0001709542 true 2023 Q3 --12-31 revised for xbrl 0001709542 2023-01-01 2023-09-30 0001709542 2023-11-14 0001709542 2023-09-30 0001709542 2022-12-31 0001709542 us-gaap:SeriesAPreferredStockMember 2023-09-30 0001709542 us-gaap:SeriesAPreferredStockMember 2022-12-31 0001709542 2023-07-01 2023-09-30 0001709542 2022-07-01 2022-09-30 0001709542 2022-01-01 2022-09-30 0001709542 us-gaap:PreferredStockMember 2022-12-31 0001709542 us-gaap:CommonStockMember 2022-12-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001709542 us-gaap:RetainedEarningsMember 2022-12-31 0001709542 us-gaap:PreferredStockMember 2023-03-31 0001709542 us-gaap:CommonStockMember 2023-03-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001709542 us-gaap:RetainedEarningsMember 2023-03-31 0001709542 2023-03-31 0001709542 us-gaap:PreferredStockMember 2023-06-30 0001709542 us-gaap:CommonStockMember 2023-06-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001709542 us-gaap:RetainedEarningsMember 2023-06-30 0001709542 2023-06-30 0001709542 us-gaap:PreferredStockMember 2021-12-31 0001709542 us-gaap:CommonStockMember 2021-12-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001709542 us-gaap:RetainedEarningsMember 2021-12-31 0001709542 2021-12-31 0001709542 us-gaap:PreferredStockMember 2022-03-31 0001709542 us-gaap:CommonStockMember 2022-03-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001709542 us-gaap:RetainedEarningsMember 2022-03-31 0001709542 2022-03-31 0001709542 us-gaap:PreferredStockMember 2022-06-30 0001709542 us-gaap:CommonStockMember 2022-06-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001709542 us-gaap:RetainedEarningsMember 2022-06-30 0001709542 2022-06-30 0001709542 us-gaap:PreferredStockMember 2023-01-01 2023-03-31 0001709542 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001709542 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001709542 2023-01-01 2023-03-31 0001709542 us-gaap:PreferredStockMember 2023-04-01 2023-06-30 0001709542 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001709542 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001709542 2023-04-01 2023-06-30 0001709542 us-gaap:PreferredStockMember 2023-07-01 2023-09-30 0001709542 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0001709542 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001709542 us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0001709542 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001709542 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001709542 2022-01-01 2022-03-31 0001709542 us-gaap:PreferredStockMember 2022-04-01 2022-06-30 0001709542 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0001709542 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0001709542 2022-04-01 2022-06-30 0001709542 us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001709542 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001709542 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001709542 us-gaap:PreferredStockMember 2023-09-30 0001709542 us-gaap:CommonStockMember 2023-09-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0001709542 us-gaap:RetainedEarningsMember 2023-09-30 0001709542 us-gaap:PreferredStockMember 2022-09-30 0001709542 us-gaap:CommonStockMember 2022-09-30 0001709542 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001709542 us-gaap:RetainedEarningsMember 2022-09-30 0001709542 2022-09-30 0001709542 XESP:ThirdParty1Member 2022-05-19 0001709542 XESP:ThirdParty1Member 2022-05-18 2022-05-19 0001709542 XESP:ThirdParty1Member 2023-09-30 0001709542 XESP:ThirdParty2Member 2022-05-20 0001709542 XESP:ThirdParty2Member 2022-05-16 2022-05-20 0001709542 XESP:ThirdParty2Member 2023-09-30 0001709542 XESP:ThirdParty3Member 2022-06-10 0001709542 XESP:ThirdParty3Member 2022-06-01 2022-06-10 0001709542 XESP:ThirdParty3Member 2023-09-30 0001709542 XESP:ThirdParty4Member 2022-10-18 0001709542 XESP:ThirdParty4Member 2022-10-17 2022-10-18 0001709542 XESP:ThirdParty4Member 2023-09-30 0001709542 XESP:ThirdParty5Member 2023-01-06 0001709542 XESP:ThirdParty5Member 2023-01-01 2023-01-06 0001709542 XESP:ThirdParty5Member 2023-09-30 0001709542 XESP:ThirdParty6Member 2023-03-13 0001709542 XESP:ThirdParty6Member 2023-03-01 2023-03-13 0001709542 XESP:ThirdParty6Member 2023-09-30 0001709542 XESP:ThirdParty7Member 2023-05-11 0001709542 XESP:ThirdParty7Member 2023-05-01 2023-05-11 0001709542 XESP:ThirdParty7Member 2023-09-30 0001709542 XESP:ThirdParty8Member 2023-05-15 0001709542 XESP:ThirdParty8Member 2023-05-01 2023-05-15 0001709542 XESP:ThirdParty8Member 2023-09-30 0001709542 XESP:ThirdParty9Member 2023-09-01 0001709542 XESP:ThirdParty9Member 2023-08-30 2023-09-01 0001709542 XESP:ThirdParty9Member 2023-09-30 0001709542 XESP:ThirdParty10Member 2023-09-06 0001709542 XESP:ThirdParty10Member 2023-09-05 2023-09-06 0001709542 XESP:ThirdParty10Member 2023-09-30 0001709542 XESP:ThirdParty11Member 2023-09-15 0001709542 XESP:ThirdParty11Member 2023-09-14 2023-09-15 0001709542 XESP:ThirdParty11Member 2023-09-30 0001709542 XESP:Forty7SelectHoldingsLLCMember 2023-09-30 0001709542 XESP:Forty7SelectHoldingsLLCMember 2023-01-10 0001709542 XESP:Forty7SelectHoldingsLLCMember 2023-01-01 2023-01-10 0001709542 XESP:ThomasSpruceMember 2022-01-01 2022-03-31 0001709542 XESP:GregShockeyMember 2022-04-11 2022-04-12 0001709542 XESP:DanijellaDragasMember 2022-04-11 2022-04-12 0001709542 XESP:ThomasSpruceMember 2022-05-26 2022-05-27 0001709542 XESP:JimKelloggMember 2022-11-15 2022-11-16 0001709542 XESP:GregShockeyMember 2023-01-30 2023-02-01 0001709542 XESP:PeterHagerMember 2023-01-30 2023-02-01 0001709542 XESP:ThomasSpruceMember 2023-01-30 2023-02-01 0001709542 XESP:JonathanSweetserMember 2023-09-27 2023-09-28 0001709542 XESP:HeatherRawlsMember 2023-09-27 2023-09-28 0001709542 XESP:OptionsIssuedFeb2023Member 2023-01-01 2023-09-30 0001709542 XESP:OptionsIssuedSept2023Member 2023-01-01 2023-09-30 0001709542 XESP:OptionsIssuedNov2022Member 2023-01-01 2023-09-30 0001709542 XESP:OptionsIssuedFeb2023Member 2023-02-01 0001709542 XESP:OptionsIssuedFeb2023Member 2023-01-30 2023-02-01 0001709542 XESP:OptionsIssuedSept2023Member 2023-09-28 0001709542 XESP:OptionsIssuedSept2023Member 2023-09-27 2023-09-28 0001709542 XESP:OptionsIssuedNov2022Member 2023-09-30 0001709542 XESP:OptionsIssuedNov2022Member 2023-07-01 2023-09-30 0001709542 2022-01-01 2022-12-31 0001709542 us-gaap:WarrantMember 2023-09-30 0001709542 XESP:SpruceEmploymentAgreementAndGrantMember us-gaap:EmployeeStockOptionMember us-gaap:SubsequentEventMember 2023-10-11 2023-10-12 0001709542 XESP:KelloggEmploymentAgreementAndGrantMember us-gaap:EmployeeStockOptionMember us-gaap:SubsequentEventMember 2023-10-11 2023-10-12 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

