10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2024

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER 000-55805

JAMES MARITIME HOLDINGS INC.

(Exact name of registrant as specified in its charter)

Nevada	95-4363944
(State of incorporation)	(I.R.S. Employer Identification No.)

9160 South 300 West, #101

Sandy, UT 84070

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (801) 706-9429

Not applicable

(Former name, address and fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
N/A	N/A	N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐     No ☒

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒     No ☐

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:

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 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐     No ☒

As of June 6, 2024, there were 8,566,429 shares of our common stock, par value $0.001 per share, and 400,000 shares of our preferred stock, par value $0.001 outstanding.

JAMES MARITIME HOLDINGS INC.

FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, 2024

TABLE OF CONTENTS

	PAGE
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements	4-17
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	5
Item 3. Quantitative and Qualitative Disclosure About Market Risk	7
Item 4. Controls and Procedures	7
PART II – OTHER INFORMATION
Item 1. Legal Proceedings	8
Item 1A. Risk Factors	8
Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities	8
Item 3. Defaults Upon Senior Securities	8
Item 4. Mine Safety Disclosure	8
Item 5. Other Information	8
Item 6. Exhibits	9
SIGNATURES	10
EXHIBIT INDEX

3

PART I – FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

James Maritime Holdings Inc.

A Nevada Corporation

Condensed Consolidated Financial Statements (Unaudited)

March 31, 2024

James Maritime Holdings Inc.

TABLE OF CONTENTS

	Page
Condensed Consolidated Financial Statements:
Condensed Consolidated Balance Sheets as of March 31, 2024 (Unaudited) and December 31, 2023	F-2
Condensed Consolidated Statements of Operations (Unaudited) for the three months ended March 31, 2024 and 2023	F-3
Condensed Consolidated Statements of Shareholders’ Equity (Unaudited) for the three months ended March 31, 2024 and 2023	F-4
Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 31, 2024 and 2023	F-5
Notes to Unaudited Condensed Consolidated Financial Statements	F-6-F-17

4

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

 AS OF MARCH 31, 2024 (UNAUDITED) AND DECEMBER 31, 2023

	March 31, 2024			December 31, 2023
ASSETS
Cash	$	290,869		$	45,551
Accounts receivables		371,835			720,112
Prepaid expenses and other current assets		453,071			42,724
Total current assets		1,115,775			808,387
Due from related parties		217,419			7,400
Intangible assets		2,088,274			2,088,274
Property and equipment, net		135,722			159,142
Right-of-use asset		319,204			346,986
Total assets	$	3,876,394		$	3,410,189
LIABILITIES
Accounts payable and accrued expenses	$	1,236,551		$	1,455,216
Accrued payroll expenses		149,055			214,691
Due to related parties		-			7,960
Notes payable, current portion		167,319			536,251
Convertible debenture, current portion		35,000			35,000
Loans payable, current portion		552,832			760,842
Embedded conversion feature		175,045			175,045
Operating lease liability, current		83,950			81,805
Total current liabilities		2,399,753			3,266,810
Notes payable, net of current portion		110,287			110,287
Loans payable, net of current portion		67,800			67,800
Operating lease liability		269,693			288,413
Total liabilities		2,847,533			3,733,310
SHAREHOLDERS’ EQUITY (DEFICIT)
Preferred Stock – Series A, 2,000,000 authorized shares, $0.001 par value; 400,000 shares issued and outstanding, as of March 31, 2024 and December 31, 2023		400			400
Common Stock, 90,000,000 shares authorized, $0.001 par value; 8,566,429 and 9,064,129 shares issued and outstanding as of March 31, 2024 and December 31, 2023		8,566			9,064
Additional paid-in capital		13,769,537			13,769,537
Accumulated deficit		(12,563,446	)		(13,915,927	)
Equity (deficit) attributable to shareholders of James Maritime Holdings, Inc.		1,028,861			(136,926	)
Non-controlling interest		(186,196	)		(186,196	)
Total shareholders’ equity (deficit)		1,028,861			(323,122	)
Total liabilities and shareholders’ equity (deficit)	$	3,876,394		$	3,410,189

F-2

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)

 FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

	Three months ended March 31,
	2024			2023
Net sales	$	1,952,553		$	2,736,403
Cost of goods sold		1,281,776			2,040,863
Gross profit		670,777			695,540
Operating expenses:
Selling, general, and administrative expenses		201,408			934,373
Loss on impairment of intangible assets		-			911,467
Total operating expenses		201,408			1,845,840
Operating income (loss)		469,369			(1,150,299	)
Other income (expense)
Interest expense		(160,067	)		(183,745	)
Financial expenses		(48,664	)		(15,108	)
Change in fair value of derivative liability		-			156,354
PPP forgiveness		1,091,374			-
Other income		468			246
Total other income (expense), net		883,112			(42,253	)
Net income (loss)	$	1,352,481		$	(1,192,552	)
Less: net loss attributable to non-controlling interests		-			(151,513	)
Net income (loss) attributable to James Maritime Holdings, Inc. and subsidiaries	$	1,352,481		$	(1,041,039	)
Weighted average number of common shares outstanding:
Basic and diluted		9,030,040			9,006,047
Net income (loss) per share:
Basic and diluted	$	0.15		$	(0.12	)

The accompanying notes to the consolidated financial statements are an integral part of these statements.

F-3

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

																Total Equity (deficit)
											Additional					attributable			Non-			Total
	Preferred Stock				Common Stock						Paid-in		Accumulated			to the			controlling			Shareholders’ Equity
	Shares		Amount		Shares			Amount			Capital		Deficit			Company			interest			(Deficit)
Balance as at January 1, 2023		400,000	$	400		9,004,129		$	9,004		$	13,656,447	$	(11,454,076	)	$	2,211,775		$	(29,082	)	$	2,182,693
Net loss		-		-		-			-			-		(1,041,039	)		(1,041,039	)		(151,513	)		(1,192,552	)
Balance as at March 31, 2023		400,000	$	400		9,004,129		$	9,004		$	13,656,447	$	(12,495,115	)	$	1,170,736		$	(180,595	)	$	990,141
Balance as at January 1, 2024		400,000	$	400		9,064,129		$	9,064		$	13,769,537	$	(13,915,927	)	$	(136,926	)	$	(186,196	)	$	(323,122	)
Shares cancelled		-		-		(866,667	)		(867	)		-		-			(867	)		-			(867	)
Shares reissued		-		-		368,967			369			-		-			369			-			369
Net income		-		-		-			-			-		1,352,481			1,352,481			-			1,352,481
Balance as at March 31, 2024		400,000	$	400		8,566,429		$	8,566		$	13,769,537	$	(12,563,446	)	$	1,215,057		$	(186,196	)	$	1,028,861

The accompanying notes to the consolidated financial statements are an integral part of these statements.

F-4

 JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

	Three months ended March 31,
	2024			2023
Cash flows from operating activities:
Net income (loss)	$	1,352,481		$	(1,192,552	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Loss on impairment of goodwill and intangibles		-			911,467
Depreciation and amortization		23,421			606,122
Amortization of debt discounts		36,534			37,032
Change in fair value of derivative liability		-			(156,354	)
Changes in operating assets and liabilities:
Prepaid expenses and other current assets		(620,366	)		28,611
Accounts receivable		348,277			55,100
Other assets		27,782			(232,586	)
Due to related party		7,960			(21,367	)
Accounts payable and accrued expenses		(218,667	)		168,743
Accrued payroll		(65,636	)		10,925
Deferred revenue		-			(400,000	)
Net cash provided by (used in) operating activities		875,867			(184,860	)
Cash flows from financing activities
Payment of lease liabilities		(16,575	)		-
Payment of notes		(405,964	)		(371,913	)
Proceeds from loans		-			355,480
Payment of loans		(208,010	)		(177,584	)
Net cash used in financing activities		(630,549	)		(194,017	)
Net increase (decrease) in cash		245,319			(378,877	)
Cash, beginning of period		45,551			455,454
Cash, end of period	$	290,869		$	76,577

F-5

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

1. Nature and Continuance of Operations

Business Operations Basis of Presentation

The accompanying consolidated financial statements include the accounts of James Maritime Holdings Inc. (“James Maritime”) and its majority-owned subsidiary, Gladiator Solutions Inc. (“Gladiator”), and its wholly owned subsidiary United Security Specialists Inc. (“USS”) (collectively as the “Company”). James Maritime Holdings, Inc. was incorporated in the State of Nevada on January 23, 2015.

Substantially all of the Company’s business is conducted through its subsidiaries, Gladiator and USS. Gladiator produces revenues through the distribution of personal protective products, primarily through mail-in orders to customers or via e-commerce sales generated through their website. USS provides professional security personnel enhanced by smartphone-based security applications.

Basis of Presentation and Principles of Consolidation

The accompanying consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. The Company has adopted a December 31 fiscal year-end for financial statement reporting purposes.

All intercompany balances were eliminated in the condensed consolidated financial statements. Non-controlling interests are classified in the accompanying consolidated balance sheets as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statement of operations.

F-6

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Going concern

The Company’s consolidated financial statements as of March 31, 2024, are prepared using U.S. GAAP, which contemplates continuation of the Company as a going concern. This contemplates the realization of assets and liquidation of liabilities in the ordinary course of business. The Company has yet to establish an ongoing source of revenue to finance its operating expenses and to continue as a going concern.

During the three months ended March 31, 2024, the Company generated net income of $1,352,481. The accumulated deficit as of March 31, 2024 is $12,563,446 ($13,915,927 as of December 31, 2023). In order to continue as a going concern, the Company plans to receive funds through the selling of equity securities to existing and new shareholders. The Company is also evaluating potential acquisitions in the corporate security space. Additionally, the Company has created and maintained good customer relationships during 2024 for USS, which the Company is relying on to potentially generate sustainable sales throughout 2024 and afterward. While management maintains they will be able to continue to generate sufficient cash flows through a combination of operations, debt, and equity raises, there is no guarantee the Company will be able to raise or generate additional funds in the short term to meet present obligations as they come due. Due to these factors, there is substantial doubt the Company may be able to continue as a going concern. The financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

Business Combinations

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

Cash

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

F-7

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Concentration of Credit Risk

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

Inventories

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2024 and December 31, 2023, the Company had no inventory on hand.

