF4" style="border-bottom: Black 2.5pt double; text-align: right" title="Ending balance">2,000,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
525000525000315000031500002000000200000012863681104477<p id="xdx_809_eus-gaap--ShortTermDebtTextBlock_zG8SobKNZeNc" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
11 - <span id="xdx_827_zZixoLt19xp6">Note payable issued in acquisition</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the Acquisition of Magical Beasts, LLC (see Note 12), the Company issued a non-interest bearing $<span id="xdx_905_eus-gaap--DebtInstrumentFaceAmount_iI_c20201231__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zrgnQH2WzHu5" title="Debt instrument, face amount">1,000,000</span> promissory
note (“Note”), due upon the earlier of i) the closing of a public offering or ii) December 31, 2020. The note has been valued
at its discounted amount of $<span id="xdx_904_eus-gaap--DebtInstrumentUnamortizedDiscount_iI_c20201231__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_z7Cv9ORwfsSg" title="Debt discounted amount">950,427</span>. During the year ended December 31, 2020, the Company recognized $<span id="xdx_906_eus-gaap--InterestExpenseDebt_c20200101__20201231__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zkm2gJdrForh" title="Interest expense">49,573</span> of interest expense for
the accretion of the discount.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
August 2020, a Nevada court imputed a judgement of <span id="xdx_90D_eus-gaap--LossContingencyNameOfPlaintiff_c20200801__20200831_zli57P5srK6f" title="Loss contingency name of plaintiff">Ms. Whitley</span> (the former owner of Magical Beasts, LLC) to <span id="xdx_90F_eus-gaap--LossContingencyNameOfDefendant_c20200801__20200831_ziHqGkRNhiC5" title="Loss contingency name of defendant">Magical Beasts</span> (see Note
14 Legal proceedings) and advised the Company that before paying any funds under the note to Ms. Whitley, the Company must first satisfy
the judgement to the Plaintiff. In October 2020, the Company, Ms. Whitley and the Plaintiff in the judgement action against Ms. Whitley
reached an agreement whereby Ms. Whitley agreed that of the $<span id="xdx_90D_eus-gaap--LossContingencyDamagesSoughtValue_c20201001__20201031_zfuIO40eM3Xg" title="Loss contingency damages sought value">1,000,000</span> payable to Ms. Whitley, the first $<span id="xdx_909_eus-gaap--LossContingencyDamagesPaidValue_pp0p0_c20201001__20201031_zwTUx4MpeAL8" title="Loss contingency damages paid value">336,450</span> would be paid to the
Plaintiff which the Company has paid in full with a cash payment of $<span id="xdx_90E_eus-gaap--PaymentsForLegalSettlements_c20201001__20201031_zlcCKq261tlj" title="Payments for legal settlements">300,000</span> and the issuance of <span id="xdx_903_ecustom--SharesIssuedForLegalSettlement_c20201001__20201031_zfi8IKardNNc" title="Shares issued for legal settlement">8,500</span> shares of its common stock leaving
a balance of $<span id="xdx_904_ecustom--LossContingencyDamagesSoughtValueOutstanding_iI_c20201231_z5yqpU6LHUvc" title="Loss contingency damages sought value outstanding">691,500</span> at December 31, 2020.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
January 2021, the Company entered into an Omnibus Amendment to the original Purchase Agreement (see Note 15) which satisfied the Company’s
obligation on the Note. As a result, the Company recognized gain of $<span id="xdx_90F_eus-gaap--GainsLossesOnExtinguishmentOfDebt_c20210101__20210131_zmCxTyIOXBEk" title="Extinguishment of debt, gain">669,200</span> in the extinguishment of debt.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
100000095042749573Ms. WhitleyMagical Beasts10000003364503000008500691500669200<p id="xdx_80F_eus-gaap--UnusualOrInfrequentItemsDisclosureTextBlock_zlYtFfx8wKrg" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
12 – <span id="xdx_82F_zOpZS6wHpjG4">Covid-19 SBA Loans</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2020, the Company applied for and received $<span id="xdx_908_eus-gaap--ProceedsFromLoans_c20200101__20201231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--FederalPaycheckProtectionProgramMember_zGB0ZExwG6zl" title="Proceeds from loans">28,878</span> under the Federal Paycheck Protection Program (“PPP”)
and $<span id="xdx_901_eus-gaap--ProceedsFromLoans_pp0p0_c20200101__20201231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zQBKBvmc9VXk" title="Proceeds from loans">55,700</span> under the Economic Injury Disaster Loan Program (“EIDL”), both of which are administered through the Small Business
Administration (“SBA”). Under the guidelines of the PPP, the SBA will forgive loans if all employee retention criteria are
met, and the funds are used for eligible expenses. During 2021, the PPP loans were forgiven, resulting in a gain of $<span id="xdx_902_ecustom--GainOfForgivenDebt_pp0p0_c20210101__20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--FederalPaycheckProtectionProgramMember_zeCLeBo8j8Ja" title="Gain of forgiven debt">34,499</span>, and the
SBA notified the Company that the terms of the EIDL are a term of <span id="xdx_907_ecustom--AgreementTerm_dtY_c20210101__20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zMDoKRSF1tK6" title="Gain of forgiven debt, years">30</span> years and an interest rate of <span id="xdx_907_eus-gaap--DebtInstrumentInterestRateStatedPercentage_iI_pid_dp_uPure_c20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zPjdBwGMYeDg" title="Interest rate">3.75</span>%. The balance of the EIDL at
December 31, 2022 was $<span id="xdx_90E_eus-gaap--ProceedsFromLoans_c20210101__20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zj6C7SzLDGL2" title="Balance">47,533</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
288785570034499P30Y0.037547533<p id="xdx_800_eus-gaap--StockholdersEquityNoteDisclosureTextBlock_zBfnePNWuPr9" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
13 - <span id="xdx_826_z8nGfWhhluL9">Capital Structure</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Common
Stock</i></b> - The Company is authorized to issue a total of <span id="xdx_905_eus-gaap--CommonStockSharesAuthorized_iI_c20221231_zQsrNGfiVk3f" title="Common stock, shares authorized">100,000,000</span> shares of common stock with par value of $<span id="xdx_90E_eus-gaap--CommonStockParOrStatedValuePerShare_iI_c20221231_zSenF83asbuh" title="Common stock, par value">0.001</span> and <span id="xdx_906_eus-gaap--PreferredStockSharesAuthorized_iI_c20221231_zjqCAfwW6Ezg" title="Preferred stock, shares authorized">100,000</span>
shares of preferred stock with par value of $<span id="xdx_90E_eus-gaap--PreferredStockParOrStatedValuePerShare_iI_c20221231_zo7VusFakr83" title="Preferred stock, par value">0.001</span>. At December 31, 2022 and 2021, there were <span id="xdx_903_eus-gaap--CommonStockSharesIssued_iI_c20221231_z51ntn8hGH4k" title="Common Stock, shares issued"><span id="xdx_905_eus-gaap--CommonStockSharesOutstanding_iI_c20221231_zmd1Lnw3jbh4" title="Common Stock, shares outstanding">22,388,888</span></span> and <span id="xdx_909_eus-gaap--CommonStockSharesIssued_iI_c20211231_z5RiH1DW7Nrc" title="Common Stock, shares issued"><span id="xdx_905_eus-gaap--CommonStockSharesOutstanding_iI_c20211231_zB0z0QWdyCM9" title="Common Stock, shares outstanding">24,046,001</span></span> shares of common
stock issued and outstanding, respectively, and <span id="xdx_90B_eus-gaap--PreferredStockSharesIssued_iI_do_c20221231_zMmjRrRz07F6" title="Preferred stock, shares issued"><span id="xdx_90E_eus-gaap--PreferredStockSharesOutstanding_iI_do_c20221231_zQDMxULfv5Qi" title="Preferred stock, shares outstanding"><span id="xdx_90D_eus-gaap--PreferredStockSharesIssued_iI_do_c20211231_zfigHuqJwP63" title="Preferred stock, shares issued"><span id="xdx_906_eus-gaap--PreferredStockSharesOutstanding_iI_do_c20211231_ztGLwZueumN8" title="Preferred stock, shares outstanding">no</span></span></span></span> shares of preferred stock were issued and outstanding.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">Year
ended December 31, 2021 issuances:</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Conversion
of Convertible Promissory Notes:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company converted $<span id="xdx_906_eus-gaap--ConvertibleNotesPayable_iI_c20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_zdYRddSoEZ33" title="Convertible Notes Payable">525,000</span> of convertible promissory notes and accrued interest of $<span id="xdx_903_eus-gaap--InterestPayableCurrentAndNoncurrent_iI_c20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_z79zczkbGZIh" title="Accrued interest">35,496</span> into
<span id="xdx_90C_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_pid_c20210101__20211231__us-gaap--DebtInstrumentAxis__custom--ConvertiblePromissoryNotesMember_zq7tR4Tylwb9" title="Convertible promissory notes share">186,832</span> shares of its common stock. The Notes were converted per the terms of the respective Notes and the Company did not recognize
any gain or loss on the conversion. (see Note 8 – Convertible Promissory Notes).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Exercise
of Cashless Stock Options</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, a former Director of the Company exercised a portion of his stock options under the cashless provisions
and was issued <span id="xdx_90E_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_c20210101__20211231__srt--TitleOfIndividualAxis__srt--DirectorMember_zC37jX9bL4nk" title="Stock options exercised, shares">47,470</span> shares of the Company’s stock, an officer of the Company exercised a portion of his stock options under the
cashless provisions and was issued <span id="xdx_902_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_c20210101__20211231__srt--TitleOfIndividualAxis__srt--OfficerMember_zyoCMnozVIp8" title="Stock options exercised, shares">15,884</span> shares of the Company’s stock and Ms. Whitley (see Note 14) exercised her stock options
under the cashless provisions and was issued <span id="xdx_90E_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_pid_c20210101__20211231__srt--TitleOfIndividualAxis__custom--WhitleyMember_zGHdDviutJmi" title="Stock options exercised, shares">159,053</span> shares of the Company’s stock.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Shares
issued for services</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company entered into twelve Consulting Agreements under the terms of which the Company issued <span id="xdx_901_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zjq9Up0Ibexg">1,422,000
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">shares of its common stock. The shares were issued
at their respective fair value based on the Company’s Nasdaq closing price of the shares on the date of the agreements. Additionally,
the Company issued <span id="xdx_902_eus-gaap--StockIssuedDuringPeriodSharesEmployeeBenefitPlan_pid_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwelveConsultingAgreementMember_zkEZuhQdIeAl">367,496
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">shares of its common stock to employees. The
Company recognized a total of $<span id="xdx_901_eus-gaap--EmployeeBenefitsAndShareBasedCompensation_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zIrc6GQhOAw1">4,340,983
</span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">as stock-based compensation in the year ended
December 31, 2021.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Shares
issued for Intellectual Property</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company entered into two license agreements for the use of certain patented technology under
the terms of which the Company issued a total of <span id="xdx_90A_eus-gaap--StockIssuedDuringPeriodSharesPurchaseOfAssets_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_zz0Q8pJvYz38">125,175 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">shares
of its common stock valued at a total of $<span id="xdx_906_eus-gaap--StockIssuedDuringPeriodValuePurchaseOfAssets_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_zqN3PwMzo276">525,000 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">and
paid an additional $<span id="xdx_90D_ecustom--PaymentInCashToAcquireProperty_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_zZUMHoI22JDc">150,000 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">in
cash. The total $<span id="xdx_903_ecustom--IntellectualProperty_iI_c20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_zRJNgKGQzl97">675,000 </span></span><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">is
carried as Intellectual properties on the balance sheet of the Company. The shares were issued at their respective fair value based
on the Company’s Nasdaq closing price of the shares on the date of the agreements. </span>These agreements were determined to
be impaired and $<span id="xdx_908_ecustom--ImpairementOfLicenseAgreements_iI_c20221231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_zZuX6TWj0Yd8" title="Impairement of license agreements">375,000</span>
and $<span id="xdx_904_ecustom--ImpairementOfLicenseAgreements_iI_c20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicenseAgreementsMember_z1x38yqIlBl3" title="Impairement of license agreements">300,000</span>
were written of in the years ended December 31, 2022 and 2021, respectively.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Shares
issued in Public Offering</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
July 2021, the company closed an underwritten public offering (the “Offering”) of <span id="xdx_90A_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_c20210701__20210731__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingMember_zBZok6IxxMZ" title="Number of shares issued as public offering">11,066,258</span> shares (the “Company Offering
Shares”) of common stock, par value $<span id="xdx_90E_eus-gaap--CommonStockParOrStatedValuePerShare_iI_pid_c20210731__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingMember_zJ4ldZtiSTZf" title="Common stock, par value">0.001</span> per share and warrants (the “Company Warrants”) to purchase up to <span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward_pid_c20210701__20210731__us-gaap--StatementEquityComponentsAxis__us-gaap--WarrantMember_zFichkK0bN01" title="Number of common stock purchased">11,607,142</span>
shares of Common Stock. The Warrants will be exercisable immediately upon issuance with an exercise price of $<span id="xdx_902_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20210731__us-gaap--StatementEquityComponentsAxis__us-gaap--WarrantMember_zRLUlWPdbgK5" title="Warrant exercise price per share">2.79</span> per share and will
expire on the fifth anniversary of the original issuance date. The net proceeds from the Offering, after deducting underwriting discounts
and commissions and Offering expenses, were $<span id="xdx_900_eus-gaap--ProceedsFromIssuanceInitialPublicOffering_c20210701__20210731_zCwVv0X9gxs8" title="Proceeds from issuance of offering">28,318,314</span>, which includes net proceeds from partial exercise of the underwriter’s
option to purchase <span id="xdx_90E_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_pid_c20210731_zvkrXQMPfV5g" title="Options to purchase of warrants">442,650</span> Company Warrants.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">Year
ended December 31, 2022 issuances and cancellations:</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Shares
issued for services</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company entered into six Investor Relations Consulting Agreement under the terms of which the Company
agreed to issue <span id="xdx_903_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zQSw1k5ZZsZa" title="Number of shares issued for services">925,000</span> shares of its common stock. The shares were valued at their respective fair value based on the Company’s
Nasdaq closing price of the shares on the date of the agreements. The Company recognized a total of $<span id="xdx_90F_eus-gaap--EmployeeBenefitsAndShareBasedCompensation_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zi7maCG5VdEh" title="Employee benefits share based compensation">1,054,125</span> as stock-based compensation
during the year ended December 31, 2022 for these issuances. As of December 31, 2022, the Company had not issued <span id="xdx_901_eus-gaap--ProceedsFromIssuanceOfCommonStock_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zxZf9gOy4Xqd" title="Common stock payable">300,000</span> of these shares
which are included in common stock payable.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Treasury
Shares</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
At December 31, 2021, Oppenheimer had not repurchased any of the Company’s securities and as of December 31, 2022 Oppenheimer had
purchased <span id="xdx_90D_ecustom--StockPurchasedDuringPeriodShares_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__us-gaap--TreasuryStockMember_zh4j9hB6EvK8" title="Treasury shares purchased, shares">2,825,617</span> shares of the Company’s common stock at a total costs of $<span id="xdx_90E_ecustom--StockPurchasedDuringPeriodValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__us-gaap--TreasuryStockMember_zpz5j2Ev6dKh" title="Treasury shares purchased, values">2,880,045</span> (average of $1.02 per share). As of December
31, 2022, the Company had cancelled all of the repurchased shares.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Shares
issued in connection with Convertible Promissory Note</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
April 20, 2022, the Company entered into a $<span id="xdx_905_ecustom--PaymentToAcquiredResearchAgreement_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--OneConvertiblePromissoryNotesMember__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_zmUJFrhED35" title="Research loan agreement">1,500,000</span> Loan Agreement and a $<span id="xdx_902_ecustom--PaymentToAcquiredResearchAgreement_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwoConvertiblePromissoryNotesMember__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_z7nztWMybZ53" title="Research loan agreement">500,000</span> Loan Agreement (collectively the Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $<span id="xdx_900_eus-gaap--DebtInstrumentFaceAmount_iI_c20220420__us-gaap--DebtInstrumentAxis__custom--OneConvertiblePromissoryNotesMember__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_zfceKH99GIYd" title="Principal amount">1,500,000</span> and $<span id="xdx_908_eus-gaap--DebtInstrumentFaceAmount_iI_c20220420__us-gaap--DebtInstrumentAxis__custom--TwoConvertiblePromissoryNotesMember__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_zBukOfFUefRj" title="Principal amount">500,000</span>.
In connection with these Notes, the Company issued a total of <span id="xdx_90F_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_c20220419__20220420__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_zrMZvJPoOrMa" title="Issuance, shares">250,000</span> shares as origination shares valued at fair market value of $<span id="xdx_907_eus-gaap--StockIssuedDuringPeriodValueNewIssues_c20220419__20220420__us-gaap--TypeOfArrangementAxis__custom--LoanAgreementMember_z6MhVMeONV96" title="Issuance, value">277,500</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Management
Return and Cancellation of Shares</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, <span id="xdx_906_ecustom--CapitalStructureDescription_c20220101__20221231_zHXsR68K8gSe" title="Capital structure, description">the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.</span>
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_eus-gaap--ScheduleOfStockholdersEquityTableTextBlock_zbawUbWtfKRb" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth the issuances of the Company’s shares of common stock for the years ended December 31, 2022 and 2020
as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B9_zGTsBgyUmIj2" style="display: none">Schedule
of Stock Holders</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td id="xdx_4BE_us-gaap--StatementEquityComponentsAxis_us-gaap--CommonStockMember_z67aAHogAyn" style="font-weight: bold; text-align: right"> </td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_438_c20210101__20211231_eus-gaap--SharesOutstanding_iS_pid_zbBgkRJkxGTl" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 82%; font-weight: bold">Balance December 31, 2020</td><td style="width: 2%; font-weight: bold"> </td>
<td style="width: 1%; font-weight: bold; text-align: left"> </td><td style="width: 14%; font-weight: bold; text-align: right">10,655,833</td><td style="width: 1%; font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_pid_zstVqzLxTffg" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Conversion of Promissory Notes</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">186,832</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_pid_zbpv6mJrtkl9" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt">Exercise of stock options</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">222,407</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesShareBasedCompensation_pid_zaoHanYgs6A4" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Stock based compensation</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">367,496</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40A_ecustom--StockIssuedDuringPeriodSharesIssuedForService_pid_zG73k6kLkTSb" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt">Consulting Services Shares</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">1,422,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesPurchaseOfAssets_pid_zA8BaqlYSrQa" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Intellectual property</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">125,175</td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_zySFZHEBYgFf" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Public offering</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">11,066,258</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_434_c20220101__20221231_eus-gaap--SharesOutstanding_iS_pid_zG5n0Vs2BF3g" style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Balance December 31, 2021</td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td style="font-weight: bold; text-align: right">24,046,001</td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_zWe5lrfPs2sl" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Shares issued for services</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">925,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_zsfN509WKRH2" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Loan origination shares for promissory note</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">250,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_408_eus-gaap--StockRepurchasedDuringPeriodShares_zbmm3VeWOiv8" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Shares repurchased from the market</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">(2,825,617</td><td style="text-align: left">)</td></tr>
<tr id="xdx_408_ecustom--StockIssuedDuringPeriodSharesManagementSharesCancelled_zKvztqnidzva" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; padding-bottom: 1pt">Management shares cancelled</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(56,496</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr>
<tr id="xdx_434_c20220101__20221231_eus-gaap--SharesOutstanding_iE_pid_zWa4kUDOKFo3" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance December 31, 2022</td><td style="font-weight: bold; padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">22,338,888</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr>
</table>
<p id="xdx_8A8_zvnHO8XEG8j5" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Common
Stock Payable</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component. At December
31, 2021 the Company had accrued $<span id="xdx_902_eus-gaap--ConvertibleDebt_iI_c20211231_zHQ0uFuoWVzg">285,000</span> of stock payable. During the year ended December 31, 2022, the Company entered into another
similar consulting agreement and accrued an additional $<span id="xdx_908_ecustom--CommonStockIssuedForServices_c20220101__20221231_zAs4b8wBk0d4" title="Common stock issued">192,000</span> for a total of $<span id="xdx_90B_ecustom--StockPayable_c20220101__20221231_zORFLkTgnjwl" title="Stock payable">477,000</span> of stock payable relating to the agreements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
1000000000.0011000000.00122388888223888882404600124046001000052500035496186832474701588415905314220003674964340983125175525000150000675000375000300000110662580.001116071422.792831831444265092500010541253000002825617288004515000005000001500000500000250000277500the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.<p id="xdx_896_eus-gaap--ScheduleOfStockholdersEquityTableTextBlock_zbawUbWtfKRb" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth the issuances of the Company’s shares of common stock for the years ended December 31, 2022 and 2020
as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B9_zGTsBgyUmIj2" style="display: none">Schedule
of Stock Holders</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td id="xdx_4BE_us-gaap--StatementEquityComponentsAxis_us-gaap--CommonStockMember_z67aAHogAyn" style="font-weight: bold; text-align: right"> </td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_438_c20210101__20211231_eus-gaap--SharesOutstanding_iS_pid_zbBgkRJkxGTl" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 82%; font-weight: bold">Balance December 31, 2020</td><td style="width: 2%; font-weight: bold"> </td>
<td style="width: 1%; font-weight: bold; text-align: left"> </td><td style="width: 14%; font-weight: bold; text-align: right">10,655,833</td><td style="width: 1%; font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_pid_zstVqzLxTffg" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Conversion of Promissory Notes</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">186,832</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_pid_zbpv6mJrtkl9" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt">Exercise of stock options</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">222,407</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesShareBasedCompensation_pid_zaoHanYgs6A4" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Stock based compensation</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">367,496</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40A_ecustom--StockIssuedDuringPeriodSharesIssuedForService_pid_zG73k6kLkTSb" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt">Consulting Services Shares</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">1,422,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesPurchaseOfAssets_pid_zA8BaqlYSrQa" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Intellectual property</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">125,175</td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_zySFZHEBYgFf" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Public offering</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">11,066,258</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr id="xdx_434_c20220101__20221231_eus-gaap--SharesOutstanding_iS_pid_zG5n0Vs2BF3g" style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Balance December 31, 2021</td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td style="font-weight: bold; text-align: right">24,046,001</td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_zWe5lrfPs2sl" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Shares issued for services</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">925,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_zsfN509WKRH2" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Loan origination shares for promissory note</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">250,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_408_eus-gaap--StockRepurchasedDuringPeriodShares_zbmm3VeWOiv8" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Shares repurchased from the market</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">(2,825,617</td><td style="text-align: left">)</td></tr>
<tr id="xdx_408_ecustom--StockIssuedDuringPeriodSharesManagementSharesCancelled_zKvztqnidzva" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; padding-bottom: 1pt">Management shares cancelled</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(56,496</td><td style="padding-bottom: 1pt; text-align: left">)</td></tr>
<tr id="xdx_434_c20220101__20221231_eus-gaap--SharesOutstanding_iE_pid_zWa4kUDOKFo3" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance December 31, 2022</td><td style="font-weight: bold; padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">22,338,888</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr>
</table>
1065583318683222240736749614220001251751106625824046001925000250000-2825617-5649622338888285000192000477000<p id="xdx_80C_eus-gaap--DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock_zWjXA9XScbKk" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
14 - <span id="xdx_82A_zeoA0fCxwaTe">Warrants and Options</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Warrants</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">Convertible
Note Warrants:</span> During the year ended December 31, 2022, the Company issued a total of <span id="xdx_905_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_z6G4NJCIjCv4" title="Issuance of warrants">2,260,000</span> warrants with an exercise price of between $1.00 and $<span id="xdx_902_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zJHrElv4KvXf">2.79</span>
and <span id="xdx_900_eus-gaap--WarrantsAndRightsOutstandingTerm_iI_dc_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zENFjSGuV4fl" title="Warrants terms">five year</span> terms in connection with two convertible promissory notes, and during 2021 in connection with the issuance of three convertible
promissory notes, the Company issued <span id="xdx_906_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_c20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zTVhzQNHqWe4">525,000</span> warrants with an exercise price of $<span id="xdx_900_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zeLfedaGAPs3">6.00</span> and <span id="xdx_90D_eus-gaap--WarrantsAndRightsOutstandingTerm_iI_dxL_c20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zXSHa7dL3G1f" title="Warrants terms::XDX::P5Y"><span style="-sec-ix-hidden: xdx2ixbrl1091">five-year term</span></span> (see Note 10).</span></p>
<p id="xdx_892_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zOXHmjejZvFa" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B4_zVOXAuDaAdZ7" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Market</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Relative</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Fair</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Term</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Exercise</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>on Grant</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Volatility</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; white-space: nowrap; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Risk-free</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Reporting
Date</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Value
</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(Years)</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price
</b> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Date
</b> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Percentage</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Rate</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; width: 28%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_907_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zmsJqHJ07a2b" title="Warrants, Reporting Date">5/5/2021</span>-<span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zOeQUqStPt32" title="Warrants, Reporting Date">5/19/21</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zdvXwi5KtkW4" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Relative Fair Value"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,888,495</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90E_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zktFm2fxvVa2" title="Warrants, Term Years">5</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z5HfuzgJTNi3" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Exercise Price"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">6.00</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zcXpIAb9kiHk" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Market Price on Grant Date"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">4.26</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zYZRuzvJp6jd" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Volatility Percentage"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">299</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zHh5GePbkeE7" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Risk-Free Rate"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">0.0080</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zi2FSGNL38ma" title="Warrants, Reporting Date">04/20/22</span></span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zyVm4iA0u5Fh" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Relative Fair Value"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">706,977</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90C_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zuwR62Kv6h6a" title="Warrants, Term Years">5</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zH6FXijg3wd6" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Exercise Price"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">2.79</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zeL9HiYWFWS9" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Market Price on Grant Date"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1.11</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zQyWwXGuIKef" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Volatility Percentage"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">281</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zJQE8MZXDISl" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Risk-Free Rate"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">0.0287</span></td><td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zF5WPKJnrepd" title="Warrants, Reporting Date">11/11/22</span></td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Relative Fair Value"><p id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zng8E7Yj2ci3" style="font: 10pt Times New Roman,serif; margin: 0" title="Warrants, Relative Fair Value">937,207</p></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span id="xdx_90D_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zBRNtALvTdhc" title="Warrants, Term Years">5</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zrE9jwTXvWY3" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Exercise Price">1.00</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z4FPDS5xMaS2" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Market Price on Grant Date">1.28</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_98D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityPercentage_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zsMk9QjrzeD2" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Volatility Percentage">322</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left">%</td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zf3d4oJRPO2b" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Risk-Free Rate">0.0432</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A8_zhsCuXrEzUvh" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">Public
Offering Warrants:</span> In connections with the Company’s public offering (see Note 13), the Company issued <span id="xdx_902_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_pid_c20221231__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingWarrantsMember_zU0NUXTKjyJd" title="Issuance of warrants">11,607,142</span> warrants
to the purchasers of the common stock, exercisable immediately at an exercise price of $<span id="xdx_902_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20221231__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingWarrantsMember_zYnDvU3sVxTa" title="Exercise price">2.79</span> and <span id="xdx_909_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_pid_c20221231__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingWarrantsMember__srt--TitleOfIndividualAxis__custom--UnderwriterMember_zy0pRDAKt8h6" title="Warrant outstanding">442,650</span> warrants to the underwriter
immediately exercisable at $<span id="xdx_904_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20221231__us-gaap--SubsidiarySaleOfStockAxis__custom--PublicOfferingWarrantsMember__srt--TitleOfIndividualAxis__custom--UnderwriterMember_zwWtTlS1Xka3" title="Exercise price">3.50</span>.</span></p>
<p id="xdx_897_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementClassOfStockAxis__custom--PublicOfferingWarrantsMember_zrS7SpuBc9re" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_8B2_zDRb14gu4Nx3" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Fair Value of Warrants Using Black Scholes Method</span> </p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Relative</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold">Risk-free</td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 28%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu9O5XLk9Mq4" title="Warrants, Reporting Date">7/26/2021</span></span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zSLipPmhnJlg" style="width: 8%; text-align: right" title="Warrants, Relative Fair Value">20,921,265</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 8%; text-align: right"><span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zRoUCragPhO" title="Warrants, Term Years">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zbj7fwCS7dv6" style="width: 8%; text-align: right" title="Warrants, Exercise Price">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu2rmfR4a3n9" style="width: 8%; text-align: right" title="Warrants, Market Price on Grant Date">2.03</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z5u99aboWlb4" style="width: 8%; text-align: right" title="Warrants, Volatility Percentage">331</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zTlsXIAtmR5j" style="width: 8%; text-align: right" title="Warrants, Risk-Free Rate">0.0033</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zQgbCv3Cg2P" title="Warrants, Reporting Date">7/26/2021</span></span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z9v7hhgNo0Ch" style="text-align: right" title="Warrants, Relative Fair Value">786,395</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_909_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z1cCDeYuj9g" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_znXtuox5Kt16" style="text-align: right" title="Warrants, Exercise Price">3.50</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zPz2FIrjMBnf" style="text-align: right" title="Warrants, Market Price on Grant Date">2.03</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z6wpkhhgpbje" style="text-align: right" title="Warrants, Volatility Percentage">331</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zOY3PygYtajg" style="text-align: right" title="Warrants, Risk-Free Rate">0.0033</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A4_zYpniVnhOwYa" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following tables summarize all warrants outstanding as of December 31, 2022 and 2021, and the related changes during the period.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Exercise
price is the weighted average for the respective warrants and end of period.</span></p>