Table of Contents

 

 

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q/A

 

x   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2023

 

¨   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission file number:  000-55809

 

ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   82-1873116
(State or Other Jurisdiction of Incorporation or
Organization)
  (I.R.S. Employer Identification No.)
     

400 1ST AVE N., STE. 100

MINNEAPOLIS MN 55401

  55401
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (833) 991-0800

 

Securities registered pursuant to Section 12(b) of the Act: None.

 

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 x    No ¨

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).

Yes x     No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a 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 x Smaller Reporting Company x
    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(1) of the Exchange Act. ¨

 

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ¨    No x

  

As of November 14, 2023, the Company had 25,476,001 shares of its common stock, par value $.0001 per share, issued and outstanding.

 

 

 

  

 

 

EXPLANATORY NOTE

 

This Amendment No. 1 to the Quarterly Report on Form 10-Q is being filed solely to furnish the Interactive Data files as Exhibit 101, in accordance with Rule 405 of Regulation S-T. No other changes have been made to the Form 10-Q, as originally filed on November 14, 2023.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

TABLE OF CONTENTS

 

PART I    
     
Item 1. Condensed Unaudited Financial Statements 3
     
  Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022 3
     
  Statements of Operations for the three and nine months ended September 30, 2023 and 2022 (unaudited) 4
     
  Statements of Changes in Stockholders’ Deficit for the three and nine months ended September 30, 2023 and 2022 (unaudited) 5
     
  Statements of Cash Flows for the nine months ended September 30, 2023 and 2022 (unaudited) 6
     
  Notes to Financial Statements (unaudited) 7
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 15
     
Item 3. Quantitative and Qualitative Disclosures About Market Risk 19
     
Item 4. Controls and Procedures 19
     
PART II    
     
Item 1. Legal Proceedings 20
     
Item 1A. Risk Factors 20
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 20
     
Item 3. Defaults Upon Senior Securities 21
     
Item 4. Mining Safety Disclosures 21
     
Item 5. Other Information 21
     
Item 6. Exhibits 21
     
  Signatures 22

 

 

 

 

 

 2 

 

 

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.

BALANCE SHEETS

 

 

           
   September 30,
2023
   December 31,
2022
 
   (Unaudited)     
ASSETS          
Current assets:          
Cash  $77,667   $17,139 
           
Total assets  $77,667   $17,139 
           
LIABILITIES AND STOCKHOLDERS’ DEFICIT          
Current liabilities:          
Accounts payable and accruals  $60,245   $49,680 
Loans payable   229,630    52,630 
Due to a related party   24,450    50,268 
Total current liabilities   314,325    152,578 
           
Commitments and contingencies        
           
Stockholders’ Deficit:          
Preferred stock, $0.0001 par value 19,999,000 shares authorized; no shares issued and outstanding        
Series A Preferred stock, $0.0001 par value 1,000 shares authorized; 1,000 shares issued and outstanding        
Common Stock, $0.0001 par value, 100,000,000 shares authorized; 25,476,001 and 21,416,001 shares issued and outstanding, respectively   2,548    2,142 
Additional paid in capital   6,899,298    6,224,900 
Accumulated deficit   (7,138,504)   (6,362,481)
Total Stockholders’ deficit   (236,658)   (135,439)
           
Total Liabilities and Stockholders’ Deficit  $77,667   $17,139 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 

 

 

 

 3 

 

 

ELECTRONIC SERVITOR PUBLICATION NETWORK INC.

STATEMENTS OF OPERATIONS

(Unaudited)

 

 

                     
   For the Three Months Ended
September 30,
  For the Nine Months Ended
September 30,
   2023   2022   2023   2022 
Revenue  $22,500   $   $45,000   $ 
                     
Operating expenses:                    
General and administrative   312,045    1,304    354,999    14,851 
Professional fees   14,500    12,000    64,021    61,000 
Stock based compensation   99,054    71,123    390,604    273,422 
Total operating expenses   425,599    84,427    809,624    349,273 
                     
Loss from operations   (403,099)   (84,427)   (764,624)   (349,273)
                     
Other expense:                    
Interest expense   (4,739)   (1,823)   (11,399)   (3,261)
Total other expense   (4,739)   (1,823)   (11,399)   (3,261)
                     
Loss before provision for income taxes   (407,838)   (86,250)   (776,023)   (352,534)
Provision for income taxes                
                     
Net loss  $(407,838)  $(86,250)  $(776,023)  $(352,534)
                     
Loss per share, basic and diluted  $(0.02)  $(0.00)  $(0.03)  $(0.02)
                     
Weighted average shares outstanding, basic
and diluted
   21,463,223    21,416,001    21,458,714    21,416,001 

 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 

 

 

 

 

 4 

 

 

ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.