Accounts Receivable

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2024 and December 31, 2023, the Company determined that no allowance was necessary.

Leases

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2023, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

Property and equipment

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

Asset classes	Useful lives (in years)
Vehicles	5
Furniture and fixtures	7

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2024 or December 31, 2023.

F-8

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Intangible Assets

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits.

Convertible Debt and Derivative Liabilities

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

Revenue recognition

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

The Company determines revenue recognition through the following five steps:

(1)	Identify the contract with the customer,
(2)	identify the performance obligations in the contract,
(3)	determine the transaction price,
(4)	allocate the transaction price to the performance obligations in the contract; and
(5)	recognize revenue when, or as, the performance obligations are satisfied.

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

Advertising Costs

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2024 and 2023, were approximately $81,000 and $34,000, respectively.

F-9

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Earnings per Share

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2024 and 2023, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

Fair Value of Financial Instruments

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

Income Taxes

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2024 and December 31, 2023, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2020 through 2023 tax years remain subject to examination by federal and most state tax authorities.

Commitments and Contingencies

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

Non-controlling Interests

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

F-10

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

3. Intangible Assets

The Company’s intangible assets are as follows:

	March 31, 2024			December 31, 2023
Customer relationships	$	2,420,014		$	2,420,014
Supplier relationships		700,207			700,207
Employee expertise		1,719,807			1,719,807
Software development costs		99,609			99,609
Less: accumulated amortization and impairment loss		(2,851,363	)		(2,851,363	)
Net intangible assets	$	2,088,274		$	2,088,274

F-11

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Amortization expense for the three months ended March 31, 2024 and 2023 equated to $nil and $287,635, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations. During the three months ended March 31, 2024 and 2023, the Company recognized an impairment loss of $nil and $911,467, respectively, on assets acquired as part of the business combination with Gladiator, due to the uncertainty of future operations of that entity.

4. Property and Equipment

The table below displays the Company’s property and equipment balances as of March 31, 2024 and 2023, respectively.

	2024			2023
Furniture and fixtures	$	15,564		$	16,062
Vehicles		195,322			195,322
Less: accumulated amortization		(75,164	)		(52,241	)
Total property and equipment, net	$	135,722		$	159,142

Depreciation expense for the three months ended March 31, 2024 and 2023 equated to $22,923 and $31,548, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

5. Lease Payable

The Company leases its headquarters office. Leases with an initial term of 12 months or less or are immaterial are not included on the balance sheets. During the year ended December 31, 2020, the Company entered into an office lease for its administrative operations, (the “Saratoga lease”). The Saratoga lease is for a 48.5-month term, with an original expiration date of July 31, 2024, with an initial monthly payment of $8,819. Straight-line rent per month was calculated at $9,522. As of March 31, 2023, the Company was in default for the Saratoga Lease due to non-payment. Subsequent to March 31, 2023, the Company terminated the Saratoga Lease and entered into a settlement agreement with the landlord. During the quarter ending March 31, 2023, the Company entered a new lease for its headquarters office, (the “Suite 200 Lease”) for a 60 month lease with an expiration date of January 31, 2028 with an initial monthly payment of $7,943. There were no further changes as of March 31, 2024.

The components of lease expense included on the Company’s consolidated statements of operations were as follows:

	March 31, 2024			December 31, 2023
Weighted average remaining lease term (in years)		2.85			2.85
Weighted average discount rate		7.6	%		7.56	%

Amounts relating to operating leases were presented on the consolidated balance sheets as of March 31, 2024 and December 31, 2023 in the following line items:

	March 31, 2024		December 31, 2023
Operating Leases
ROU lease assets	$	319,204	$	346,986
Lease liabilities, short-term		223,179		81,805
Lease liabilities, long term		381,163		288,413

F-12

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

Future minimum lease payments required under operating leases on an undiscounted cash flow basis as of March 31, 2024 is as follows:

Fiscal Year	Operating Lease Payments
2024	$	63,968
2025		101,346
2026		103,661
2027		107,020
2028		66,791
Total minimum lease payments		442,786
Less: imputed interest		(89,143	)
Present value of future minimum lease payments		353,643
Less:  current lease liabilities		(83,950	)
Operating lease liabilities, non-current	$	269,693

6. Accounts Payable and Accrued Expenses

The accounts payable and accrued expenses balance consists of the following as of March 31, 2024 and December 31, 2023:

	March 31, 2024		December 31, 2023
Accounts Payable	$	374,736	$	820,208
Credit card liability		69,382		50,040
Accrued interest		752,484		564,213
Taxes payable		39,949		20,755
	$	1,236,551	$	1,455,216

7. Notes Payable, current and non-current

The following table summarizes the outstanding notes payable amount owed by the Company as of March 31, 2024 and 2023:

		2024		2023
Kapitus	(a)	$	122,973	$	122,973
Henry Sierra	(b)		148,946		148,946
Padilla	(c)		5,687		58,256
Clearview	(d)		-		316,363
Total notes payable outstanding		$	277,606	$	646,538
Notes payable, current portion			167,319		536,251
Notes payable, excluding current		$	110,287	$	110,287

F-13

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(a)	On November 4, 2020 Gladiator received $69,800 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $1,419, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $22,336 (45.6% per annum). The note has been fully paid off as of December 31, 2023.
	On August 20, 2021, Gladiator received $25,500 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $519, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $8,205 (46.5% per annum). The note has been fully paid off as of December 31, 2023.
	On September 15, 2022, Gladiator received additional funding of $150,000 from their supplier, Kapitus Servicing Inc. The Company agreed to pay back the note in weekly installments of $3,003, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $45,000 (24% per annum). For the year ended December 31, 2023, Gladiator paid $18,018 in interest expense related to this note. The Company accrued interest payable of $36,893 and $29,514, respectively, on this note as of and March 31, 2024 and December 31, 2023.
(b)	On September 23, 2021, Mr. Sierra resigned from his position of employment with USS. As a result, USS agreed to repurchase 100 shares of common stock held by Mr. Sierra and in exchange, issued a promissory note with a repurchase amount of $637,500. The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note. This note bears no interest and monthly installment payments are payable over 4 years beginning November 15, 2021. The promissory note was discounted at 6% prior to acquisition, however, was recognized at fair value upon the acquisition of USS by James Maritime, for an adjusted fair value of $182,773. As of March 31, 2024 and December 31, 2023, the note had an outstanding principal of $148,946, respectively.
(d)	On October 6, 2023, USS entered into a promissory note agreement with Ashley Padilla for $100,000, which matures on April 5, 2024. An origination and guarantee fee of $30,000 are included in the principal which was charged and discounted against the note over the term. As of December 31, 2023, the note had an outstanding balance of $58,256. As of March 31, 2024, the outstanding balance was $5,687.
(e)	On August 4, 2023, USS entered into a promissory note agreement with Clearview Funding Solutions for $400,000, which matured in February 2024. An origination and finance fee of $180,000 are included in the principal and discounted against the note over the term. As of December 31, 2023, the note had an outstanding balance of $318,363. The note was satisfied in full during the three months ended March 31, 2024.

8. Loans, current and non-current

The following table summarizes the outstanding loans amount owed by the Company as of March 31, 2024 and 2023:

		2024		2023
Quattro Capital	(a)	$	237,500	$	250,000
Merchant cash advances	(b)		18,019		36,000
Vehicle loans	(c)		60,759		76,309
Newtek	(d)		236,554		398,533
SBA Loan	(e)		67,800		67,800
Total loans outstanding		$	620,632	$	828,642
Loans, current portion			552,832		760,842
Loans, excluding current		$	67,800	$	67,800

(a)

On December 9, 2022, Gladiator entered into a collateralized loan of the Company’s inventory with Quattro Capital LLC, a third-party lender. The Company received $250,000, maturing 60 days after the effective date, or February 9, 2023. The Company is responsible for paying additional fees related to the escrow agent and brokers in the amounts of $6,000 and $6,500, which is included in the loan balance as a debt discount. The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid. As of the date these condensed consolidated financial statements are filed, the loan is in default, and the Company has included interest (including penalty interest) of $565,625 as of March 31, 2024.

(b)

On September 16, 2022, Gladiator entered into a collateralized loan of the Company’s future receipts of receivables with Pinnacle Business Funding LLC (“PBF”). The Company received net amount of $145,500 (net of $$4,500 paid for ACH fees) in exchange for $202,500 receivables purchased by PBF. The Company agreed to pay $6,328 per week as funds are made available to be sent to PBF until paid off in its entirety. As of March 31, 2024 and December 31, 2023, $18,019 and $36,000 remains outstanding, respectively.

F-14

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(b)	On November 18, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with GHI Funding, LLC (“GHI”). The Company received a net amount of $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by GHI. The Company agreed to pay $2,600 every day for which funds are available to be sent to GHI until paid off in its entirety. This loan was satisfied in full during the year ended December 31, 2023.
(b)	On December 28, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with Adar Funding, LLC (“AF”). The Company received a net amount $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by AF. The Company agreed to pay $5,000 every day for which funds are available to be sent to AF until paid off in its entirety. This loan was satisfied in full during the year ended December 31, 2023.
(c)	Upon acquisition of USS at September 23, 2022, the Company assumed the liabilities for eleven vehicle loans from USS which together had an outstanding total amount of $140,300. At March 31, 2024 and December 31, 2023, the total amount outstanding is $60,759 and $103,197, respectively, with 9 vehicle loans currently outstanding. The Company currently has loans for vehicles with interest rates between 0% and 12.6%, per annum. Monthly payments range from $98 to $695, with an aggregate monthly payment of $4,923. All loans have a term between 1 and 6 years.
(d)	On December 30, 2020, USS entered into a $466,000 loan agreement (“NewTek loan”) with an outside lender, NewTek Small Business Finance, LLC. The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter). The interest rate is originally stated at 6%. Monthly installment payments, which include interest, began on February 2, 2021. As of March 31, 2024 and December 31, 2023, the principal balance was $236,554 and $398,533, respectively, and accrued interest payable as of March 31, 2024 and December 31, 2023 of $73,193 and $68,058, respectively.
(e)	On March 3, 2021, the Company received a loan from the U.S. Small Business Administration (“SBA”) in the amount of $67,900 with an interest rate of 3.75% per annum. The loan is due and payable thirty (30) years from the date of the note. Interest accrued as of March 31, 2024 and December 31, 2023 is $7,840 and $7,204, respectively.