<p id="xdx_891_eus-gaap--ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock_zlMS2bvlKWmk" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt; color: Black"><span id="xdx_8BA_zL1m1DAXJNP1" style="display: none">Summary of Warrant Outstanding</span> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Number of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Warrants</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; text-align: left">Stock Warrants</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 68%">Balance at December 31, 2020</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20210101__20211231_zlxcMSLAGLoi" style="width: 12%; text-align: right" title="Number of Warrants, Begining Balance">1,123,333</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98F_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20210101__20211231_zYZMxb9cn5Mf" style="width: 12%; text-align: right">8.30</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">Warrants issued in connection with Convertible Notes (see note 7)</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20210101__20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zWvdY3J5SPWl" style="text-align: right" title="Number of Warrants, Warrants Issued">525,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zvovXY9irnJ7" style="text-align: right" title="Weighted Average Exercise Price, Warrants Issued">6.00</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; text-align: left">Warrants issued in connection with the Public offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20210101__20211231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zWkDshCgGBF9" style="border-bottom: Black 1.5pt solid; text-align: right">12,049,792</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zK0YxRHD6A52" style="border-bottom: Black 1.5pt solid; text-align: right">2.82</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Balance at December 31, 2021</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20220101__20221231_z0oHV05QiYmc" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Beginning Balance">13,698,125</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_988_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20220101__20221231_zxEbRCDFzKif" style="border-bottom: Black 1.5pt solid; text-align: right">3.24</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">Warrants issued in connection with Convertible Notes (see note 7)</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zOu51epEbMT1" style="text-align: right" title="Number of Warrants, Warrants Issued">1,460,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zO24PbGkvW55" style="text-align: right" title="Weighted Average Exercise Price, Warrants Issued">2.79</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; text-align: left">Warrants issued in connection with Convertible Notes</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zOQewiRF2dQf" style="border-bottom: Black 1.5pt solid; text-align: right">800,000</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_z6SoRVumuHzk" style="border-bottom: Black 1.5pt solid; text-align: right">1.00</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Balance at December 31, 2022</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iE_c20220101__20221231_zE0Mzpg0Xz6k" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Ending Balance">15,958,126</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_98C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iE_pid_c20220101__20221231_ziu7Pdov1M32" style="border-bottom: Black 1.5pt solid; text-align: right" title="Weighted Average Exercise Price, Ending Balance">3.19</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 2.5pt">Warrants Exercisable at December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_988_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableNumber_iI_c20221231_zNz5Rzwih5z1" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Exercisable">15,958,126</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableWeightedAverageExercisePrice_iI_c20221231_zQiAADt6gILh" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Exercisable">3.19</td><td style="border-bottom: Black 2.5pt double; text-align: left"> </td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Options</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company issued a total of <span id="xdx_909_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20210101__20211231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_z2ldm54bhT4h" title="Stock option of granted">4,383,950</span> options with an exercise price between $<span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__srt--RangeAxis__srt--MinimumMember__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zsR5R7Sao299" title="Weighted average exercise price">0.25</span> and $<span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__srt--RangeAxis__srt--MaximumMember__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zpRanzHsQlBg" title="Weighted average exercise price">5.59</span> each
with a three-year term to its Officers and Directors and during the year ended December 2022, the Company issued a total of <span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_z2OIN077nwP2" title="Stock option of granted">3,250,000</span>
options with an exercise price of $<span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zWOuWFLcbR38" title="Weighted average exercise price">0.76</span> each with a three-year term to its Officers, Directors, and employees.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued <span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zeNVvM6GUEn7" title="Stock option of granted">300,000</span> two-year options, immediately vested, with an exercise price of $<span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zsYYF8WfHEG" title="Weighted average exercise price">1.00</span>. The Company recorded an expense of $<span id="xdx_904_eus-gaap--AllocatedShareBasedCompensationExpense_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zlTq9PGNg7Ad" title="Amount of expense">142,169</span> in connection with this issuance.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_891_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_zyx9Fzv5EUNi" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B2_zNmP5i9t5pE7" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Fair</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Reporting Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Options</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zhUQqsp0HPlg" title="Warrants, Exercise Price">0.25</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z9L6xIbD3kK" title="Warrants, Market Price on Grant Date">3.78</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_905_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_ztGF9TxUfdX4" title="Warrants, Reporting Date">1/01/21</span> – <span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zzJz4kpAnvIc" title="Warrants, Reporting Date">6/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zgwIr9yKaIS" style="text-align: right" title="Number of Option">306,730</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z2COtBGLPIF" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zBz33FZsiqL4" title="Warrants, Exercise Price">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zNq5GMPYtHKh" title="Warrants, Market Price on Grant Date">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zlVglRK35HOi" title="Warrants, Volatility Percentage">148</span>% - <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu89uTr02SS7" title="Warrants, Volatility Percentage">209</span></span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_985_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z79f9CaEBDak" style="text-align: right" title="Warrants, Fair Value">1,244,179</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zqaRJXLdmLc5" title="Warrants, Reporting Date">7/1/21</span>-<span id="xdx_900_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zOygsPypYqja">9/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z8xPGbiLHvrj" style="text-align: right">777,220</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zsxbdqrIYhGd" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zI6sVLpoIm7" title="Warrants, Exercise Price">1.77</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z6m7t6eG7ZPg" title="Warrants, Market Price on Grant Date">1.58</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zrEhuB8fGKAe" title="Warrants, Volatility Percentage">127</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zRn2z8MhtKNc" style="text-align: right" title="Warrants, Fair Value">816,158</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_909_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zgAVgzbdo1e">10/01/21</span> – <span id="xdx_90B_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zrBj63l6bEm1">12/31/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z1vveF2QULz" style="text-align: right">3,300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_900_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z3hSkUkopB6h" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zi9YMkvDvXQ7">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_904_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zHGNdoeSqpA9" title="Warrants, Market Price on Grant Date">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zpY23CSSBU12" title="Warrants, Volatility Percentage">129</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_989_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zAaqTR7yFERl" style="text-align: right">2,983,393</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_90D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOI9QEzfBpJ1">01/01/22</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zsgi02zYB46c" style="text-align: right" title="Number of Option">300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zPqP60PQ9vDe" title="Warrants, Term Years">2</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zLkKOTZalgNc" title="Warrants, Exercise Price">1.00</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOQw3OexqOz9" title="Warrants, Market Price on Grant Date">0.80</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zUHlqAvWPqx3" title="Warrants, Volatility Percentage">126</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_za46qxM3Wbmf" style="text-align: right" title="Warrants, Fair Value">142,169</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zXbm9dv2Mqfj">12/30/2022</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPD74BZvwEr1" style="text-align: right" title="Number of Option">3,250,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z6c94slVsPZe" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z4SRKUxDXzbh" title="Warrants, Exercise Price">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_za6upHMHBEPl" title="Warrants, Market Price on Grant Date">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zsxRH9yXt8pb" title="Warrants, Volatility Percentage">166</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPPiNb7kKD75" style="text-align: right" title="Warrants, Fair Value">2,026,122</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A3_z3mF9azgh6o5" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company cancelled a total of <span id="xdx_90C_eus-gaap--StockRepurchasedAndRetiredDuringPeriodShares_c20220101__20221231_zLRGyZZjQVg2" title="Stock repurchased and retired during period shares">211,000</span> options to management and reallocated these to cover shares
of the Company’s stock to be issued under the Company’s Incentive Stock Plan.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company recognized $<span id="xdx_90E_eus-gaap--ShareBasedCompensation_pp0p0_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember_zftO3nCNJ6U1" title="Compensation expense">2,048,270</span> as compensation expense related to the option grants. At December
31, 2022 and 2021, the Company had <span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iI_c20221231_zxXYENwUfV7d" title="Options outstanding">8,134,280</span> and <span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iI_c20211231_zCNBwdosg57a" title="Options outstanding">4,584,280</span> options outstanding, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
22600002.79P5Y5250006.00<p id="xdx_892_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zOXHmjejZvFa" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B4_zVOXAuDaAdZ7" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Market</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Relative</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Fair</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Term</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Exercise</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>on Grant</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Volatility</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="font: bold 10pt Times New Roman, Times, Serif; white-space: nowrap; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Risk-free</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Reporting
Date</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Value
</b></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">(Years)</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Price
</b> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Date
</b> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Percentage</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: bold 10pt Times New Roman, Times, Serif; text-align: center; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font: bold 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Rate</span></td><td style="font: bold 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; width: 28%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_907_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zmsJqHJ07a2b" title="Warrants, Reporting Date">5/5/2021</span>-<span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zOeQUqStPt32" title="Warrants, Reporting Date">5/19/21</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zdvXwi5KtkW4" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Relative Fair Value"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,888,495</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90E_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zktFm2fxvVa2" title="Warrants, Term Years">5</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z5HfuzgJTNi3" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Exercise Price"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">6.00</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zcXpIAb9kiHk" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Market Price on Grant Date"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">4.26</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zYZRuzvJp6jd" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Volatility Percentage"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">299</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zHh5GePbkeE7" style="font: 10pt Times New Roman, Times, Serif; width: 8%; text-align: right" title="Warrants, Risk-Free Rate"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">0.0080</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zi2FSGNL38ma" title="Warrants, Reporting Date">04/20/22</span></span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zyVm4iA0u5Fh" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Relative Fair Value"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">706,977</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90C_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zuwR62Kv6h6a" title="Warrants, Term Years">5</span></span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zH6FXijg3wd6" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Exercise Price"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">2.79</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zeL9HiYWFWS9" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Market Price on Grant Date"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1.11</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zQyWwXGuIKef" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Volatility Percentage"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">281</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">%</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zJQE8MZXDISl" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Risk-Free Rate"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">0.0287</span></td><td style="text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zF5WPKJnrepd" title="Warrants, Reporting Date">11/11/22</span></td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Relative Fair Value"><p id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zng8E7Yj2ci3" style="font: 10pt Times New Roman,serif; margin: 0" title="Warrants, Relative Fair Value">937,207</p></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span id="xdx_90D_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zBRNtALvTdhc" title="Warrants, Term Years">5</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zrE9jwTXvWY3" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Exercise Price">1.00</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z4FPDS5xMaS2" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Market Price on Grant Date">1.28</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_98D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityPercentage_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zsMk9QjrzeD2" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Volatility Percentage">322</td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left">%</td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zf3d4oJRPO2b" style="font: 10pt Times New Roman, Times, Serif; text-align: right" title="Warrants, Risk-Free Rate">0.0432</td><td style="text-align: left"> </td></tr>
</table>
2021-05-052021-05-191888495P5Y6.004.262.990.0000802022-04-20706977P5Y2.791.112.810.0002872022-11-11937207P5Y1.001.283.220.000432116071422.794426503.50<p id="xdx_897_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementClassOfStockAxis__custom--PublicOfferingWarrantsMember_zrS7SpuBc9re" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_8B2_zDRb14gu4Nx3" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Fair Value of Warrants Using Black Scholes Method</span> </p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Relative</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="white-space: nowrap; text-align: center; font-weight: bold">Risk-free</td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 28%; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu9O5XLk9Mq4" title="Warrants, Reporting Date">7/26/2021</span></span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zSLipPmhnJlg" style="width: 8%; text-align: right" title="Warrants, Relative Fair Value">20,921,265</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 8%; text-align: right"><span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zRoUCragPhO" title="Warrants, Term Years">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zbj7fwCS7dv6" style="width: 8%; text-align: right" title="Warrants, Exercise Price">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu2rmfR4a3n9" style="width: 8%; text-align: right" title="Warrants, Market Price on Grant Date">2.03</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z5u99aboWlb4" style="width: 8%; text-align: right" title="Warrants, Volatility Percentage">331</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_984_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zTlsXIAtmR5j" style="width: 8%; text-align: right" title="Warrants, Risk-Free Rate">0.0033</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zQgbCv3Cg2P" title="Warrants, Reporting Date">7/26/2021</span></span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_pp0p0_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z9v7hhgNo0Ch" style="text-align: right" title="Warrants, Relative Fair Value">786,395</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_909_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z1cCDeYuj9g" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_znXtuox5Kt16" style="text-align: right" title="Warrants, Exercise Price">3.50</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zPz2FIrjMBnf" style="text-align: right" title="Warrants, Market Price on Grant Date">2.03</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z6wpkhhgpbje" style="text-align: right" title="Warrants, Volatility Percentage">331</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--PublicOfferingWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zOY3PygYtajg" style="text-align: right" title="Warrants, Risk-Free Rate">0.0033</td><td style="text-align: left"> </td></tr>
</table>
2021-07-2620921265P5Y2.792.033.310.0000332021-07-26786395P5Y3.502.033.310.000033<p id="xdx_891_eus-gaap--ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock_zlMS2bvlKWmk" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt; color: Black"><span id="xdx_8BA_zL1m1DAXJNP1" style="display: none">Summary of Warrant Outstanding</span> </span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Number of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Warrants</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; text-align: left">Stock Warrants</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 68%">Balance at December 31, 2020</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20210101__20211231_zlxcMSLAGLoi" style="width: 12%; text-align: right" title="Number of Warrants, Begining Balance">1,123,333</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98F_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20210101__20211231_zYZMxb9cn5Mf" style="width: 12%; text-align: right">8.30</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">Warrants issued in connection with Convertible Notes (see note 7)</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_988_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20210101__20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zWvdY3J5SPWl" style="text-align: right" title="Number of Warrants, Warrants Issued">525,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zvovXY9irnJ7" style="text-align: right" title="Weighted Average Exercise Price, Warrants Issued">6.00</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; text-align: left">Warrants issued in connection with the Public offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20210101__20211231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zWkDshCgGBF9" style="border-bottom: Black 1.5pt solid; text-align: right">12,049,792</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zK0YxRHD6A52" style="border-bottom: Black 1.5pt solid; text-align: right">2.82</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Balance at December 31, 2021</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20220101__20221231_z0oHV05QiYmc" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Beginning Balance">13,698,125</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_988_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20220101__20221231_zxEbRCDFzKif" style="border-bottom: Black 1.5pt solid; text-align: right">3.24</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">Warrants issued in connection with Convertible Notes (see note 7)</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zOu51epEbMT1" style="text-align: right" title="Number of Warrants, Warrants Issued">1,460,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zO24PbGkvW55" style="text-align: right" title="Weighted Average Exercise Price, Warrants Issued">2.79</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; text-align: left">Warrants issued in connection with Convertible Notes</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zOQewiRF2dQf" style="border-bottom: Black 1.5pt solid; text-align: right">800,000</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_z6SoRVumuHzk" style="border-bottom: Black 1.5pt solid; text-align: right">1.00</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Balance at December 31, 2022</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iE_c20220101__20221231_zE0Mzpg0Xz6k" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Ending Balance">15,958,126</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_98C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iE_pid_c20220101__20221231_ziu7Pdov1M32" style="border-bottom: Black 1.5pt solid; text-align: right" title="Weighted Average Exercise Price, Ending Balance">3.19</td><td style="border-bottom: Black 1.5pt solid; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 2.5pt">Warrants Exercisable at December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_988_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableNumber_iI_c20221231_zNz5Rzwih5z1" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Exercisable">15,958,126</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableWeightedAverageExercisePrice_iI_c20221231_zQiAADt6gILh" style="border-bottom: Black 2.5pt double; text-align: right" title="Weighted Average Exercise Price, Exercisable">3.19</td><td style="border-bottom: Black 2.5pt double; text-align: left"> </td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Options</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company issued a total of <span id="xdx_909_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20210101__20211231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_z2ldm54bhT4h" title="Stock option of granted">4,383,950</span> options with an exercise price between $<span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__srt--RangeAxis__srt--MinimumMember__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zsR5R7Sao299" title="Weighted average exercise price">0.25</span> and $<span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20210101__20211231__srt--RangeAxis__srt--MaximumMember__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zpRanzHsQlBg" title="Weighted average exercise price">5.59</span> each
with a three-year term to its Officers and Directors and during the year ended December 2022, the Company issued a total of <span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_z2OIN077nwP2" title="Stock option of granted">3,250,000</span>
options with an exercise price of $<span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zWOuWFLcbR38" title="Weighted average exercise price">0.76</span> each with a three-year term to its Officers, Directors, and employees.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022 the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued <span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zeNVvM6GUEn7" title="Stock option of granted">300,000</span> two-year options, immediately vested, with an exercise price of $<span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zsYYF8WfHEG" title="Weighted average exercise price">1.00</span>. The Company recorded an expense of $<span id="xdx_904_eus-gaap--AllocatedShareBasedCompensationExpense_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zlTq9PGNg7Ad" title="Amount of expense">142,169</span> in connection with this issuance.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_891_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_zyx9Fzv5EUNi" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B2_zNmP5i9t5pE7" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Fair</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Reporting Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Options</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zhUQqsp0HPlg" title="Warrants, Exercise Price">0.25</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z9L6xIbD3kK" title="Warrants, Market Price on Grant Date">3.78</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_905_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_ztGF9TxUfdX4" title="Warrants, Reporting Date">1/01/21</span> – <span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zzJz4kpAnvIc" title="Warrants, Reporting Date">6/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zgwIr9yKaIS" style="text-align: right" title="Number of Option">306,730</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z2COtBGLPIF" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zBz33FZsiqL4" title="Warrants, Exercise Price">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zNq5GMPYtHKh" title="Warrants, Market Price on Grant Date">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zlVglRK35HOi" title="Warrants, Volatility Percentage">148</span>% - <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu89uTr02SS7" title="Warrants, Volatility Percentage">209</span></span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_985_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z79f9CaEBDak" style="text-align: right" title="Warrants, Fair Value">1,244,179</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zqaRJXLdmLc5" title="Warrants, Reporting Date">7/1/21</span>-<span id="xdx_900_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zOygsPypYqja">9/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z8xPGbiLHvrj" style="text-align: right">777,220</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zsxbdqrIYhGd" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zI6sVLpoIm7" title="Warrants, Exercise Price">1.77</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z6m7t6eG7ZPg" title="Warrants, Market Price on Grant Date">1.58</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zrEhuB8fGKAe" title="Warrants, Volatility Percentage">127</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zRn2z8MhtKNc" style="text-align: right" title="Warrants, Fair Value">816,158</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_909_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zgAVgzbdo1e">10/01/21</span> – <span id="xdx_90B_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zrBj63l6bEm1">12/31/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z1vveF2QULz" style="text-align: right">3,300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_900_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z3hSkUkopB6h" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zi9YMkvDvXQ7">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_904_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zHGNdoeSqpA9" title="Warrants, Market Price on Grant Date">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zpY23CSSBU12" title="Warrants, Volatility Percentage">129</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_989_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zAaqTR7yFERl" style="text-align: right">2,983,393</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_90D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOI9QEzfBpJ1">01/01/22</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zsgi02zYB46c" style="text-align: right" title="Number of Option">300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zPqP60PQ9vDe" title="Warrants, Term Years">2</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zLkKOTZalgNc" title="Warrants, Exercise Price">1.00</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOQw3OexqOz9" title="Warrants, Market Price on Grant Date">0.80</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zUHlqAvWPqx3" title="Warrants, Volatility Percentage">126</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_za46qxM3Wbmf" style="text-align: right" title="Warrants, Fair Value">142,169</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zXbm9dv2Mqfj">12/30/2022</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPD74BZvwEr1" style="text-align: right" title="Number of Option">3,250,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z6c94slVsPZe" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z4SRKUxDXzbh" title="Warrants, Exercise Price">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_za6upHMHBEPl" title="Warrants, Market Price on Grant Date">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zsxRH9yXt8pb" title="Warrants, Volatility Percentage">166</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPPiNb7kKD75" style="text-align: right" title="Warrants, Fair Value">2,026,122</td><td style="text-align: left"> </td></tr>
</table>
11233338.305250006.00120497922.82136981253.2414600002.798000001.00159581263.19159581263.1943839500.255.5932500000.763000001.00142169<p id="xdx_891_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_zyx9Fzv5EUNi" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B2_zNmP5i9t5pE7" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Fair</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Reporting Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Options</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zhUQqsp0HPlg" title="Warrants, Exercise Price">0.25</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 6%; text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z9L6xIbD3kK" title="Warrants, Market Price on Grant Date">3.78</span>-</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_905_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_ztGF9TxUfdX4" title="Warrants, Reporting Date">1/01/21</span> – <span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zzJz4kpAnvIc" title="Warrants, Reporting Date">6/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zgwIr9yKaIS" style="text-align: right" title="Number of Option">306,730</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z2COtBGLPIF" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_905_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zBz33FZsiqL4" title="Warrants, Exercise Price">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zNq5GMPYtHKh" title="Warrants, Market Price on Grant Date">5.59</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zlVglRK35HOi" title="Warrants, Volatility Percentage">148</span>% - <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zu89uTr02SS7" title="Warrants, Volatility Percentage">209</span></span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_985_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z79f9CaEBDak" style="text-align: right" title="Warrants, Fair Value">1,244,179</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zqaRJXLdmLc5" title="Warrants, Reporting Date">7/1/21</span>-<span id="xdx_900_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zOygsPypYqja">9/30/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z8xPGbiLHvrj" style="text-align: right">777,220</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zsxbdqrIYhGd" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zI6sVLpoIm7" title="Warrants, Exercise Price">1.77</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z6m7t6eG7ZPg" title="Warrants, Market Price on Grant Date">1.58</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zrEhuB8fGKAe" title="Warrants, Volatility Percentage">127</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zRn2z8MhtKNc" style="text-align: right" title="Warrants, Fair Value">816,158</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_909_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MinimumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zgAVgzbdo1e">10/01/21</span> – <span id="xdx_90B_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__srt--RangeAxis__srt--MaximumMember__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zrBj63l6bEm1">12/31/21</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z1vveF2QULz" style="text-align: right">3,300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_900_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z3hSkUkopB6h" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zi9YMkvDvXQ7">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_904_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zHGNdoeSqpA9" title="Warrants, Market Price on Grant Date">1.30</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_907_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zpY23CSSBU12" title="Warrants, Volatility Percentage">129</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_989_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zAaqTR7yFERl" style="text-align: right">2,983,393</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center"><span id="xdx_90D_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOI9QEzfBpJ1">01/01/22</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zsgi02zYB46c" style="text-align: right" title="Number of Option">300,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_901_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zPqP60PQ9vDe" title="Warrants, Term Years">2</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zLkKOTZalgNc" title="Warrants, Exercise Price">1.00</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zOQw3OexqOz9" title="Warrants, Market Price on Grant Date">0.80</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_zUHlqAvWPqx3" title="Warrants, Volatility Percentage">126</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFourMember_za46qxM3Wbmf" style="text-align: right" title="Warrants, Fair Value">142,169</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_908_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zXbm9dv2Mqfj">12/30/2022</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPD74BZvwEr1" style="text-align: right" title="Number of Option">3,250,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z6c94slVsPZe" title="Warrants, Term Years">3</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_z4SRKUxDXzbh" title="Warrants, Exercise Price">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_za6upHMHBEPl" title="Warrants, Market Price on Grant Date">0.76</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zsxRH9yXt8pb" title="Warrants, Volatility Percentage">166</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20220101__20221231__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioFiveMember_zPPiNb7kKD75" style="text-align: right" title="Warrants, Fair Value">2,026,122</td><td style="text-align: left"> </td></tr>
</table>
0.253.782021-01-012021-06-30306730P3Y5.595.591.482.0912441792021-07-012021-09-30777220P5Y1.771.581.278161582021-10-012021-12-313300000P3Y1.301.301.2929833932022-01-01300000P2Y1.000.801.261421692022-12-303250000P3Y0.760.761.662026122211000204827081342804584280<p id="xdx_807_ecustom--BusinessAcquisitionDisclosureTextBlock_zTEvPa1ukEgk" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
15 - <span id="xdx_82D_z0UoXWOcELR9">Acquisition of Magical Beasts, LLC</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Effective
February 21, 2020, Jupiter Wellness Inc., a Florida corporation (“Jupiter Sub”), our wholly-owned subsidiary, entered into
a membership interest purchase agreement with Magical Beasts LLC (“Magical Beasts”), a Nevada limited liability corporation,
and Krista Whitley, its sole interest holder, pursuant to which Jupiter Sub acquired all of the membership interests in Magical Beasts
(the “Magical Beasts Acquisition”) in exchange for the following consideration:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●
$<span id="xdx_903_ecustom--ClosingCash_c20200220__20200221_zbZHMvZSlV68" title="Closing cash">250,000</span> cash at closing;</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●
A $<span id="xdx_903_eus-gaap--NotesPayableCurrent_iI_c20200221_zTq5E9l4KmDc" title="Promissory note">1,000,000</span> promissory note, non-interest bearing payable by us, due upon the earlier of i) the closing of this offering or ii)
December 31, 2020 valued at its discounted amount of $<span id="xdx_90A_ecustom--NotePayableDiscountPrice_iI_c20201231_zDQWEAWTzE3f" title="Discount rate">950,427</span>; and</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●
an option to purchase <span id="xdx_902_eus-gaap--StockIssuedDuringPeriodSharesAcquisitions_c20200220__20200221_zaJU16UYAY31" title="Purchase of restricted share">250,000</span> restricted shares of our common stock at an exercise price of $<span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_c20200220__20200221_zFAuSnsCxygb" title="Weighted average exercise price">1.00</span> per share valued at $<span id="xdx_90C_eus-gaap--StockIssuedDuringPeriodValueAcquisitions_c20200220__20200221_zNRETLHUhyk4" title="Purchase of restricted price">156,612</span>. The fair