STATEMENTS OF CHANGES OF STOCKHOLDERS’ DEFICIT

For the Three and Nine Months Ended September 30, 2023 and 2022

(Unaudited)

 

 

 

                                    
                   Additional       Total 
   Preferred Stock   Common Stock   Paid-in   Accumulated   Stockholders' 
   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balance, December 31, 2022   1,000   $    21,416,001   $2,142   $6,224,900   $(6,362,481)  $(135,439)
Stock option expense                   219,155        219,155 
Net loss                       (267,329)   (267,329)
Balance, March 31, 2023   1,000        21,416,001    2,142    6,444,055    (6,629,810)   (183,613)
Stock option expense                   72,395        72,395 
Net loss                       (100,856)   (100,856)
Balance, June 30, 2023   1,000        21,416,001    2,142    6,516,450    (6,730,666)   (212,074)
Shares issued for services           4,060,000    406    283,794        284,200 
Stock option expense                   99,054        99,054 
Net loss                       (407,838)   (407,838)
Balance, September 30, 2023   1,000   $    25,476,001   $2,548   $6,899,298   $(7,138,504)  $(236,658)

 

 

                   Additional       Total 
   Preferred Stock   Common Stock   Paid-in   Accumulated   Stockholders' 
   Shares   Amount   Shares   Amount   Capital   Deficit   Deficit 
Balance, December 31, 2021   1,000   $    21,416,001   $2,143   $5,876,611   $(5,915,232)  $(36,478)
Warrant expense                   97,435        97,435 
Net loss                       (124,094)   (124,094)
Balance, March 31, 2022   1,000        21,416,001    2,143    5,974,046    (6,039,326)   (63,137)
Stock option expense                   104,864        104,864 
Net loss                       (142,190)   (142,190)
Balance, June 30, 2022   1,000        21,416,001    2,143    6,078,910    (6,181,516)   (100,463)
Stock option expense                   71,123        71,123 
Net loss                       (86,250)   (86,250)
Balance, September 30, 2022   1,000   $    21,416,001   $2,143   $6,150,033   $(6,267,766)  $(115,590)

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 

 

 

 

 

 

 

 

 5 

 

 

ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.

STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

           
   For the Nine Months Ended
September 30,
 
   2023   2022 
Cash flows from operating activities:          
Net loss  $(776,023)  $(352,534)
Adjustments to reconcile net loss to net cash used in operating activities:          
Stock based compensation   674,804    273,422 
Changes in Operating Assets and Liabilities:          
Accounts payable and accruals   10,565    32,408 
Net cash used by operating activities   (90,654)   (46,704)
           
Cash flows from Investing activities:        
           
Cash flows from Financing activities:          
Proceeds from loans - related party   17,200    27,643 
Proceeds from loans payable   177,000    27,630 
Repayment of loans - related party   (43,018)    
Net cash provided by financing activities   151,182    55,273 
           
Net change in cash   60,528    8,569 
Cash, beginning of period   17,139     
Cash, end of period  $77,667   $8,569 
           
Cash Paid For:          
Cash paid for interest  $   $ 
Cash paid for taxes  $   $ 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 

 

 

 

 

 6 

 

 

ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.

NOTES TO UNAUDITED FINANCIAL STATEMENTS

SEPTEMBER 30, 2023

 

 

NOTE 1 - DESCRIPTION OF BUSINESS AND HISTORY

 

Description of business

 

The Company was originally incorporated on May 17, 2017, under the laws of the State of Delaware to engage in any lawful corporate undertaking, including, but not limited to, selected mergers and acquisitions. On May 23, 2018, the Certificate of Incorporation of the Company was amended to effect a change in the Company’s name from “Iris Grove Acquisition Corporation” to “CannAssist International Corporation”. On September 28, 2021, the Certificate of Incorporation of the Company was amended a second time to effect a change in the Company’s name from “CannAssist International Corporation” to the name “Electronic Servitor Publication Network, Inc.” The Company’s common stock trades on the OTCQB Venture Market under the stock ticker symbol “XESP,” previously from “CNSC,” effective January 26, 2022. The Company's corporate office is located at 400 1ST Ave N., Ste. 100, Minneapolis, MN 55401. The URL of the Company’s website is https://www.xespn.com.

 

The Company’s business focuses on driving growth for brands through effective digital interactions within current and new communities. The Company’s licensed proprietary technology, the Digital Engagement Engine, utilizes a combination of automation, unique data management, and a modern workflow built on a microservices architecture to achieve greater reach and lift for content providers.

 

On July 1, 2021, and effective on October 9, 2021, Mark Palumbo, a former officer and director of the Company, and Forty 7 Select Holdings LLC, an entity controlled by Greg Shockey (who was an existing shareholder of the Company), entered into an agreement pursuant to which Mark Palumbo transferred all of his 1,000 shares of Series A Preferred Stock (representing 100% of the Company’s issued and outstanding Series A Preferred Stock), of the Company to Forty 7 Select Holdings LLC in a private transaction. The Series A Preferred Stock provides the holder thereof the right to vote 60% of the Company’s voting shares on any and all shareholder matters and thereby constituted a change of control of the Company. Further, Mark Palumbo contributed 7,500,000 shares of common stock held by him to the treasury of the Company for cancellation at no cost (the “Contribution”).

 

On July 23, 2021, the Company entered into a Technology License Agreement with Phitech Management, LLC, an entity controlled by Peter Hager (“Licensor”), to use, market, promote and distribute certain technology relating to content provisioning including the related patent applications, trade-secrets and associated knowhow, including methods, techniques, specifications, procedures, information, systems, knowledge and business processes required to practice and carry on business in the field of data collection, security and management (the “Technology”). The initial term of the License is 10-years (the “Initial Term”) and shall automatically be renewed for successive 1-year terms (each, a “Renewal Term”) unless the Company elects to terminate the License by giving 30 days’ written notice prior to commencement of a Renewal Term. In exchange for the License of the Technology, the Company issues to the Licensor 10,000,000 restricted shares of its common stock (which is an amount equal to $2,500,000 divided by $0.25, which was the closing market price of the Company’s common stock on the trading day prior to the effective date of the License Agreement). On October 9, 2021, at the Closing of the Technology License Agreement, the Company received the License to the Technology and issued Licensor 10,000,000 restricted shares of the Company’s common stock, at a cost basis of $0.25 per share.

 

 

 

 

 7 

 

 

On July 23, 2021, the Company and Mark Palumbo entered into an agreement (the “Spin-Off Agreement”) whereby, at the Closing, the Company shall transfer 100% of the issued and outstanding membership units of Xceptor LLC, an entity that was a wholly-owned subsidiary of the Company, to Mark Palumbo (along with the assets and liabilities associated with the prior business) for nominal consideration as a condition of the Change-in-Control (the “Spin-Off”). Furthermore, at the Closing, that certain Technology License Agreement entered into by and between the Company and Mark Palumbo dated April 29, 2019 (the “Palumbo License Agreement”) shall be terminated and the Company shall assign all rights to the underlying Intellectual Property (as defined in the Palumbo License Agreement) to Mark Palumbo. On October 9, 2021, at the Closing of the Spin-Off Agreement, the Company transferred 100% of the issued and outstanding membership units of Xceptor LLC to Mark Palumbo (along with the assets and liabilities associated with the prior business) in exchange for nominal consideration, and the Palumbo License Agreement was terminated.

 

As a result of the transactions described above, the Company is strategically aligning its business to support its mission in becoming the premier content management and distribution platform for content providers in the global markets through the Company’s continued development and acquisitions of publication and monetization products, services, and technologies.