9. Convertible Notes

On February 8, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $10,000 at a 6% interest rate per annum, maturing on February 7, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any part, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading price during the 5-trading day period ending on the conversion date per share. As of March 31, 2024 and December 31, 2023, the Company accrued $1,255 and $1,105, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 18,508 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

On February 26, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $25,000 at a 6% interest rate per annum, maturing on February 25, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any portion, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading day period ending on the conversion date per share. As of March 31, 2024 and December 31, 2023, the Company accrued $3,140 and $2,765, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 46,275 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

As of March 31, 2024, these notes have not been converted and are overdue.

F-15

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

10. Stockholders’ Equity

Common Stock

a. Authorized

The Company is authorized to issue 90,000,000 shares of common stock, each with a par value of $0.001.

b. Transactions during the three months ended March 31, 2024

On March 6, 2024, the Company cancelled 866,667 shares of common stock that was previously issued and re-issued the same shareholders a total of 368,967 in accordance with stated agreements.

There were no transactions during the three months ended March 31, 2023.

Preferred Stock

c. Authorized and voting rights

The Company is authorized to issue 2,000,000 shares of its series A preferred stock, each with a par value of $0.001. Each share of the series A preferred stock has the equivalent voting power of (30) thirty shares of the Company’s common stock. The series A preferred stock does not have any liquidation or dividend rights or preferences. On July 20, 2021 the Company converted 1,600,000 preferred shares held by a related party, in exchange for 750,000 shares of the Company’s common stock (the “July conversion”). The series A preferred stock does not have any native convertible rights, preferences, or other conversion terms, and the Company had not previously signed an agreement setting conversion terms for the July conversion. Therefore, the July conversion met the requirements under ASC 260 to be considered a preferred stock extinguishment for the purposes of calculating the company’s earnings per share available to common shareholders. There were no transactions during the three months ended March 31, 2024 and 2023.

Warrants

The following table summarizes the Company’s warrant activity:

	Number of Warrants		Weighted Average Exercise Price
Outstanding at December 31, 2023		1,000,000	$	3.50
Granted		-		-
Exercised		-		-
Expired/Cancelled		-		-
Outstanding at March 31, 2024		1,000,000	$	3.50
Exercisable at December 31, 2023		1,000,000	$	3.50
Exercisable at March 31, 2024		1,000,000	$	3.50

F-16

JAMES MARITIME HOLDINGS INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

11. Subsequent Events

The Company evaluated subsequent events occurring from April 1, 2023 through June 6, 2024, the date in which the consolidated financial statements were available to be issued.

F-17

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This quarterly report contains forward-looking statements and information relating to us that are based on the beliefs of our management as well as assumptions made by, and information currently available to, our management. When used in this report, the words “believe,” “anticipate,” “expect,” “will,” “estimate,” “intend”, “plan” and similar expressions, as they relate to us or our management, are intended to identify forward-looking statements. Although we believe that the plans, objectives, expectations and prospects reflected in or suggested by our forward-looking statements are reasonable, those statements involve risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements, and we can give no assurance that our plans, objectives, expectations and prospects will be achieved. You should not place undue certainty on these forward-looking statements, which apply only as of the date of this report. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical results or our predictions. The terms “JMTM,” “we,” “us,” “our,” and the “Company” refer to James Maritime Holdings Inc., a Nevada corporation.

Business Overview

James Maritime Holdings, Inc. operates mainly through its subsidiaries, Gladiator and USS. Gladiator specializes in the distribution of personal protective products, largely through mail-in orders and e-commerce channels. On the other hand, USS offers a combination of professional security personnel services, enhanced by smartphone-based security applications, providing a unique blend of traditional and modern security solutions. The consolidated financial statements were prepared according to U.S. GAAP and SEC regulations. The Company has adopted a December 31 fiscal year-end for financial statement reporting.

The financial statements were prepared with estimates and assumptions that impact the reported amounts of assets and liabilities. These estimates were used for inventories, impairment of long-term assets, and derivatives. The actual results could differ significantly from these estimates. Business combinations were accounted for using the acquisition method. Assets, liabilities, and any remaining non-controlling interests were recognized at fair value on the acquisition date. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non-controlling interests, was recognized as goodwill. The company considers investments with an original maturity of three months or less at the purchase date as cash and cash equivalents.

Recent Developments

During the recent fiscal years, the company underwent significant corporate changes.

Share Exchange Agreements and Stock Conversions

James Maritime solidified its position in the market by becoming the majority shareholder of Gladiator Solutions Inc., holding approximately 86.7% of all shares outstanding as of December 13, 2021. The acquisition of Gladiator Solutions, Inc. resulted in the issuance of 866,667 shares and brought the total common stock balance to 7,354,129 by the end of 2021. Furthermore, on September 23, 2022, the company fortified its portfolio by completing a share exchange agreement with USS, resulting in James Maritime securing 100% of all USS shares. The acquisition of USS resulted in the issuance of 1,000,000 shares by the end of 2022, and the common stock balance reached 9,004,129. Additional paid-in capital also saw a significant increase to $13,656,447, reflecting the stock issuances and compensations during the year.

5

Results of Operations

Three months ended March 31, 2024 and 2023

We had net sales of $1,952,553 for the three months ended March 31, 2024, as compared to $2,736,403 for the three months ended March 31, 2023, an decrease of $783,851 or 29%. This decrease in revenue was due to a reduction in operations of Gladiator between the two periods.

Cost of Goods Sold

Cost of Goods Sold for the three months ended March 31, 2024 was $2,040,863, as compared to $2,040,863 for the three months ended March 31, 2023, an decrease of $759,088 or 37%, due to decreased operations of Gladiator.

General and Administrative

Our general and administrative expenses for the three months ended March 31, 2024 were $201,408 a decrease of $934,373 or 78%, compared to $934,373 for the three months ended March 31, 2023.

Net loss

As a result of the foregoing, for the three months ended March 31, 2024, we recorded net income of $1,352,481 compared to a net loss of $1,192,552 for the three months ended March 31, 2023. The increase in net income was related to a reduction in operating expenses period over period, and the Company realized PPP forgiveness during the three months ended March 31, 2024 of $1,091,375.

Liquidity and Capital Resources

At March 31, 2024, the Company had $290,869 in cash. The Company has net income of $1,352,481 for the three months ended March 31, 2024, and an accumulated deficit of $12,563,446, and a working capital deficit of $1,283,978 at March 31, 2024. The Company’s condensed consolidated financial statements are prepared using accounting principles generally accepted in the United States (“U.S. GAAP”) applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The accompanying condensed consolidated financial statements for the nine months ended March 31, 2024, have been prepared assuming the Company will continue as a going concern.

We do not believe that we have enough cash on hand to operate our business during the next 12 months. The Company will require additional financing to fund its future planned operations, including research and development and commercialization of its products. To date, the Company has financed its operation primarily from advances from its affiliates. The formal structure and payment terms of these advances have not yet been determined by the Company and the third parties. We do not have verbal or formal contracts with our affiliates obligating them to loan funds to us.

We may seek to raise additional funding that we require in the form of equity financing from the sale of our common stock. However, we cannot provide investors with any assurance that we will be able to raise sufficient funding from the sale of our common stock to fund our operations. We currently do not have any agreements or arrangements in place for any future financing.

Operating Activities

During the three months ended March 31, 2024, we generated $875,867 of cash from operating activities primarily as a result of our net income of $1,352,481, offset by net changes in working capital items of operating assets and liabilities of $476,614.

During the three months ended March 31, 2023, we used $184,860 of cash in operating activities primarily as a result of our net loss of $1,192,552, offset by net changes in working capital items of operating assets and liabilities of $1,007,693.

Financing Activities

During the three months ended March 31, 2024, we used $630,549 of cash in financing activities as a result of $16,575 for payment of lease liabilities and repaid $405,964 of notes payable and $208,010 of loans payable.

During the three months ended March 31, 2023, we used $194,017 of cash in financing activities as a result of $355,480 in proceeds from bridge loans and repaid $371,913 of notes payable and $177,584 of loans.

Off-Balance Sheet Transactions

At March 31, 2024, the Company did not have any transactions, obligations or relationships that could be considered off-balance sheet arrangements.

6

Item 3. Quantitative and Qualitative Disclosure About Market Risk

As a smaller reporting company, we are not required to provide the information required by this Item 3.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Form 10-Q, management performed, with the participation of our principal executive officer and principal financial officer, an evaluation of the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”). Our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures. Based on the evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2024, our disclosure controls and procedures were not effective.

Due to resource constraints, material weaknesses are evident to management regarding our inability to generate all the necessary disclosure for inclusion in our filings with the Securities and Exchanges Commission, which is due to the lack of resources and segregation of duties. We lack sufficient personnel with the appropriate level of knowledge, experience and training in GAAP to meet the demands for a public company, including the accounting skills and understanding necessary to fulfill the requirements of GAAP-based reporting. This weakness causes us to not fully identify and resolve accounting and disclosure issues that could lead to a failure to perform timely internal control and reviews. In addition, the Company has not established an audit committee, does not have any independent outside directors on the Company’s Board of Directors, and lacks documentation of its internal control processes.

Management’s Report on Internal Control Over Financial Reporting: Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The key internal controls for the Company are provided by executive management’s review and approval of all transactions. Our internal control over financial reporting also includes those policies and procedures that:

(1) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;

(2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that our receipts and expenditures are being made only in accordance with the authorization of our management; and

(3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management assessed the effectiveness of the Company’s internal controls and procedures over financial reporting as of March 31, 2024. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework. Management’s assessment included an evaluation of the design of our internal control over financial reporting and testing of the operational effectiveness of these controls.

Based on this assessment, specifically that the Company lacks sufficient personnel with the appropriate level of knowledge, experience and training in GAAP to meet the demands for a public company, including the accounting skills and understanding necessary to fulfill the requirements of GAAP-based reporting. This weakness causes us to not fully identify and resolve accounting and disclosure issues that could lead to a failure to perform timely internal control and reviews. In addition, the Company has not established an audit committee, does not have any independent outside directors on the Company’s Board of Directors, and lacks documentation of its internal control processes, management has concluded that as of March 31, 2024, our internal control over financial reporting was ineffective to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2024 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

7

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently a party to any pending legal proceedings that we believe will have a material adverse effect on our business or financial condition. We may, however, be subject to various claims and legal actions arising in the ordinary course of business from time to time.