value of these options was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the reporting date. The market price was valued based upon the last price paid by third parties
for shares of our common stock.</span></p>
<p id="xdx_893_ecustom--ScheduleOfFairValueOfWarrantsValuationAssumptionsTableTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zK7xtFjLTaKe" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zc7oIMWidBpc" style="display: none">Schedule
of Fair value of Warrants</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number of</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center"><p style="margin-top: 0; margin-bottom: 0">Market</p>
<p style="margin-top: 0; margin-bottom: 0">Price on</p></td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Options</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Grant </td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2" style="text-align: center"><b>Fair</b></td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Granted</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%; text-align: center"><span id="xdx_90A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zzkLKbqudnSb" title="Reporting Date">2/21/20</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_986_ecustom--NumberOfStockOptionsGranted_iI_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zyvRknHNT0U6" style="width: 6%; text-align: right" title="Number of stock options granted">250,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_z6Sb7maqLeT5" title="Term (years)">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zJJtzPUSNl93" style="width: 6%; text-align: right" title="Exercise Price">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_981_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zVdVML0jfIE3" style="width: 6%; text-align: right" title="Market Price on Grant Date">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zvqA8piPJkoi" style="width: 10%; text-align: right" title="Volatility Percentage">77</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_ecustom--NumberOfStockOptionFairvalue_iI_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zJQ4yGa13R64" style="width: 6%; text-align: right" title="Fair value">156,612</td><td style="width: 1%; text-align: left"> </td></tr>
</table>
<p id="xdx_8A9_zgXsopUpEwP2" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the Magical Beasts Acquisition, Jupiter Sub shall enter into an executive employment agreement with Krista Whitley to
act as our Director of Marketing, however, until such agreement is entered into, Jupiter Sub shall pay Krista Whitley an annual salary
of $<span id="xdx_90B_eus-gaap--OfficersCompensation_c20200220__20200221_zHHsThnfm5Gc" title="Annual salary">150,000</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>Valuation
and Purchase Price Allocation</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company with the assistance of a qualified professional valuation firm.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_89A_ecustom--ScheduleOfBusinessAcquisitionsByAcquisitionFairValueTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zS5zEulSqwMj" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the consideration is as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_8B0_z5OHow3bXVG9" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Fair Value Consideration</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_49C_20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zDs8SbEr9e03" style="font: 10pt Times New Roman, Times, Serif; text-align: right"> </td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; width: 82%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Cash</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_eus-gaap--PaymentsToAcquireBusinessesGross_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_z98VfvdSi8uf" style="font: 10pt Times New Roman, Times, Serif; width: 14%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">250,000</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Promissory Note, net of discount</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_98D_eus-gaap--BusinessCombinationConsiderationTransferredLiabilitiesIncurred_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zNGlwnXuru0a" style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">950,427</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Stock
Options</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_983_eus-gaap--BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zYnSQSrgDhZc" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">156,612</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
Consideration paid</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_eus-gaap--BusinessCombinationConsiderationTransferred1_iT_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zVYYdgb09Q1c" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,357,039</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The purchase price allocation
is as follows:</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Tangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_409_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents_iI_zstyEBHzHRm2" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Cash</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">4,609</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_40E_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory_iI_zWsRpdHdFGae" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventory</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">86,220</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_404_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedtangibleassets_iI_z1Lqr8TladZ8" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
tangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">90,829</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_406_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedTradenameTrademarks_iI_z2wCz8UQCwQb" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Tradename-Trademarks</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">151,800</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_403_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCustomerBase_iI_zY48CJlEBd16" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Customer
base</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">651,220</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_404_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNonCompete_iI_zDximkFwVEzc" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Non-compete</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">154,500</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_401_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill_iI_zWZftYMJPJml" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total Intangibles</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">957,520</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_408_eus-gaap--Goodwill_iI_z4UeIQ0JjLYk" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">308,690</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_400_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet_iI_zUNTqQbBNR29" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 2.5pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
intangible net</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 2.5pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 2.5pt double; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td style="border-bottom: Black 2.5pt double; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,357,039</span></td><td style="padding-bottom: 2.5pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
</table>
<p id="xdx_8A6_zGxQ1G6RPA2e" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
July 6, 2020, Brian Menke (the “Plaintiff”) in Nevada court seeking to enforce a judgement that he had obtained in 2012 against
Krista Whitley, the former owner and manager of Magical Beasts LLC., in the amount of $<span id="xdx_909_eus-gaap--BusinessCombinationAssetsArisingFromContingenciesAmountRecognized_iI_c20200706_zZGVuz87u0j8" title="Business acquisition of judgement enforcement">250,000</span>. In July 2020, the Plaintiff brought a
claim in Nevada State Court to impute such judgement to the Company’s wholly owned subsidiary, Magical Beasts, LLC. On August 6,
2020, the court imputed the judgement to Magical Beasts and advised the Company that before paying any funds to Ms. Whitley, they must
first satisfy the judgement to the Plaintiff. On October 12, 2020, the Company, Ms. Whitley and the Plaintiff reached a settlement agreement
whereby the Company agreed that of the $<span id="xdx_904_ecustom--BusinessAcquisitonOfNotePayable_iI_c20201012_zFhEBpAprNGb" title="Business acquisiton of note payable">1,000,000</span> note payable to Ms. Whitley, the first $<span id="xdx_900_ecustom--BusinessAcquisitionofSettlementAgreement_iI_c20201012_zorMzoURgUEb" title="Business acquisition of settlement agreement payment">336,450</span> be paid to the Plaintiff. Ms. Whitley
in turn agreed that such payments would be applied to the $<span id="xdx_908_ecustom--BusinessAcquisitionOfAgreementPayment_iI_c20201012_zLwD2wGwUWc1" title="Business acquisition of agreement payment">1,000,000</span> owed to Ms. Whitley that was to be paid from the proceeds of the
offering and the Plaintiff agreed to withdraw the case against Magical Beasts without prejudice. In November, the Company made a cash
payment of $<span id="xdx_90C_eus-gaap--PaymentsToAcquireBusinessesNetOfCashAcquired_c20201101__20201130_zRSEBU3D1cyh" title="Business acquisition of cash payment">300,000</span> to the Plaintiff and issued <span id="xdx_90C_eus-gaap--CommonStockSharesIssued_iI_c20201130_zj5C2guYhT7k" title="Common stock shares issued">8,500</span> shares of its common stock valued at $<span id="xdx_909_eus-gaap--CommonStockValue_iI_pp0p0_c20201130_z6Cq97y0Z2ki" title="Common stock value">8,500</span>. The $<span id="xdx_905_ecustom--BusinessAcquisitonOffsetAmount_iI_pp0p0_c20201130_zX0WKqWImDI9" title="Business acquisiton offset amount">308,500</span> was recorded as an offset
to the $<span id="xdx_906_ecustom--BusinessAcquisitonOfNotePayable_iI_c20201130_z3r5PaRc5ym8" title="Business acquisiton of note payable">1,000,000</span> note.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
January 25, 2021, the Company entered into an Omnibus Amendment to: (1) the Confidential Membership Interest Purchase Agreement, dated
February 21, 2020; (2) the Sales Distributor Agreement, dated February 21, 2020; and (3) the Executive Employment Agreement, dated March
31, 2020 (the “Agreements”). Pursuant to the Omnibus Amendment, the parties (i) acknowledge that the Company has fully satisfied
its obligation of $<span id="xdx_90A_eus-gaap--BusinessAcquisitionCostOfAcquiredEntityTransactionCosts_iI_pp0p0_c20210125_zsrGLpIaw7oa" title="Business acquisition of obligation plaintiff">334,000</span> to the Plaintiff as Ms. Whitley’s judgment creditors; (ii) agree that in satisfaction of the remaining
balance due to Ms. Whitley under the Agreements, she is to be paid $<span id="xdx_90D_eus-gaap--PaymentsToAcquireBusinessesNetOfCashAcquired_pp0p0_c20210123__20210125_zrKVLylfw7Ed">150,000</span> in cash; (iii) agree that starting April 1, 2020, Whitley
shall be entitled to individually market and sell the Bella line of products remaining in the Company’s inventory, as identified
in the Omnibus Amendment, and the Company will relinquish its rights to the Bella brand; (iv) agree that the number of shares issuable
upon exercise of the common stock purchase options granted to Ms. Whitley under the Agreements shall be reduced from <span id="xdx_90D_ecustom--BusinessAcquisitionOfAgreementPayment_iI_pp0p0_c20210125__srt--RangeAxis__srt--MaximumMember_zmI2bOtBEyFe" title="Business acquisition of agreement payment">250,000</span> to <span id="xdx_903_ecustom--BusinessAcquisitionOfAgreementPayment_iI_pp0p0_c20210125__srt--RangeAxis__srt--MinimumMember_zfVt4FqCFlK3" title="Business acquisition of agreement payment">185,000</span>,
Ms. Whitely may utilize a cashless exercise feature to exercise such options, subject to a six (6) month holding period on the shares,
and Ms. Whitley shall not be permitted to sell an amount of shares in any week which exceeds <span id="xdx_905_ecustom--PercentageOfRestrictedStockShares_dp_uPure_c20210123__20210125__srt--RangeAxis__srt--MaximumMember_zR2UtMkYmuag" title="Percentage of restricted stock shares">10</span>% of the Company’s total weekly
trading volume in the prior week; (v) agree that Ms. Whitley’s Employment Agreement shall terminate on March 31, 2021 and shall
not renew; (vi) acknowledge that Ms. Whitley has been paid $<span id="xdx_90B_eus-gaap--OwnshareLendingArrangementDividendsNotReimbursed_pp0p0_c20210123__20210125_zrHeG1hiHbdh" title="Unreimbursement expenses">5,541</span> for unreimbursed expenses on or about December 30, 2020; and (vii)
the balance of the note due Whitley be forgiven.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"/>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">As
a result of the above, the Company recognized a gain of $<span id="xdx_903_eus-gaap--GainsLossesOnExtinguishmentOfDebt_pp0p0_c20210123__20210125_zaCfEvdyXpJk" title="Gain on extinguishment of debt">669,200</span> comprised of the forgiveness of debt of $<span id="xdx_90E_eus-gaap--DebtInstrumentDecreaseForgiveness_pp0p0_c20210123__20210125_z3STfFwrvhIk" title="Forgiveness of debt">691,500</span> and the write-off of
the unamortized portion of Whitley’s the non-compete agreement of $<span id="xdx_90F_eus-gaap--DebtInstrumentUnamortizedDiscount_iI_pp0p0_c20210125_zg6BYAZ7Ihc3" title="Unamortized debt">22,300</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2021, Ms. Whitley exercised her <span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iI_c20210228__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--MsWhitleyMember_zaajQNBaI8be" title="Options outstanding">185,000</span> options (see Omnibus Agreement above) using the cashless option feature and was issued
<span id="xdx_905_eus-gaap--StockIssuedDuringPeriodSharesStockOptionsExercised_c20210201__20210228__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__custom--MsWhitleyMember_zovzSrZGn2C4" title="Shares issued for exercise of options">159,053</span> shares of the Company’s restricted common stock in full satisfaction of the option agreement.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
25000010000009504272500001.00156612<p id="xdx_893_ecustom--ScheduleOfFairValueOfWarrantsValuationAssumptionsTableTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zK7xtFjLTaKe" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zc7oIMWidBpc" style="display: none">Schedule
of Fair value of Warrants</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number of</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center"><p style="margin-top: 0; margin-bottom: 0">Market</p>
<p style="margin-top: 0; margin-bottom: 0">Price on</p></td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Options</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Grant </td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2" style="text-align: center"><b>Fair</b></td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Granted</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Value</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 36%; text-align: center"><span id="xdx_90A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zzkLKbqudnSb" title="Reporting Date">2/21/20</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_986_ecustom--NumberOfStockOptionsGranted_iI_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zyvRknHNT0U6" style="width: 6%; text-align: right" title="Number of stock options granted">250,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_z6Sb7maqLeT5" title="Term (years)">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zJJtzPUSNl93" style="width: 6%; text-align: right" title="Exercise Price">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_981_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zVdVML0jfIE3" style="width: 6%; text-align: right" title="Market Price on Grant Date">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98A_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zvqA8piPJkoi" style="width: 10%; text-align: right" title="Volatility Percentage">77</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98B_ecustom--NumberOfStockOptionFairvalue_iI_c20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsAcquisitionMember_zJQ4yGa13R64" style="width: 6%; text-align: right" title="Fair value">156,612</td><td style="width: 1%; text-align: left"> </td></tr>
</table>
2020-02-21250000P5Y1.001.000.77156612150000<p id="xdx_89A_ecustom--ScheduleOfBusinessAcquisitionsByAcquisitionFairValueTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zS5zEulSqwMj" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the consideration is as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span id="xdx_8B0_z5OHow3bXVG9" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule
of Fair Value Consideration</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif"> </td><td style="font: 10pt Times New Roman, Times, Serif"> </td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td><td id="xdx_49C_20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zDs8SbEr9e03" style="font: 10pt Times New Roman, Times, Serif; text-align: right"> </td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; width: 82%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Cash</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 2%"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_eus-gaap--PaymentsToAcquireBusinessesGross_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_z98VfvdSi8uf" style="font: 10pt Times New Roman, Times, Serif; width: 14%; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">250,000</span></td><td style="font: 10pt Times New Roman, Times, Serif; width: 1%; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Promissory Note, net of discount</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_98D_eus-gaap--BusinessCombinationConsiderationTransferredLiabilitiesIncurred_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zNGlwnXuru0a" style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">950,427</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Stock
Options</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td id="xdx_983_eus-gaap--BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zYnSQSrgDhZc" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">156,612</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
Consideration paid</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td id="xdx_986_eus-gaap--BusinessCombinationConsiderationTransferred1_iT_pp0p0_c20200220__20200221__us-gaap--BusinessAcquisitionAxis__custom--MagicalBeastsLLCMember_zVYYdgb09Q1c" style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,357,039</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The purchase price allocation
is as follows:</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Tangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_409_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents_iI_zstyEBHzHRm2" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Cash</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">4,609</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_40E_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory_iI_zWsRpdHdFGae" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventory</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">86,220</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_404_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedtangibleassets_iI_z1Lqr8TladZ8" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
tangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">90,829</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible assets</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_406_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedTradenameTrademarks_iI_z2wCz8UQCwQb" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Tradename-Trademarks</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">151,800</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_403_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCustomerBase_iI_zY48CJlEBd16" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Customer
base</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">651,220</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_404_ecustom--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNonCompete_iI_zDximkFwVEzc" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Non-compete</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="border-bottom: Black 1.5pt solid; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">154,500</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 1pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_401_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill_iI_zWZftYMJPJml" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Total Intangibles</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">957,520</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_408_eus-gaap--Goodwill_iI_z4UeIQ0JjLYk" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font: 10pt Times New Roman, Times, Serif; padding-left: 10pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill</span></td><td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">308,690</span></td><td style="font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr id="xdx_400_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet_iI_zUNTqQbBNR29" style="font: 10pt Times New Roman, Times, Serif; vertical-align: bottom; background-color: White">
<td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 2.5pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total
intangible net</span></td><td style="font: 10pt Times New Roman, Times, Serif; padding-bottom: 2.5pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="border-bottom: Black 2.5pt double; font: 10pt Times New Roman, Times, Serif; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">$</span></td><td style="border-bottom: Black 2.5pt double; font: 10pt Times New Roman, Times, Serif; text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">1,357,039</span></td><td style="padding-bottom: 2.5pt; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
</table>
2500009504271566121357039460986220908291518006512201545009575203086901357039250000100000033645010000003000008500850030850010000003340001500002500001850000.10554166920069150022300185000159053<p id="xdx_80B_eus-gaap--BusinessCombinationDisclosureTextBlock_zyKr8NGsaLs7" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
16 – <span id="xdx_820_zrhpb645kW2c">Acquisition of SRM Entertainment</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
November 30, 2020, Jupiter Wellness, Inc. (the “Company”), entered into and closed on a share exchange agreement (the “Exchange
Agreement”) with SRM Entertainment, LTD, a Hong Kong Special Administrative Region of the People’s Republic of China limited
company (“SRM”) and wholly owned subsidiary of Vinco Ventures, Inc., a Nevada corporation formerly known as Edison Nation,
Inc. (“Vinco”), and the shareholders of SRM set forth in the Exchange Agreement (the “SRM Shareholders”), pursuant
to which the Company acquired <span id="xdx_901_eus-gaap--BusinessAcquisitionPercentageOfVotingInterestsAcquired_iI_pid_dp_uPure_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--TypeOfArrangementAxis__custom--ShareExchangeAgreementMember_zarQ1NkFjyBi" title="Acquired percentage">100</span>% of the shares of SRM’s common stock (the “SRM Common Stock”) from the SRM Shareholders
in exchange for <span id="xdx_901_eus-gaap--StockIssuedDuringPeriodSharesAcquisitions_c20201129__20201130__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember_z227bI9tPmI2" title="Common stock issued in acquisition, shares">200,000</span> shares of the Company’s common stock, valued at $<span id="xdx_900_eus-gaap--BusinessAcquisitionEquityInterestIssuedOrIssuableValueAssigned_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--TypeOfArrangementAxis__custom--ShareExchangeAgreementMember_zr4L18b1ekF4" title="Exchange number of shares, value">1,040,000</span>, subject to a leak out provision and escrow
of <span id="xdx_907_eus-gaap--StockIssuedDuringPeriodSharesAcquisitions_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--StatementEquityComponentsAxis__custom--EscrowMember__us-gaap--TypeOfArrangementAxis__custom--ShareExchangeAgreementMember_zidoxUOa5md8" title="Common stock issued in acquisition, shares">50,000</span> shares of the Company’s common stock. Upon closing, and pursuant to the Exchange Agreement, the Company delivered <span id="xdx_90D_eus-gaap--StockIssuedDuringPeriodSharesAcquisitions_pid_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember__us-gaap--TypeOfArrangementAxis__custom--ShareExchangeAgreementMember_zAKij4hI5sth" title="Common stock issued in acquisition, shares">150,000</span>
shares of its common stock to SRM and placed <span id="xdx_90A_ecustom--EscrowNumberOfShares_iI_pid_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--TypeOfArrangementAxis__custom--ShareExchangeAgreementMember_zOqsyVqtAIPf" title="Escrow number of shares">50,000</span> shares in escrow (“Escrow Shares”). Pursuant to the Exchange Agreement,
the Company shall release the Escrow Shares upon SRM generating $<span id="xdx_903_ecustom--DecreaseOfRestrictedCash_pp0p0_c20210101__20210115__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zVwovWWNB4Gg" title="Cash receipts">200,000</span> in cash receipts and revenue prior to January 15, 2021. The
SRM Shareholders shall forfeit their right to receive the Escrow Shares if SRM does not generate $<span id="xdx_90A_ecustom--DecreaseOfRestrictedCash_c20200101__20201231__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember__us-gaap--StatementEquityComponentsAxis__custom--EscrowMember_zZDVm7e5Pa59" title="Cash receipts">200,000</span> in cash receipts and revenue
prior to December 31, 2020. Pursuant to the Exchange Agreement, the Company assumed all of the financial obligations of SRM, as well
as its employees and offices. As a result of the Exchange Agreement, SRM became a wholly-owned subsidiary of the Company.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>Valuation
and Purchase Price Allocation:</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">According
to ASC 805, the standard of value to be used in the application of purchase accounting rules is fair value. The Company utilized fair
value defined in Statement of Financial Accounting Standard No. 820–10–35–37 Fair Value Measurements and Disclosures.
The determination of the fair value of the consideration and related allocation of the purchase price was determined by management of
the Company.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_89E_ecustom--ScheduleOfBusinessAcquisitionsByAcquisitionFairValueTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zBc3FB3nbw55" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The fair value of the consideration is as follows:</span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="margin: 0"><span id="xdx_8B7_zfVUPctiNKSf" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule of
Fair Value Consideration</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; width: 82%; text-align: left">Shares of the Company’s common stock issued</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_981_eus-gaap--BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zHZ44FbGFD12" style="width: 14%; text-align: right" title="Shares of the Company's common stock issued">200,000</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Market value of Company’s common stock (11/30/20 Nasdaq closing price)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_989_eus-gaap--SharesIssuedPricePerShare_iI_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zFExi9K7LJ6l" style="border-bottom: Black 1.5pt solid; text-align: right" title="Shares of the Company's common stock issued">5.20</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Consideration paid</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--PaymentsToAcquireBusinessesGross_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zNmMtOQqDXXh" style="text-align: right" title="Shares of the Company's common stock issued">1,040,000</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Net tangible liabilities assumed</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98A_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment_iI_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zvTUDSDazj47" style="border-bottom: Black 1.5pt solid; text-align: right" title="Shares of the Company's common stock issued">339,237</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 2.5pt">Total consideration</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_989_eus-gaap--BusinessCombinationConsiderationTransferred1_pp0p0_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_z4oV78rK4nd4" style="border-bottom: Black 2.5pt double; text-align: right" title="Shares of the Company's common stock issued">1,379,237</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8A9_zt3LIZNAYKP6" style="margin: 0"> </p>
<p id="xdx_891_eus-gaap--ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_ze2SoKqilc6k" style="font: 10pt Times New Roman, Times, Serif; text-align: left; margin-top: 0pt; margin-bottom: 0pt">The purchase price allocation is as follows:</p>
<p style="margin: 0"><span id="xdx_8B9_zAMLe1vFCVjl" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule of
Purchase Price Allocation</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; width: 82%">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="text-align: left; width: 1%">$</td><td id="xdx_982_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zVzZuK7NIjx9" style="text-align: right; width: 14%" title="Distribution Agreements">437,300</td><td style="text-align: left; width: 1%"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--Goodwill_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zas0P8ePcfbd" style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 2.5pt">Total purchase price allocation</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_987_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zfH0FsvvYct2" style="border-bottom: Black 2.5pt double; text-align: right" title="Total purchase price allocation">1,379,237</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8A1_z7c3fF17Rcvi" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
120000010400005000015000050000200000200000<p id="xdx_89E_ecustom--ScheduleOfBusinessAcquisitionsByAcquisitionFairValueTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zBc3FB3nbw55" style="font: 10pt Times New Roman, Times, Serif; margin-top: 0pt; margin-bottom: 0pt"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The fair value of the consideration is as follows:</span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span> <span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="margin: 0"><span id="xdx_8B7_zfVUPctiNKSf" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule of
Fair Value Consideration</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; width: 82%; text-align: left">Shares of the Company’s common stock issued</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_981_eus-gaap--BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zHZ44FbGFD12" style="width: 14%; text-align: right" title="Shares of the Company's common stock issued">200,000</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Market value of Company’s common stock (11/30/20 Nasdaq closing price)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_989_eus-gaap--SharesIssuedPricePerShare_iI_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zFExi9K7LJ6l" style="border-bottom: Black 1.5pt solid; text-align: right" title="Shares of the Company's common stock issued">5.20</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Consideration paid</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--PaymentsToAcquireBusinessesGross_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zNmMtOQqDXXh" style="text-align: right" title="Shares of the Company's common stock issued">1,040,000</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1pt">Net tangible liabilities assumed</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98A_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment_iI_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zvTUDSDazj47" style="border-bottom: Black 1.5pt solid; text-align: right" title="Shares of the Company's common stock issued">339,237</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 2.5pt">Total consideration</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_989_eus-gaap--BusinessCombinationConsiderationTransferred1_pp0p0_c20201129__20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_z4oV78rK4nd4" style="border-bottom: Black 2.5pt double; text-align: right" title="Shares of the Company's common stock issued">1,379,237</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
2000005.2010400003392371379237<p id="xdx_891_eus-gaap--ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_ze2SoKqilc6k" style="font: 10pt Times New Roman, Times, Serif; text-align: left; margin-top: 0pt; margin-bottom: 0pt">The purchase price allocation is as follows:</p>
<p style="margin: 0"><span id="xdx_8B9_zAMLe1vFCVjl" style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Schedule of
Purchase Price Allocation</span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; width: 82%">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="text-align: left; width: 1%">$</td><td id="xdx_982_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zVzZuK7NIjx9" style="text-align: right; width: 14%" title="Distribution Agreements">437,300</td><td style="text-align: left; width: 1%"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; padding-bottom: 1pt">Goodwill</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--Goodwill_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zas0P8ePcfbd" style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 2.5pt">Total purchase price allocation</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_987_eus-gaap--BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet_iI_pp0p0_c20201130__us-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentLTDMember_zfH0FsvvYct2" style="border-bottom: Black 2.5pt double; text-align: right" title="Total purchase price allocation">1,379,237</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
4373009419371379237<p id="xdx_80F_eus-gaap--CommitmentsAndContingenciesDisclosureTextBlock_zC6JN0hnyCQj" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
17 - <span id="xdx_827_zoR5SBq8kA1j">Commitments and Contingencies</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_ecustom--ScheduleOfMinimumAnnualLeasePaymentsTableTextBlock_zHMdTq6CpKv7" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_z96jr8HMTUB1" style="display: none">Schedule
of Minimum Annual Lease Payments</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid">Primary Period</td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount During Renewal Period</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid">Amount</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 42%">July 1 to June 30, 2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths_iI_pp0p0_c20221231_zgnZAJJ48GBj" style="width: 12%; text-align: right" title="July 1 to June 30, 2022">180,456</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 22%; text-align: center">July 1 to June 30, 2027</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98A_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSix_iI_pp0p0_c20221231_zHp6oAd5J4hj" style="width: 12%; text-align: right" title="July 1 to June 30, 2027">240,662</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2023</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_981_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearTwo_iI_pp0p0_c20221231_zpl3Icwvz3" style="text-align: right" title="July 1 to June 30, 2023">201,260</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: center">July 1 to June 30, 2028</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSeven_iI_pp0p0_c20221231_zf5WheQMORKg" style="text-align: right" title="July 1 to June 30, 2028">247,882</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2024</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearThree_iI_pp0p0_c20221231_zOvU2fDyXZ7h" style="text-align: right" title="July 1 to June 30, 2024">224,330</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: center">July 1 to June 30, 2029</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearEight_iI_pp0p0_c20221231_zaAo5dGRchl3" style="text-align: right" title="July 1 to June 30, 2029">255,319</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2025</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFour_iI_pp0p0_c20221231_z0i2qeHjZA24" style="text-align: right" title="July 1 to June 30, 2025">229,312</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2026</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFive_iI_pp0p0_c20221231_zay36ZWmF8Li" style="text-align: right" title="July 1 to June 30, 2026">233,653</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A5_z8LyoyyQ9Ai1" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $<span id="xdx_90C_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20160229__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zbFBXtXjNGK5" title="Right of use assets">870,406</span> representing the present value of the future payments under the lease calculated using an <span id="xdx_902_eus-gaap--OperatingLeaseWeightedAverageDiscountRatePercent_iI_pid_dp_uPure_c20160229__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zXs4AYJB9NYh" title="Discount rate">8</span>% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at December,
2022 were ROU of $<span id="xdx_907_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20221231__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zywxim0vf6qc" title="Right of use assets">643,977</span> and $<span id="xdx_90D_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20211231__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zUhPK6zPab53" title="Operating lease right of use asset">797,311</span>. At December 31, 2022, the current portion of the lease liability was $<span id="xdx_904_eus-gaap--OperatingLeaseLiabilityCurrent_iI_pp0p0_c20221231__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zNSjyrxNXy4b" title="Current portion of lease liability">164,170</span> and non-current
portion of the lease liability was $<span id="xdx_90D_eus-gaap--OperatingLeaseLiabilityNoncurrent_iI_pp0p0_c20221231_z4M3GX8cD5T4" title="Long-term portion lease liability">519,659</span>. Additionally, the Company recognized accreted interest expense of $<span id="xdx_909_eus-gaap--InterestExpenseDebt_pp0p0_c20220101__20221231_zr0pEBBJ0vtk" title="Accreted interest expense">60,626</span> and rent expense
of $<span id="xdx_904_eus-gaap--PaymentsForRent_pp0p0_c20220101__20221231_zMAULVhrlc2e" title="Rent expense">231,790</span> for the lease during the year ended December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Legal
Proceedings</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman,serif; margin: 0; text-align: justify; text-indent: 0.5in">On August 6, 2020, the Company,
Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court, Southern District of
New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants. The
lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no
oral or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The
Company’s complaint seeks actual damages in the amount of $<span id="xdx_900_eus-gaap--LossContingencyDamagesSoughtValue_pp0p0_c20200801__20200806_z00YCC127Rsb" title="Damages sought value">5,000,000</span>
and punitive damages in the amount of $<span id="xdx_901_eus-gaap--LossContingencyDamagesPaidValue_pp0p0_c20200801__20200806_zYX0MKctAxYj" title="Damages paid value">5,000,000</span>.