 

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

The Company’s unaudited financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and reflect all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial position, results of operations and cash flows of the Company as of and for the period ending September 30, 2023 and not necessarily indicative of the results to be expected for the full year ending December 31, 2023. These unaudited financial statements should be read in conjunction with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

 

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Concentrations of Credit Risk

We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount (“FDIC”).

 

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents for the periods ended September 30, 2023 and December 31, 2022.

 

Recently issued accounting pronouncements

The Company has implemented all new applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

 

 

 

 8 

 

 

NOTE 3 - GOING CONCERN

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has generated revenues of $45,000 during the nine months ended September 30, 2023 and had a net loss of $776,023 for the nine months ended September 30, 2023. The Company has an accumulated deficit of $7,138,504 as of September 30, 2023. The Company’s continuation as a going concern is dependent upon its ability to generate revenue to satisfy its obligations on a timely basis and ultimately to attain profitability. There is no guarantee that the Company’s activities will generate sufficient revenues to sustain its operations, or its ability to sell its services to generate consistent profitability. In order to maintain operations, the Company may have to raise additional capital from equity financing and/or from its officers, directors, or principal stockholders, subject to terms obtainable and satisfactory to the Company. There is no guarantee that the Company will be able to raise additional funds or to do so at an advantageous price. The financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.

 

NOTE 4 - NOTES PAYABLE

 

On May 19, 2022, the Company issued a note payable for $10,000 to a third party. The note matures one year from the date of issuance and bears interest at 6% per annum. As of September 30, 2023, there is $820 of interest accrued on this note.

 

On May 20, 2022, the Company issued a note payable for $10,000 to a third party. The note matures one year from the date of issuance and bears interest at 6% per annum. As of September 30, 2023, there is $819 of interest accrued on this note.

 

On June 10, 2022, the Company issued a note payable for $7,630 to a third party. The note matures 6 months from the date of issuance and bears interest at 10% per annum. As of September 30, 2023, there is $997 of interest accrued on this note.

 

On October 18, 2022, the Company issued a note payable for $25,000 to a third party. The note matures one year from the date of issuance and bears interest at 8% per annum. As of September 30, 2023, there is $1,901 of interest accrued on this note.

 

On January 6, 2023, the Company issued a note payable for $15,000 to a third party. The note matured on July 6, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $933 of interest accrued on this note.

 

On March 13, 2023, the Company issued a note payable for $12,000 to a third party. The note matured on September 13, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $562 of interest accrued on this note.

 

On May 11, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on May 11, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $778 of interest accrued on this note.

 

On May 15, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on May 15, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $756 of interest accrued on this note.

 

On September 1, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on September 1, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $159 of interest accrued on this note.

 

On September 6, 2023, the Company issued a note payable for $50,000 to a third party. The note matures on September 6, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $263 of interest accrued on this note.

 

On September 15, 2023, the Company issued a note payable for $50,000 to a third party. The note matures on September 15, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $82 of interest accrued on this note.

 

 

 

 9 

 

 

NOTE 5 – RELATED PARTY TRANSACTIONS

 

During the year ended December 31, 2022, Forty 7 Select Holdings LLC (“Forty 7”) advanced the Company funds, to pay for general operating expenses. Forty 7 is controlled by Greg Shockey, an existing shareholder of the Company. As of September 30, 2023, the balance due to Forty 7 is $7,250.

 

On January 10, 2023, the Company issued a note payable for $15,000 to Forty 7. The note matures on July 10, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $919 of interest accrued on this note.

 

Refer to Note 7 for options to purchase shares of common stock issued to related parties.

 

NOTE 6 – PREFERRED STOCK

 

The Company has designated 1,000 shares of Series A Preferred Stock. The shares of Series A Preferred Stock have a par value of $0.0001 per share. The Series A Preferred Shares do not have a dividend rate or liquidation preference and are not convertible into shares of common stock. Series A Preferred Stock, voting together as a class, have the right to vote 60% of the Company’s voting shares on any and all shareholder matters (the “Majority Voting Rights”). Additionally, the Company shall not adopt any amendments to the Company’s Bylaws, Articles of Incorporation, as amended, make any changes to the Certificate of Designations establishing the Series A Preferred Stock, or effect any reclassification of the Series A Preferred Stock, without the affirmative vote of at least a majority of the outstanding shares of Series A Preferred Stock. However, the Company may, by any means authorized by law and without any vote of the holders of shares of Series A Preferred Stock, make technical, corrective, administrative or similar changes to such Certificate of Designations that do not, individually or in the aggregate, adversely affect the rights or preferences of the holders of shares of Series A Preferred Stock. Other than the Majority Voting Rights, the Series A Preferred Stock does not have any other dividend, liquidation, conversion, or redemption rights, whatsoever.

 

NOTE 7 – OPTIONS

 

In the first quarter of 2022, the Company entered into an Employment Agreement with Thomas Spruce, an officer and director of the Company. This Employment Agreement has a term of 2 years and automatically renews for an additional 6-month term unless terminated earlier. This agreement is terminable by each of the parties upon written notice. Under this Employment Agreement, the Company pays a base salary of $1.00 per year and issued options to purchase 500,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of two years and expire 10 years from the date of grant.

 

Effective April 12, 2022, the Company entered into an Advisory Agreement with Greg Shockey, an affiliate of the Company and service provider. Under this Advisory Agreement, the Company issued options to purchase 240,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Effective April 12, 2022, the Company entered into an Advisory Agreement with Danijella Dragas, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 240,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant. On March 23, 203, the Advisory Agreement was cancelled, thereby terminating Danijella Dragas and forfeiting 60,000 unvested options.

 

On May 27, 2022, the Company entered into an Addendum to Employment Agreement with Thomas Spruce, which granted Mr. Spruce options to purchase an additional 250,000 restricted shares of the Company’s common stock at a strike price of $0.15 per share. The options vest immediately from the date of the grant and expire 10 years from the date of grant.

 

 

 

 

 

 10 

 

 

On November 16, 2022, the Company entered into an Employment Agreement with Jim Kellogg, which granted Mr. Kellogg options to purchase 300,000 restricted shares of the Company’s common stock at a strike price of $0.10 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

On February 1, 2023, the Company entered into an Advisor Agreement with Greg Shockey, which supersedes his previous Advisor Agreement with the Company, whereby, in exchange for business development and strategy consulting, investor relations, and facilitating meetings with targeted investors, as well as other services, the Company agreed to issue Greg Shockey options to purchase 60,000 restricted shares of common stock at signing and an additional 1,200,000 shares of restricted common stock every year thereafter.