Item 1A. Risk Factors

Not required for smaller reporting companies.

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None

8

Item 6. Exhibits

Exhibit No.	Description of Exhibit
31.1 *	Rule 13a14(a)/15d-14(a) Certification of Principal Executive Officer
31.2 *	Rule 13a14(a)/15d-14(a) Certification of Principal Financial Officer
32.1 *	Section 1350 Certification of Principal Executive Officer/Principal Financial Officer
101.INS**	Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)
101.SCH**	Inline XBRL Taxonomy Extension Schema Document
101.CAL**	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB**	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE**	Inline XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF**	Inline XBRL Taxonomy Definition Linkbase Document
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

____________ 

* Filed herewith

** Furnished herewith (not filed)

9

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. 

	JAMES MARITIME HOLDINGS INC.
Date: June 6, 2024	By:	/s/ Kip Eardley
		Kip Eardley
		President (Principal Executive Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature	Title	Date
/s/ Kip Eardley	President	June 6, 2024
Kip Eardley	(Principal Executive Officer)

10

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Kip Eardley, certify that:

1)	I have reviewed this Quarterly Report on Form 10-Q for the quarter ended March 31, 2024 of James Maritime Holdings Inc.;
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: June 6, 2024	By:	/s/ Kip Eardley
		Kip Eardley
		President (Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATION OF THE PRINCIPAL FINANCIAL OFFICER

PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Ray Sheets, certify that:

1)	I have reviewed this Quarterly Report on Form 10-Q for quarter ended March 31, 2024 of James Maritime Holdings Inc.;
2)	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3)	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
4)	I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b)	Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c)	Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d)	Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5) I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)	All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: June 6, 2024	By:	/s/ Ray Sheets
		Ray Sheets
		Principal Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION OF

PRINCIPAL EXECUTIVE OFFICER/PRINCIPAL FINANCIAL OFFICER

PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, I, Kip Eardley, the President of James Maritime Holdings Inc. (the “Company”), hereby certify, that, to my knowledge:

1.	The Quarterly Report on Form 10-Q for the period ended March 31, 2024 (the “Report”) of the Company fully complies with the requirements of Section 15(d) of the Securities Exchange Act of 1934; and
2.	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 6, 2024	By:	/s/ Kip Eardley
		Kip Eardley
		President (Principal Executive Officer)

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

(18 U.S.C. SECTION 1350)

In connection with the accompanying report of James Maritime Holdings Inc. (the “Company”) on Form 10-Q for the quarter ended March 31, 2024 (the “Report”), I, Ray Sheets, Chief Finance Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	To my knowledge, the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: June 6, 2024	By:	/s/ Ray Sheets
		Ray Sheets
		Principal Financial and Accounting Officer

XML

Cover - shares	3 Months Ended
	Mar. 31, 2024	Jun. 05, 2024
Cover [Abstract]
Entity Registrant Name	JAMES MARITIME HOLDINGS INC.
Entity Central Index Key	0000889353
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	false
Entity Current Reporting Status	No
Document Period End Date	Mar. 31, 2024
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2024
Entity Common Stock Shares Outstanding		8,566,429
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	000-55805
Entity Incorporation State Country Code	NV
Entity Tax Identification Number	95-4363944
Entity Address Address Line 1	9160 South 300 West
Entity Address Address Line 2	#101
Entity Address City Or Town	Sandy
Entity Address State Or Province	UT
Entity Address Postal Zip Code	84070
City Area Code	801
Local Phone Number	706-9429
Entity Interactive Data Current	Yes

XML

CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)	Mar. 31, 2024	Dec. 31, 2023
ASSETS
Cash	$ 290,869	$ 45,551
Accounts receivables	371,835	720,112
Prepaid expenses and other current assets	453,071	42,724
Total current assets	1,115,775	808,387
Due from related parties	217,419	7,400
Intangible assets	2,088,274	2,088,274
Property and equipment, net	135,722	159,142
Right-of-use asset	319,204	346,986
Total assets	3,876,394	3,410,189
LIABILITIES
Accounts payable and accrued expenses	1,236,551	1,455,216
Accrued payroll expenses	149,055	214,691
Due to related parties	0	7,960
Notes payable, current portion	167,319	536,251
Convertible debenture, current portion	35,000	35,000
Loans payable, current portion	552,832	760,842
Embedded conversion feature	175,045	175,045
Operating lease liability, current	83,950	81,805
Total current liabilities	2,399,753	3,266,810
Notes payable, net of current portion	110,287	110,287
Loans payable, net of current portion	67,800	67,800
Operating lease liability	269,693	288,413
Total liabilities	2,847,533	3,733,310
SHAREHOLDERS' EQUITY (DEFICIT)
Preferred Stock - Series A, 2,000,000 authorized shares, $0.001 par value; 400,000 shares issued and outstanding, as of March 31, 2024 and December 31, 2023	400	400
Common Stock, 90,000,000 shares authorized, $0.001 par value; 8,566,429 and 9,064,129 shares issued and outstanding as of March 31, 2024 and December 31, 2023	8,566	9,064
Additional paid-in capital	13,769,537	13,769,537
Accumulated deficit	(12,563,446)	(13,915,927)
Equity (deficit) attributable to shareholders of James Maritime Holdings, Inc.	1,028,861	(136,926)
Non-controlling interest	(186,196)	(186,196)
Total shareholders' equity (deficit)	1,028,861	(323,122)
Total liabilities and shareholders' equity (deficit)	$ 3,876,394	$ 3,410,189

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares	Mar. 31, 2024	Dec. 31, 2023
Common Stock, par value (in dollars per share)	$ 0.001	$ 0.001
Common Stock, shares authorized	90,000,000	90,000,000
Common Stock, shares issued	8,566,429	9,064,129
Common Stock, shares outstanding	8,566,429	9,064,129
Series A Preferred Stock
Preferred stock, par value (in dollars per share)	$ 0.001	$ 0.001
Preferred stock, shares authorized	2,000,000	2,000,000
Preferred stock, shares issued	400,000	400,000
Preferred stock, shares outstanding	400,000	400,000

XML

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
Net sales	$ 1,952,553	$ 2,736,403
Cost of goods sold	1,281,776	2,040,863
Gross profit	670,777	695,540
Selling, general, and administrative expenses	201,408	934,373
Loss on impairment of intangible assets	0	911,467
Total operating expenses	201,408	1,845,840
Operating income (loss)	469,369	(1,150,299)
Other income (expense)
Interest expense	(160,067)	(183,745)
Financial expenses	(48,664)	(15,108)
Change in fair value of derivative liability	0	156,354
PPP forgiveness	1,091,374	0
Other income	468	246
Total other income (expense), net	883,112	(42,253)
Net income (loss)	1,352,481	(1,192,552)
Less: net loss attributable to non-controlling interests	0	(151,513)
Net income (loss) attributable to James Maritime Holdings, Inc. and subsidiaries	$ 1,352,481	$ (1,041,039)
Weighted average number of common shares outstanding:
Basic and diluted	9,030,040	9,006,047
Net income (loss) per share:
Basic and diluted	$ 0.15	$ (0.12)

XML

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY (UNAUDITED) - USD ($)	Total	Common Stock	Preferred Stock	Additional Paid-In Capital	Retained Earnings (Accumulated Deficit)	Total Equity Attributable To The Company	Noncontrolling Interest
Balance, shares at Dec. 31, 2022		9,004,129	400,000
Balance, amount at Dec. 31, 2022	$ 2,182,693	$ 9,004	$ 400	$ 13,656,447	$ (11,454,076)	$ 2,211,775	$ (29,082)
Net loss	(1,192,552)	$ 0	$ 0	0	(1,041,039)	(1,041,039)	(151,513)
Balance, shares at Mar. 31, 2023		9,004,129	400,000
Balance, amount at Mar. 31, 2023	990,141	$ 9,004	$ 400	13,656,447	(12,495,115)	1,170,736	(180,595)
Balance, shares at Dec. 31, 2023		9,064,129	400,000
Balance, amount at Dec. 31, 2023	(323,122)	$ 9,064	$ 400	13,769,537	(13,915,927)	(136,926)	(186,196)
Net loss	1,352,481	$ 0	0	0	1,352,481	1,352,481	0
Shares cancelled, shares		(866,667)
Shares cancelled, amount	(867)	$ (867)	0	0	0	(867)	0
Shares reissued, shares		368,967
Shares reissued, amount	369	$ 369	$ 0	0	0	369	0
Balance, shares at Mar. 31, 2024		8,566,429	400,000
Balance, amount at Mar. 31, 2024	$ 1,028,861	$ 8,566	$ 400	$ 13,769,537	$ (12,563,446)	$ 1,215,057	$ (186,196)

XML

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Cash flows from operating activities:
Net income (loss)	$ 1,352,481	$ (1,192,552)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Loss on impairment of goodwill and intangibles	0	911,467
Depreciation and amortization	23,421	606,122
Amortization of debt discounts	36,534	37,032
Change in fair value of derivative liability	0	(156,354)
Changes in operating assets and liabilities:
Prepaid expenses and other current assets	(620,366)	28,611
Accounts receivable	348,277	55,100
Other assets	27,782	(232,586)
Due to related party	7,960	(21,367)
Accounts payable and accrued expenses	(218,667)	168,743
Accrued payroll	(65,636)	10,925
Deferred revenue	0	(400,000)
Net cash provided by (used in) operating activities	875,867	(184,860)
Cash flows from financing activities
Payment of lease liabilities	(16,575)	0
Payment of notes	(405,964)	(371,913)
Proceeds from loans	0	355,480
Payment of loans	(208,010)	(177,584)
Net cash used in financing activities	(630,549)	(194,017)
Net increase (decrease) in cash	245,319	(378,877)
Cash, beginning of period	45,551	455,454
Cash, end of period	$ 290,869	$ 76,577

XML

Nature and Continuance of Operations

3 Months Ended

Mar. 31, 2024

Nature and Continuance of Operations

Nature and Continuance of Operations

1. Nature and Continuance of Operations

Business Operations Basis of Presentation

The accompanying consolidated financial statements include the accounts of James Maritime Holdings Inc. (“James Maritime”) and its majority-owned subsidiary, Gladiator Solutions Inc. (“Gladiator”), and its wholly owned subsidiary United Security Specialists Inc. (“USS”) (collectively as the “Company”). James Maritime Holdings, Inc. was incorporated in the State of Nevada on January 23, 2015.