In response, Mr. Koch and Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and
counterclaim, repeating the same claims that caused the Company to file the lawsuit, and claiming damages of over $<span id="xdx_90B_ecustom--ClaimingDamages_iI_c20200806_zvJvKvzN32M6" title="Claiming damages">10</span>
million. On October 6, 2020, the Company moved for judgment on the pleadings to dismiss the defendants’ counterclaim in its
entirety. On April 24, 2021, the Company’s motion was granted and all counterclaims were dismissed with prejudice, except the
breach-of-contract and unjust enrichment claims. On June 04, 2021 the Koch Parties filed a Second Amended Counterclaim, re-alleging
their previous breach-of-contract and unjust enrichment counterclaims. On June 25, 2021, the Company filed a motion to dismiss
defendants’ Second Amended Counterclaim, which the parties briefed in summer 2021. On February 14, 2022, the court dismissed
all of the Koch Parties’ counterclaims except to the extent that they alleged unjust enrichment against Jupiter and Mr. John.
On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah L. Cave, which did not resolve the
case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move for summary judgment
dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022. On January 30,
2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy theories
except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter.<span id="xdx_907_ecustom--OtherCommitmentDescription_c20200805__20200806_zMhA9DDf8Ll5">
In doing so, Judge Liman suggested that a jury could find that the Koch Parties would be fully compensated if the parties simply
unwound the domain transfer, or that the jury might quantify the website’s value by looking to the amounts that the Koch
Parties had paid for other, similar websites: between $12.17 and $65.98</span>. After Judge Liman issued this order, the Parties
settled all claims and Jupiter and Mr. John filed a proposed order of dismissal of all claims with prejudice. Under the order,
Jupiter did not pay any amount in settlement of the claims. On February 17, 2023, Judge Liman so-ordered that proposed order and
closed the case.</p>
<p style="font: 10pt Times New Roman,serif; margin: 0; text-align: justify; text-indent: 0.5in"> </p>
<p style="font: 10pt Times New Roman,serif; margin: 0; text-align: justify; text-indent: 0.5in">The Company may be subject to legal proceedings and claims arising from contracts
or other matters from time to time in the ordinary course of business. Management is not aware of any pending or threatened litigation
where the ultimate disposition or resolution could have a material adverse effect on its financial position, results of operations or
liquidity.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_ecustom--ScheduleOfMinimumAnnualLeasePaymentsTableTextBlock_zHMdTq6CpKv7" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_z96jr8HMTUB1" style="display: none">Schedule
of Minimum Annual Lease Payments</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid">Primary Period</td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount During Renewal Period</td><td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid">Amount</td><td style="padding-bottom: 1pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 42%">July 1 to June 30, 2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths_iI_pp0p0_c20221231_zgnZAJJ48GBj" style="width: 12%; text-align: right" title="July 1 to June 30, 2022">180,456</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 22%; text-align: center">July 1 to June 30, 2027</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98A_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSix_iI_pp0p0_c20221231_zHp6oAd5J4hj" style="width: 12%; text-align: right" title="July 1 to June 30, 2027">240,662</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2023</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_981_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearTwo_iI_pp0p0_c20221231_zpl3Icwvz3" style="text-align: right" title="July 1 to June 30, 2023">201,260</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: center">July 1 to June 30, 2028</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSeven_iI_pp0p0_c20221231_zf5WheQMORKg" style="text-align: right" title="July 1 to June 30, 2028">247,882</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2024</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearThree_iI_pp0p0_c20221231_zOvU2fDyXZ7h" style="text-align: right" title="July 1 to June 30, 2024">224,330</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: center">July 1 to June 30, 2029</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearEight_iI_pp0p0_c20221231_zaAo5dGRchl3" style="text-align: right" title="July 1 to June 30, 2029">255,319</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2025</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFour_iI_pp0p0_c20221231_z0i2qeHjZA24" style="text-align: right" title="July 1 to June 30, 2025">229,312</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2026</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFive_iI_pp0p0_c20221231_zay36ZWmF8Li" style="text-align: right" title="July 1 to June 30, 2026">233,653</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
1804562406622012602478822243302553192293122336538704060.08643977797311164170519659606262317905000000500000010In doing so, Judge Liman suggested that a jury could find that the Koch Parties would be fully compensated if the parties simply
unwound the domain transfer, or that the jury might quantify the website’s value by looking to the amounts that the Koch
Parties had paid for other, similar websites: between $12.17 and $65.98<p id="xdx_800_eus-gaap--SegmentReportingDisclosureTextBlock_z6TLmswsxcxj" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
18 – <span id="xdx_821_zUmNcdX26Dt5">Segment Reporting</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for years ended December 31, 2022 and 2021 follow;</span></p>
<p id="xdx_892_eus-gaap--BusinessCombinationSegmentAllocationTableTextBlock_zBusqIohmZx3" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zztxaihi03T9" style="display: none">Schedule
of Business Combination Segment Allocation</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2022</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2021</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 30%; text-align: left">Jupiter Wellness</td><td style="width: 2%"> </td>
<td style="width: 36%">Revenue</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zq7Rdve4sTSi" style="width: 12%; text-align: right" title="Revenues">120,627</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--Revenues_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zYuSddSpHySi" style="width: 12%; text-align: right" title="Revenues">183,142</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zbWAlmzqUqmb" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">325,169</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_982_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_znl9EbUbOrLg" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">203,089</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_z2ZOr5xgmBN4" style="text-align: right" title="Gross profit (loss)">(204,542</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zgx8rtrEdpic" style="text-align: right" title="Gross profit (loss)">(19,947</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">SRM Entertainment</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--Revenues_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zQjmoiF7zEOc" style="text-align: right" title="Revenues">6,076,116</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_eus-gaap--Revenues_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zwXzRCSHnecg" style="text-align: right" title="Revenues">2,693,131</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zwiO2amxsfb3" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">4,845,217</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_984_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zCB2aaiG6wSi" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">2,137,699</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zRqcptz3pMc3" style="text-align: right" title="Gross profit (loss)">1,230,899</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zqlRgFAeR1Og" style="text-align: right" title="Gross profit (loss)">555,432</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Combined</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zF4yuJLT6Ysa" style="text-align: right" title="Revenues">6,196,743</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z3d9dL02j434" style="text-align: right" title="Revenues">2,876,273</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zCY3lbjPJVz5" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">5,170,386</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z11g5FdG4h1d" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">2,340,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_985_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z39pQXmefCB3" style="text-align: right" title="Gross profit (loss)">1,026,357</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zXdGQJvXGkC" style="text-align: right" title="Gross profit (loss)">535,485</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A1_zfCCOSBdGN88" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/> </p>
<p id="xdx_892_eus-gaap--BusinessCombinationSegmentAllocationTableTextBlock_zBusqIohmZx3" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zztxaihi03T9" style="display: none">Schedule
of Business Combination Segment Allocation</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1pt"> </td>
<td> </td><td style="font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2022</td><td style="text-align: center; padding-bottom: 1pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2021</td><td style="padding-bottom: 1pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 30%; text-align: left">Jupiter Wellness</td><td style="width: 2%"> </td>
<td style="width: 36%">Revenue</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zq7Rdve4sTSi" style="width: 12%; text-align: right" title="Revenues">120,627</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--Revenues_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zYuSddSpHySi" style="width: 12%; text-align: right" title="Revenues">183,142</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zbWAlmzqUqmb" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">325,169</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_982_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_znl9EbUbOrLg" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">203,089</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98D_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_z2ZOr5xgmBN4" style="text-align: right" title="Gross profit (loss)">(204,542</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zgx8rtrEdpic" style="text-align: right" title="Gross profit (loss)">(19,947</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">SRM Entertainment</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--Revenues_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zQjmoiF7zEOc" style="text-align: right" title="Revenues">6,076,116</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_eus-gaap--Revenues_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zwXzRCSHnecg" style="text-align: right" title="Revenues">2,693,131</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zwiO2amxsfb3" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">4,845,217</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_984_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zCB2aaiG6wSi" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">2,137,699</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zRqcptz3pMc3" style="text-align: right" title="Gross profit (loss)">1,230,899</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zqlRgFAeR1Og" style="text-align: right" title="Gross profit (loss)">555,432</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Combined</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zF4yuJLT6Ysa" style="text-align: right" title="Revenues">6,196,743</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z3d9dL02j434" style="text-align: right" title="Revenues">2,876,273</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt">Cost of Sales</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zCY3lbjPJVz5" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">5,170,386</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_989_eus-gaap--CostOfRevenue_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z11g5FdG4h1d" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">2,340,788</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_985_eus-gaap--GrossProfit_pp0p0_c20220101__20221231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_z39pQXmefCB3" style="text-align: right" title="Gross profit (loss)">1,026,357</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20210101__20211231__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zXdGQJvXGkC" style="text-align: right" title="Gross profit (loss)">535,485</td><td style="text-align: left"> </td></tr>
</table>
120627183142325169203089-204542-199476076116269313148452172137699123089955543261967432876273517038623407881026357535485<p id="xdx_803_eus-gaap--SubsequentEventsTextBlock_zv4JvkBFHWBf" style="font: bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Note
19 - <span id="xdx_829_zvQJQom9va1h">Subsequent Events</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">PIPE
Agreement</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
January 19, 2023, Jupiter Wellness, Inc., (the “Company”) entered into a Securities Purchase Agreement (the “PIPE Agreement”)
with certain purchasers, for the issuance of <span id="xdx_90C_eus-gaap--StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants_c20230118__20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_z23QCjOwnI54" title="Issuance of common stock warrants">8,631,574</span> common stock warrants (the “PIPE Offering”) at a price of $<span id="xdx_90A_ecustom--WarrantPricePerShare_iI_c20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_zTrbY3ZLQlVb" title="Warrant price per share">0.125</span> per
warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common Stock
per Common Warrant with an exercise price of $<span id="xdx_90D_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_zWZ80DqYBKxe" title="Warrant price per share">1.00</span> per share , with (a) <span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised_c20230118__20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__custom--OneCommonStockWarrantMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_zsWXnl3xHwd2" title="Warrants exercisable">4,315,787</span> Common Warrants being immediately exercisable for three
years following 6 months from the closing of the PIPE Offering, and (b) <span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised_c20230118__20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__custom--TwoCommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_zU2fN49DstCc" title="Warrants exercisable">4,315,787</span> Common Warrants being immediately exercisable for five
years following 6 months from the closing of the PIPE Offering.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">RD
Agreement</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
January 19, 2023, The Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain purchasers,
pursuant to which on January 23, 2023, <span id="xdx_908_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_c20230122__20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember_zOEICFozHQWl" title="Issuance of common stock">4,315,787</span> shares of common stock, par value $<span id="xdx_907_eus-gaap--CommonStockParOrStatedValuePerShare_iI_c20230123__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zcSf0nvXDGqa" title="Common stock, par value">0.001</span> (the “Common Stock”), at a price
of $<span id="xdx_90A_eus-gaap--SharesIssuedPricePerShare_iI_c20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zdulfRVvKWCe" title="Shares issued price per share">0.70</span> per share were issued to the purchasers (the “RD Offering”).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
aggregate purchase price for the purchase of one share, one 3-year warrant and one 5-year warrant was $<span id="xdx_903_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zIhXGkN5dYSh" title="Warrant price per share">0.95</span>. The gross proceeds to the
Company from both the PIPE Offering and the RD Offering was approximately $<span id="xdx_909_ecustom--GrossProceedsFromWarrant_pn5n6_c20230118__20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zlFHMRFlsjQ4" title="Gross proceeds">4.1</span> million and net proceeds to the Company after all related
expenses was approximately $<span id="xdx_909_eus-gaap--ProceedsFromIssuanceOfWarrants_c20230118__20230119__us-gaap--SubsequentEventTypeAxis__us-gaap--SubsequentEventMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zCd7cSGoryka" title="Net proceeds issuance of warrant">3,500,000</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: italic bold 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Registration
Rights Agreement</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
January 19, 2023, the Company also entered into a Registration Rights Agreement with the Purchasers, (the “Registration Rights
Agreement” and together with the PIPE Agreement and the RD Agreement the “Agreements”), requiring the Company to register
the securities issued under the PIPE Agreement. Pursuant to the Rights Registration Agreement, the Company has agreed to file one or
more registration statements with the SEC covering the registration of the shares of Common Stock issuable upon exercise of the Common
Warrants.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to December 31, 2022 to the date these financial
statements were issued and has determined that it does not have any additional material subsequent events to disclose in these financial
statements.</span></p>
86315740.1251.004315787431578743157870.0010.700.954100000350000037372591931068265878441404860724647530909521814114323112329173739004505675148960391864397727331229153394193794193782941618271090661386907631817116192718820000002000000185850164170585042366619494164753346374244505510461094519659509851850251690.0010.00110000010000000000.0010.0011000000001000000002665467526654675223388882233888826655223395721028853763929477000477000-51905848-505976745808095366559410906613869076311216767216298750316044182466451172111496537197893310000001496537297893336953895855226102-99-37340-58282-58053-1308174-2919775-0.05-0.132555175223134059240460012404628500051668019-353746461660241992500092586120086212528256172880045-28256172825-28252880045-28256172880045-288004525000025027725027750016441841644184142169142169-56496-575719200019200020482702048270-15223028-15223028223388882233947700053763929-5059767436655942233947700053763929-5059767436655944315787431634463593450675-1308174-1308174266546752665547700057210288-519058485808095266546752665547700057210288-519058485808095-1308174-291977510500023186253781000000226695407316065-40059-37401213194-344368-175526168868-110072-75468855534-38864-36885-29025-1469427-2712872430001000000260794285-26079-9612853450675213316719909724127231375034325429483301697-19348431806191-560900019310681175455837372596145558<p id="xdx_80B_eus-gaap--OrganizationConsolidationBasisOfPresentationBusinessDescriptionAndAccountingPoliciesTextBlock_zt4wwxyL4jr" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
1 - <span id="xdx_824_zQ68WFDUMhE8">Organization and Business Operations</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Jupiter
Wellness is committed to supporting health and wellness by developing innovative solutions to a range of conditions. We take pride in
our research and development of over-the-counter (OTC) products and intellectual property, which aim to address some of the most prevalent
health and wellness concerns today. Our product pipeline includes a diverse range of products, such as hair loss treatments, eczema creams,
vitiligo solutions, and psoriasis products, that cater to different health and wellness needs. We are dedicated to staying up-to-date
with the latest scientific research and technology, ensuring that our products are effective, safe, and meet the highest industry standards.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">To
achieve our mission, we rely on a team of highly skilled and experienced professionals who are committed to advancing our vision of health
and wellness. Our team includes scientists, researchers, product developers, and business experts who collaborate to create new products
and enhance existing ones. We also partner with industry leaders and organizations to leverage the latest technologies and expand our
reach.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
generate revenue through various channels, including the sales of our OTC and consumer products, as well as licensing royalties. Our
products are available through various retailers and e-commerce platforms, making them accessible to a broad customer base. Additionally,
we collaborate with other companies to license our intellectual property, creating additional revenue streams and expanding our global
presence.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Going
Concern Consideration</b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">As
of March 31, 2023 and December 31, 2022, the Company had an accumulated deficits of $<span id="xdx_907_eus-gaap--RetainedEarningsAccumulatedDeficit_iNI_pp0p0_di_c20230331_z5u4ztowcNQe">51,905,848</span> and $<span id="xdx_90A_eus-gaap--RetainedEarningsAccumulatedDeficit_iNI_pp0p0_di_c20221231_zEIBwjc10x4k" title="Accumulated deficits">50,597,674</span>, respectively, and cash
flow used in operations of $<span id="xdx_902_eus-gaap--NetCashProvidedByUsedInOperatingActivities_iN_pp0p0_di_c20230101__20230331_z917YgyMOe6d">1,469,427</span>, for the quarter ended March 31, 2023 and $<span id="xdx_908_eus-gaap--NetCashProvidedByUsedInOperatingActivities_iN_pp0p0_di_c20220101__20221231_zqYpJw0G25d8">6,395,942</span> and $<span id="xdx_909_eus-gaap--NetCashProvidedByUsedInOperatingActivities_iN_pp0p0_di_c20210101__20211231_z3U6qNhr47kf" title="Cash flow used in operations">7,567,645</span> for the years ended December
31, 2022 and 2021. The Company has incurred and expects to continue to incur significant costs in pursuit of its expansion and development
plans. As of March 31, 2023 and December 31, 2022, the Company had $<span id="xdx_904_eus-gaap--Cash_iI_c20230331_zvINc4dHCbL2" title="Cash">3,737,259</span> and $<span id="xdx_903_eus-gaap--Cash_iI_c20221231_zcR0306JW7Sk" title="Cash">1,931,068</span>, respectively, in cash and working capital
of $<span id="xdx_902_ecustom--WorkingCapital_iI_c20230331_z64ORF15dkAb" title="Working capital">4,367,081</span> and $<span id="xdx_90F_ecustom--WorkingCapital_iI_c20221231_zwxPJhSoCsVf" title="Working capital">2,245,979</span>, respectively. These conditions have raised doubt about the Company’s ability to continue as a going
concern as noted by our auditors, M&K CPAS, PLLC.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
-51905848-50597674-1469427-6395942-75676453737259193106843670812245979<p id="xdx_80C_eus-gaap--SignificantAccountingPoliciesTextBlock_zV3HjX5NpBU8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
2 - <span id="xdx_820_zVZxjBE3KNMa">Significant Accounting Policies</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--BasisOfAccountingPolicyPolicyTextBlock_zog6nBL4LF9" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_864_z2RxBoGoBMvg">Basis
of Presentation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84C_ecustom--EmergingGrowthCompanyStatusPolicyTextBlock_zRrMiTUAya28" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86F_zScfaORYOl6l">Emerging
Growth Company Status</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--UseOfEstimates_ziqYYrtSLp1i" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_866_zmRWekaXEGLe">Use
of Estimates</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b/></span></p>
<p id="xdx_845_eus-gaap--CashAndCashEquivalentsPolicyTextBlock_zmup2a4nFQs2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_869_z1w3zzIDY0L8">Cash
and Cash Equivalents</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were <span id="xdx_90B_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20230331_zYRbA8gPGHtc" title="Cash equivalents"><span id="xdx_903_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20221231_zfkXWyLQcjml" title="Cash equivalents">no</span></span> cash equivalents as of March 31, 2023 or December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_843_eus-gaap--InventoryPolicyTextBlock_zjVA8P49ygp8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86F_zfYFBm5saAa1">Inventory</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods
sold. Inventory is based upon the average cost method of accounting. During the three months ended March 31, 2023, the Company had
no write-downs or write-offs. During the year ended December 31, 2022, the Company determined that certain of our inventory items
were either slow moving, expired or discontinued. As a result, the Company wrote-off a total of $<span id="xdx_90C_eus-gaap--InventoryGross_iI_c20221231_z4y7xQdG1m47" title="Write-off">152,432</span>
of inventory, consisting of raw materials of $<span id="xdx_905_eus-gaap--InventoryRawMaterials_iI_c20221231_zn8LNChKiUod" title="Raw materials">23,623</span>,
finished goods of $<span id="xdx_906_eus-gaap--InventoryFinishedGoods_iI_c20221231_zx4D71PmXJtd" title="Finished goods">123,094</span>
and packaging of $<span id="xdx_90A_eus-gaap--RetailRelatedInventoryPackagingAndOtherSupplies_iI_c20221231_zTZhsXbEODPe" title="Packaging">5,715</span>
for the year ended December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--InvestmentPolicyTextBlock_zLBc9QE0L0j2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_861_z1yyAqFUJCo3">Investments
Held-to-Maturity</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--SegmentReportingPolicyPolicyTextBlock_zggRVemyT1Qc" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86D_ztMQ2r7IFMP6">Segment
Reporting</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has <span id="xdx_90D_eus-gaap--NumberOfReportableSegments_pid_dc_uSegments_c20230101__20230331_zPqHwRtz2JY5" title="Number of reportable segments">two</span> reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--EarningsPerSharePolicyTextBlock_zfSJ5MR0hD4b" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86B_z3HdUM2Yad">Net
Loss per Common Share</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.</span></p>
<p id="xdx_89C_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zcQPPDcB0dZ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B0_zTjfzVnZvDxh" style="display: none">Schedule
of Net Loss per Common Share</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_498_20230101__20230331_zzBliOeZZ2j4" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_49F_20220101__20220331_zIQyfTAUHrh4" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="6" style="text-align: center">For the Three Months</td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended March 31,</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zB7g0ftN2LQ6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 60%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(1,308,174</td><td style="width: 1%; text-align: left">)</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(2,919,775</td><td style="width: 1%; text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--NetIncomeLoss_zbzSPipRmRhh" style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(1,308,174</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(2,919,775</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_zsojW7eCWBia" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_404_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_zAYdt2XXb8Lc" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for diluted earnings per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--EarningsPerShareBasic_z32WoGPWbPxh" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Basic (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
<tr id="xdx_40A_eus-gaap--EarningsPerShareDiluted_zi6XwpIGVZFd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt">Diluted (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
</table>
<p id="xdx_8A1_zYOLSTsEHzrg" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
<p id="xdx_84E_eus-gaap--FairValueOfFinancialInstrumentsPolicy_zK2rUCXQoR6a" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_868_zIdsPNxs8IAh">Fair
Value of Financial Instruments</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_840_eus-gaap--RevenueFromContractWithCustomerPolicyTextBlock_zmU3cLjCbB86" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_z1jg9QTob70k">Revenue
Recognition</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customers”).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse">
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify
the contract with a customer;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify
the performance obligations in the contract;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">determine
the transaction price;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">allocate
the transaction price to performance obligations in the contract; and</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">recognize
revenue as the performance obligation is satisfied.</span></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--FinanceLoanAndLeaseReceivablesHeldForInvestmentAllowanceAndNonperformingLoansPolicy_z5F8zooU1s2a" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zsEciEImGlK2">Accounts
Receivable and Credit Risk</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During the three
months ended March 31, 2023 and year ended December 31, 2022, the Company recognized <span id="xdx_90F_eus-gaap--ProvisionForDoubtfulAccounts_dxL_c20230101__20230331_z6NwFy4Ntif9" title="Allowance for doubtful accounts::XDX::-"><span id="xdx_90B_eus-gaap--ProvisionForDoubtfulAccounts_doxL_c20220101__20221231_zHKy6rPOPxBk" title="Allowance for doubtful accounts::XDX::-"><span style="-sec-ix-hidden: xdx2ixbrl2044"><span style="-sec-ix-hidden: xdx2ixbrl2046">no</span></span></span></span> allowance for doubtful collections.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--ImpairmentOrDisposalOfLongLivedAssetsPolicyTextBlock_z2AGi7tAtGu5" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_865_zSnPJh4A2PIc">Impairment
of Long-Lived Assets</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--GoodwillAndIntangibleAssetsGoodwillPolicy_zks93EWoEFgk" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_868_zeirqBoiBMzh">Goodwill
and Intangible Assets</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
conducted an evaluation of our goodwill as of March 31, 2023 and December 31, 2022 and there was <span id="xdx_908_eus-gaap--GoodwillImpairmentLoss_do_c20230101__20230331_zddUruLmNiZ5" title="Impairment of goodwill"><span id="xdx_909_eus-gaap--GoodwillImpairmentLoss_do_c20220101__20221231_zNNiJF9hNiKb" title="Impairment of goodwill">no</span></span> impairment in the three months ended
March 31, 2023 and the year ended December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $<span id="xdx_900_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20220101__20221231_zv2bCW8GHFsc" title="Impairment of intangible assets">1,450,000</span> during the year ended December 31,
2022 and <span id="xdx_901_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_do_c20230101__20230331_zpiNp7p0WKzd">no</span> impairment during the three months ended March 31, 2023.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_849_eus-gaap--ForeignCurrencyTransactionsAndTranslationsPolicyTextBlock_zrU1wU1Obk1b" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_860_zSDYbq8YkQhb">Foreign
Currency Translation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Cumulative gains and losses from foreign currency transactions and translation for the three-months ended March 31, 2023 and the year
ended December 31, 2022 were not material.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_848_eus-gaap--ResearchAndDevelopmentExpensePolicy_zy1wajHZPa3c" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zUIsmfXRXkt5">Research
and Development</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $<span id="xdx_909_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20230101__20230331_zqntc8FcpWM8" title="Research and development expense">33,148</span> and $<span id="xdx_909_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20220101__20220331_zRYbPyvlaRjk" title="Research and development expense">103,025</span> for the three-months ended March 31, 2023, and 2022, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_846_eus-gaap--CompensationRelatedCostsPolicyTextBlock_z1Wm3EwOyu41" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86A_zz3voh92Poi9">Stock
Based Compensation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to non-employees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84F_eus-gaap--IncomeTaxPolicyTextBlock_zutnRPoxVBQ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zunXV2D3BfEf">Income
Taxes</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $<span id="xdx_904_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zEuF8UiPM7Nf" title="Operating loss carry forwards">7,110,329</span> less a valuation allowance in the amount of approximately $<span id="xdx_908_eus-gaap--OperatingLossCarryforwardsValuationAllowance_iI_c20221231_zsg2J0MWTFV3" title="Operating loss carry forwards valuation allowance">7,110,329</span>. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_ecustom--RelatedPartiesPolicyTextBlock_zzqJo6ZnWdb6" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Related
parties</b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84B_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zm4Nw3pj7Rx8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_867_zo1FodpVG3L2">Recent
Accounting Pronouncements</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.</span></p>
<p id="xdx_854_z4nJBcmy25W3" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--BasisOfAccountingPolicyPolicyTextBlock_zog6nBL4LF9" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_864_z2RxBoGoBMvg">Basis
of Presentation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of US Securities and Exchange Commission (“SEC”).