 

On February 1, 2023, Peter Hager was appointed as the Company’s President and Chief Executive Officer. Per the terms of the employment agreement, Mr. Hager was granted options to purchase 6,400,000 restricted shares of the Company’s common stock, at the commencement of his initial term of services, for an exercise price $0.06 per share, vesting in installments of 500,000 shares per fiscal quarter with the first vesting date of April 1, 2023 and 1,000,000 options to purchase restricted shares of the Company’s common stock, at the commencement of his first renewal term of service.

 

On February 1, 2023, Thomas Spruce was appointed as the Company’s Secretary and Chief Operations Officer. Per the terms of the employment agreement Mr. Spruce was granted options to purchase 1,750,000 restricted shares of the Company’s common stock, at the commencement of his initial term of services, for an exercise price $0.06 per share, vesting with respect to the first 250,000 shares on February 1, 2023 and vesting with respect to the remaining 1,500,000 shares in installments of 125,000 shares per fiscal quarter with the first vesting date of April 1, 2023 and 250,000 options to purchase restricted shares of the Company’s common stock, at the commencement of his first renewal term of service.

 

Options were issued with the following inputs:

     
Options   11,810,000 
Share price  $0.066 
Exercise Price  $0.06 
Term   10 years 
Volatility   209.39% 
Risk Free Interest Rate   3.39% 
Dividend rate    

 

Effective September 28, 2023, the Company entered into an Advisory Agreement with Jonathan Sweetser, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 60,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Effective September 28, 2023, the Company entered into an Advisory Agreement with Heather Rawls, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 100,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Options were issued with the following inputs:

     
Options   3,760,000 
Share price  $0.07 
Exercise Price  $0.07 
Term   10 years 
Volatility   172.47% 
Risk Free Interest Rate   4.59% 
Dividend rate    

 

 

 

 11 

 

 

 

During the quarter ended September 30, 2023, the Company accounted for 300,000 options that were effective on November 16, 2022. The option has a strike price of $0.10 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant. 

 

Options were issued with the following inputs:

     
Options   300,000 
Share price  $0.10 
Exercise Price  $0.10 
Term   10 years 
Volatility   190.439% 
Risk Free Interest Rate   3.67% 
Dividend rate    

 

A summary of the status of the Company’s outstanding stock options and changes during the year is presented below: 

                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021      $       $ 
Granted   2,030,000   $0.36    10   $ 
Cancelled   (250,000)  $       $ 
Exercised      $       $ 
Outstanding at December 31, 2022   1,780,000   $0.35    9.81   $ 
Granted   15,870,000   $0.06    9.34   $ 
Cancelled   (60,000)  $       $ 
Exercised      $       $ 
Outstanding at September 30, 2023   17,590,000   $0.09    9.43   $ 
Exercisable at September 30, 2023   4,580,000   $0.19    9.23   $ 

 

 

           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.06 0.39   17,590,000   9.43 years   $0.09

 

 

 

 

 

 

 12 

 

 

NOTE 8 – WARRANTS

 

A summary of the status of the Company’s outstanding stock warrants and changes during the year is presented below:

                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021   153,503   $0.25    6.92   $ 
Granted                
Expired                
Exercised                
Outstanding at December 31, 2022   153,503    0.25    5.92     
Granted                
Expired                
Exercised                
Exercisable at September 30, 2023   153,503   $0.25    5.67   $ 

 

 

           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.25   153,503   5.18 years   $0.25

 

NOTE 9 – SUBSEQUENT EVENTS

 

In accordance with SFAS 165 (ASC 855-10) management has performed an evaluation of subsequent events through the date that the financial statements were issued and has determined that there are no material subsequent events to disclose in these financial statements other than the following.

 

On October 12, 2023, the Company entered into a revised Stock Option Grant and Stock Option Agreement with Greg Shockey (the “Shockey Grant and Agreement”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Shockey Grant and Agreement supersedes his previous Stock Option Grant and Stock Option Agreement dated April 12, 2023. Pursuant to the terms of the Shockey Grant and Agreement, the Company agreed to issue Greg Shockey options to purchase 3,840,000 shares of the Company’s common stock, with 1,140,000 of the shares vesting on October 12, 2023 and one-ninth (1/9th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Greg Shockey continuing to be a service provider through each such date.

 

 

 

 

 13 

 

 

On October 12, 2023, the Company entered into a revised Stock Option Grant and Agreement with Peter Hager, President and Chief Executive Officer (the “Hager Grant and Agreement”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Hager Grant and Agreement supersedes his previous Stock Option Grant and Agreement dated February 1, 2023. Pursuant to the terms of the Hager Grant and Agreement, the Company agreed to issue Peter Hager options to purchase 6,400,000 shares of the Company’s common stock, with 1,900,000 of the shares vesting on October 12, 2023 and one-ninth (1/9th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Peter Hager continuing to be a service provider through each such date.

 

On October 12, 2023, the Company entered into a new Employment Agreement and Stock Option Grant and Agreement with Thomas Spruce, Chief Operating Officer and sole Director (the “Spruce Employment Agreement and Grant”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Spruce Employment Agreement and Grant supersedes his previous Employment Agreement and Stock Option Grant and Agreement, each dated February 1, 2023. Thomas Spruce’s new Employment Agreement provides a 36-month term of employment from October 12, 2023, under the same compensation terms as the previous Agreement, except that the number of Stock Options granted increased from 500,000 per year to 1,200,000 per year in line with Mr. Spruce’s responsibilities in moving the Company from start-up to being fully operational. Pursuant to the terms of the Spruce Employment Agreement and Grant, the Company agreed to issue Thomas Spruce options to purchase 4,850,000 shares of the Company’s common stock, with 1,550,000 of the shares vesting on October 12, 2023 and one-eleventh (1/11th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Thomas Spruce continuing to be a service provider through each such date.

 

On October 12, 2023, the Company entered into a new Employment Agreement and Stock Option Grant and Agreement with Jim Kellogg, Chief Financial Officer (the “Kellogg Employment Agreement and Grant”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Kellogg Employment Agreement and Grant supersedes his previous Employment Agreement and Stock Option Grant and Agreement dated November 16, 2022. The new Employment Agreement provides a 36-month term of employment from October 12, 2023, under the same compensation terms as the previous Agreement, except that the number of Stock Options granted increased from 300,000 per year to 400,000 per year. Pursuant to the terms of the Kellogg Employment Agreement and Grant, the Company agreed to issue Jim Kellogg options to purchase 1,500,000 shares of the Company’s common stock, with 300,000 of the shares vesting on October 12, 2023 and one-twelfth (1/12th) of the remaining shares vesting on the first day of each fiscal quarter beginning on January 1, 2024, subject to Jim Kellogg continuing to be a service provider through each such date.