Substantially all of the Company’s business is conducted through its subsidiaries, Gladiator and USS. Gladiator produces revenues through the distribution of personal protective products, primarily through mail-in orders to customers or via e-commerce sales generated through their website. USS provides professional security personnel enhanced by smartphone-based security applications.

Basis of Presentation and Principles of Consolidation

The accompanying consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the SEC. The Company has adopted a December 31 fiscal year-end for financial statement reporting purposes.

All intercompany balances were eliminated in the condensed consolidated financial statements. Non-controlling interests are classified in the accompanying consolidated balance sheets as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statement of operations.

Going concern

The Company’s consolidated financial statements as of March 31, 2024, are prepared using U.S. GAAP, which contemplates continuation of the Company as a going concern. This contemplates the realization of assets and liquidation of liabilities in the ordinary course of business. The Company has yet to establish an ongoing source of revenue to finance its operating expenses and to continue as a going concern.

During the three months ended March 31, 2024, the Company generated net income of $1,352,481. The accumulated deficit as of March 31, 2024 is $12,563,446 ($13,915,927 as of December 31, 2023). In order to continue as a going concern, the Company plans to receive funds through the selling of equity securities to existing and new shareholders. The Company is also evaluating potential acquisitions in the corporate security space. Additionally, the Company has created and maintained good customer relationships during 2024 for USS, which the Company is relying on to potentially generate sustainable sales throughout 2024 and afterward. While management maintains they will be able to continue to generate sufficient cash flows through a combination of operations, debt, and equity raises, there is no guarantee the Company will be able to raise or generate additional funds in the short term to meet present obligations as they come due. Due to these factors, there is substantial doubt the Company may be able to continue as a going concern. The financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

XML

Summary of Significant Accounting Policies

3 Months Ended

Mar. 31, 2024

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

Business Combinations

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

Cash

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

Concentration of Credit Risk

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

Inventories

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2024 and December 31, 2023, the Company had no inventory on hand.

Accounts Receivable

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2024 and December 31, 2023, the Company determined that no allowance was necessary.

Leases

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2023, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

Property and equipment

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

Asset classes	Useful lives (in years)
Vehicles	5
Furniture and fixtures	7

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2024 or December 31, 2023.

Intangible Assets

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits.

Convertible Debt and Derivative Liabilities

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

Revenue recognition

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

The Company determines revenue recognition through the following five steps:

(1)	Identify the contract with the customer,
(2)	identify the performance obligations in the contract,
(3)	determine the transaction price,
(4)	allocate the transaction price to the performance obligations in the contract; and
(5)	recognize revenue when, or as, the performance obligations are satisfied.

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

Advertising Costs

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2024 and 2023, were approximately $81,000 and $34,000, respectively.

Earnings per Share

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2024 and 2023, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

Fair Value of Financial Instruments

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

Income Taxes

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2024 and December 31, 2023, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2020 through 2023 tax years remain subject to examination by federal and most state tax authorities.

Commitments and Contingencies

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

Non-controlling Interests

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

XML

Intangible Assets

3 Months Ended

Mar. 31, 2024

Intangible Assets

Intangible Assets

3. Intangible Assets

The Company’s intangible assets are as follows:

	March 31, 2024			December 31, 2023
Customer relationships	$	2,420,014		$	2,420,014
Supplier relationships		700,207			700,207
Employee expertise		1,719,807			1,719,807
Software development costs		99,609			99,609
Less: accumulated amortization and impairment loss		(2,851,363	)		(2,851,363	)
Net intangible assets	$	2,088,274		$	2,088,274

Amortization expense for the three months ended March 31, 2024 and 2023 equated to $nil and $287,635, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations. During the three months ended March 31, 2024 and 2023, the Company recognized an impairment loss of $nil and $911,467, respectively, on assets acquired as part of the business combination with Gladiator, due to the uncertainty of future operations of that entity.

XML

Property and Equipment

3 Months Ended

Mar. 31, 2024

Property and Equipment

Property and Equipment

4. Property and Equipment

The table below displays the Company’s property and equipment balances as of March 31, 2024 and 2023, respectively.

	2024			2023
Furniture and fixtures	$	15,564		$	16,062
Vehicles		195,322			195,322
Less: accumulated amortization		(75,164	)		(52,241	)
Total property and equipment, net	$	135,722		$	159,142

Depreciation expense for the three months ended March 31, 2024 and 2023 equated to $22,923 and $31,548, respectively and is included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

XML

Lease Payable

3 Months Ended

Mar. 31, 2024

Lease Payable

Lease Payable

5. Lease Payable

The Company leases its headquarters office. Leases with an initial term of 12 months or less or are immaterial are not included on the balance sheets. During the year ended December 31, 2020, the Company entered into an office lease for its administrative operations, (the “Saratoga lease”). The Saratoga lease is for a 48.5-month term, with an original expiration date of July 31, 2024, with an initial monthly payment of $8,819. Straight-line rent per month was calculated at $9,522. As of March 31, 2023, the Company was in default for the Saratoga Lease due to non-payment. Subsequent to March 31, 2023, the Company terminated the Saratoga Lease and entered into a settlement agreement with the landlord. During the quarter ending March 31, 2023, the Company entered a new lease for its headquarters office, (the “Suite 200 Lease”) for a 60 month lease with an expiration date of January 31, 2028 with an initial monthly payment of $7,943. There were no further changes as of March 31, 2024.

The components of lease expense included on the Company’s consolidated statements of operations were as follows:

	March 31, 2024			December 31, 2023
Weighted average remaining lease term (in years)		2.85			2.85
Weighted average discount rate		7.6	%		7.56	%

Amounts relating to operating leases were presented on the consolidated balance sheets as of March 31, 2024 and December 31, 2023 in the following line items:

	March 31, 2024		December 31, 2023
Operating Leases
ROU lease assets	$	319,204	$	346,986
Lease liabilities, short-term		223,179		81,805
Lease liabilities, long term		381,163		288,413

Future minimum lease payments required under operating leases on an undiscounted cash flow basis as of March 31, 2024 is as follows:

Fiscal Year	Operating Lease Payments
2024	$	63,968
2025		101,346
2026		103,661
2027		107,020
2028		66,791
Total minimum lease payments		442,786
Less: imputed interest		(89,143	)
Present value of future minimum lease payments		353,643
Less:  current lease liabilities		(83,950	)
Operating lease liabilities, non-current	$	269,693

XML

Accounts Payable and Accrued Expenses

3 Months Ended

Mar. 31, 2024

Accounts Payable and Accrued Expenses

Accounts Payable and Accrued Expenses

6. Accounts Payable and Accrued Expenses

The accounts payable and accrued expenses balance consists of the following as of March 31, 2024 and December 31, 2023:

	March 31, 2024		December 31, 2023
Accounts Payable	$	374,736	$	820,208
Credit card liability		69,382		50,040
Accrued interest		752,484		564,213
Taxes payable		39,949		20,755
	$	1,236,551	$	1,455,216

XML

Notes Payable current and noncurrent

3 Months Ended

Mar. 31, 2024

Notes Payable current and noncurrent

Notes Payable, current and non-current

7. Notes Payable, current and non-current

The following table summarizes the outstanding notes payable amount owed by the Company as of March 31, 2024 and 2023:

		2024		2023
Kapitus	(a)	$	122,973	$	122,973
Henry Sierra	(b)		148,946		148,946
Padilla	(c)		5,687		58,256
Clearview	(d)		-		316,363
Total notes payable outstanding		$	277,606	$	646,538
Notes payable, current portion			167,319		536,251
Notes payable, excluding current		$	110,287	$	110,287

(a)	On November 4, 2020 Gladiator received $69,800 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $1,419, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $22,336 (45.6% per annum). The note has been fully paid off as of December 31, 2023.
	On August 20, 2021, Gladiator received $25,500 from their supplier, Kapitus Servicing Inc. Gladiator agreed to pay back the note in weekly installments of $519, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $8,205 (46.5% per annum). The note has been fully paid off as of December 31, 2023.
	On September 15, 2022, Gladiator received additional funding of $150,000 from their supplier, Kapitus Servicing Inc. The Company agreed to pay back the note in weekly installments of $3,003, which includes interest, for a total term of 15 months from commencement. The interest paid over the maturity period totals $45,000 (24% per annum). For the year ended December 31, 2023, Gladiator paid $18,018 in interest expense related to this note. The Company accrued interest payable of $36,893 and $29,514, respectively, on this note as of and March 31, 2024 and December 31, 2023.
(b)	On September 23, 2021, Mr. Sierra resigned from his position of employment with USS. As a result, USS agreed to repurchase 100 shares of common stock held by Mr. Sierra and in exchange, issued a promissory note with a repurchase amount of $637,500. The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note. This note bears no interest and monthly installment payments are payable over 4 years beginning November 15, 2021. The promissory note was discounted at 6% prior to acquisition, however, was recognized at fair value upon the acquisition of USS by James Maritime, for an adjusted fair value of $182,773. As of March 31, 2024 and December 31, 2023, the note had an outstanding principal of $148,946, respectively.
(d)	On October 6, 2023, USS entered into a promissory note agreement with Ashley Padilla for $100,000, which matures on April 5, 2024. An origination and guarantee fee of $30,000 are included in the principal which was charged and discounted against the note over the term. As of December 31, 2023, the note had an outstanding balance of $58,256. As of March 31, 2024, the outstanding balance was $5,687.
(e)	On August 4, 2023, USS entered into a promissory note agreement with Clearview Funding Solutions for $400,000, which matured in February 2024. An origination and finance fee of $180,000 are included in the principal and discounted against the note over the term. As of December 31, 2023, the note had an outstanding balance of $318,363. The note was satisfied in full during the three months ended March 31, 2024.