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Jupiter Wellness, Inc.,
a Florida corporation, Magical Beasts, LLC, a Nevada limited liability company and SRM Entertainment, Limited, a Hong Kong private limited
company. All intercompany accounts and transactions have been eliminated.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84C_ecustom--EmergingGrowthCompanyStatusPolicyTextBlock_zRrMiTUAya28" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86F_zScfaORYOl6l">Emerging
Growth Company Status</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, (the “Securities
Act”), as modified by the Jumpstart our Business Startups Act of 2012, (the “JOBS Act”), and it may take advantage
of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth
companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and
exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden
parachute payments not previously approved.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of
such extended transition period which means that when a standard is issued or revised and it has different application dates for public
or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard. This may make comparison of the Company’s financial statements with another public company which
is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult
or impossible because of the potential differences in accounting standards used.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--UseOfEstimates_ziqYYrtSLp1i" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_866_zmRWekaXEGLe">Use
of Estimates</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b/></span></p>
<p id="xdx_845_eus-gaap--CashAndCashEquivalentsPolicyTextBlock_zmup2a4nFQs2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_869_z1w3zzIDY0L8">Cash
and Cash Equivalents</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company considers all short-term investments with a maturity of three months or less when purchased to be cash and equivalents for purposes
of the statement of cash flows. There were <span id="xdx_90B_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20230331_zYRbA8gPGHtc" title="Cash equivalents"><span id="xdx_903_eus-gaap--CashEquivalentsAtCarryingValue_iI_do_c20221231_zfkXWyLQcjml" title="Cash equivalents">no</span></span> cash equivalents as of March 31, 2023 or December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
00<p id="xdx_843_eus-gaap--InventoryPolicyTextBlock_zjVA8P49ygp8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86F_zfYFBm5saAa1">Inventory</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Inventories
are stated at the lower of cost or market. The Company periodically reviews the value of items in inventory and provides write-downs
or write-offs of inventory based on its assessment of market conditions. Write-downs and write-offs are charged to cost of goods
sold. Inventory is based upon the average cost method of accounting. During the three months ended March 31, 2023, the Company had
no write-downs or write-offs. During the year ended December 31, 2022, the Company determined that certain of our inventory items
were either slow moving, expired or discontinued. As a result, the Company wrote-off a total of $<span id="xdx_90C_eus-gaap--InventoryGross_iI_c20221231_z4y7xQdG1m47" title="Write-off">152,432</span>
of inventory, consisting of raw materials of $<span id="xdx_905_eus-gaap--InventoryRawMaterials_iI_c20221231_zn8LNChKiUod" title="Raw materials">23,623</span>,
finished goods of $<span id="xdx_906_eus-gaap--InventoryFinishedGoods_iI_c20221231_zx4D71PmXJtd" title="Finished goods">123,094</span>
and packaging of $<span id="xdx_90A_eus-gaap--RetailRelatedInventoryPackagingAndOtherSupplies_iI_c20221231_zTZhsXbEODPe" title="Packaging">5,715</span>
for the year ended December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
152432236231230945715<p id="xdx_845_eus-gaap--InvestmentPolicyTextBlock_zLBc9QE0L0j2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_861_z1yyAqFUJCo3">Investments
Held-to-Maturity</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Investments
that the Company’s management has the “positive intent and ability” to hold through maturity are classified and accounted
for as hold-to-maturity investments (“HTM”). HTM investments are carried at amortized cost in the financial statements. For
investments classified as HTM, no unrealized gains and losses will be recognized in financial statements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--SegmentReportingPolicyPolicyTextBlock_zggRVemyT1Qc" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86D_ztMQ2r7IFMP6">Segment
Reporting</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has <span id="xdx_90D_eus-gaap--NumberOfReportableSegments_pid_dc_uSegments_c20230101__20230331_zPqHwRtz2JY5" title="Number of reportable segments">two</span> reportable segments: (i) sales and development of cannabidiol (CBD) based skin care and therapeutic products and (ii)
sales of merchandise sold to theme parks.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
2<p id="xdx_846_eus-gaap--EarningsPerSharePolicyTextBlock_zfSJ5MR0hD4b" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86B_z3HdUM2Yad">Net
Loss per Common Share</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Net
income (loss) per common share is computed pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income
(loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during
the period. If applicable, diluted earnings per share assume the conversion, exercise or issuance of all common stock instruments such
as options, warrants, convertible securities and preferred stock, unless the effect is to reduce a loss or increase earnings per share.
As such, options, warrants, convertible securities, and preferred stock are not considered in the calculations, as the impact of the
potential common shares would be to decrease the loss per share.</span></p>
<p id="xdx_89C_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zcQPPDcB0dZ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B0_zTjfzVnZvDxh" style="display: none">Schedule
of Net Loss per Common Share</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_498_20230101__20230331_zzBliOeZZ2j4" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_49F_20220101__20220331_zIQyfTAUHrh4" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="6" style="text-align: center">For the Three Months</td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended March 31,</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zB7g0ftN2LQ6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 60%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(1,308,174</td><td style="width: 1%; text-align: left">)</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(2,919,775</td><td style="width: 1%; text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--NetIncomeLoss_zbzSPipRmRhh" style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(1,308,174</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(2,919,775</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_zsojW7eCWBia" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_404_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_zAYdt2XXb8Lc" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for diluted earnings per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--EarningsPerShareBasic_z32WoGPWbPxh" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Basic (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
<tr id="xdx_40A_eus-gaap--EarningsPerShareDiluted_zi6XwpIGVZFd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt">Diluted (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
</table>
<p id="xdx_8A1_zYOLSTsEHzrg" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
<p id="xdx_89C_eus-gaap--ScheduleOfEarningsPerShareBasicByCommonClassTextBlock_zcQPPDcB0dZ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B0_zTjfzVnZvDxh" style="display: none">Schedule
of Net Loss per Common Share</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_498_20230101__20230331_zzBliOeZZ2j4" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" id="xdx_49F_20220101__20220331_zIQyfTAUHrh4" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="6" style="text-align: center">For the Three Months</td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="6" style="border-bottom: Black 1.5pt solid; text-align: center">Ended March 31,</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2023</td><td style="padding-bottom: 1.5pt; text-align: center"> </td><td style="padding-bottom: 1.5pt; text-align: center"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">2022</td><td style="padding-bottom: 1.5pt; text-align: center"> </td></tr>
<tr id="xdx_40A_eus-gaap--NetIncomeLoss_zB7g0ftN2LQ6" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 60%; font-weight: bold">Numerator:</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(1,308,174</td><td style="width: 1%; text-align: left">)</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">(2,919,775</td><td style="width: 1%; text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Net (loss)</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--NetIncomeLoss_zbzSPipRmRhh" style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Net (loss)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(1,308,174</td><td style="text-align: left">)</td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right">(2,919,775</td><td style="text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold">Denominator:</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40D_eus-gaap--WeightedAverageNumberOfSharesOutstandingBasic_zsojW7eCWBia" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for basic earnings per share - Weighted-average common shares issued
and outstanding during the period</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_404_eus-gaap--WeightedAverageNumberOfDilutedSharesOutstanding_zAYdt2XXb8Lc" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt; padding-left: 10pt; text-align: left">Denominator for diluted earnings per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">25,551,752</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">23,134,059</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_40B_eus-gaap--EarningsPerShareBasic_z32WoGPWbPxh" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt">Basic (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
<tr id="xdx_40A_eus-gaap--EarningsPerShareDiluted_zi6XwpIGVZFd" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt">Diluted (loss) per share</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.05</td><td style="padding-bottom: 1.5pt; text-align: left">)</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">(0.13</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
</table>
-1308174-2919775-1308174-291977525551752231340592555175223134059-0.05-0.13-0.05-0.13<p id="xdx_84E_eus-gaap--FairValueOfFinancialInstrumentsPolicy_zK2rUCXQoR6a" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_868_zIdsPNxs8IAh">Fair
Value of Financial Instruments</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying balance sheet, primarily due to
their short-term nature.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_840_eus-gaap--RevenueFromContractWithCustomerPolicyTextBlock_zmU3cLjCbB86" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_z1jg9QTob70k">Revenue
Recognition</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company generates its revenue from the sale of its products directly to the end user or through a distributor (collectively the “customers”).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes revenues by applying the following steps in accordance with FASB Accounting Standards Codification 606 “Revenue
from Contracts with Customers” (“ASC 606”). Under ASC 606, revenues are recognized when control of the promised goods
or services are transferred to a customer, in an amount that reflects the consideration that the Company expects to receive in exchange
for those goods or services. The Company applies the following five steps in order to determine the appropriate amount of revenue to
be recognized as it fulfills its obligations under each of its agreements:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse">
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif; width: 0.25in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify
the contract with a customer;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">identify
the performance obligations in the contract;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">determine
the transaction price;</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">allocate
the transaction price to performance obligations in the contract; and</span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td></tr>
<tr style="font: 10pt Times New Roman, Times, Serif; vertical-align: top">
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">●</span></td>
<td style="font: 10pt Times New Roman, Times, Serif"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">recognize
revenue as the performance obligation is satisfied.</span></td></tr>
</table>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s performance obligations are satisfied when goods or products are shipped on a FOB shipping point basis as title passes
when shipped. Our products are generally paid in advance of shipment or standard net 30 days and we offer no specific right of return,
refund or warranty related to our products except for cases of defective products of which there have been none to date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--FinanceLoanAndLeaseReceivablesHeldForInvestmentAllowanceAndNonperformingLoansPolicy_z5F8zooU1s2a" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zsEciEImGlK2">Accounts
Receivable and Credit Risk</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Accounts
receivable are generated from sales of the Company’s products. The Company provides an allowance for doubtful collections, which
is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. During the three
months ended March 31, 2023 and year ended December 31, 2022, the Company recognized <span id="xdx_90F_eus-gaap--ProvisionForDoubtfulAccounts_dxL_c20230101__20230331_z6NwFy4Ntif9" title="Allowance for doubtful accounts::XDX::-"><span id="xdx_90B_eus-gaap--ProvisionForDoubtfulAccounts_doxL_c20220101__20221231_zHKy6rPOPxBk" title="Allowance for doubtful accounts::XDX::-"><span style="-sec-ix-hidden: xdx2ixbrl2044"><span style="-sec-ix-hidden: xdx2ixbrl2046">no</span></span></span></span> allowance for doubtful collections.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_841_eus-gaap--ImpairmentOrDisposalOfLongLivedAssetsPolicyTextBlock_z2AGi7tAtGu5" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_865_zSnPJh4A2PIc">Impairment
of Long-Lived Assets</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate that the
carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds the undiscounted
future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_845_eus-gaap--GoodwillAndIntangibleAssetsGoodwillPolicy_zks93EWoEFgk" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_868_zeirqBoiBMzh">Goodwill
and Intangible Assets</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Goodwill
is tested for impairment at a minimum on an annual basis. Goodwill is tested for impairment at the reporting unit level by first performing
a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying
value. If the reporting unit does not pass the qualitative assessment, then the reporting unit’s carrying value is compared to
its fair value. The fair values of the reporting units are estimated using market and discounted cash flow approaches. Goodwill is considered
impaired if the carrying value of the reporting unit exceeds its fair value. The discounted cash flow approach uses expected future operating
results. Failure to achieve these expected results may cause a future impairment of goodwill at the reporting unit.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">We
conducted an evaluation of our goodwill as of March 31, 2023 and December 31, 2022 and there was <span id="xdx_908_eus-gaap--GoodwillImpairmentLoss_do_c20230101__20230331_zddUruLmNiZ5" title="Impairment of goodwill"><span id="xdx_909_eus-gaap--GoodwillImpairmentLoss_do_c20220101__20221231_zNNiJF9hNiKb" title="Impairment of goodwill">no</span></span> impairment in the three months ended
March 31, 2023 and the year ended December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Intangible
assets consist of patents and trademarks, purchased customer contracts, purchased customer and merchant relationships, purchased trade
names, purchased technology, and non-compete agreements. Intangible assets are amortized over the period of estimated benefit using the
straight-line method and estimated useful lives ranging from one to twenty years. No significant residual value is estimated for intangible
assets. We evaluate long-lived assets (including intangible assets) for impairment whenever events or changes in circumstances indicate
that the carrying amount of a long-lived asset may not be recoverable. An asset is considered impaired if its carrying amount exceeds
the undiscounted future net cash flow the asset is expected to generate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s evaluation of its long-lived assets resulted in an impairment expense of $<span id="xdx_900_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_c20220101__20221231_zv2bCW8GHFsc" title="Impairment of intangible assets">1,450,000</span> during the year ended December 31,
2022 and <span id="xdx_901_eus-gaap--ImpairmentOfIntangibleAssetsExcludingGoodwill_pp0p0_do_c20230101__20230331_zpiNp7p0WKzd">no</span> impairment during the three months ended March 31, 2023.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
0014500000<p id="xdx_849_eus-gaap--ForeignCurrencyTransactionsAndTranslationsPolicyTextBlock_zrU1wU1Obk1b" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_860_zSDYbq8YkQhb">Foreign
Currency Translation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Assets
and liabilities in foreign currencies are translated using the exchange rate at the balance sheet date, while revenue and expense accounts
are translated at the average exchange rates prevailing during the period. Equity accounts are translated at historical exchange rates.
Cumulative gains and losses from foreign currency transactions and translation for the three-months ended March 31, 2023 and the year
ended December 31, 2022 were not material.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_848_eus-gaap--ResearchAndDevelopmentExpensePolicy_zy1wajHZPa3c" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zUIsmfXRXkt5">Research
and Development</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for research and development costs in accordance with the Accounting Standards Codification subtopic 730-10, Research
and Development (“ASC 730-10”). Under ASC 730-10, all research and development costs must be charged to expense as incurred.
Accordingly, internal research and development costs are expensed as incurred. Third-party research and developments costs are expensed
when the contracted work has been performed or as milestone results have been achieved. Company-sponsored research and development costs
related to both present and future products are expensed in the period incurred. The Company incurred research and development expenses
of $<span id="xdx_909_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20230101__20230331_zqntc8FcpWM8" title="Research and development expense">33,148</span> and $<span id="xdx_909_eus-gaap--ResearchAndDevelopmentExpense_pp0p0_c20220101__20220331_zRYbPyvlaRjk" title="Research and development expense">103,025</span> for the three-months ended March 31, 2023, and 2022, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
33148103025<p id="xdx_846_eus-gaap--CompensationRelatedCostsPolicyTextBlock_z1Wm3EwOyu41" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_86A_zz3voh92Poi9">Stock
Based Compensation</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company recognizes compensation costs to employees under FASB Accounting Standards Codification 718 “Compensation - Stock Compensation”
(“ASC 718”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements
based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required
to provide services. Share based compensation arrangements include stock options and warrants. As such, compensation cost is measured
on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the
option grant.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
October 24, 2018, the inception date, the Company adopted ASU No. 2018-07 “Compensation - Stock Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting.” These amendments expand the scope of Topic 718, Compensation - Stock Compensation
(which currently only includes share-based payments to employees) to include share-based payments issued to non-employees for goods or
services. Consequently, the accounting for share-based payments to nonemployees and employees will be substantially aligned.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84F_eus-gaap--IncomeTaxPolicyTextBlock_zutnRPoxVBQ3" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_862_zunXV2D3BfEf">Income
Taxes</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company accounts for income taxes under ASC 740 Income Taxes (“ASC 740”). ASC 740 requires the recognition of deferred tax
assets and liabilities for both the expected impact of differences between the financial statement and tax basis of assets and liabilities
and for the expected future tax benefit to be derived from tax loss and tax credit carry forwards. ASC 740 additionally requires a valuation
allowance to be established when it is more likely than not that all or a portion of deferred tax assets will not be realized.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes
a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination
by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim
period, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain
tax positions requiring recognition in the Company’s financial statements. Since the Company was incorporated on October 24, 2018,
the evaluation was performed for 2018 tax year which would be the only period subject to examination. The Company believes that its income
tax positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material changes
to its financial position. The Company’s policy for recording interest and penalties associated with audits is to record such items
as a component of income tax expense.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company’s deferred tax asset at December 31, 2022 consists of net operating loss carry forwards calculated using federal and state
effective tax rates equating to approximately $<span id="xdx_904_eus-gaap--OperatingLossCarryforwards_iI_c20221231_zEuF8UiPM7Nf" title="Operating loss carry forwards">7,110,329</span> less a valuation allowance in the amount of approximately $<span id="xdx_908_eus-gaap--OperatingLossCarryforwardsValuationAllowance_iI_c20221231_zsg2J0MWTFV3" title="Operating loss carry forwards valuation allowance">7,110,329</span>. Due to
the Company’s lack of earnings history, the deferred tax asset has been fully offset by a valuation allowance in the year ended
December 31, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
71103297110329<p id="xdx_841_ecustom--RelatedPartiesPolicyTextBlock_zzqJo6ZnWdb6" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Related
parties</b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company follows subtopic 850-10 of the FASB Accounting Standards Codification for the identification of related parties and disclosure
of related party transactions.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Pursuant
to Section 850-10-20 the related parties include a. affiliates of the Company; b. entities for which investments in their equity securities
would be required, absent the election of the fair value option under the Fair Value Option Subsection of Section 825–10–15,
to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing
trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company;
f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies
of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and
g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership
interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting
parties might be prevented from fully pursuing its own separate interests.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements,
expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated
in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures shall include:
a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal
amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary
to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of
the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that
used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not
otherwise apparent, the terms and manner of settlement.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_84B_eus-gaap--NewAccountingPronouncementsPolicyPolicyTextBlock_zm4Nw3pj7Rx8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><span id="xdx_867_zo1FodpVG3L2">Recent
Accounting Pronouncements</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
June 2018, the FASB issued ASU 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments
specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed
in a grantor’s own operations by issuing share-based payment awards. The standard will be effective for us in the first quarter
of our fiscal year 2020, although early adoption is permitted (but no sooner than the adoption of Topic 606). The Company has adopted
this standard beginning January 1, 2019. The adoption of this standard has not had a significant impact on the Company’s results
of operations, financial condition, cash flows, and financial statement disclosures.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2016, Topic 842, “Leases” was issued to replace the leases requirements in Topic 840, “Leases”. The
main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP. A lessee should recognize in the balance sheet a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases with
a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize
lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a
straight-line basis over the lease term. The accounting applied by a lessor is largely unchanged from that applied under previous GAAP.
Topic 842 will be effective for annual reporting periods beginning after December 15, 2018, including interim periods within those annual
periods and is to be retrospectively applied. The Company has adopted this standard beginning January 1, 2019. The adoption of this standard
has not had a significant impact on the Company’s results of operations, financial condition, cash flows, and financial statement
disclosures.</span></p>
<p id="xdx_803_eus-gaap--AccountsAndNontradeReceivableTextBlock_zEmBGhaNNEmg" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
3 - <span id="xdx_82C_zK3v3hV25Efl">Accounts Receivable</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company had accounts receivable of $<span id="xdx_909_eus-gaap--AccountsReceivableNetCurrent_iI_pp0p0_c20230331_zbssnGqnwkw1" title="Accounts receivable">860,724</span> and $<span id="xdx_905_eus-gaap--AccountsReceivableNetCurrent_iI_pp0p0_c20221231_zDabwJeVRKDf" title="Accounts receivable">647,530</span>, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b/></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
860724647530<p id="xdx_802_ecustom--PrepaidExpensesAndDepositsDisclosureTextBlock_zw37dEZaL1G3" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
4 - <span id="xdx_82B_zgL8jGJ0Rzmk">Prepaid Expenses and Deposits</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company had prepaid expenses and deposits of $<span id="xdx_90F_eus-gaap--PrepaidExpenseCurrent_iI_pp0p0_c20230331_z5potmvjE2ub" title="Prepaid expenses and deposits">909,521</span> and $<span id="xdx_909_eus-gaap--PrepaidExpenseCurrent_iI_pp0p0_c20221231_zHsMhDAg50J9" title="Prepaid expenses and deposits">814,114</span>, respectively consisting
primarily of deposits and prepayments on purchase orders.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
909521814114<p id="xdx_800_eus-gaap--InventoryDisclosureTextBlock_zMiA2TAWFKy5" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
5 - <span id="xdx_821_zaHP2vCeShIc">Inventory</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company had inventory of $<span id="xdx_905_eus-gaap--InventoryNet_iI_pp0p0_c20230331_zBS8binnC3Bb" title="Inventory">265,878</span> and $<span id="xdx_901_eus-gaap--InventoryNet_iI_pp0p0_c20221231_zRzY1Wkh0bz9" title="Inventory">441,404</span>, consisting of finished goods, raw materials
and packaging supplies.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
265878441404<p id="xdx_80F_eus-gaap--InvestmentHoldingsTextBlock_zpMBrr1eq82e" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
6 </b>– <b><span id="xdx_82C_zRVFS0izSnl">Investment in Affiliate</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
December 31, 2022, the Company had invested $<span id="xdx_90F_eus-gaap--Investments_iI_c20221231__us-gaap--InvestmentIssuerAffiliationAxis__custom--JupiterWellnessSponsorLlcMember_zp5i3oxCjd6b" title="Investment">2,908,300</span> in Jupiter Wellness Sponsor LLC (“JWSL”), a limited liability company
formed for the sole purpose of sponsorship of Jupiter Wellness Acquisition Corp. (“JWAC”), a special purpose acquisition
company (“SPAC”) and an unconsolidated subsidiary. Mr. Brian John, our CEO, is the managing member of JWSL and Chief Executive
Officer of JWAC. During the three months ended March 31, 2023, the Company loaned an additional $<span id="xdx_908_eus-gaap--PaymentsForAdvanceToAffiliate_c20230101__20230331__us-gaap--InvestmentIssuerAffiliationAxis__custom--JupiterWellnessAcquisitionCorpMember_z4JfExRCW7Xi" title="Additional loan amount">300,000</span> to JWAC to cover costs related
to the shareholder meeting regarding the approval of a proposed merger (see Note 16 – Subsequent Event).</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
November 3, 2021, JWAC filed a registration statement (“IPO”) with the Securities and Exchange Commission with an initial
funding of $<span id="xdx_90A_eus-gaap--InvestmentsInAndAdvancesToAffiliatesAtFairValueGrossAdditions_pn6n6_c20211103__20211103__us-gaap--InvestmentIssuerAffiliationAxis__custom--JupiterWellnessAcquisitionCorpMember_zhjOZ7O6ZQX6" title="Initial funding">100</span>M. On December 6, 2021 the IPO was deemed effective. The total amount raised in the IPO was $<span id="xdx_907_eus-gaap--InvestmentsInAndAdvancesToAffiliatesAtFairValuePeriodIncreaseDecrease_c20211103__20211103_zG8BD1fYiVU9" title="Amount raised on investment">138,000,000</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023, JWSL holds <span id="xdx_901_eus-gaap--InvestmentOwnedBalanceShares_iI_c20230331__us-gaap--InvestmentIssuerAffiliationAxis__custom--JupiterWellnessSponsorLlcMember_zD08xH8RtIic" title="Founders, shares">1,437,500</span> Founders shares of JWAC and <span id="xdx_906_eus-gaap--PartnersCapitalAccountUnitsSoldInPrivatePlacement_c20230101__20230331_zPRmLbGiCxj1" title="Private placement units">288,830</span> Private Placement Units of JWAC for the benefit of the Company.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company also had loans totaling $<span id="xdx_908_eus-gaap--OtherLiabilitiesCurrent_iI_c20230331__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__srt--AffiliatedEntityMember_z9vEM6YHyWE1" title="Loan to affiliate">22,823</span> and $<span id="xdx_900_eus-gaap--OtherLiabilitiesCurrent_iI_c20221231__us-gaap--RelatedPartyTransactionsByRelatedPartyAxis__srt--AffiliatedEntityMember_zz52fa72CPNe" title="Loan to affiliate">9,073</span>, respectively, to an affiliate.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
29083003000001000000001380000001437500288830228239073<p id="xdx_802_eus-gaap--DebtDisclosureTextBlock_zbWUlHKUmGz" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
7 </b>– <b><span id="xdx_821_zhCWQwn2LAWb">Note Receivable</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
December 8, 2021, the Company issued a Secured Promissory Note (the “Note”) in the amount of $<span id="xdx_909_eus-gaap--DebtInstrumentFaceAmount_iI_pp0p0_c20211208__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_zi1tIIxQJ4sj" title="Debt face amount">10,000,000</span> to Next Frontier
Pharmaceuticals, Inc. (“NFP”) and entered into a Stock Purchase Agreement (“SPA”) for the Company to acquire
NFP. The Note has a term of six months and interest at eight percent (<span id="xdx_905_eus-gaap--DebtInstrumentInterestRateStatedPercentage_iI_dp_uPure_c20211208__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_zKnHmJLcuTT2" title="Debt interest percentage">8</span>%). On January 6, 2022 the company issued an additional Secured
Promissory Note to NFP under the same terms for up to $<span id="xdx_90C_eus-gaap--DebtInstrumentFaceAmount_iI_pp0p0_c20220106__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_z1ogkDcsUIWi" title="Debt face amount">5,000,000</span>, of which $<span id="xdx_905_eus-gaap--DebtInstrumentSinkingFundPayment_pp0p0_c20220105__20220107__us-gaap--DebtInstrumentAxis__custom--SecuredPromissoryNoteMember__us-gaap--TypeOfArrangementAxis__custom--StockPruchaseAgreementMember__dei--LegalEntityAxis__custom--NextFrontierPharmaceuticalsIncMember_zvodlM35eWEe" title="Debt fund">1,000,000</span> was funded on January 7, 2022.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
February 2022, NFP terminated the SPA and in March 2022, the Company issued a Notice of Default on the NFP Note (see Subsequent Event
Footnote 19). As a result, the Company has determined that the Notes have been impaired and has taken an impairment charge of $<span id="xdx_90C_eus-gaap--OtherAssetImpairmentCharges_pp0p0_c20220301__20220330__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyOneEarningsMember_z9MpIKFkbez4" title="Impairment charges">10,000,000</span>
against the 2021 earnings and $<span id="xdx_903_eus-gaap--OtherAssetImpairmentCharges_pp0p0_c20220301__20220331__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoEarningsMember_zqY6tVEkauuk" title="Impairment charges">1,000,000</span> against the 2022 earnings.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
100000000.0850000001000000100000001000000<p id="xdx_80E_eus-gaap--GoodwillAndIntangibleAssetsDisclosureTextBlock_zyGcGeU67sMl" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
8 </b>- <b><span id="xdx_820_zMTETBea7nBj">Intangible Assets</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>SRM
Entertainment</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_89D_eus-gaap--FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock_zBjNmwTMXKr4" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of SRM Entertainment, Limited (see Note xx below), the Company allocated the purchase price to intangible
assets as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zd4gRsRay9b1" style="display: none">Schedule
of Purchase Price to Intangible Assets</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_49A_20230331_zYdDiRsxpJy6" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--DistributionAgreementsMember_zJDEO9f8ID93" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 80%; text-align: left">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">437,300</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_zq3320ojwrqc" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt">Goodwill</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zI6BYhxS54I2" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,379,237</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8AF_zAAYaqKhHhai" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Distribution Agreements have an estimated life of six years and Goodwill has an indefinite life and will be reviewed at each subsequent
reporting period to determine if the assets have been impaired.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Amortization
for the three months ended March 31, 2023 and 2022 was $<span id="xdx_909_eus-gaap--AmortizationOfIntangibleAssets_pp0p0_c20230101__20230331_zWFzmN7kMNVh" title="Amortization of intangible assets">18,221</span> and $<span id="xdx_90E_eus-gaap--AmortizationOfIntangibleAssets_pp0p0_c20220101__20220331_zWhnfsT0NLD7" title="Amortization of intangible assets">18,221</span>, respectively. The balance of the Intangible Assets at March
31, 2022 and December 31, 2021 attributable to SRM totals $<span id="xdx_90B_eus-gaap--IntangibleAssetsCurrent_iI_pp0p0_c20230331_zLy6fRa5ynSh" title="Intangible assets">273,312</span> and $<span id="xdx_901_eus-gaap--IntangibleAssetsCurrent_iI_pp0p0_c20220331_z5UBV3uBJ8Xf" title="Intangible assets">291,533</span>, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>Licensing
agreements</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2021, the Company entered into two licensing agreements for the rights to use certain patented technologies.