 

 

 

 

 

 

 

 

 

 

 14 

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following information should be read in conjunction with our financial statements and related notes thereto included in Part I, Item 1, above.

 

Forward Looking Statements

 

Certain matters discussed herein are forward-looking statements. Such forward-looking statements contained in this Form 10-Q involve risks and uncertainties, including statements as to:

 

  · our future strategic plans

 

  · our future operating results;

 

  · our business prospects;

 

  · our contractual arrangements and relationships with third parties;

 

  · the dependence of our future success on the general economy;

 

  · our possible future financings; and

 

  · the adequacy of our cash resources and working capital.

 

These forward-looking statements can generally be identified as such because the context of the statement will include words such as we “believe,” “anticipate,” “expect,” “estimate” or words of similar meaning. Similarly, statements that describe our future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties which are described in close proximity to such statements and which could cause actual results to differ materially from those anticipated. Shareholders, potential investors and other readers are urged to consider these factors in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements included herein are only made as of the date of this Form 10-Q, and we undertake no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances.

 

Executive Overview

 

The Company was originally incorporated on May 17, 2017, under the laws of the State of Delaware to engage in any lawful corporate undertaking, including, but not limited to, selected mergers and acquisitions. On May 23, 2018, the Certificate of Incorporation of the Company was amended to effect a change in the Company’s name from “Iris Grove Acquisition Corporation” to “CannAssist International Corporation”. On September 28, 2021, the Certificate of Incorporation of the Company was amended a second time to effect a change in the Company’s name from “CannAssist International Corporation” to the name “Electronic Servitor Publication Network, Inc.”

 

The Company's corporate office is located at 400 1ST Ave N., Ste. 100, Minneapolis, MN 55401. The URL of the Company’s website is https://www.xespn.com. The Company’s telephone number is (833) 991-0800.

 

 

 

 15 

 

 

The Company’s common stock trades on the OTCQB Venture Market under the stock ticker symbol “XESP.”

 

On July 1, 2021, and effective on October 9, 2021, Mark Palumbo, a former officer and director of the Company, and Forty 7 Select Holdings LLC, an entity controlled by Greg Shockey (who was an existing shareholder of the Company), entered into an agreement pursuant to which Mark Palumbo transferred all of his 1,000 shares of Series A Preferred Stock (representing 100% of the Company’s issued and outstanding Series A Preferred Stock), of the Company to Forty 7 Select Holdings LLC in a private transaction. The Series A Preferred Stock provides the holder thereof the right to vote 60% of the Company’s voting shares on any and all shareholder matters and thereby constituted a change of control of the Company. Further, Mark Palumbo contributed 7,500,000 shares of common stock held by him to the treasury of the Company for cancellation at no cost (the “Contribution”). 

 

On July 23, 2021, the Company entered into a Technology License Agreement with Phitech Management, LLC, an entity controlled by Peter Hager (“Licensor”), to use, market, promote and distribute certain technology relating to content provisioning including the related patent applications, trade-secrets and associated knowhow, including methods, techniques, specifications, procedures, information, systems, knowledge and business processes required to practice and carry on business in the field of data collection, security and management (the “Technology”). The initial term of the License is 10-years (the “Initial Term”) and shall automatically be renewed for successive 1-year terms (each, a “Renewal Term”) unless the Company elects to terminate the License by giving 30 days’ written notice prior to commencement of a Renewal Term. In exchange for the License of the Technology, the Company issues to the Licensor 10,000,000 restricted shares of its common stock (which is an amount equal to $2,500,000 divided by $0.25, which was the closing market price of the Company’s common stock on the trading day prior to the effective date of the License Agreement). On October 9, 2021, at the Closing of the Technology License Agreement, the Company received the License to the Technology and issued Licensor 10,000,000 restricted shares of the Company’s common stock, at a cost basis of $0.25 per share. 

 

On July 23, 2021, the Company and Mark Palumbo entered into an agreement (the “Spin-Off Agreement”) whereby, at the Closing, the Company shall transfer 100% of the issued and outstanding membership units of Xceptor LLC, an entity that was a wholly-owned subsidiary of the Company, to Mark Palumbo (along with the assets and liabilities associated with the prior business) for nominal consideration as a condition of the Change-in-Control (the “Spin-Off”). Furthermore, at the Closing, that certain Technology License Agreement entered into by and between the Company and Mark Palumbo dated April 29, 2019 (the “Palumbo License Agreement”) shall be terminated and the Company shall assign all rights to the underlying Intellectual Property (as defined in the Palumbo License Agreement) to Mark Palumbo. On October 9, 2021, at the Closing of the Spin-Off Agreement, the Company transferred 100% of the issued and outstanding membership units of Xceptor LLC to Mark Palumbo (along with the assets and liabilities associated with the prior business) in exchange for nominal consideration, and the Palumbo License Agreement was terminated.

 

The Company anticipates that it would need approximately $1,500,000 over the next 12 months to continue as a going concern, satisfy its capital commitments and continue its operations in accordance with its current business plan. In addition to revenues generated from sales, the Chief Executive Officer and several shareholders may fund the Company’s operations, if needed, during the next 12 months or until the Company can generate an ongoing source of capital sufficient to independently continue its operations.

 

Although the Company is no longer classified as a development-stage company, it has limited operating history and is expected to experience losses in the near term. The Company’s independent auditors have issued a report raising substantial doubt about the Company’s ability to continue as a going concern.

 

 

 

 

 

 

 16 

 

 

Results of Operation for the Three Months Ended September 30, 2023 and 2022

 

For the three months ended September 30, 2023, the Company had revenues of $22,500. Revenues are the result of the Company’s sole client (the “Client”). The Company is delivering services to the Client related to computer processing and date preparation. The Client has contracted to use our core managed service which utilizes our licensed proprietary technology stack (the “Digital Engagement Engine”), that processes and programs our clients’ information and data so that it can be provided digitally and dynamically to their target audiences. In comparison, for the three months ended September 30, 2022, the Company had revenues of $0.

 

Operating expenses were $425,599 for the three months ended September 30, 2023. Operating expenses include $312,045 of general and administrative expense, $14,500 of professional fees, and $99,054 of non-cash stock-based compensation expense. In comparison, for the three months ended September 30, 2022, operating expenses were $84,427, including $1,304 of general and administrative expense, $12,000 of professional fees, and $71,123 of non-cash stock-based compensation expense.

 

For the three months ended September 30, 2023, the Company posted a net loss of $407,838, compared to a net loss of $86,250 for the three months ended September 30, 2022.