XML

Loans current and noncurrent

3 Months Ended

Mar. 31, 2024

Loans current and noncurrent

Loans, current and non-current

8. Loans, current and non-current

The following table summarizes the outstanding loans amount owed by the Company as of March 31, 2024 and 2023:

		2024		2023
Quattro Capital	(a)	$	237,500	$	250,000
Merchant cash advances	(b)		18,019		36,000
Vehicle loans	(c)		60,759		76,309
Newtek	(d)		236,554		398,533
SBA Loan	(e)		67,800		67,800
Total loans outstanding		$	620,632	$	828,642
Loans, current portion			552,832		760,842
Loans, excluding current		$	67,800	$	67,800

(a)

On December 9, 2022, Gladiator entered into a collateralized loan of the Company’s inventory with Quattro Capital LLC, a third-party lender. The Company received $250,000, maturing 60 days after the effective date, or February 9, 2023. The Company is responsible for paying additional fees related to the escrow agent and brokers in the amounts of $6,000 and $6,500, which is included in the loan balance as a debt discount. The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid. As of the date these condensed consolidated financial statements are filed, the loan is in default, and the Company has included interest (including penalty interest) of $565,625 as of March 31, 2024.

(b)

On September 16, 2022, Gladiator entered into a collateralized loan of the Company’s future receipts of receivables with Pinnacle Business Funding LLC (“PBF”). The Company received net amount of $145,500 (net of $$4,500 paid for ACH fees) in exchange for $202,500 receivables purchased by PBF. The Company agreed to pay $6,328 per week as funds are made available to be sent to PBF until paid off in its entirety. As of March 31, 2024 and December 31, 2023, $18,019 and $36,000 remains outstanding, respectively.

(b)	On November 18, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with GHI Funding, LLC (“GHI”). The Company received a net amount of $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by GHI. The Company agreed to pay $2,600 every day for which funds are available to be sent to GHI until paid off in its entirety. This loan was satisfied in full during the year ended December 31, 2023.
(b)	On December 28, 2021, USS entered into a collateralized loan of the Company’s future receipts of receivables with Adar Funding, LLC (“AF”). The Company received a net amount $180,000 (net of $20,000 paid for ACH fees) in exchange for $300,000 receivables purchased by AF. The Company agreed to pay $5,000 every day for which funds are available to be sent to AF until paid off in its entirety. This loan was satisfied in full during the year ended December 31, 2023.
(c)	Upon acquisition of USS at September 23, 2022, the Company assumed the liabilities for eleven vehicle loans from USS which together had an outstanding total amount of $140,300. At March 31, 2024 and December 31, 2023, the total amount outstanding is $60,759 and $103,197, respectively, with 9 vehicle loans currently outstanding. The Company currently has loans for vehicles with interest rates between 0% and 12.6%, per annum. Monthly payments range from $98 to $695, with an aggregate monthly payment of $4,923. All loans have a term between 1 and 6 years.
(d)	On December 30, 2020, USS entered into a $466,000 loan agreement (“NewTek loan”) with an outside lender, NewTek Small Business Finance, LLC. The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter). The interest rate is originally stated at 6%. Monthly installment payments, which include interest, began on February 2, 2021. As of March 31, 2024 and December 31, 2023, the principal balance was $236,554 and $398,533, respectively, and accrued interest payable as of March 31, 2024 and December 31, 2023 of $73,193 and $68,058, respectively.
(e)	On March 3, 2021, the Company received a loan from the U.S. Small Business Administration (“SBA”) in the amount of $67,900 with an interest rate of 3.75% per annum. The loan is due and payable thirty (30) years from the date of the note. Interest accrued as of March 31, 2024 and December 31, 2023 is $7,840 and $7,204, respectively.

XML

Convertible Notes

3 Months Ended

Mar. 31, 2024

Convertible Notes

Convertible Notes

9. Convertible Notes

On February 8, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $10,000 at a 6% interest rate per annum, maturing on February 7, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any part, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading price during the 5-trading day period ending on the conversion date per share. As of March 31, 2024 and December 31, 2023, the Company accrued $1,255 and $1,105, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 18,508 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

On February 26, 2021, Gladiator entered into a note agreement with Pink Holdings LLC. The Company received $25,000 at a 6% interest rate per annum, maturing on February 25, 2022. All principal and interest are due upon maturity. The issuer of the note has the option to convert any portion, or all of the outstanding interest or principal amount owed into fully paid and non-assessable shares of common stock of the Company at a stock price at the lower of 10% of the lowest trading day period ending on the conversion date per share. As of March 31, 2024 and December 31, 2023, the Company accrued $3,140 and $2,765, respectively, in interest related to this note. Due to the variable nature of the conversion feature, this note was determined to contain a derivative liability. It was valued using the Black-Scholes pricing model with the following inputs: 46,275 shares, stock price of $6.00, exercise price of $0.60, 0.1 year term, and volatility of 40.88%.

As of March 31, 2024, these notes have not been converted and are overdue.

XML

Stockholders Equity

3 Months Ended

Mar. 31, 2024

Stockholders Equity

Stockholders' Equity

10. Stockholders’ Equity

Common Stock

a. Authorized

The Company is authorized to issue 90,000,000 shares of common stock, each with a par value of $0.001.

b. Transactions during the three months ended March 31, 2024

On March 6, 2024, the Company cancelled 866,667 shares of common stock that was previously issued and re-issued the same shareholders a total of 368,967 in accordance with stated agreements.

There were no transactions during the three months ended March 31, 2023.

Preferred Stock

c. Authorized and voting rights

The Company is authorized to issue 2,000,000 shares of its series A preferred stock, each with a par value of $0.001. Each share of the series A preferred stock has the equivalent voting power of (30) thirty shares of the Company’s common stock. The series A preferred stock does not have any liquidation or dividend rights or preferences. On July 20, 2021 the Company converted 1,600,000 preferred shares held by a related party, in exchange for 750,000 shares of the Company’s common stock (the “July conversion”). The series A preferred stock does not have any native convertible rights, preferences, or other conversion terms, and the Company had not previously signed an agreement setting conversion terms for the July conversion. Therefore, the July conversion met the requirements under ASC 260 to be considered a preferred stock extinguishment for the purposes of calculating the company’s earnings per share available to common shareholders. There were no transactions during the three months ended March 31, 2024 and 2023.

Warrants

The following table summarizes the Company’s warrant activity:

	Number of Warrants		Weighted Average Exercise Price
Outstanding at December 31, 2023		1,000,000	$	3.50
Granted		-		-
Exercised		-		-
Expired/Cancelled		-		-
Outstanding at March 31, 2024		1,000,000	$	3.50
Exercisable at December 31, 2023		1,000,000	$	3.50
Exercisable at March 31, 2024		1,000,000	$	3.50

XML

Subsequent Events

3 Months Ended

Mar. 31, 2024

Subsequent Events

Subsequent Events

11. Subsequent Events

The Company evaluated subsequent events occurring from April 1, 2023 through June 6, 2024, the date in which the consolidated financial statements were available to be issued.

XML

Summary of Significant Accounting Policies (Policies)

3 Months Ended

Mar. 31, 2024

Summary of Significant Accounting Policies

Use of estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reporting amounts of assets and liabilities.

Estimates are used for, but not limited to, the accounting for inventories, impairment of long-term assets and derivatives.

It is reasonably possible that the estimate of the effect of a condition, situation, or set of circumstances that existing at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results of could differ significantly from those estimates.

Business Combinations

The Company accounts for all business combinations using the acquisition method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non- controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of assets and liabilities, or non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Results of operations of the acquired entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.

Cash

The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash and cash equivalents.

Concentration of Credit Risk

The Company maintains its cash accounts with financial institutions, where, at times, deposits exceed federal insurance limits of $250,000. The Company believes that no significant concentration of credit risk exists with respect to these cash balances due to its assessment of the credit worthiness and financial viability of the financial institutions.

Inventories

Inventories consist primarily of finished goods. Costs of finished goods inventories include all costs incurred to bring inventory to its current condition, which includes standard cost paid to suppliers, shipping costs, and other costs. The Company values its inventory using specific identification method of each inventory item. If the Company determines that the estimated net realizable value of its inventory is less than the carrying value of such inventory, it records a charge to cost of goods sold to reflect the lower of cost or net realizable value. If actual market conditions are less favorable than those projected by the Company, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. As of March 31, 2024 and December 31, 2023, the Company had no inventory on hand.

Accounts Receivable

Accounts receivables are generally recorded at the invoiced amounts, net of an allowance for expected losses. The Company evaluates the collectability of its trade accounts receivable based on a number of factors. In circumstances where the Company becomes aware of a specific customer’s inability to meet its financial obligations to the Company, a specific reserve for bad debts is estimated and recorded, which reduces the recognized receivable to the estimated amount the Company believes will ultimately be collected. In addition to specific customer identification of bad debts, bad debt charges are recorded based on the Company’s historical losses and an overall assessment of past due trade accounts receivable outstanding. The allowance for accounts receivable is established through a provision reducing the carrying value of receivables. At March 31, 2024 and December 31, 2023, the Company determined that no allowance was necessary.

Leases

The Company accounts for a contract as a lease when it has the right to direct the use of the asset for a period of time while obtaining substantially all of the asset’s economic benefits. The Company determines the initial classification and measurement of its right-of-use (“ROU”) assets and lease liabilities at the lease commencement date and thereafter if modified. ROU assets and liabilities are represented on the balance sheet at the present value of future minimum lease payments to be made over the lease term. Leases that are insignificant or with a 12-month term or less at inception are not recorded on the consolidated balance sheet and are expensed as incurred in the consolidated statements of operations. As of December 31, 2023, the Company leased real estate and office space (the “Saratoga Lease”) under non-cancelable operating lease agreements that qualified for ROU accounting treatment. As of March 31, 2023, the Company was in default for the Saratoga Lease and, subsequent to March 31, 2023, terminated the lease with the landlord in a settlement agreement. Commencing on February 1, 2023, the Company leased a second real estate and office space (the “Suite 200 Lease”) under non-cancelable operating lease agreement that qualified for ROU accounting treatment.

Property and equipment

The Company records depreciation when appropriate using the straight-line method over the estimated useful life of the assets. Property and equipment are stated at cost less accumulated depreciation. The estimated useful lives of the Company’s property and equipment by class are as follows:

Asset classes	Useful lives (in years)
Vehicles	5
Furniture and fixtures	7

Management regularly reviews property, equipment, and other long-lived assets for possible impairment. This review occurs annually or more frequently if events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. Based on management’s assessment, there were no indicators of impairment of the Company’s property and equipment as of March 31, 2024 or December 31, 2023.