The Company paid a total of $<span id="xdx_901_eus-gaap--FinitelivedIntangibleAssetsAcquired1_pp0p0_c20200101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_zaktZDs2NdX1" title="Operating lease right-of-use asset">675,000</span> for the rights, consisting of $<span id="xdx_905_eus-gaap--Cash_iI_pp0p0_c20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_ziD8lv5DpFv6" title="Rights consisting cash">150,000</span> in cash and $<span id="xdx_90A_eus-gaap--StockIssuedDuringPeriodSharesPurchaseOfAssets_pdp0_c20210101__20211231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember_z3s8eaJrC8N" title="Shares issued for acquisition of rights">525,000</span> in shares of the Company’s common
stock. In early 2022, the Company terminated one of the licensing agreements and as a result, the company considered the terminated license
to be impaired and took a charge of $<span id="xdx_900_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_pp0p0_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember__us-gaap--AwardDateAxis__custom--TwentyTwentyOneEarningsMember_zVknA8r3sF7a" title="Impairment of intangible assets">300,000</span> to 2021 earnings. During 2022, the Company evaluated the remaining license agreement and
determined that its carrying value had been impaired and took a charge of $<span id="xdx_903_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_pp0p0_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--TwoLicensingAgreementMember__us-gaap--AwardDateAxis__custom--TwentyTwentyTwoEarningsMember_zmAJdAbT1Uzi" title="Impairment of intangible assets">375,000</span> to 2022 earnings. The balance of Intellectual property
at March 31, 2023 and December 31, 2022 was $<span id="xdx_904_eus-gaap--IntangibleAssetsCurrent_iI_pp0p0_c20230331__us-gaap--FiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--IntellectualPropertyMember_zLEY5gOkghga" title="Intangible assets"><span id="xdx_909_eus-gaap--IntangibleAssetsCurrent_iI_pp0p0_c20221231__us-gaap--FiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--IntellectualPropertyMember_zMU1b4uxX0Al" title="Intangible assets">0</span></span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>Clinical
Research Agreement</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company entered into a Clinical Research Agreement to research new treatments for post COVID-19
syndrome and symptoms and other projects which include treatments for respiratory diseases (such as influenza), herpes, eczema, and other
skin indications. As of December 31, 2022, the Company had paid $<span id="xdx_90E_ecustom--PaymentsForClincialResearch_pp0p0_c20220101__20221231_zRY1ZqIkA3Ui" title="Clinical research amount paid">1,500,000</span> of the approximate $<span id="xdx_907_ecustom--ClinicalResearchBudget_pp0p0_c20221231_zi7ZiHgFzBP8" title="Budget of clinical research agreement">3,000,000</span> budget. The payments were being
amortized over 24 months, the respective term of the research. During 2022, the Company evaluated the remaining research agreement and
determined that its carrying value had been impaired and took a charge of $<span id="xdx_90A_eus-gaap--ImpairmentOfIntangibleAssetsFinitelived_pp0p0_c20220101__20221231__us-gaap--AwardTypeAxis__custom--ClinicalReserachAgreementMember_zmv42ldn5a05" title="Impairment of intangible assets">1,075,000</span> to 2022 earnings. The balance at December 31, 2022
was $<span id="xdx_90F_ecustom--PrepaidClinicalResearchCosts_iI_c20221231_zSPw7MOU6IL2" title="Clinical research agreement, cost">0</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p id="xdx_89D_eus-gaap--FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock_zBjNmwTMXKr4" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
connection with the acquisition of SRM Entertainment, Limited (see Note xx below), the Company allocated the purchase price to intangible
assets as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zd4gRsRay9b1" style="display: none">Schedule
of Purchase Price to Intangible Assets</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_49A_20230331_zYdDiRsxpJy6" style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__custom--DistributionAgreementsMember_zJDEO9f8ID93" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 80%; text-align: left">Distribution Agreements</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 16%; text-align: right">437,300</td><td style="width: 1%; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember__us-gaap--IndefiniteLivedIntangibleAssetsByMajorClassAxis__us-gaap--GoodwillMember_zq3320ojwrqc" style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt">Goodwill</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">941,937</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--IntangibleAssetsCurrent_iI_hus-gaap--BusinessAcquisitionAxis__custom--SRMEntertainmentMember_zI6BYhxS54I2" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1.5pt"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Total</span></td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td style="border-bottom: Black 1.5pt solid; text-align: right">1,379,237</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
</table>
43730094193713792371822118221273312291533675000150000525000300000375000001500000300000010750000<p id="xdx_802_eus-gaap--AccountsPayableAndAccruedLiabilitiesDisclosureTextBlock_zBd78Mh5kBmb" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
9 – <span id="xdx_827_zyJpO8Bfgzv9">Accrued Liabilities</span> </b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company had accrued liabilities totaling $<span id="xdx_902_eus-gaap--AccruedLiabilitiesCurrent_iI_c20230331_zWdAGye8j8G3" title="Accrued liabilities">585,042</span> and $<span id="xdx_909_eus-gaap--AccruedLiabilitiesCurrent_iI_c20221231_zSbgy2wqikqg" title="Accrued liabilities">366,619</span>, respectively, consisting of
$<span id="xdx_909_eus-gaap--InterestPayableCurrentAndNoncurrent_iI_pp0p0_c20230331_zycp3Ng1pWyd" title="Accured interest">149,918</span> and $<span id="xdx_90D_eus-gaap--InterestPayableCurrentAndNoncurrent_iI_pp0p0_c20221231_zCie7P8XPok4" title="Accured interest">110,905</span> of accrued interest on convertible notes, $<span id="xdx_90A_eus-gaap--AccruedLiabilitiesForCommissionsExpenseAndTaxes_iI_c20230331_z7xuR1vSjQqf" title="Accrued commisions">148,552</span> and $<span id="xdx_905_eus-gaap--AccruedLiabilitiesForCommissionsExpenseAndTaxes_iI_c20221231_zVkm91RFz1gf" title="Accrued commisions">130,000</span> in accrued commissions, $<span id="xdx_906_eus-gaap--AccruedInsuranceCurrent_iI_c20230331_z3RWL3GBUBi8" title="Financed insurance premiums">164,772</span> and $<span id="xdx_903_eus-gaap--AccruedInsuranceCurrent_iI_c20221231_z5PBjvQ27py8" title="Financed insurance premiums">0</span> in Financed
Insurance Premiums as described below, and other accrues liabilities of $<span id="xdx_909_eus-gaap--OtherAccruedLiabilitiesCurrent_iI_c20230331_zc4LVWhWLV37" title="Other accrued liabilities">121,800</span> and $<span id="xdx_905_eus-gaap--OtherAccruedLiabilitiesCurrent_iI_c20221231_zzvpwNApYf18" title="Other accrued liabilities">125,714</span>, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i>Financed
Insurance Premiums</i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><i> </i></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; text-align: justify; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the three months ended March 31, 2023, the Company financed a total of $<span id="xdx_90C_eus-gaap--PremiumsReceivableAtCarryingValue_iI_pp0p0_c20230331__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zbvsM67byP3i" title="Premiums receivable">199,097</span> for its General Liability and Director & Officer
insurance premiums over the twelve month coverage period. The average interest rate is <span id="xdx_909_eus-gaap--DebtWeightedAverageInterestRate_iI_dp_uPure_c20230331__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zJIJP674qOH8" title="Coverage insurance premium interest rate">13.9</span>%. At March 31, 2023 the outstanding balance
was $<span id="xdx_90D_eus-gaap--AccruedInsuranceCurrent_iI_pp0p0_c20230331__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zmW8bVXEC61a" title="Accrued insurance">164,772</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company financed a total of $<span id="xdx_903_eus-gaap--PaymentsToAcquireLifeInsurancePolicies_pp0p0_c20220101__20221231__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_z68OFxOhoUHe" title="Financed insurance amount">241,272</span> for its General Liability and Director & Officer insurance
premiums over the twelve month coverage period. The average interest rate is <span id="xdx_908_eus-gaap--DebtWeightedAverageInterestRate_iI_dp_uPure_c20221231__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zHSyA3O9Llo2" title="Average interest rate">9.3</span>%. At December 31, 2022 the outstanding balance was
$<span id="xdx_90A_eus-gaap--AccruedInsuranceCurrent_iI_pp0p0_c20221231__srt--TitleOfIndividualAxis__custom--GeneralLiabilityAndDirectorAndOfficerMember_zxN9m4rcXwA9" title="Accrued insurance">0</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
58504236661914991811090514855213000016477201218001257141990970.1391647722412720.0930<p id="xdx_804_eus-gaap--RelatedPartyTransactionsDisclosureTextBlock_zUiu1wqdv0Y5" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
10 - <span id="xdx_821_zMHgDKq80ZJ1">Convertible Notes Payable – Related Parties</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
April 20, 2022, the Company entered into a $<span id="xdx_906_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zNZtkKYA24Ba">1,500,000</span> Loan Agreement and a $<span id="xdx_908_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zuhsLhxVyAbi">500,000</span> Loan Agreement (collectively the “Agreements”).
Pursuant to the Agreements, the Company issued two Convertible Promissory Notes in the principal amounts of $<span id="xdx_903_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zt2LsHUgvoVl" title="Convertible notes payable">1,500,000</span> and $<span id="xdx_90B_eus-gaap--ConvertibleLongTermNotesPayable_iI_pp0p0_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zRPQwu6o0xX1" title="Convertible notes payable">500,000</span> (the
“Notes”). In connection with the Notes the Company issued Common Stock Purchase Warrants for <span id="xdx_90A_eus-gaap--DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1_pid_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesOneMember_zayJUCh1civ" title="Debt conversion converted warrants">1,100,000</span> shares and <span id="xdx_907_eus-gaap--DebtConversionConvertedInstrumentWarrantsOrOptionsIssued1_pid_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesTwoMember_zqtQACI56O8c" title="Debt conversion converted warrants">360,000</span>
shares of the Company’s common stock (the “Warrants”). The Notes originally had a maturity date of <span id="xdx_901_eus-gaap--DebtInstrumentMaturityDate_pid_dd_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z4DLZu0FCQQ" title="Notes payable, maturity date">October 20, 2022</span>,
but has been extended to <span id="xdx_90D_ecustom--DebtInstrumentExtendedMaturityDate_pid_dd_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z6lbyn0GnpA2" title="Notes payable, extended maturity date">April 20, 2023</span>. In connection with the Notes, the Company issued a total of <span id="xdx_90A_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zwMzLT3qejpg" title="Number of shares issued">250,000</span> shares as Origination Shares
valued at fair market value of $<span id="xdx_90D_eus-gaap--StockIssuedDuringPeriodValueConversionOfConvertibleSecurities_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zmzklO9YqLai" title="Value of shares">277,500</span>. There is no beneficial conversion feature since the conversion price is grater then the fair
value of the shares.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Notes have an original issuance discount of five percent (<span id="xdx_90D_ecustom--OriginalIssuanceDiscount_iI_pid_dp_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zwAoId3ghqz1" title="Original issuance discount">5</span>%), $<span id="xdx_904_eus-gaap--LegalFees_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zerN28GV8ME4" title="Legal fees">10,000</span> in legal fees, an interest rate of eight percent (<span id="xdx_90F_eus-gaap--DebtInstrumentInterestRateStatedPercentage_iI_pid_dp_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zSrm3q4aGk2f" title="Original issuance discount">8</span>%), and a conversion
price of $<span id="xdx_90B_eus-gaap--DebtInstrumentConvertibleConversionPrice1_iI_pid_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zpOLOkTHObIb" title="Debt instrument, conversion price">2.79</span> per share, subject to an adjustment downward if the Company is in default of the terms of the Notes. The Warrants have
a five (<span id="xdx_902_eus-gaap--WarrantsAndRightsOutstandingTerm_iI_dtY_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zrySXwDMH978" title="Warrants term">5</span>) year term, an exercise price of $<span id="xdx_90E_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zMtmwyf7kbvl" title="Warrants, exercise price">2.79</span> per share, have a cashless conversion feature until such time as the shares underlying
the Warrants are included in an effective registration and certain anti-dilution protection.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of origination shares and warrants issued in connection with the 2022 Note totals $<span id="xdx_90C_eus-gaap--StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants_pp0p0_c20220419__20220420__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zVGhPOT93or1" title="Fair value of shares and warrants issued">984,477</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_892_eus-gaap--FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock_zOzrNW0fsnva" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zUjbJCyF1UNl" style="display: none">Schedule
of Assumptions for Black-Scholes Valuation Model</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center">Market</td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center">Price on</td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Reporting Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Value</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">(Years)</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Percentage</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Rate</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 40%"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center">04/20/2022</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--ConvertibleDebtFairValueDisclosures_iI_pp0p0_c20220420_zVtqcle2rAH" style="text-align: right" title="Convertible promissory notes, fair value">1,245,279</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_901_eus-gaap--DebtInstrumentTerm_dtY_c20220419__20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zrwygRd4Oxud" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zBUugkLLJX6f" style="text-align: right" title="Measure input assumptions">2.79</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_znk2IxVbdrL7" style="text-align: right" title="Measure input assumptions">1.11</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zu2dsvk8v3If" style="text-align: right" title="Measure input assumptions">281</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_987_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zhJSl7bDXAR2" style="text-align: right" title="Measure input assumptions">0.0287</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A6_zRkJR5F3vjRg" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_890_eus-gaap--ScheduleOfDebtConversionsTextBlock_z8yVHWmVFOf8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the year
and three months ended March 31, 2023:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zUJRBvQb0Smj" style="display: none">Schedule
of Convertible promissory Notes</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 90%; margin-right: auto">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Principal Balance, December 31, 2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentFaceAmount_iS_pp0p0_c20220101__20221231_z8EzL6ZOozR" style="text-align: right" title="Beginning balance"><span style="-sec-ix-hidden: xdx2ixbrl2253">-</span></td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 80%; text-align: left; padding-bottom: 1.5pt">The Notes</td><td style="width: 2%; padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; width: 1%; text-align: left"> </td><td id="xdx_980_eus-gaap--NotesIssued1_pp0p0_c20220101__20221231_zWrqgzbDmmHe" style="border-bottom: Black 1.5pt solid; width: 16%; text-align: right" title="Notes">2,000,000</td><td style="width: 1%; padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Principal Balance, March 31, 2023 and December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentFaceAmount_iE_pp0p0_c20220101__20221231_zHe19mDNhAD7" style="border-bottom: Black 2.5pt double; text-align: right" title="Ending balance">2,000,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8A1_zUe8ZMUcSxd2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Interest
expense for the three months ended March 31, 2023 on the Notes totals $<span id="xdx_907_eus-gaap--InterestExpense_c20230101__20230331__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z1EPj1Iw7cZk" title="Interest expense">39,013</span>. Total interest expense for the year ended December 31,
2022, totaled $<span id="xdx_90C_eus-gaap--InterestExpense_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zFS5njXFUoS2" title="Interest expense">1,286,368</span> which includes $<span id="xdx_90A_eus-gaap--AmortizationOfDebtDiscountPremium_pp0p0_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z4OANLjT89ff" title="Amortization of origination shares and warrants discounts">1,104,477</span> amortization of the origination shares and warrants discounts in connection with the
Notes.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
1500000500000150000050000011000003600002022-10-202023-04-202500002775000.05100000.082.79P5Y2.79984477<p id="xdx_892_eus-gaap--FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock_zOzrNW0fsnva" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zUjbJCyF1UNl" style="display: none">Schedule
of Assumptions for Black-Scholes Valuation Model</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center">Market</td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center">Price on</td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Reporting Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Value</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">(Years)</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Percentage</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Rate</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 40%"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 6%; text-align: right"> </td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center">04/20/2022</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--ConvertibleDebtFairValueDisclosures_iI_pp0p0_c20220420_zVtqcle2rAH" style="text-align: right" title="Convertible promissory notes, fair value">1,245,279</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_901_eus-gaap--DebtInstrumentTerm_dtY_c20220419__20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExpectedTermMember_zrwygRd4Oxud" title="Debt instrument term">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputExercisePriceMember_zBUugkLLJX6f" style="text-align: right" title="Measure input assumptions">2.79</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98F_eus-gaap--DebtInstrumentMeasurementInput_iI_uUSDPShares_c20220420__us-gaap--MeasurementInputTypeAxis__custom--MeasurementInputMarketPriceOnGrantDateMember_znk2IxVbdrL7" style="text-align: right" title="Measure input assumptions">1.11</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_983_eus-gaap--DebtInstrumentMeasurementInput_iI_dp_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputPriceVolatilityMember_zu2dsvk8v3If" style="text-align: right" title="Measure input assumptions">281</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_987_eus-gaap--DebtInstrumentMeasurementInput_iI_uPure_c20220420__us-gaap--MeasurementInputTypeAxis__us-gaap--MeasurementInputRiskFreeInterestRateMember_zhJSl7bDXAR2" style="text-align: right" title="Measure input assumptions">0.0287</td><td style="text-align: left"> </td></tr>
</table>
1245279P5Y2.791.112.810.0287<p id="xdx_890_eus-gaap--ScheduleOfDebtConversionsTextBlock_z8yVHWmVFOf8" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth a summary of the principal balances of the Company’s convertible promissory notes activity for the year
and three months ended March 31, 2023:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zUJRBvQb0Smj" style="display: none">Schedule
of Convertible promissory Notes</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 90%; margin-right: auto">
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Principal Balance, December 31, 2021</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentFaceAmount_iS_pp0p0_c20220101__20221231_z8EzL6ZOozR" style="text-align: right" title="Beginning balance"><span style="-sec-ix-hidden: xdx2ixbrl2253">-</span></td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="width: 80%; text-align: left; padding-bottom: 1.5pt">The Notes</td><td style="width: 2%; padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; width: 1%; text-align: left"> </td><td id="xdx_980_eus-gaap--NotesIssued1_pp0p0_c20220101__20221231_zWrqgzbDmmHe" style="border-bottom: Black 1.5pt solid; width: 16%; text-align: right" title="Notes">2,000,000</td><td style="width: 1%; padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold; padding-bottom: 2.5pt">Principal Balance, March 31, 2023 and December 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98B_eus-gaap--DebtInstrumentFaceAmount_iE_pp0p0_c20220101__20221231_zHe19mDNhAD7" style="border-bottom: Black 2.5pt double; text-align: right" title="Ending balance">2,000,000</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
</table>
200000020000003901312863681104477<p id="xdx_80F_eus-gaap--UnusualOrInfrequentItemsDisclosureTextBlock_zGy6cULIySWc" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
11 – <span id="xdx_827_zaFHfP4Ehy8f">Covid-19 SBA Loans</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2020, the Company applied for and received $<span id="xdx_909_eus-gaap--ProceedsFromLoans_c20200101__20201231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zdTcDRfBfW52" title="Proceeds from loans">55,700</span> under the Economic Injury Disaster Loan Program (“EIDL”),
which is administered through the Small Business Administration (“SBA”). During 2021, the SBA notified the Company that the
terms of the EIDL are a term of <span id="xdx_90C_ecustom--AgreementTerm_dtY_c20210101__20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zhhNKUt450hd" title="Loan term">30</span> years and an interest rate of <span id="xdx_907_eus-gaap--DebtInstrumentInterestRateStatedPercentage_iI_pid_dp_uPure_c20211231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zmQos6WwLpE8" title="Interest rate">3.75</span>%. The balance of the EIDL at March 31, 2023 and December 31, 2022
was $<span id="xdx_90F_eus-gaap--LoansPayableCurrent_iI_c20230331__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zo1w2xCMHBIb" title="Loans outstanding">49,416</span> and $<span id="xdx_90D_eus-gaap--LoansPayableCurrent_iI_c20221231__us-gaap--LoansInsuredOrGuaranteedByGovernmentAuthoritiesAxis__custom--EconomicInjuryDisasterLoanProgramMember_zJTCUWabBV09">47,533</span>, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b/></span></p>
55700P30Y0.03754941647533<p id="xdx_800_eus-gaap--StockholdersEquityNoteDisclosureTextBlock_zI2n8094qKV6" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
12 - <span id="xdx_82E_zmpzGQIKIA1f">Capital Structure</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Common
Stock </i></b>- The Company is authorized to issue a total of <span id="xdx_903_eus-gaap--CommonStockSharesAuthorized_iI_c20230331_z341SCrteVbf" title="Common stock, shares authorized">100,000,000</span> shares of common stock with par value of $<span id="xdx_902_eus-gaap--CommonStockParOrStatedValuePerShare_iI_c20230331_ziNQhHTcYMfc" title="Common stock, par value">0.001</span> and <span id="xdx_90C_eus-gaap--PreferredStockSharesAuthorized_iI_c20230331_zAoKXqpTHHYe" title="Preferred stock, shares authorized">100,000</span>
shares of preferred stock with par value of $<span id="xdx_90A_eus-gaap--PreferredStockParOrStatedValuePerShare_iI_c20230331_zsQ4Ix4GF1Ia" title="Preferred stock, par value">0.001</span>. As of March 31, 2023 and December 31, 2022, there were <span id="xdx_90A_eus-gaap--CommonStockSharesIssued_iI_c20230331_zBQECWMGXmLb" title="Common Stock, shares issued"><span id="xdx_90E_eus-gaap--CommonStockSharesOutstanding_iI_c20230331_zAssAKrJ3C56" title="Common Stock, shares outstanding">26,654,675</span></span> shares of common
stock and <span id="xdx_90E_eus-gaap--SharesIssued_iI_c20221231_zL4Enex5ELj1" title="Common Stock, shares issued"><span id="xdx_90D_eus-gaap--CommonStockOtherSharesOutstanding_iI_c20221231_z852FTUpgOa9" title="Common Stock, shares outstanding">22,338,888</span></span> shares of common stock issued and outstanding, respectively, and <span id="xdx_90F_eus-gaap--PreferredStockSharesIssued_iI_do_c20230331_zKXSvDxlcJ69" title="Preferred stock, shares issued"><span id="xdx_900_eus-gaap--PreferredStockSharesOutstanding_iI_do_c20230331_zj95t0BOEvpj" title="Preferred stock, shares outstanding"><span id="xdx_901_eus-gaap--PreferredStockSharesIssued_iI_do_c20221231_z58SkDyoveVj" title="Preferred stock, shares issued"><span id="xdx_90D_eus-gaap--PreferredStockSharesOutstanding_iI_do_c20221231_zCLoMrkDr7O2" title="Preferred stock, shares outstanding">no</span></span></span></span> shares of preferred stock were issued and outstanding.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span style="text-decoration: underline">Year
ended December 31, 2022 issuances</span></i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Treasury
Shares Purchased</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
November 2021, the Company engaged Oppenheimer & Co. to repurchase shares of the Company’s common stock from the public market.
During the year ended December 31, 2022, the Company purchased <span id="xdx_903_eus-gaap--StockRepurchasedDuringPeriodShares_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__us-gaap--TreasuryStockCommonMember_zcREvWipDRf8" title="Treasury shares purchased, shares">2,825,617</span> shares of its common stock for $<span id="xdx_907_eus-gaap--StockRepurchasedDuringPeriodValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__us-gaap--TreasuryStockCommonMember_zDLGAmSCjQl2" title="Treasury shares purchased, values">2,880,045</span> from the public market
and cancelled all of these repurchased shares.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Share
and warrants issued in connection with convertible debt</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, The Company issued <span id="xdx_903_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zCj7C5M4HFY8" title="Shares issued for debt">250,000</span> shares (the “Origination Shares”) in connection with the issuance
of two convertible promissory notes (see Note 10 - Convertible Notes Payable) with a total face value of $<span id="xdx_90B_eus-gaap--DebtInstrumentFaceAmount_iI_c20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_zNmZV5lVpnL8" title="Convertible promissory notes, face value">2,000,000</span>. The Origination
Shares were valued at fair market value of $<span id="xdx_907_eus-gaap--StockIssuedDuringPeriodValueConversionOfConvertibleSecurities_c20220101__20221231__us-gaap--DebtInstrumentAxis__custom--TwentyTwentyTwoConvertibleNotesMember_z40TSlwUg5x4" title="Value of shares issued for debt">277,500</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Shares
issued for services</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company entered into six Consulting Agreements under the terms of which the Company issued <span id="xdx_902_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zFEjW8reCvyd" title="Number of shares issued for services">925,000</span>
shares of its common stock. The shares were issued at their respective fair value based on the Company’s Nasdaq closing price of
the shares on the date of the agreements. The Company recognized a total of $<span id="xdx_900_eus-gaap--EmployeeBenefitsAndShareBasedCompensation_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zUCBzSizf3Eg" title="Employee benefits share based compensation">1,054,125</span> as stock-based compensation in the year ended
December 31, 2022 in connection with these issuances. As of March 31, 2023 and December 31, 2022, the Company had not issued <span id="xdx_905_ecustom--CommonStockToBeIssuedForServicesShares_pid_c20230101__20230331__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember__us-gaap--StatementEquityComponentsAxis__custom--CommonStockPayableMember_zznPpDsEJA36" title="Common stock to be issued for services"><span id="xdx_902_ecustom--CommonStockToBeIssuedForServicesShares_pid_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember__us-gaap--StatementEquityComponentsAxis__custom--CommonStockPayableMember_zJnqTR8Bzmx2" title="Common stock to be issued for services">300,000</span></span>
of these shares which are included in common stock payable.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Management
return and cancellation of shares</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
September 28, 2022 the Company received a letter from Nasdaq stating that, because the Company made certain share issuances outside of
a shareholder approved equity compensation plan, Nasdaq had determined that the Company did not comply with Listing Rule 5635(c). On
July 26, 2022, <span id="xdx_90B_ecustom--CapitalStructureDescription_c20220726__20220726_zxVU2pcvj9Yk" title="Capital structure, description">the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.</span>
Following the remedial measures, the Company was informed that the Company has regained compliance with the Rule and that this matter
is now closed.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span style="text-decoration: underline">Three
Months ended March 31, 2023 issuances:</span></i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Shares
issued in Public Offering</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Concurrently
to the PIPE Agreement and Offering of Stock Warrants (see Note 13 below), the Company entered into a Securities Purchase Agreement (the “RD Agreement”) with certain
purchasers, pursuant to which on January 23, 2023, <span id="xdx_900_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_c20230122__20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zbjcbbY4EI4b" title="Issuance of common stock">4,315,787</span>
shares of common stock, par value $<span id="xdx_90B_eus-gaap--CommonStockParOrStatedValuePerShare_iI_c20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zaURvP43qbd5" title="Common stock, par value">0.001</span>
(the “Common Stock”), at a price of $<span id="xdx_906_eus-gaap--SharesIssuedPricePerShare_iI_c20230123__us-gaap--StatementEquityComponentsAxis__us-gaap--CommonStockMember__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_z7ItVoxz7Zy6" title="Shares issued price per share">0.70</span>
per share were issued to the purchasers (the “RD Offering”). The Common Stock was issued pursuant to a Registration
Statement on Form S-3 filed by the Company with the Securities and Exchange Commission (the “Commission”) on September
28, 2022 (File No. 333-267644) and declared effective on November 9, 2022. The aggregate gross proceeds to the Company from both the
PIPE Offering and the RD Offering were approximately $<span id="xdx_904_ecustom--GrossProceedsFromWarrant_pn5n6_c20230122__20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zhcNHsuR84cc" title="Gross proceeds">4.1</span>
million, with the purchase price of one share, one 3-year warrant and one 5-year warrant as $<span id="xdx_902_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_ze6MPNRvTAY4" title="Warrant price per share">0.95</span>.