 

Results of Operation for the Nine Months Ended September 30, 2023 and 2022

 

For the nine months ended September 30, 2023, the Company had revenues of $45,000. As described above, revenues are the result of the Company’s sole Client which has contracted to use our core managed service which utilizes the Digital Engagement Engine, that processes and programs our clients’ information and data so that it can be provided digitally and dynamically to their target audiences. In comparison, for the nine months ended September 30, 2022, the Company had revenues of $0.

 

Operating expenses were $809,624 for the nine months ended September 30, 2023. Operating expenses include $354,999 of general and administrative expense, $64,021 of professional fees, and $390,604 of non-cash stock-based compensation expense. In comparison, for the nine months ended September 30, 2022, operating expenses were $349,273, including $14,851 of general and administrative expense, $61,000 of professional fees, and $273,422 of non-cash stock-based compensation expense.

 

For the nine months ended September 30, 2023, the Company posted a net loss of $368,185, compared to a net loss of $352,534 for nine months ended September 30, 2022.

 

During the nine months ended September 30, 2023, the Company used $90,654 of cash in operating activities and generated $151,182 in cash from financing activities, and the Company did not use or generate any cash in investing activities. In comparison, for the nine months ended September 30, 2022, the Company used $46,704 of cash in operating activities and generated $55,273 in cash from financing activities, and the Company did not use or generate any cash in investing activities. 

 

 

 

 

 

 17 

 

 

Liquidity and Capital Resources

 

The accompanying unaudited condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has generated revenues of $45,000 during the nine months ended September 30, 2023 and had a net loss of $776,023 for the nine months ended September 30, 2023. The Company has an accumulated deficit of $7,138,504 as of September 30, 2023. The Company requires capital for its contemplated operational and marketing activities. The obtainment of additional financing, through an additional capital raisethe successful development of the Company’s contemplated plan of operations, and its transition to the attainment of continued profitable operations are necessary for the Company to continue operations.

 

The Company used $90,654 of cash from operations for the nine months ended September 30, 2023. Net cash provided by financing activities for the nine months ended September 30, 2023 was $151,182.

 

As of September 30, 2023, the Company had $77,667 in cash.

 

Critical Accounting Estimates and Policies

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Note 2 to the Financial Statements describes the significant accounting policies and methods used in the preparation of the Financial Statements. Estimates are used for, but not limited to, contingencies and taxes.  Actual results could differ materially from those estimates. The following critical accounting policies are impacted significantly by judgments, assumptions, and estimates used in the preparation of the Financial Statements.

 

We are subject to various loss contingencies arising in the ordinary course of business.  We consider the likelihood of loss or impairment of an asset or the incurrence of a liability, as well as our ability to reasonably estimate the amount of loss in determining loss contingencies.  An estimated loss contingency is accrued when management concludes that it is probable that an asset has been impaired, or a liability has been incurred and the amount of the loss can be reasonably estimated.  We regularly evaluate current information available to us to determine whether such accruals should be adjusted.

 

Off-Balance Sheet Arrangements 

 

We have not entered into any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources and would be considered material to investors.

 

Recent Accounting Pronouncements

 

The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

 

 

 

 

 18 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable to smaller reporting companies.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) that are designed to be effective in providing reasonable assurance that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (the “SEC”), and that such information is accumulated and communicated to our management to allow timely decisions regarding required disclosure. Management evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, they concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective for the quarterly period ended September 30, 2023. 

 

Changes in Internal Control over Financial Reporting

 

Over the past year, we have implemented changes to our internal control over financial reporting, including hiring Peter Hager as the Company’s Chief Executive Officer and instituting processes whereby Jim Kellogg, the Company’s Chief Financial Officer, can oversee internal controls. There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Limitations on Effectiveness of Controls and Procedures

 

In designing and evaluating disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable, not absolute assurance of achieving the desired objectives. Also, the design of a control system must reflect the fact that there are resource constraints and the benefits of controls must be considered relative to their costs.

 

 

 

 

 

 

 

 19 

 

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

On November 4, 2021, a lawsuit captioned CAMRON ELIZABETH v. MARK PALUMBO et al., Case No. CVPS2106116 was filed in the Superior Court of California, County of Riverside against the Company and certain of the former company’s (CannAssist International Corp.) executive officers (collectively, the “Defendants”). The Plaintiff and the former company (CannAssist International Corp.) entered into a Consulting Agreement dated November 20, 2020 (the “Consulting Agreement”), pursuant to which Plaintiff was engaged to provide certain sales and marketing services to that Company. As a condition of this Consulting Agreement, Plaintiff was paid a monthly fee and was granted restricted shares of the common stock of the former company that were subject to certain vesting conditions tied to Plaintiff’s service under the Consulting Agreement. The Consulting Agreement also contained provisions that enabled the former company to terminate the Consulting Agreement without cause after 10 days’ written notice. In September 2021, the former company exercised its right to terminate the Consulting Agreement because management of the former company at the time of termination was dissatisfied with the quality of Plaintiff’s services under the Consulting Agreement. Specifically, management of the former company at the time of termination received complaints from third parties that Plaintiff behaved inappropriately in meetings where Plaintiff made presentations to potential clients and vendors on behalf of the former company. In contrast, Plaintiff alleges, among other things, that the Defendants improperly misclassified Plaintiff as an independent contractor, that certain of the former company’s executive officers committed sexual harassment and defamation and that Defendants unlawfully terminated Plaintiff. The Company believes it should not be a party to the lawsuit since the former company, including its operations, officers, employees, contractors, assets, and liabilities were all spun out as part of or as a result of the Spin Out Agreement dated July 23, 2021, and the Plaintiff never contracted with or was employed by the current Company. A jury trial has been set for January 19, 2024. The Company believes that the lawsuit is without merit and intends to defend the lawsuit vigorously; however, there can be no assurance regarding the ultimate outcome of this lawsuit.

 

Other than as described above, we know of no other material, existing or pending legal proceedings against the Company, nor is it involved as a plaintiff in any material proceeding or pending litigation. Other than as described above, we know of no other proceedings in which our directors, officers or any affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest.

 

ITEM 1A. RISK FACTORS.

 

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and, as such, are not required to provide the information under this Item.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

 

On September 28, 2023, the Company entered into an Advisory Agreement with Jonathan Sweetser, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 3,660,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 3 years contingent upon service and expire 10 years from the date of grant. The options were issued in reliance on the exemption from registration under Section 4(a)(2) of the Securities Act.

 

On September 28, 2023, the Company entered into an Advisory Agreement with Heather Rawls, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 100,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant. The options were issued in reliance on the exemption from registration under Section 4(a)(2) of the Securities Act.

 

On September 28, 2023, the Company agreed to issue Elliot Freier, a consultant for the Company, 400,000 shares of the Company’s common stock pursuant to the terms of a Restricted Stock Agreement by and between the Company and Eliot Freier, in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The options were issued in reliance on the exemption from registration under Section 4(a)(2) of the Securities Act.

