v3.26.1
CONVERTIBLE NOTE PAYABLE AND NOTES PAYABLE
3 Months Ended
Mar. 31, 2026
Debt Disclosure [Abstract]  
CONVERTIBLE NOTE PAYABLE AND NOTES PAYABLE

NOTE 6 – CONVERTIBLE NOTE PAYABLE AND NOTES PAYABLE

 

Convertible Note Payable

 

On April 1, 2018, the Company assumed a convertible promissory note in connection with the reverse acquisition. The Company received total funding of $106,092 as of December 31, 2018. The note had fees of $53,046 which were recorded as a discount to the convertible promissory note and are being amortized over the life of the loan using the effective interest method. The maturity of the note is March 5, 2023. On March 5, 2023, the note was extended to September 5, 2023, and since then has been continuously extended. Subsequent to December 31, 2025, the note was extended to October 31, 2026.

 

The note is convertible into common stock at a price of 35% of the lowest three trading prices during the ten days prior to conversion or 35% of an estimated fair value if not traded. As of March 31, 2026 and December 31, 2025, the convertible debt was convertible into 21,430,446 and 7,381,169 common shares, respectively.

 

As of March 31, 2026 and December 31, 2025, the note balance was $106,092 with accrued interest of $111,177 and $108,852, respectively.

 

Derivative liabilities

 

The conversion features embedded in the convertible notes were evaluated to determine if such conversion feature should be bifurcated from its host instrument and accounted for as a freestanding derivative. In the convertible notes with variable conversion terms, the conversion feature was accounted for as a derivative liability. The derivatives associated with the term convertible notes were recognized as a discount to the debt instrument and the discount is amortized over the expected life of the notes with any excess of the derivative value over the note payable value recognized as additional interest expense at the issuance date.

 

The following table presents information about the Company’s liabilities measured at fair value on a recurring basis and the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of March 31, 2026, and December 31, 2025:

 

               Fair value at 
   Level 1   Level 2   Level 3   March 31, 2026 
Liabilities:                    
Derivative liabilities  $-   $-   $204,428   $204,428 

 

               Fair value at 
   Level 1   Level 2   Level 3   December 31, 2025 
Liabilities:                    
Derivative liabilities  $-   $-   $251,792   $251,792 

 

 

As of March 31, 2026 and December 31, 2025, the derivative liability was calculated using the Black-Scholes method over the expected terms of the convertible debt and the following assumptions: volatility of 110% and 102%, exercise price of $0.0101 and $0.0144, and risk-free rate of 3.72% and 3.59%, respectively. Included in Derivative Loss in the accompanying consolidated statements of operations is expense arising from the gain on change in fair value of the derivatives of $47,364 and loss on change in fair value of $3,339 during the three months ended March 31, 2026 and 2025, respectively.

 

Fair value at December 31, 2025  $251,792 
Gain on change in fair value of derivative liabilities   (47,364)
Fair value at March 31, 2026  $204,428 

 

Notes Payable

 

On October 25, 2022, the Company entered into a secured promissory note in the amount up of $4,618,960. The note is secured by the deed of trust on the property and bears interest at 5.5% and is due on October 25, 2032. On October 25, 2027, the rate shall be adjusted to the daily rate reported in the Credit Markets section (or similar section) of The Wall Street Journal as the U.S. “Prime Rate” (“Index”), as announced from time to time, without notice to Maker, plus one percent (1.00%) (the sum being the “Adjusted Rate”); provided that in no event shall the Rate or Adjusted Rate exceed the lesser of eighteen percent (18%) per annum or the maximum rate permitted under applicable law. Monthly payments of accrued and unpaid interest shall commence on November 25, 2022, and continue on the same date of each succeeding calendar month through and including April 25, 2024. Thereafter, monthly principal and interest (“Payments”) in the amount of $26,459 will be paid, which is the amount necessary to amortize the stated principal balance. The Company recorded $94,072 of loan cost as a debt discount and will be amortized over the life of the note. During the three months ended March 31, 2026, the Company repaid $13,800 of principal related to this note. During the three months ended March 31, 2026, the Company capitalized $2,318 of loan costs and $65,576 of interest related to this note. As of March 31, 2026, the loan balance was $4,496,114, net of $61,805 of debt discount. As of December 31, 2025, the loan balance was $4,507,597, net of $64,123 of debt discount.

 

On March 27, 2025, the Company entered into a secured promissory note in the amount up of $1,500,000. The note is secured by the deed of trust on the property and bears interest at 8.5% and is due on March 27, 2032. On March 27, 2030, the rate shall be adjusted to the daily rate reported in the Credit Markets section (or similar section) of The Wall Street Journal as the U.S. “Prime Rate” (“Index”), as announced from time to time, without notice to Maker, plus one percent (1.00%) (the sum being the “Adjusted Rate”); provided that in no event shall the Rate or Adjusted Rate exceed the lesser of eighteen percent (18%) per annum or the maximum rate permitted under applicable law. Monthly payments of accrued and unpaid interest shall commence on April 27, 2025, and continue on the same date of each succeeding calendar month through and including March 27, 2032. The Company recorded $76,990 of loan cost as a debt discount and will be amortized over the life of the note. During the three months ended March 31, 2026, the Company repaid $10,177 of principal related to this note. During the three months ended March 31, 2026, the Company capitalized $2,500 of loan costs and $21,562 of interest related to this note. As of March 31, 2026, the loan balance was $1,400,275, net of $66,738 of debt discount. As of December 31, 2025, the loan balance was $1,407,951, net of $69,238 of debt discount.

 

As of March 31, 2026, the secured notes payable balance was $5,896,389, consisting of long term notes payable of $5,896,389 and current portion of notes payable of $0. As of December 31, 2025, the secured notes payable balance was $5,915,548, consisting of long term notes payable of $5,915,148 and current portion of notes payable of $0.