The net proceeds were $<span id="xdx_90F_eus-gaap--ProceedsFromIssuanceOfWarrants_c20230122__20230123__us-gaap--TypeOfArrangementAxis__custom--RDAgreementMember_zi7ApRG5PvBg" title="Net proceeds issuance of warrant">3,450,675</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_eus-gaap--ScheduleOfStockholdersEquityTableTextBlock_zkh2Rfh2Mkaf" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth the issuances of the Company’s shares of common stock for the year and three months ended March 31,
2023 as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BB_zvqI1qP4NcX" style="display: none">Schedule
of Stock Holders</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td id="xdx_4BE_us-gaap--StatementEquityComponentsAxis_us-gaap--CommonStockMember_ztJ1oC85OlZ2" style="font-weight: bold; text-align: right"> </td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_43A_c20220101__20221231_eus-gaap--SharesOutstanding_iS_pid_zSYoWzB9i57e" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 80%; font-weight: bold">Balance December 31, 2021</td><td style="width: 2%; font-weight: bold"> </td>
<td style="width: 1%; font-weight: bold; text-align: left"> </td><td style="width: 16%; font-weight: bold; text-align: right">24,046,001</td><td style="width: 1%; font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_zN1xkU72ifJ" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Shares issued for services</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">925,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_zekrbs1EgkZb" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Loan origination shares for promissory note</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">250,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--StockRepurchasedDuringPeriodShares_zQSo9VXQIuGh" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Shares repurchased from the market</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">(2,825,617</td><td style="text-align: left">)</td></tr>
<tr id="xdx_403_ecustom--StockCancelledDuringPeriodSharesManagementShares_z9zs0dnDN3Ud" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; padding-bottom: 1.5pt">Management shares cancelled</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(56,496</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right"> </td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_430_c20230101__20230331_eus-gaap--SharesOutstanding_iS_pid_zbygaDHqJmp8" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Balance December 31, 2022</td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td style="font-weight: bold; text-align: right">22,338,888</td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_zWElqqxJvjNi" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1.5pt">Public offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">4,315,787</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_43C_c20230101__20230331_eus-gaap--SharesOutstanding_iE_pid_zXVOQEuoefY2" style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance March 31, 2023</td><td style="font-weight: bold; padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">26,654,675</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr>
</table>
<p id="xdx_8AE_zgsGVYtxXrrl" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Common
Stock Payable</b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended 2021, the Company entered into two consulting agreement which call for a cash component and a stock component and
during the year ended December 31, 2022, the Company entered into another consulting agreement which called for a cash component and
a stock component. At March 31, 2023 and December 31, 2022, the Company had accrued a total of $<span id="xdx_905_ecustom--CommonStockPayable_iI_c20230331_zW7k1h0fKWn3" title="Stock payable"><span id="xdx_909_ecustom--CommonStockPayable_iI_c20221231_zku0hWzWUYJg" title="Stock payable">477,000</span></span>
in stock payable relating to the consulting agreements.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
1000000000.0011000000.0012665467526654675223388882233888800002825617288004525000020000002775009250001054125300000300000the Company submitted a final compliance plan to Nasdaq consisting of the following corrective actions: (1) on July 20,
2022, the Company’s four executive officers (Messrs. John, Miller, and McKinnon and Dr. Wilson), all of whom are on the Company’s
Board of Directors except for Mr. McKinnon, each cancelled 2,750 options issued to them in August 2021 pursuant to an Incentive Stock
Option Forfeiture Agreement. The cancellation of the 11,000 options in total enabled the issuance of 11,000 shares to a non-executive
employee that took place in 2021 to be reallocated to be accounted for as if it was originally issued under the 2020 Equity Incentive
Plan. The Company’s Board of Directors passed a resolution on July 25, 2022, making the corresponding change to the Company’s
books and records with regard to the 11,000 shares; and (2) on July 26, 2022, the same four executive officers, returned, and the Company
cancelled, a total of 56,496 shares of common stock issued to them in 2021 outside of a shareholder approved equity compensation plan.43157870.0010.7041000000.953450675<p id="xdx_896_eus-gaap--ScheduleOfStockholdersEquityTableTextBlock_zkh2Rfh2Mkaf" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following table sets forth the issuances of the Company’s shares of common stock for the year and three months ended March 31,
2023 as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BB_zvqI1qP4NcX" style="display: none">Schedule
of Stock Holders</span></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="display: none; vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td id="xdx_4BE_us-gaap--StatementEquityComponentsAxis_us-gaap--CommonStockMember_ztJ1oC85OlZ2" style="font-weight: bold; text-align: right"> </td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_43A_c20220101__20221231_eus-gaap--SharesOutstanding_iS_pid_zSYoWzB9i57e" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 80%; font-weight: bold">Balance December 31, 2021</td><td style="width: 2%; font-weight: bold"> </td>
<td style="width: 1%; font-weight: bold; text-align: left"> </td><td style="width: 16%; font-weight: bold; text-align: right">24,046,001</td><td style="width: 1%; font-weight: bold; text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesIssuedForServices_zN1xkU72ifJ" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Shares issued for services</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">925,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40F_eus-gaap--StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities_zekrbs1EgkZb" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left">Loan origination shares for promissory note</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">250,000</td><td style="text-align: left"> </td></tr>
<tr id="xdx_40E_eus-gaap--StockRepurchasedDuringPeriodShares_zQSo9VXQIuGh" style="vertical-align: bottom; background-color: White">
<td style="padding-left: 10pt; text-align: left">Shares repurchased from the market</td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right">(2,825,617</td><td style="text-align: left">)</td></tr>
<tr id="xdx_403_ecustom--StockCancelledDuringPeriodSharesManagementShares_z9zs0dnDN3Ud" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; padding-bottom: 1.5pt">Management shares cancelled</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(56,496</td><td style="padding-bottom: 1.5pt; text-align: left">)</td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right"> </td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_430_c20230101__20230331_eus-gaap--SharesOutstanding_iS_pid_zbygaDHqJmp8" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="font-weight: bold">Balance December 31, 2022</td><td style="font-weight: bold"> </td>
<td style="font-weight: bold; text-align: left"> </td><td style="font-weight: bold; text-align: right">22,338,888</td><td style="font-weight: bold; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr id="xdx_406_eus-gaap--StockIssuedDuringPeriodSharesNewIssues_pid_zWElqqxJvjNi" style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-left: 10pt; text-align: left; padding-bottom: 1.5pt">Public offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">4,315,787</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr id="xdx_43C_c20230101__20230331_eus-gaap--SharesOutstanding_iE_pid_zXVOQEuoefY2" style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance March 31, 2023</td><td style="font-weight: bold; padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: left"> </td><td style="border-bottom: Black 2.5pt double; font-weight: bold; text-align: right">26,654,675</td><td style="padding-bottom: 2.5pt; font-weight: bold; text-align: left"> </td></tr>
</table>
24046001925000250000-2825617-5649622338888431578726654675477000477000<p id="xdx_80C_eus-gaap--DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock_zJb1edHotZr2" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
13 - <span id="xdx_829_z8ly1RJLEFEg">Warrants and Options</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Warrants</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span style="text-decoration: underline">Convertible
Note Warrants</span>: During the year ended December 31, 2022, the Company issued a total of <span id="xdx_905_eus-gaap--ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights_iI_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_z1tJroUZ5BSk" title="Issuance of warrants">2,260,000</span> warrants with an exercise price of
between $<span id="xdx_900_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember__srt--RangeAxis__srt--MinimumMember_zvziMYrhw4L5">1.00</span> and $<span id="xdx_905_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_pid_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember__srt--RangeAxis__srt--MaximumMember_zwhKJDmAmyA5">2.79</span> with <span id="xdx_900_eus-gaap--WarrantsAndRightsOutstandingTerm_iI_dxL_c20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_z6eToYzWVMYc" title="Warrants terms::XDX::P5Y"><span style="-sec-ix-hidden: xdx2ixbrl2362">five-year</span></span> terms in connection with two convertible promissory notes (see Note 10).</span></p>
<p id="xdx_89D_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember_zOEKiKDD9XCi" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zhHGIP4DzCgh" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Relative</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Risk-free</td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 16%; text-align: center"><span id="xdx_905_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z89NPKz3gVH7" title="Warrants, Reporting Date">04/20/22</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zCbgbcboPK3a" style="width: 10%; text-align: right" title="Warrants, Relative Fair Value">706,977</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_905_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zstdvR2zDrt4" title="Warrants, Term Years">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zbNBi5dVBC9g" style="width: 10%; text-align: right" title="Warrants, Exercise Price">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zl0dnp8dNTr8" style="width: 10%; text-align: right" title="Warrants, Market Price on Grant Date">1.11</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zfi3fsf542t7" style="width: 10%; text-align: right" title="Warrants, Volatility Percentage">281</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zWKdZT2Obmbj" style="width: 10%; text-align: right" title="Warrants, Risk-Free Rate">0.0287</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zBqdsykdYOsk" title="Warrants, Reporting Date">11/11/22</span></td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zB2JtuIHtbw4" style="text-align: right" title="Warrants, Relative Fair Value">937,207</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zcwM1bUvxEk" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zkEQD5SV4a2i" style="text-align: right" title="Warrants, Exercise Price">1.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zXOP7iQkK60c" style="text-align: right" title="Warrants, Market Price on Grant Date">1.28</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z5rLwNSi3eGk" style="text-align: right" title="Warrants, Volatility Percentage">211</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zZS5K68d9ty9" style="text-align: right" title="Warrants, Risk-Free Rate">0.0432</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8AF_zduOZdshYx74" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">PIPE
Warrants: On January 19, 2023, in a private placement, the Company entered into a Securities Purchase Agreement (the “PIPE
Agreement”) with certain purchasers, for the issuance of <span id="xdx_90A_eus-gaap--StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants_c20230118__20230119__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember_zhFY9a7ryINh" title="Issuance of common stock warrants">8,631,574</span>
common stock warrants (the “PIPE Offering”) at a price of $<span id="xdx_907_ecustom--WarrantPricePerShare_iI_c20230119__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember_z9OkO4O8BxX8" title="Warrant price per share">0.125</span>
per warrant, comprised of two common stock warrants (the “Common Warrants,”), each to purchase up to one share of Common
Stock per Common Warrant with an exercise price of $<span id="xdx_90F_eus-gaap--ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1_iI_c20230119__us-gaap--StatementEquityComponentsAxis__custom--CommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_zv9ez7uUeaoc" title="Warrant price per share">1.00</span>
per share , with (a) <span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised_c20230118__20230119__us-gaap--StatementEquityComponentsAxis__custom--OneCommonWarrantMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_z6UATIQen1Yi" title="Warrants exercisable">4,315,787</span>
Common Warrants being immediately exercisable for three years following 6 months from the closing of the PIPE Offering, and (b) <span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised_c20230118__20230119__us-gaap--StatementEquityComponentsAxis__custom--TwoCommonWarrantsMember__us-gaap--TypeOfArrangementAxis__custom--PIPEAgreementMember_z9Q8Z9bi2QI2" title="Warrants exercisable">4,315,787</span>
Common Warrants being immediately exercisable for five years following 6 months from the closing of the PIPE Offering. On February 15, 2023, the Company filed an S-1 Registration Statement (File
No. 333-269794) covering the underlying shares of the Warrants. The S-1 is yet to be declared effective.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"/>
<p id="xdx_894_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember_zfHpVFRs1Awa" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zxRvCdGOJPeb" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Relative</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 16%; text-align: center"><span id="xdx_90A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z0vM6hHZ8gV6" title="Warrants, Reporting Date">7/24/2021</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zVqNcEhmNoy1" style="width: 10%; text-align: right" title="Warrants, Relative Fair Value">2,311,614</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zvYVFb0UYsGb" title="Warrants, Term Years">3</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zaycHcDvIcQg" style="width: 10%; text-align: right" title="Warrants, Exercise Price">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zihOPkVjCa2h" style="width: 10%; text-align: right" title="Warrants, Market Price on Grant Date">0.65</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zaseJ7hC3N2c" style="width: 10%; text-align: right" title="Warrants, Volatility Percentage">287</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zgK8pjKqhZ15" style="width: 10%; text-align: right" title="Warrants, Risk-Free Rate">0.0388</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z9xzTLgyDwcd" title="Warrants, Reporting Date">7/24/2021</span></td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zrVnBweub1Ab" style="text-align: right" title="Warrants, Relative Fair Value">2,602,996</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zTbdvqjJ098h" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zf5DT9ZNklK9" style="text-align: right" title="Warrants, Exercise Price">1.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zUrUwuHggqpi" style="text-align: right" title="Warrants, Market Price on Grant Date">0.65</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zd72IhXVnwdd" style="text-align: right" title="Warrants, Volatility Percentage">371</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zSlWlo0Taykg" style="text-align: right" title="Warrants, Risk-Free Rate">0.0361</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8AA_z8TilfBAAnkb" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
following tables summarize all warrants outstanding as of March 31, 2023 and December 31, 2022, and the related changes during the period.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Exercise
price is the weighted average for the respective warrants and end of period.</span></p>
<p id="xdx_89B_eus-gaap--ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock_zTUdwdaanYnj" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B1_zO14lHS7JmC" style="display: none">Summary
of Warrant Outstanding</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Warrants</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 60%; font-weight: bold">Balance at December 31, 2021</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20220101__20221231_zbqFnKC4Q2V4" style="width: 16%; text-align: right" title="Number of Warrants, Beginning Balance">13,698,125</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20220101__20221231_zN71Bw6NWTEc" style="width: 16%; text-align: right" title="Exercise Price, Beginning balance">3.24</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: left">Warrants issued in connection with Convertible Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zk269aGBiH11" style="text-align: right" title="Number of Warrants, Warrants Issued">1,460,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zWgujGH7wfP3" style="text-align: right" title="Exercise Price, Warrants Issued">2.79</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left; padding-bottom: 1.5pt">Warrants issued in connection with Convertible Notes</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsOneMember_zCurhQNzEtY6" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Warrants Issued">800,000</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsOneMember_zC0wDg9rg9y9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Weighted Average Exercise Price, Warrants Issued">1.00</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 1.5pt">Balance at December 31, 2022</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20230101__20230331_zW7vGeDwWdul" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Beginning Balance">15,958,126</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice1_iS_pid_c20230101__20230331_z67LA20MnXW9" style="border-bottom: Black 1.5pt solid; text-align: right">3.09</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left; padding-bottom: 1.5pt">Warrants issued in Public Offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20230101__20230331__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_z7ZnzZgTRIXh" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Warrants Issued">8,631,574</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20230101__20230331__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zavfPl4Xos9b" style="border-bottom: Black 1.5pt solid; text-align: right" title="Exercise Price, Warrants Issued">1.00</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance at March 31, 2023</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iE_c20230101__20230331_zIJf6FE5faL2" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Ending Balance">24,589,699</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iE_pid_c20230101__20230331_zF2XCzoe9GMc" style="border-bottom: Black 2.5pt double; text-align: right" title="Exercise Price, Ending balance">2.36</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt">Warrants Exercisable at March 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableNumber_iI_c20230331_zvzr3Z07TLek" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Exercisable">15,958,126</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableWeightedAverageExercisePrice_iI_c20230331_z7zPVCL2b8Uh" style="border-bottom: Black 2.5pt double; text-align: right" title="Exercise Price, Exercisable">3.09</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i/></b></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i/></b></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Stock Options</i></b></span></p></td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8AB_zhanWq5Dj0w" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">During
the year ended December 31, 2022, the Company entered into an Investor Relations Consulting Agreement under the terms of which the Company
issued <span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_z9vPLabzIj91" title="Stock option of granted">300,000</span> <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardTermsOfAward_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zTVhaeIevUZb" title="Option term">two-year</span> options, immediately vested, with an exercise price of $<span id="xdx_90B_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zcerH3P63I47" title="Weighted average exercise price">1.00</span>. The Company recorded an expense of $<span id="xdx_90B_eus-gaap--AllocatedShareBasedCompensationExpense_c20220101__20221231__us-gaap--TypeOfArrangementAxis__custom--ConsultingAgreementMember_zlcd0EO82eaj" title="Amount of expense">142,169</span> in
connection with this issuance. Additionally, the Company issued a total of <span id="xdx_901_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_znT6pR51p7N7" title="Stock option of granted">3,250,000</span> options with an exercise price between $<span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember__srt--RangeAxis__srt--MinimumMember_zrONJzUUhbYk" title="Weighted average exercise price">0.76</span> and
$<span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember__srt--RangeAxis__srt--MaximumMember_zDcnsKF4jRc1" title="Weighted average exercise price">0.84</span> each with a <span id="xdx_90F_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardTermsOfAward_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zk0KdYb9GFwc">five-year</span> term to its Officers, Directors, and employees. The Company recorded an expense of $<span id="xdx_90E_eus-gaap--AllocatedShareBasedCompensationExpense_c20220101__20221231__srt--TitleOfIndividualAxis__custom--OfficersDirectorsEmployeesMember_zv1TTxSxzb29" title="Stock based expense">2,048,270</span> in connection
with the Officers’, Directors’, and employees’ issuance.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_891_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_zO8reYKW4URl" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B0_zftbMPmcbzg" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Number</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Price on</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center; font-weight: bold">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Options</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">(Years)</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Percentage</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Value</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center; width: 16%"><span id="xdx_909_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zLbmBInwDlCj">01/01/22</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zV5ALiTF13M2" style="width: 10%; text-align: right" title="Number of Option">300,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zkTUMHeQN5Ad" title="Warrants, Term Years">2</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 10%; text-align: right"><span id="xdx_909_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zq2exD554fg5" title="Warrants, Exercise Price">1.00</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 10%; text-align: right"><span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zlCUPZw4vfSg" title="Warrants, Market Price on Grant Date">0.80</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z3RYSOVBgMwk" title="Warrants, Volatility Percentage">126</span></td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_986_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zUeGbPmF8Ns1" style="width: 10%; text-align: right" title="Warrants, Fair Value">142,169</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zlmtnQqOSd6g">12/30/2022</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zbjE8xXG5rd5" style="text-align: right" title="Number of Option">3,250,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zlTLJ1wpD3Pe" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember__srt--RangeAxis__srt--MinimumMember_zSzkW5jiy898" title="Warrants, Exercise Price">0.76</span> - <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember__srt--RangeAxis__srt--MaximumMember_zJBr522csaK9" title="Warrants, Exercise Price">0.84</span></span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zsKS46ic5z9j" title="Warrants, Market Price on Grant Date">0.77</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zIOHYE1G8zbi" title="Warrants, Volatility Percentage">166</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zWkB9kwwQb6e" style="text-align: right" title="Warrants, Fair Value">2,048,270</td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8AD_z5H2xKYx3cvg" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">At
March 31, 2023 and December 31, 2022, the Company had <span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iI_c20230331__us-gaap--AwardTypeAxis__us-gaap--EmployeeStockOptionMember_zTFvgk6yWvj8" title="Options outstanding"><span id="xdx_900_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber_iI_c20221231__us-gaap--AwardTypeAxis__us-gaap--EmployeeStockOptionMember_zDnfmZiSnTcg" title="Options outstanding">8,030,950</span></span> options outstanding.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b/></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b> </b></span></p>
22600001.002.79<p id="xdx_89D_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember_zOEKiKDD9XCi" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zhHGIP4DzCgh" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="font-weight: bold"> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Relative</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Risk-free</td><td style="font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 16%; text-align: center"><span id="xdx_905_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z89NPKz3gVH7" title="Warrants, Reporting Date">04/20/22</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zCbgbcboPK3a" style="width: 10%; text-align: right" title="Warrants, Relative Fair Value">706,977</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_905_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zstdvR2zDrt4" title="Warrants, Term Years">5</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zbNBi5dVBC9g" style="width: 10%; text-align: right" title="Warrants, Exercise Price">2.79</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zl0dnp8dNTr8" style="width: 10%; text-align: right" title="Warrants, Market Price on Grant Date">1.11</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zfi3fsf542t7" style="width: 10%; text-align: right" title="Warrants, Volatility Percentage">281</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zWKdZT2Obmbj" style="width: 10%; text-align: right" title="Warrants, Risk-Free Rate">0.0287</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zBqdsykdYOsk" title="Warrants, Reporting Date">11/11/22</span></td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zB2JtuIHtbw4" style="text-align: right" title="Warrants, Relative Fair Value">937,207</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zcwM1bUvxEk" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zkEQD5SV4a2i" style="text-align: right" title="Warrants, Exercise Price">1.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zXOP7iQkK60c" style="text-align: right" title="Warrants, Market Price on Grant Date">1.28</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_z5rLwNSi3eGk" style="text-align: right" title="Warrants, Volatility Percentage">211</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20220101__20221231__us-gaap--StatementEquityComponentsAxis__custom--ConvertibleNoteWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioThreeMember_zZS5K68d9ty9" style="text-align: right" title="Warrants, Risk-Free Rate">0.0432</td><td style="text-align: left"> </td></tr>
</table>
2022-04-20706977P5Y2.791.112.810.0002872022-11-11937207P5Y1.001.282.110.00043286315740.1251.0043157874315787<p id="xdx_894_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_hus-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember_zfHpVFRs1Awa" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B3_zxRvCdGOJPeb" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Price</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td><td style="text-align: center"> </td>
<td colspan="2" style="text-align: center"> </td><td style="text-align: center"> </td></tr>
<tr style="vertical-align: bottom">
<td style="font-weight: bold; text-align: center">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Relative</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">on Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Risk-free</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Fair Value</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">(Years)</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Date</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Percentage</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Rate</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 16%; text-align: center"><span id="xdx_90A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z0vM6hHZ8gV6" title="Warrants, Reporting Date">7/24/2021</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zVqNcEhmNoy1" style="width: 10%; text-align: right" title="Warrants, Relative Fair Value">2,311,614</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_904_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zvYVFb0UYsGb" title="Warrants, Term Years">3</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zaycHcDvIcQg" style="width: 10%; text-align: right" title="Warrants, Exercise Price">1.00</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zihOPkVjCa2h" style="width: 10%; text-align: right" title="Warrants, Market Price on Grant Date">0.65</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zaseJ7hC3N2c" style="width: 10%; text-align: right" title="Warrants, Volatility Percentage">287</td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_989_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zgK8pjKqhZ15" style="width: 10%; text-align: right" title="Warrants, Risk-Free Rate">0.0388</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_903_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_z9xzTLgyDwcd" title="Warrants, Reporting Date">7/24/2021</span></td><td> </td>
<td style="text-align: left">$</td><td id="xdx_982_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRelativeFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zrVnBweub1Ab" style="text-align: right" title="Warrants, Relative Fair Value">2,602,996</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zTbdvqjJ098h" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_c20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zf5DT9ZNklK9" style="text-align: right" title="Warrants, Exercise Price">1.00</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zUrUwuHggqpi" style="text-align: right" title="Warrants, Market Price on Grant Date">0.65</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zd72IhXVnwdd" style="text-align: right" title="Warrants, Volatility Percentage">371</td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_982_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate_pid_dp_uPure_c20230101__20230331__us-gaap--StatementEquityComponentsAxis__custom--PIPEWarrantsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zSlWlo0Taykg" style="text-align: right" title="Warrants, Risk-Free Rate">0.0361</td><td style="text-align: left"> </td></tr>
</table>
2021-07-242311614P3Y1.000.652.870.0003882021-07-242602996P5Y1.000.653.710.000361<p id="xdx_89B_eus-gaap--ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock_zTUdwdaanYnj" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B1_zO14lHS7JmC" style="display: none">Summary
of Warrant Outstanding</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Number of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="font-weight: bold; text-align: center">Exercise</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Warrants</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td><td style="text-align: center; font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">Price</td><td style="text-align: center; padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td> </td><td> </td>
<td colspan="2"> </td><td> </td><td> </td>
<td colspan="2"> </td><td> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 60%; font-weight: bold">Balance at December 31, 2021</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_980_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20220101__20221231_zbqFnKC4Q2V4" style="width: 16%; text-align: right" title="Number of Warrants, Beginning Balance">13,698,125</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iS_pid_c20220101__20221231_zN71Bw6NWTEc" style="width: 16%; text-align: right" title="Exercise Price, Beginning balance">3.24</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: left">Warrants issued in connection with Convertible Notes</td><td> </td>
<td style="text-align: left"> </td><td id="xdx_986_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zk269aGBiH11" style="text-align: right" title="Number of Warrants, Warrants Issued">1,460,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsMember_zWgujGH7wfP3" style="text-align: right" title="Exercise Price, Warrants Issued">2.79</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left; padding-bottom: 1.5pt">Warrants issued in connection with Convertible Notes</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsOneMember_zCurhQNzEtY6" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Warrants Issued">800,000</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20220101__20221231__us-gaap--StatementClassOfStockAxis__custom--ConvertibleNoteWarrantsOneMember_zC0wDg9rg9y9" style="border-bottom: Black 1.5pt solid; text-align: right" title="Weighted Average Exercise Price, Warrants Issued">1.00</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 1.5pt">Balance at December 31, 2022</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iS_c20230101__20230331_zW7vGeDwWdul" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Beginning Balance">15,958,126</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left">$</td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice1_iS_pid_c20230101__20230331_z67LA20MnXW9" style="border-bottom: Black 1.5pt solid; text-align: right">3.09</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left; padding-bottom: 1.5pt">Warrants issued in Public Offering</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98D_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted_c20230101__20230331__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_z7ZnzZgTRIXh" style="border-bottom: Black 1.5pt solid; text-align: right" title="Number of Warrants, Warrants Issued">8,631,574</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_987_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGrantsInPeriodWeightedAverageExercisePrice_pid_c20230101__20230331__us-gaap--SubsidiarySaleOfStockAxis__us-gaap--IPOMember_zavfPl4Xos9b" style="border-bottom: Black 1.5pt solid; text-align: right" title="Exercise Price, Warrants Issued">1.00</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="font-weight: bold; padding-bottom: 2.5pt">Balance at March 31, 2023</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber_iE_c20230101__20230331_zIJf6FE5faL2" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Ending Balance">24,589,699</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_98A_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingWeightedAverageExercisePrice_iE_pid_c20230101__20230331_zF2XCzoe9GMc" style="border-bottom: Black 2.5pt double; text-align: right" title="Exercise Price, Ending balance">2.36</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 2.5pt">Warrants Exercisable at March 31, 2022</td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left"> </td><td id="xdx_981_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableNumber_iI_c20230331_zvzr3Z07TLek" style="border-bottom: Black 2.5pt double; text-align: right" title="Number of Warrants, Exercisable">15,958,126</td><td style="padding-bottom: 2.5pt; text-align: left"> </td><td style="padding-bottom: 2.5pt"> </td>
<td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td id="xdx_980_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercisableWeightedAverageExercisePrice_iI_c20230331_z7zPVCL2b8Uh" style="border-bottom: Black 2.5pt double; text-align: right" title="Exercise Price, Exercisable">3.09</td><td style="padding-bottom: 2.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left"><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i/></b></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i/></b></span></p><p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Stock Options</i></b></span></p></td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
136981253.2414600002.798000001.00159581263.0986315741.00245896992.36159581263.09300000two-year1.0014216932500000.760.84five-year2048270<p id="xdx_891_eus-gaap--ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock_zO8reYKW4URl" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions
for Black-Scholes valuation model on the respective reporting date.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B0_zftbMPmcbzg" style="display: none">Schedule
of Fair Value of Warrants Using Black Scholes Method</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Market</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Number</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Price on</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-size: 11pt"> </td>
<td colspan="2" style="text-align: center; font-size: 11pt"> </td><td style="text-align: center; font-size: 11pt"> </td></tr>
<tr style="vertical-align: bottom">
<td style="text-align: center; font-weight: bold">Reporting</td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">of</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Term</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Exercise</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Grant</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Volatility</td><td style="text-align: center; font-weight: bold"> </td><td style="text-align: center; font-weight: bold"> </td>
<td colspan="2" style="text-align: center; font-weight: bold">Fair</td><td style="text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Options</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">(Years)</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Price</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Date</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Percentage</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">Value</td><td style="padding-bottom: 1.5pt; text-align: center; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: center; width: 16%"><span id="xdx_909_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zLbmBInwDlCj">01/01/22</span></td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td id="xdx_985_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zV5ALiTF13M2" style="width: 10%; text-align: right" title="Number of Option">300,000</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_90B_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zkTUMHeQN5Ad" title="Warrants, Term Years">2</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 10%; text-align: right"><span id="xdx_909_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zq2exD554fg5" title="Warrants, Exercise Price">1.00</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td style="width: 10%; text-align: right"><span id="xdx_906_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zlCUPZw4vfSg" title="Warrants, Market Price on Grant Date">0.80</span></td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left"> </td><td style="width: 10%; text-align: right"><span id="xdx_903_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_z3RYSOVBgMwk" title="Warrants, Volatility Percentage">126</span></td><td style="width: 1%; text-align: left">%</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_986_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioOneMember_zUeGbPmF8Ns1" style="width: 10%; text-align: right" title="Warrants, Fair Value">142,169</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="text-align: center"><span id="xdx_90C_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWarrantReportingDate_dd_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zlmtnQqOSd6g">12/30/2022</span></td><td> </td>
<td style="text-align: left"> </td><td id="xdx_98C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zbjE8xXG5rd5" style="text-align: right" title="Number of Option">3,250,000</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_90A_eus-gaap--SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1_dtY_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zlTLJ1wpD3Pe" title="Warrants, Term Years">5</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><span id="xdx_908_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember__srt--RangeAxis__srt--MinimumMember_zSzkW5jiy898" title="Warrants, Exercise Price">0.76</span> - <span id="xdx_90E_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice_iI_pid_c20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember__srt--RangeAxis__srt--MaximumMember_zJBr522csaK9" title="Warrants, Exercise Price">0.84</span></span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td style="text-align: right"><span id="xdx_90C_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue_pid_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zsKS46ic5z9j" title="Warrants, Market Price on Grant Date">0.77</span></td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"><span id="xdx_902_eus-gaap--ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate_pid_dp_uPure_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zIOHYE1G8zbi" title="Warrants, Volatility Percentage">166</span></td><td style="text-align: left">%</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_ecustom--ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsFairvalue_c20230101__20230331__us-gaap--AwardTypeAxis__custom--OptionsMember__us-gaap--AwardDateAxis__custom--ScenarioTwoMember_zWkB9kwwQb6e" style="text-align: right" title="Warrants, Fair Value">2,048,270</td><td style="text-align: left"> </td></tr>
</table>
2022-01-01300000P2Y1.000.801.261421692022-12-303250000P5Y0.760.840.771.66204827080309508030950<p id="xdx_80F_eus-gaap--CommitmentsAndContingenciesDisclosureTextBlock_z0DJ2EmunQW1" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
14 - <span id="xdx_829_zjza5QGpCWt9">Commitments and Contingencies</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_ecustom--ScheduleOfMinimumAnnualLeasePaymentsTableTextBlock_z7A1NLgETyP7" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B7_zqmSiIgYN5kb" style="display: none">Schedule
of Minimum Annual Lease Payments</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid">Primary Period</td><td style="padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: center">Amount During Renewal Period</td><td style="padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1.5pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 35%">July 1 to June 30, 2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths_iI_pp0p0_c20230331_zF57Nvw7Cdba" style="width: 14%; text-align: right" title="July 1 to June 30, 2022">180,456</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 27%; text-align: center">July 1 to June 30, 2027</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_985_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSix_iI_pp0p0_c20230331_zzjUffx586Yi" style="width: 14%; text-align: right" title="July 1 to June 30, 2027">240,662</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2023</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearTwo_iI_pp0p0_c20230331_zT6g2zhBuVLc" style="text-align: right" title="July 1 to June 30, 2023">201,260</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: center">July 1 to June 30, 2028</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSeven_iI_pp0p0_c20230331_zV6iRxp70E2f" style="text-align: right" title="July 1 to June 30, 2028">247,882</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2024</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearThree_iI_pp0p0_c20230331_zKZRRt055wRd" style="text-align: right" title="July 1 to June 30, 2024">224,330</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: center">July 1 to June 30, 2029</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearEight_iI_pp0p0_c20230331_zt9BJgzXd5Ih" style="text-align: right" title="July 1 to June 30, 2029">255,319</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2025</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFour_iI_pp0p0_c20230331_zM9MYYPMJHV1" style="text-align: right" title="July 1 to June 30, 2025">229,312</td><td style="text-align: left"> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2026</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFive_iI_pp0p0_c20230331_zF0s4Rp1ULL6" style="text-align: right" title="July 1 to June 30, 2026">233,653</td><td style="text-align: left"> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
<p id="xdx_8A4_zCw3ADgKRFYe" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Under
the new standard for lease reporting, the Company recorded a Right of Use Asset (“ROU”) and an offsetting lease liability
of $<span id="xdx_903_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20160229_zmGGLLBW98Xb" title="Right of use assets"><span id="xdx_90A_eus-gaap--OperatingLeaseLiability_iI_pp0p0_c20160229_z6Ypv5da57Bk" title="Operating lease liability">870,406</span></span> representing the present value of the future payments under the lease calculated using an <span id="xdx_904_eus-gaap--OperatingLeaseWeightedAverageDiscountRatePercent_iI_pid_dp_uPure_c20160229_z3g2VxypuQZa" title="Discount rate">8</span>% discount rate (the current borrowing
rate of the company). The ROU and lease liability are amortized over the five-year life of the lease. The unamortized balances at March
31, 2023 were ROU asset of $<span id="xdx_901_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20230331_zx6pF7NU6r2g" title="Right of use assets">603,918</span>, current portion of the lease liability of $<span id="xdx_90D_eus-gaap--OperatingLeaseLiabilityCurrent_iI_pp0p0_c20230331_zQP1Kj6Lyoxh" title="Current portion of lease liability">185,850</span> and non-current portion of lease liability of
$<span id="xdx_90B_eus-gaap--OperatingLeaseLiabilityNoncurrent_iI_pp0p0_c20230331_zEsg3VARx8Dk" title="Long-term portion lease liability">461,094</span>. At December 31, 2022, the unamortized balances were ROU asset of $<span id="xdx_903_eus-gaap--OperatingLeaseRightOfUseAsset_iI_pp0p0_c20221231__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zQrzdcPEyQt5" title="Right of use assets">643,977</span>, the current portion of the lease liability was
$<span id="xdx_900_eus-gaap--OperatingLeaseLiabilityCurrent_iI_pp0p0_c20221231__us-gaap--IncomeStatementLocationAxis__us-gaap--OperatingExpenseMember_zVgWgh9bHXK" title="Current portion of lease liability">164,170</span> and non-current portion of the lease liability was $<span id="xdx_907_eus-gaap--OperatingLeaseLiabilityNoncurrent_iI_pp0p0_c20221231_z3HLwUu6RKM3" title="Long-term portion lease liability">519,659</span>.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">Additionally,
the Company recognized accreted interest expense of $<span id="xdx_907_eus-gaap--InterestExpenseDebt_pp0p0_c20230101__20230331_zQ0jVXmK708f" title="Accreted interest expense">13,431</span> and $<span id="xdx_906_eus-gaap--InterestExpenseDebt_pp0p0_c20220101__20221231_zH4GNVasJbn1" title="Accreted interest expense">60,626</span> and rent expense of $<span id="xdx_903_eus-gaap--PaymentsForRent_pp0p0_c20230101__20230331_z0TqhicCapCb" title="Rent expense">53,490</span> and $<span id="xdx_902_eus-gaap--PaymentsForRent_pp0p0_c20220101__20221231_z7nQ2Th9hJ8g" title="Rent expense">231,790</span> for the lease during
the three months ended March 31, 2023 and year ended December 31, 2022, respectively.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i> </i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i>Legal
Proceedings</i></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company may be subject to legal proceedings and claims arising from contracts or other matters from time to time in the ordinary course
of business. Management is not aware of any pending or threatened litigation where the ultimate disposition or resolution could have
a material adverse effect on its financial position, results of operations or liquidity.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">On
August 6, 2020, the Company, Messrs. John and Miller and certain affiliated entities filed a lawsuit in the United States District Court,
Southern District of New York against Robert Koch, Bedford Investment Partners, LLC, Kaizen Advisors, LLC and certain other unnamed defendants.