Intangible Assets

Intangible assets are recorded at their estimated fair value at the date of acquisition and are allocated to the reporting units that are expected to receive the related benefits.

Convertible Debt and Derivative Liabilities

The convertible debt is convertible into shares of common stock at a conversion rate of 10% of the lowest trading price during the previous five trading days. The terms of the embedded conversion feature require embedded derivative instrument treatment and classification as a separate liability. The conversion feature and certain other features are considered embedded derivative instruments, such as a conversion reset provision, a penalty provision and redemption option, which are to be recorded at their fair value as its fair value can be separated from the convertible note and its conversion is independent of the underlying note. The Company records the resulting discount on debt related to the conversion features at initial transaction and amortizes the discount using the effective interest rate method over the life of the debt instruments. The conversion liability is then marked to market each reporting period with the resulting gains or losses shown in the consolidated statement of operations.

Revenue recognition

The Company recognizes revenue when it satisfies its performance obligations by transferring control of promised products or services to its customers, which occurs either at a point in time or over time, depending on when the customer obtains the ability to direct the use of and obtain substantially all of the remaining benefits from the products or services.

The Company determines revenue recognition through the following five steps:

(1)	Identify the contract with the customer,
(2)	identify the performance obligations in the contract,
(3)	determine the transaction price,
(4)	allocate the transaction price to the performance obligations in the contract; and
(5)	recognize revenue when, or as, the performance obligations are satisfied.

Net revenues from Gladiator primarily consist of sales of personal protective products, including armor, plates, helmets, shields, and accessories shipped directly to customers. All revenue transactions for Gladiator comprise a single performance obligation, which consists of the sale of products to customers either through wholesale, intermediary, or direct-to-consumer channels. The company satisfies the performance obligation and records revenues when transfer of control has passed to the customer, based on the terms of sale. In all of the Companies revenue channels, transfer of control takes place at the point of sale upon shipment to customer.

Net revenues from USS primarily consist of security services provided to large residential, industrial, construction and government clients. Contracts with customers contain no incentives or discounts that could cause revenue to be allocated or adjusted over time. The Company does offer discounts, but historically the discounts have been insignificant. The Company satisfies the performance obligation for the agreed-upon period of time and location and records revenues after completion. There are no services that would be considered fulfilled over an extended period of time and necessitate different accounting treatment.

Advertising Costs

Advertising costs are charged to selling, general, and administrative expenses. Advertising production costs are expensed the first time an advertisement related to such production costs is run. Media (television, print and radio) placement costs are expensed in the month during which the advertisement appears. Advertising expenses for the three months ended March 31, 2024 and 2023, were approximately $81,000 and $34,000, respectively.

Earnings per Share

Basic earnings per common share is computed by dividing net income (loss) available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted earnings per common share are computed by dividing net income (loss) available to common stockholders for the period by the diluted weighted average common shares outstanding during the period. Diluted earnings per share reflects the potential dilution from common shares issuable through stock options, restricted stock units and other equity awards. For the three months ended March 31, 2024 and 2023, the Company generated net losses, therefore applying applicable equity instruments for diluted earnings per share would have had an anti-dilutive effect.

Fair Value of Financial Instruments

The carrying amounts shown for the Company’s cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and notes and loans approximate fair value because of the short-term maturity of those instruments.

The Company groups its recurring, non-recurring and disclosure-only fair value measurements into the following levels when making fair value measurement disclosures:

Level 1 Inputs are unadjusted quoted prices in active markets for identical assets or liabilities.

Level 2 Inputs are quoted prices for similar assets or liabilities in an active market, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable and market-corroborated inputs which are derived principally from or corroborated by observable market data.

Level 3 Inputs are derived from valuation techniques in which one or more significant inputs or value drivers are unobservable.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The Company and its subsidiaries use, as appropriate, a market approach (generally, data from market transactions), an income approach (generally, present value techniques and option-pricing models), and / or a cost approach (generally, replacement cost) to measure the fair value of an asset or liability. These valuation approaches incorporate inputs such as observable, independent market data and/or unobservable data that management believes are predicated on the assumptions market participants would use to price an asset or liability. These inputs may incorporate, as applicable, certain risks such as nonperformance risk, which includes credit risk.

Income taxes

Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities at tax rates expected to be in effect when such assets or liabilities are realized or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date of a change in tax rates. Deferred income tax assets are reduced by valuation allowances when necessary. On March 31, 2024 and December 31, 2023, the Company had no material unrecognized tax benefits and no adjustments to liabilities or operations were required. The 2020 through 2023 tax years remain subject to examination by federal and most state tax authorities.

Commitments and Contingencies

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only be resolved when one or more future events occur or fail to occur. The Company assesses such contingencies related to legal proceedings that are pending against the Company or unasserted claims that may result in such proceedings. The Company evaluates the perceived merits of any legal proceedings, or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought therein.

If the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of liability can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is possible but cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and material, would be disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.

Non-controlling Interests

Non-controlling interests are classified in the accompanying consolidated balance sheet as a component of equity. The amounts of consolidated net income (loss) attributable to both the Company and the non-controlling interests are separately presented in the accompanying consolidated statements of operations.

XML

Summary of Significant Accounting Policies (Tables)

3 Months Ended

Mar. 31, 2024

Summary of Significant Accounting Policies

Summary of estimated useful lives of assets

Asset classes	Useful lives (in years)
Vehicles	5
Furniture and fixtures	7

XML

Intangible Assets (Tables)

3 Months Ended

Mar. 31, 2024

Intangible Assets

Summary of Intangible Assets

	March 31, 2024			December 31, 2023
Customer relationships	$	2,420,014		$	2,420,014
Supplier relationships		700,207			700,207
Employee expertise		1,719,807			1,719,807
Software development costs		99,609			99,609
Less: accumulated amortization and impairment loss		(2,851,363	)		(2,851,363	)
Net intangible assets	$	2,088,274		$	2,088,274

XML

Property and Equipment (Tables)

3 Months Ended

Mar. 31, 2024

Property and Equipment

Summary of Property and Equipment

	2024			2023
Furniture and fixtures	$	15,564		$	16,062
Vehicles		195,322			195,322
Less: accumulated amortization		(75,164	)		(52,241	)
Total property and equipment, net	$	135,722		$	159,142

XML

Lease Payable (Tables)

3 Months Ended

Mar. 31, 2024

Lease Payable

Summary of lease cost

	March 31, 2024			December 31, 2023
Weighted average remaining lease term (in years)		2.85			2.85
Weighted average discount rate		7.6	%		7.56	%

Summary of operating lease

	March 31, 2024		December 31, 2023
Operating Leases
ROU lease assets	$	319,204	$	346,986
Lease liabilities, short-term		223,179		81,805
Lease liabilities, long term		381,163		288,413

Summary of Future minimum lease payments

Fiscal Year	Operating Lease Payments
2024	$	63,968
2025		101,346
2026		103,661
2027		107,020
2028		66,791
Total minimum lease payments		442,786
Less: imputed interest		(89,143	)
Present value of future minimum lease payments		353,643
Less:  current lease liabilities		(83,950	)
Operating lease liabilities, non-current	$	269,693

XML

Accounts Payable and Accrued Expenses (Tables)

3 Months Ended

Mar. 31, 2024

Accounts Payable and Accrued Expenses

Summary of accounts payable and accrued expenses

	March 31, 2024		December 31, 2023
Accounts Payable	$	374,736	$	820,208
Credit card liability		69,382		50,040
Accrued interest		752,484		564,213
Taxes payable		39,949		20,755
	$	1,236,551	$	1,455,216

XML

Notes Payable current and noncurrent (Tables)

3 Months Ended

Mar. 31, 2024

Notes Payable current and noncurrent

Summary of outstanding notes payable

		2024		2023
Kapitus	(a)	$	122,973	$	122,973
Henry Sierra	(b)		148,946		148,946
Padilla	(c)		5,687		58,256
Clearview	(d)		-		316,363
Total notes payable outstanding		$	277,606	$	646,538
Notes payable, current portion			167,319		536,251
Notes payable, excluding current		$	110,287	$	110,287

XML

Loans current and noncurrent (Tables)

3 Months Ended

Mar. 31, 2024

Loans current and noncurrent

Summary of loans

		2024		2023
Quattro Capital	(a)	$	237,500	$	250,000
Merchant cash advances	(b)		18,019		36,000
Vehicle loans	(c)		60,759		76,309
Newtek	(d)		236,554		398,533
SBA Loan	(e)		67,800		67,800
Total loans outstanding		$	620,632	$	828,642
Loans, current portion			552,832		760,842
Loans, excluding current		$	67,800	$	67,800

XML

Stockholders equity (Tables)

3 Months Ended

Mar. 31, 2024

Stockholders equity (Tables)

Summary of warrants

	Number of Warrants		Weighted Average Exercise Price
Outstanding at December 31, 2023		1,000,000	$	3.50
Granted		-		-
Exercised		-		-
Expired/Cancelled		-		-
Outstanding at March 31, 2024		1,000,000	$	3.50
Exercisable at December 31, 2023		1,000,000	$	3.50
Exercisable at March 31, 2024		1,000,000	$	3.50

XML

Nature and Continuance of Operations (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	Dec. 13, 2023
Nature and Continuance of Operations
Net loss	$ 1,352,481	$ (1,192,552)
Accumulated deficit	$ (12,563,446)		$ (13,915,927)	$ (13,915,927)

XML

Summary of Significant Accounting Policies (Details)	3 Months Ended
	Mar. 31, 2024
Vehicles [Member]
Property and equipment useful lifes	5 years
Furniture and Fixtures [Member]
Property and equipment useful lifes	7 years

XML

Summary of Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Summary of Significant Accounting Policies
Cash FDIC Insured limit	$ 250,000
Advertising expense	$ 81,000	$ 34,000

XML

Intangible Assets (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Less: accumulated depreciation impairment loss	$ (2,851,363)	$ (2,851,363)
Intangible assets, net	2,088,274	2,088,274
Customer Relationships [Member]
Intangible assets, net	2,420,014	2,420,014
Supplier Relationships [Member]
Intangible assets, net	700,207	700,207
Employee expertise [Member]
Intangible assets, net	1,719,807	1,719,807
Software development costs [Member]
Intangible assets, net	$ 99,609	$ 99,609