The lawsuit alleged that Mr. Koch and the other defendants were attempting to extort the Company and Messrs. John and Miller to issue
the defendants shares of the Company’s common stock which they claim are owed to them. The Company asserted that they have no oral
or written agreement with Mr. Koch or any of his affiliates that entitle him to shares of the Company’s common stock. The Company’s
complaint seeks actual damages in the amount of $<span id="xdx_903_eus-gaap--LossContingencyDamagesSoughtValue_pp0p0_c20200801__20200806_z98ggyWXYV2b" title="Damages sought value">5,000,000</span> and punitive damages in the amount of $<span id="xdx_901_eus-gaap--LossContingencyDamagesPaidValue_pp0p0_c20200801__20200806_zrMp5inDv8S6" title="Damages paid value">5,000,000</span>. In response, Mr. Koch and
Bedford Investment Partners, LLC (together, the “Koch Parties”) filed their answer and counterclaim, repeating the same claims
that caused the Company to file the lawsuit, and claiming damages of over $<span id="xdx_90B_ecustom--ClaimingDamages_iI_c20200806_zJQvUuLSEG26" title="Claiming damages">10</span> million. On October 6, 2020, the Company moved for judgment
on the pleadings to dismiss the defendants’ counterclaim in its entirety. On April 24, 2021, the Company’s motion was granted,
and all counterclaims were dismissed with prejudice, except the breach-of-contract and unjust enrichment claims. On June 04, 2021, the
Koch Parties filed a Second Amended Counterclaim, re-alleging their previous breach-of-contract and unjust enrichment counterclaims.
On June 25, 2021, the Company filed a motion to dismiss defendants’ Second Amended Counterclaim, which the parties briefed in summer
2021. On February 14, 2022, the court dismissed all of the Koch Parties’ counterclaims except to the extent that they alleged unjust
enrichment against Jupiter and Mr. John. On March 22, 2022, the Parties engaged in a Settlement Conference before The Honorable Sarah
L. Cave, which did not resolve the case. On March 25, 2022, The Honorable Lewis J. Liman granted Jupiter and Mr. John permission to move
for summary judgment dismissing the Koch Parties’ unjust enrichment counterclaim; the parties briefed that motion in spring 2022.
On January 30, 2023, Judge Liman largely granted Jupiter and Mr. Koch’s motion, eliminating all of the Koch Parties’ remedy
theories except for their restitution claim for transferring the domain www.cbdbrands.net to Jupiter. <span id="xdx_908_eus-gaap--OtherCommitmentsDescription_c20200805__20200806_zHSHQmF0RSjg">In doing so, Judge Liman suggested
that a jury could find that the Koch Parties would be fully compensated if the parties simply unwound the domain transfer, or that the
jury might quantify the website’s value by looking to the amounts that the Koch Parties had paid for other, similar websites: between
$12.17 and $65.98.</span> After Judge Liman issued this order, the Parties settled all claims and Jupiter and Mr. John filed a proposed order
of dismissal of all claims with prejudice. Under the order, Jupiter did not pay any amount in settlement of the claims. On February 17,
2023, Judge Liman so-ordered that proposed order and closed the case.</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_896_ecustom--ScheduleOfMinimumAnnualLeasePaymentsTableTextBlock_z7A1NLgETyP7" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company entered into a new office lease Effective July 1, 2021. The primary term of the lease is five years with one renewal option for
an additional three years. Minimum annual lease payments for the primary term and one renewal are as follows:</span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B7_zqmSiIgYN5kb" style="display: none">Schedule
of Minimum Annual Lease Payments</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; border-collapse: collapse; width: 100%">
<tr style="vertical-align: bottom">
<td style="border-bottom: Black 1.5pt solid">Primary Period</td><td style="padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: center">Amount During Renewal Period</td><td style="padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center">Amount</td><td style="padding-bottom: 1.5pt"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 35%">July 1 to June 30, 2022</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_983_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths_iI_pp0p0_c20230331_zF57Nvw7Cdba" style="width: 14%; text-align: right" title="July 1 to June 30, 2022">180,456</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 27%; text-align: center">July 1 to June 30, 2027</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_985_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSix_iI_pp0p0_c20230331_zzjUffx586Yi" style="width: 14%; text-align: right" title="July 1 to June 30, 2027">240,662</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2023</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98C_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearTwo_iI_pp0p0_c20230331_zT6g2zhBuVLc" style="text-align: right" title="July 1 to June 30, 2023">201,260</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: center">July 1 to June 30, 2028</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearSeven_iI_pp0p0_c20230331_zV6iRxp70E2f" style="text-align: right" title="July 1 to June 30, 2028">247,882</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2024</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearThree_iI_pp0p0_c20230331_zKZRRt055wRd" style="text-align: right" title="July 1 to June 30, 2024">224,330</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: center">July 1 to June 30, 2029</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_987_ecustom--LesseeOperatingLeaseLiabilityPaymentsDueYearEight_iI_pp0p0_c20230331_zt9BJgzXd5Ih" style="text-align: right" title="July 1 to June 30, 2029">255,319</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td>July 1 to June 30, 2025</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFour_iI_pp0p0_c20230331_zM9MYYPMJHV1" style="text-align: right" title="July 1 to June 30, 2025">229,312</td><td style="text-align: left"> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>July 1 to June 30, 2026</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--LesseeOperatingLeaseLiabilityPaymentsDueYearFive_iI_pp0p0_c20230331_zF0s4Rp1ULL6" style="text-align: right" title="July 1 to June 30, 2026">233,653</td><td style="text-align: left"> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
</table>
1804562406622012602478822243302553192293122336538704068704060.086039181858504610946439771641705196591343160626534902317905000000500000010In doing so, Judge Liman suggested
that a jury could find that the Koch Parties would be fully compensated if the parties simply unwound the domain transfer, or that the
jury might quantify the website’s value by looking to the amounts that the Koch Parties had paid for other, similar websites: between
$12.17 and $65.98.<p id="xdx_800_eus-gaap--SegmentReportingDisclosureTextBlock_zoLriiAYYxI6" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
15 – <span id="xdx_822_zGX8nvla93gg">Segment Reporting</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The
Company has two reportable segments: (i) sales and development of cannabidiol (CBD) based skin and wellness care and therapeutic products
and (ii) sales of merchandise sold to theme parks. Sales of the theme park merchandise are made through the Company’s wholly owned
subsidiary SRM Entertainment, Inc. Condensed financial information for the three-months ended March 31, 2023 and 2022, follow;</span></p>
<p id="xdx_890_eus-gaap--BusinessCombinationSegmentAllocationTableTextBlock_zLiB22mylbzj" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zoJ7yd0e9Eal" style="display: none">Schedule
of Business Combination Segment Allocation</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 80%; margin-right: auto">
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1.5pt"> </td>
<td> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">2023</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2022</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 27%; text-align: left">Jupiter Wellness</td><td style="width: 2%"> </td>
<td style="width: 21%">Revenue</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_985_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zW973mIGYguc" style="width: 21%; text-align: right" title="Revenues">34,788</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zy66i0ta2K89" style="width: 21%; text-align: right" title="Revenues">14,524</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zCHgWt3626Sg" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">23,965</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_981_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_z8B2d51BX4wj" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">12,398</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98E_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zAkf9dtfCoV6" style="text-align: right" title="Gross profit (loss)">10,823</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zedLUTe85fc4" style="text-align: right" title="Gross profit (loss)">2,126</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">SRM Entertainment</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zpbfXQr7ReUa" style="text-align: right" title="Revenues">1,086,888</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_za0Rnz2ua6S6" style="text-align: right" title="Revenues">707,105</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_z91UD5nJh0ue" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">851,066</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_983_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zRIQZymBQ0W3" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">592,020</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_z2TxcNr7r9F8" style="text-align: right" title="Gross profit (loss)">2,365,822</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zTmm2VC1abYj" style="text-align: right" title="Gross profit (loss)">115,085</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Combined</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zZ3NDb1OYtr1" style="text-align: right" title="Revenues">1,121,676</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zVtmw3jumHn1" style="text-align: right" title="Revenues">721,629</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_982_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zcmcUOXVCch7" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">875,031</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98F_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zX9KDuMqclg6" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">604,418</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt; text-align: left">Gross Profit (Loss)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left">$</td><td id="xdx_980_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zzS1d19kH1zl" style="border-bottom: Black 1pt solid; text-align: right" title="Gross profit (loss)">246,645</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left">$</td><td id="xdx_986_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zOcNYZB5mq24" style="border-bottom: Black 1pt solid; text-align: right" title="Gross profit (loss)">117,211</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
<p id="xdx_8AD_zw2hzqpUA4nl" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p id="xdx_890_eus-gaap--BusinessCombinationSegmentAllocationTableTextBlock_zLiB22mylbzj" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8B5_zoJ7yd0e9Eal" style="display: none">Schedule
of Business Combination Segment Allocation</span></span></p>
<table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 80%; margin-right: auto">
<tr style="vertical-align: bottom">
<td> </td><td style="padding-bottom: 1.5pt"> </td>
<td> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; text-align: center; font-weight: bold">2023</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td><td style="font-weight: bold; padding-bottom: 1.5pt"> </td>
<td colspan="2" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2022</td><td style="padding-bottom: 1.5pt; font-weight: bold"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="width: 27%; text-align: left">Jupiter Wellness</td><td style="width: 2%"> </td>
<td style="width: 21%">Revenue</td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_985_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zW973mIGYguc" style="width: 21%; text-align: right" title="Revenues">34,788</td><td style="width: 1%; text-align: left"> </td><td style="width: 2%"> </td>
<td style="width: 1%; text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zy66i0ta2K89" style="width: 21%; text-align: right" title="Revenues">14,524</td><td style="width: 1%; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_986_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zCHgWt3626Sg" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">23,965</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_981_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_z8B2d51BX4wj" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">12,398</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98E_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zAkf9dtfCoV6" style="text-align: right" title="Gross profit (loss)">10,823</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--JupiterWellnessMember_zedLUTe85fc4" style="text-align: right" title="Gross profit (loss)">2,126</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="text-align: left">SRM Entertainment</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zpbfXQr7ReUa" style="text-align: right" title="Revenues">1,086,888</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98B_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_za0Rnz2ua6S6" style="text-align: right" title="Revenues">707,105</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98B_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_z91UD5nJh0ue" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">851,066</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_983_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zRIQZymBQ0W3" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">592,020</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td> </td><td> </td>
<td style="text-align: left">Gross Profit (Loss)</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_98A_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_z2TxcNr7r9F8" style="text-align: right" title="Gross profit (loss)">2,365,822</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_988_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember__us-gaap--StatementBusinessSegmentsAxis__custom--SRMEntertainmentMember_zTmm2VC1abYj" style="text-align: right" title="Gross profit (loss)">115,085</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td> </td><td> </td>
<td> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left"> </td><td style="text-align: right"> </td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td>Combined</td><td> </td>
<td>Revenue</td><td> </td>
<td style="text-align: left">$</td><td id="xdx_986_eus-gaap--Revenues_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zZ3NDb1OYtr1" style="text-align: right" title="Revenues">1,121,676</td><td style="text-align: left"> </td><td> </td>
<td style="text-align: left">$</td><td id="xdx_984_eus-gaap--Revenues_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zVtmw3jumHn1" style="text-align: right" title="Revenues">721,629</td><td style="text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: White">
<td style="padding-bottom: 1.5pt"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="padding-bottom: 1.5pt">Cost of Sales</td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_982_eus-gaap--CostOfRevenue_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zcmcUOXVCch7" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">875,031</td><td style="padding-bottom: 1.5pt; text-align: left"> </td><td style="padding-bottom: 1.5pt"> </td>
<td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td id="xdx_98F_eus-gaap--CostOfRevenue_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zX9KDuMqclg6" style="border-bottom: Black 1.5pt solid; text-align: right" title="Cost of sales">604,418</td><td style="padding-bottom: 1.5pt; text-align: left"> </td></tr>
<tr style="vertical-align: bottom; background-color: rgb(204,238,255)">
<td style="padding-bottom: 1pt"> </td><td style="padding-bottom: 1pt"> </td>
<td style="padding-bottom: 1pt; text-align: left">Gross Profit (Loss)</td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left">$</td><td id="xdx_980_eus-gaap--GrossProfit_pp0p0_c20230101__20230331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zzS1d19kH1zl" style="border-bottom: Black 1pt solid; text-align: right" title="Gross profit (loss)">246,645</td><td style="padding-bottom: 1pt; text-align: left"> </td><td style="padding-bottom: 1pt"> </td>
<td style="border-bottom: Black 1pt solid; text-align: left">$</td><td id="xdx_986_eus-gaap--GrossProfit_pp0p0_c20220101__20220331__srt--ConsolidationItemsAxis__us-gaap--OperatingSegmentsMember_zOcNYZB5mq24" style="border-bottom: Black 1pt solid; text-align: right" title="Gross profit (loss)">117,211</td><td style="padding-bottom: 1pt; text-align: left"> </td></tr>
</table>
34788145242396512398108232126108688870710585106659202023658221150851121676721629875031604418246645117211<p id="xdx_803_eus-gaap--SubsequentEventsTextBlock_z5MNeW7h7arl" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>Note
16 – <span id="xdx_82C_zCtuLl9bfwi4">Subsequent Events</span></b></span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"/></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">Jupiter Wellness Acquisition Corp.’s (“JWAC”) filed a
Current Report on Form 8-K filed with the Securities Exchange Commission on May 2, 2023. JWAC’s stockholders approved JWAC’s
business combination with Chijet Inc., and its affiliates including Chijet Motor Company Inc. (the “Business Combination”),
at its Special Meeting of Stockholders held on May 2, 2023. Based on these results, JWAC is striving to meet all necessary closing conditions
as described in the Proxy Statement/Prospectus, and if successful, the Company hopes to close the Business Combination by May 15, 2023.</p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
<p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">In
accordance with ASC Topic 855-10, the Company has analyzed its operations subsequent to March 31, 2023 to the date these financial statements
were issued and has determined that it does not have any additional material subsequent events to disclose in these financial statements.</span></p>
EXCEL
83
Financial_Report.xlsx
IDEA: XBRL DOCUMENT
begin 644 Financial_Report.xlsx
M4$L#!!0 ( ->+K%8'04UB@0 +$ 0 9&]C4')O<',O87!P+GAM
M;$V./0L",1!$_\IQO;=!P4)B0-!2L+(/>QLOD&1#LD)^OCG!CVX>;QA&WPIG
M*N*I#BV&5(_C(I(/ !47BK9.7:=N')=HI6-Y #OGDK7A.YNJQ<&4GPZ4A!0W_J=0U[R;UEA_6\#MI7E!+ P04
M " #7BZQ6S%V$%^X K @ $0 &1O8U!R;W!S+V-O&ULS9+!
M2L0P$(9?17)O)TU9#Z';B^))07!!\1:2V=U@TX1DI-VW-XV[740?P&-F_GSS
M#4RG@]0^XG/T 2-93#>S&\8D==BR(U&0 $D?T:E4Y\28FWL?G:+\C <(2G^H
M X+@_!8.K@"%AAA=.F[@&8EENJ?V-(!=D[.R:ZI:9KJJ2VYO$,#;T^/+V7=RHZ)
MU*@Q_TI6TBG@EETFO[9W][L'U@LNVHIOJD;L1"-;+L7F?7']X7<5=M[8O?W'
MQA?!OH-?=]%_ 5!+ P04 " #7BZQ6F5R<(Q & "<)P $P 'AL+W1H
M96UE+W1H96UE,2YX;6SM6EMSVC@4?N^OT'AG]FT+QC:!MK03621A'^_1S80RY8-[9)-NIL\!"SI^\Y%1^?H.'GS[BYBZ(:(E/)X
M8-DOV]:[MR_>X%#BVR]*+
M41B1%G\@M
MNN01.+5)#3(3/PB=AIAJ4!P"I DQEJ&&^+3&K!'@$WVWO@C(WXV(]ZMOFCU7
MH5A)VH3X$$8:XIQSYG/1;/L'I4;1]E6\W*.76!4!EQC?-*HU+,76>)7 \:V<
M/!T3$LV4"P9!AI@S
M&L%&KQMUAVC2/'K^!?F<-0HACA*FNVB<5@$_9Y>PTG!Z(++9OVX?H;5,VPLCO='U!=*Y \FIS_I,C0'
MHYI9";V$5FJ?JH,@H%\;D>/N5Z> HWEL:\4*Z">P'_T=HWPJOX@L Y
M?RY]SZ7ON?0]H=*W-R-]9\'3BUO>1FY;Q/NN,=K7-"XH8U=RSTS0LS0[=R2^JVE+ZU)CA*
M]+',<$X>RPP[9SR2';9WH!TU^_9==N0CI3!3ET.X&D*^ VVZG=PZ.)Z8D;D*
MTU*0;\/YZ<5X&N(YV02Y?9A7;>?8T='[Y\%1L*/O/)8=QXCRHB'NH8:8S\-#
MAWE[7YAGE<90-!1M;*PD+$:W8+C7\2P4X&1@+: '@Z]1 O)256 Q6\8#*Y"B
M?$R,1>APYY=<7^/1DN/;IF6U;J\I=QEM(E(YPFF8$V>KRMYEL<%5'<]56_*P
MOFH]M!5.S_Y9KF4Q9Z;RWRT,"2Q;B%D2XDU=[=7GFYRN>B)V^I=W
MP6#R_7#)1P_E.^=?]%U#KG[VW>/Z;I,[2$R<><41 71% B.5' 86%S+D4.Z2
MD 83 >LX=SFWJXPD6L_UC6'ODRWSEPVSK> U[F
M$RQ#I'[!?8J*@!&K8KZZKT_Y)9P[M'OQ@2";_-;;I/;=X Q\U*M:I60K$3]+
M!WP?D@9CC%OT-%^/%&*MIK&MQMHQ#'F 6/,,H68XWX=%FAHSU8NL.8T*;T'5
M0.4_V]0-:/8--!R1!5XQF;8VH^1."CS<_N\-L,+$CN'MB[\!4$L#!!0 (
M ->+K%:05AZ]LP0 )@4 8 >&PO=V]R:W-H965T&UL
MM9A=;]LV%(;O^RL(#1@V(+$ERE_); .VXVSIDLR(TQ58L0M&.K:(2J)*TG'R
M[W)).N\>OAUWD,.MT)^5A& )B])G*J1$VF=7;;;*H@@8:HE
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M%WE3\VB$XZD9E:66^"O'.#V>B6>0P[9&*?.@'>S#IKLP>B3,)W/-5-K!E5P]O#EN=>>6#"Z!4;7JC-!AC#GN([9NHK#'J_E!BP8O0*C
MUQ#C"E0@>6:6;Q5-4YE[T2*>!:Q?@/6MBOLY]0!KKK1D1IDEE>-EUWF_R;@&
M^>XCYJ(49^<9N4F#E@5P4 .F@#.L-&2Q:@:P@OY'5ZK$.U*KNMZ_9Y[X=K6
MXD6!==$$ZY&]D)L0V?B*!RS/R?>;Y*DZ_=@5!_2<=KK=P<"UX'ENF0/=)H X
M"D)F0N9L9V2IF08B))F)#78H]JL(*T>[1OUJ;H-\DZB])I#[C'9VN"!Y7OLC
MK2:S2WINSWLW;YF)PG$ZBVUJ(Z4E*?U^TL>MJ"2U2RXWN&*(YUG'N_0&SYK-
MOP&F /9Y?;KV<;6ND$GCV7?XU63,*%%,\\#:J'V:YY?6M#*]W!
MLZ?WK]$60FG,,G_Q[/C*L"OZ?J??M[&5EN'9DWT^@A,L2X^CV 5^ZO:\GVTH
MI4EX]NQ^*P+LE44D<+(?SV\U(K33.>][KG6ZEZ[@-;*%:QX#)C.<3VLA*SVA
M1N=>I.8
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M^\UAD;&W_$A,D..BL2PPE"WU+
MK%9"9TQO/ < (8@ 8 >&PO=V]R:W-H965T&ULK5IM
M;^,V$OXKA%L4/5DGEKM"EF%&,QVTA=3N:W[7