XML

Intangible Assets (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Intangible Assets
Amortization expense	$ 0	$ 287,635
Less: impairment loss	$ 0	$ (911,467)

XML

Property and Equipment (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Less: accumulated amortization	$ (75,164)	$ (52,241)
Total property and equipment, net	135,722	159,142
Vehicles [Member]
Property and Equipment	195,322	195,322
Furniture and Fixtures [Member]
Property and Equipment	$ 15,564	$ 16,062

XML

Property and Equipment (Details Narrative) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Property and Equipment
Depreciation expense	$ 22,923	$ 31,548

XML

Lease Payable (Details)	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Lease Payable
Weighted average remaining lease term (in years)	2 years 10 months 6 days	2 years 10 months 6 days
Weighted average discount rate	7.60%	7.56%

XML

Lease Payable (Details 1) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Lease Payable
ROU lease assets	$ 319,204	$ 346,986
Lease liabilities, short-term	223,179	81,805
Lease liabilities, long-term	$ 381,163	$ 288,413

XML

Lease Payable (Details 2) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Lease Payable
2024	$ 63,968
2025	101,346
2026	103,661
2027	107,020
2028	66,791
Total minimum lease payments	442,786
Less: imputed interest	(89,143)
Present value of future minimum lease payments	353,643
Less: current lease liabilities	(83,950)
Operating lease liabilities, non-current	$ 269,693	$ 288,413

XML

Lease Payable (Details Narrative) - USD ($)	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2020
Lease Payable
Leases monthly payment	$ 7,943	$ 8,819
Straight-line rent per month		$ 9,522
Lease term	the Company entered a new lease for its headquarters office, (the “Suite 200 Lease”) for a 60 month lease with an expiration date of January 31, 2028	lease is for a 48.5-month term, with an original expiration date of July 31, 2024

XML

Accounts Payable and Accrued Expenses (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Accounts Payable and Accrued Expenses
Accounts payable	$ 374,736	$ 820,208
Credit card liability	69,382	50,040
Accrued interest	752,484	564,213
Taxes payable	39,949	20,755
Accounts Payable and Accrued Expenses	$ 1,236,551	$ 1,455,216

XML

Notes Payable current and noncurrent (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Notes payable outstanding	$ 277,606	$ 646,538
Notes payable, current portion	167,319	536,251
Notes payable, excluding current	110,287	110,287
Kapitus [Member]
Notes payable outstanding	122,973	122,973
Henry Sierra [Member]
Notes payable outstanding	148,946	148,946
Padilla [Member]
Notes payable outstanding	5,687	58,256
Clearview [Member]
Notes payable outstanding	$ 0	$ 316,363

XML

Notes Payable current and noncurrent (Details Narrative) - USD ($)						1 Months Ended				3 Months Ended		12 Months Ended
	Oct. 06, 2023	Aug. 04, 2023	Dec. 09, 2022	Mar. 03, 2021	Nov. 04, 2020	Sep. 15, 2022	Nov. 18, 2021	Sep. 23, 2021	Aug. 20, 2021	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Interest rate				3.75%
Interest expense										$ 160,067	$ 183,745
Maturity period				30 years
Weekly installments payments										405,964	$ 371,913
USS [Member]
Repurchase common stock shares								100
Description of repurchase amount								The repurchase amount was reduced by $405,545 as a result of distributions to Mr. Sierra from the Company. The remaining value of $231,955 is to be repaid through the promissory note
Promissory note issued								$ 637,500
Maturity period								4 years
Weekly installments payments							$ 2,600
Note discounted prior to acquisition								6.00%
Fair value adjusted								$ 182,773
Outstanding principal amount										148,946		$ 148,946
USS [Member] | October 6, 2023 [Member]
Promissory note issued	$ 100,000
Outstanding principal amount										5,687		58,256
Origination fee	$ 30,000
USS [Member] | August 4, 2023 [Member]
Promissory note issued		$ 400,000
Outstanding principal amount												318,363
Origination fee		$ 180,000
Gladiator [Member]
Interest rate					45.60%
Interest expense										565,625
Preoceeds from notes					$ 69,800
Interest paid					$ 22,336
Maturity period			60 days		15 months
Weekly installments payments					$ 1,419
Gladiator [Member] | August 20, 2021 [Member]
Interest rate									46.50%
Preoceeds from notes									$ 25,500
Interest paid									$ 8,205
Maturity period									15 months
Weekly installments payments									$ 519
Gladiator [Member] | September 15, 2022 [Member]
Interest rate						24.00%
Interest expense												18,018
Accrued interest payable										$ 36,893		$ 29,514
Preoceeds from notes						$ 150,000
Interest paid						$ 45,000
Maturity period						15 months
Weekly installments payments						$ 3,003

XML

Loans current and noncurrent (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Total loans outstanding	$ 620,632	$ 828,642
Loans, current portion	552,832	760,842
Loans, excluding current	67,800	67,800
Quattro Capital [Member]
Total loans outstanding	237,500	250,000
Merchant Cash Advances [Member]
Total loans outstanding	18,019	36,000
Vehicle Loans [Member]
Total loans outstanding	60,759	76,309
Newtek [Member]
Total loans outstanding	236,554	398,533
SBA Loan [Member]
Total loans outstanding	$ 67,800	$ 67,800

XML

Loans current and noncurrent (Details Narrative) - USD ($)				1 Months Ended						3 Months Ended
	Dec. 09, 2022	Mar. 03, 2021	Nov. 04, 2020	Sep. 23, 2022	Sep. 16, 2022	Dec. 28, 2021	Nov. 18, 2021	Sep. 23, 2021	Dec. 30, 2020	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	Sep. 30, 2022
Preoceeds from loans		$ 67,900								$ 0	$ 355,480
Accrued interest										7,840		$ 7,204
Interest rate		3.75%
Interest payable										160,067	183,745
Maturity period		30 years
Per day installments payments										405,964	$ 371,913
USS [Member]
Preoceeds from loans							$ 180,000
Fees of ACH paid							20,000
Purchased receivables by PBF							300,000
Maturity period								4 years
Outstanding principal amount										148,946		148,946
Per day installments payments							$ 2,600
December 28, 2021 [Member] | USS [Member]
Preoceeds from loans						$ 180,000
Fees of ACH paid						20,000
Purchased receivables by PBF						300,000
Per day installments payments						$ 5,000
December 30, 2020 [Member] | USS [Member]
Preoceeds from loans									$ 466,000
Accrued interest										73,193		68,058
Interest rate									6.00%
Description of loan agreement									The U.S. Small Business Administration (“SBA”) agreed to guarantee up to 75% of the NewTek loan principal in exchange for a guaranty fee of $10,485. Under the terms of the NewTek loan, the interest rate is the prime rate, plus 2.75% and may be adjusted every change period (every quarter)
Outstanding principal amount										236,554		398,533
Gladiator [Member]
Preoceeds from loans	$ 250,000
Interest rate			45.60%
Description of interest and interest rate	The interest will accrue at a non-compounding rate of 25% of the total loan value upon maturity (or $62,500). Penalty interest of $1,200 will accrue daily after the maturity date until the full value of the loan is paid
Fees of escrow agent	$ 6,000
Fees of brokers	$ 6,500
Interest payable										565,625
Maturity period	60 days		15 months
Per day installments payments			$ 1,419
Gladiator [Member] | September 16, 2022 [Member]
Preoceeds from loans					$ 145,500
Fees of ACH paid					4,500
Purchased receivables by PBF					202,500
Remeaning loan amount										18,019		36,000
Per day installments payments					$ 6,328
Vehicle Loans [Member] | USS [Member]
Per day installments payments				$ 4,923
Outstanding liability										$ 60,759		$ 103,197	$ 140,300
Vehicle Loans [Member] | USS [Member] | Minimum [Member]
Interest rate				0.00%
Maturity period				1 year
Per day installments payments				$ 98
Vehicle Loans [Member] | USS [Member] | Maximum [Member]
Interest rate				12.60%
Maturity period				6 years
Per day installments payments				$ 695

XML

Convertible Note Payable (Details Narrative) - USD ($)		1 Months Ended	3 Months Ended
	Feb. 08, 2021	Feb. 26, 2021	Mar. 31, 2024	Mar. 31, 2023	Feb. 27, 2021
Black-Scholes pricing mode			866,667
Convertible Notes [Member]
Maturity	February 7, 2022
Interest rate	6.00%
Black-Scholes pricing mode	18,508
Stock price	$ 6.00
Covertible year term	1 month 6 days
Volatility rate	40.88%
Exercise price	$ 0.60
Accrued interest payable and interest expense			$ 1,255	$ 1,105
Notes Payable	$ 10,000
Convertible Notes One [Member]
Maturity		February 25, 2022
Interest rate		6.00%
Black-Scholes pricing mode		46,275
Stock price					$ 6.00
Covertible year term		1 month 6 days
Volatility rate		40.88%
Exercise price					$ 0.60
Accrued interest payable and interest expense			$ 3,140	$ 2,765
Notes Payable		$ 25,000

XML

Stockholders Equity (Details) - $ / shares	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Stockholders Equity
Number of warrants outstanding, Beg	1,000,000
Number of warrants outstanding, End	1,000,000	1,000,000
Number of warrants Exercisable	1,000,000	1,000,000
Weighted Average Exercise Price Outstanding, Beg	$ 3.50
Weighted Average Exercise Price Granted	0
Weighted Average Exercise Price Exercised	0
Weighted Average Exercise Price Expired/Cancelled	0
Weighted Average Exercise Price Exercisable	3.50	$ 3.50
Weighted Average Exercise Price Outstanding, End	$ 3.50	$ 3.50

XML

Stockholders Equity (Details Narrative) - $ / shares	3 Months Ended
	Mar. 31, 2024	Dec. 31, 2023	Jul. 20, 2021
Shares cancelled	866,667
Shares re-issued	368,967
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	90,000,000	90,000,000
Series A Preferred Stock
Preferred stock, shares authorized	2,000,000	2,000,000
Preferred shares			1,600,000
Preferred Stock, par value	$ 0.001