 

On September 29, 2023, the Company agreed to issue Laurence Eric Swann, a consultant for the Company, 3,660,000 shares of the Company’s common stock pursuant to the terms of a Restricted Stock Agreement by and between the Company and Laurence Eric Swann, in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The options were issued in reliance on the exemption from registration under Section 4(a)(2) of the Securities Act.

 

 

 

 20 

 

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINING SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

None.

 

ITEM 6. EXHIBITS

 

No. Description
   
10.1 Electronic Servitor Publication Network, Inc. 2023 Equity Incentive Plan, dated as of September 22, 2023 (previously filed on Form 8-K as Exhibit 10.1 and incorporated herein by this reference.)
   
10.2

Consulting Agreement by and between Electronic Servitor Publication Network, Inc. and Laurence Eric Swann dated September 29, 2023 (previously filed on Form 8-K as Exhibit 99.1 and incorporated herein by this reference.)

   
10.3 Restricted Stock Agreement by and between Electronic Servitor Publication Network, Inc. and Laurence Eric Swann dated September 29, 2023 (previously filed on Form 8-K as Exhibit 99.2 and incorporated herein by this reference.)
   
31.1 Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
   
31.2 Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
   
32.1 Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
   
101.INS 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 XBRL Taxonomy Extension Schema Document
   
101.CAL XBRL Taxonomy Calculation Linkbase Document
   
101.DEF XBRL Taxonomy Extension Definition Linkbase Document
   
101.LAB XBRL Taxonomy Label Linkbase Document
   
101.PRE XBRL Taxonomy Presentation Linkbase Document

 

 

 

 

 21 

 

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ELECTRONIC SERVITOR PUBLICATION NETWORK INC.
   
Dated: November 15, 2023

By: /s/ Peter Hager

Peter Hager

Chief Executive Officer

   
 Dated: November 15, 2023

By: /s/ Jim Kellogg

Jim Kellogg

Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 22 

Exhibit 31.1

 

CERTIFICATION OF CHIEF EXECUTIVE OFFICER

PURSUANT TO

EXCHANGE ACT RULES 13a-14(a) AND 15d-14(a),

AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT 2002

 

I, Peter Hager, hereby certify that:

 

(1) I have reviewed this Quarterly Report on Form 10-Q/A for the period ending September 30, 2023 of Electronic Servitor Publication Network, 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) The registrant's other certifying officers and I are 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) The registrant's other certifying officers and 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 registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies 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.

 

Dated: November 15, 2023

/s/ Peter Hager

Peter Hager

Chief Executive Officer

 

 

 

Exhibit 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER

PURSUANT TO

EXCHANGE ACT RULES 13a-14(a) AND 15d-14(a),

AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT 2002

 

I, Jim Kellogg, hereby certify that:

 

(1) I have reviewed this Quarterly Report on Form 10-Q/A for the period ending September 30, 2023 of Electronic Servitor Publication Network 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) The registrant's other certifying officers and I are 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) The registrant's other certifying officers and 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 registrant's board of directors (or persons performing the equivalent functions):

 

(a) All significant deficiencies 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.

 

Dated: November 15, 2023

/s/ Jim Kellogg

Jim Kellogg

Chief Financial Officer

 

 

Exhibit 32.1

 

CERTIFICATIONS OF CHIEF EXECUTIVE OFFICER AND CHIEF FINANCIAL OFFICER

PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350, Chapter 63 of Title 18, United States Code), the undersigned officers of Electronic Servitor Publication Network Inc., a Delaware corporation (the "Company"), do hereby certify, to the best of their knowledge, that:

 

1.     The Quarterly Report on Form 10-Q/A for the period ending September 30, 2023 (the "Report") of the Company complies in all material respects with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

 

2.     The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.  

 

 

 

Dated:  November 15, 2023

/s/ Peter Hager

Peter Hager

Chief Executive Officer

 

 

 

 

Dated: November 15, 2023

/s/ Jim Kellogg

Jim Kellogg

Chief Financial Officer

 

 

 

 

v3.23.3
Cover - shares
9 Months Ended
Sep. 30, 2023
Nov. 14, 2023
Cover [Abstract]    
Document Type 10-Q/A  
Amendment Flag true  
Amendment Description revised for xbrl  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Sep. 30, 2023  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2023  
Current Fiscal Year End Date --12-31  
Entity File Number 000-55809  
Entity Registrant Name ELECTRONIC SERVITOR PUBLICATION NETWORK, INC.  
Entity Central Index Key 0001709542  
Entity Tax Identification Number 82-1873116  
Entity Incorporation, State or Country Code DE  
Entity Address, Address Line One 400 1ST AVE N.  
Entity Address, Address Line Two STE. 100  
Entity Address, City or Town MINNEAPOLIS  
Entity Address, State or Province MN  
Entity Address, Postal Zip Code 55401  
City Area Code (833)  
Local Phone Number 991-0800  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   25,476,001
v3.23.3
BALANCE SHEETS (Unaudited) - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Current assets:    
Cash $ 77,667 $ 17,139
Total assets 77,667 17,139
Current liabilities:    
Accounts payable and accruals 60,245 49,680
Loans payable 229,630 52,630
Due to a related party 24,450 50,268
Total current liabilities 314,325 152,578
Commitments and contingencies
Stockholders’ Deficit:    
Preferred stock value 0 0
Common Stock, $0.0001 par value, 100,000,000 shares authorized; 25,476,001 and 21,416,001 shares issued and outstanding, respectively 2,548 2,142
Additional paid in capital 6,899,298 6,224,900
Accumulated deficit (7,138,504) (6,362,481)
Total Stockholders’ deficit (236,658) (135,439)
Total Liabilities and Stockholders’ Deficit 77,667 17,139
Series A Preferred Stock [Member]    
Stockholders’ Deficit:    
Preferred stock value $ 0 $ 0
v3.23.3
BALANCE SHEETS (Unaudited) (Parenthetical) - $ / shares
Sep. 30, 2023
Dec. 31, 2022
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock shares, authorized 19,999,000 19,999,000
Preferred stock, shares outstanding 0 0
Preferred stock, shares issued 0 0
Common stock, par value $ 0.0001 $ 0.0001
Common stock, shares authorized 100,000,000 100,000,000
Common stock, shares issued 25,476,001 21,416,001
Common stock, shares outstanding 25,476,001 21,416,001
Series A Preferred Stock [Member]    
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock shares, authorized 1,000 1,000
Preferred stock, shares outstanding 1,000 1,000
Preferred stock, shares issued 1,000 1,000
v3.23.3
STATEMENTS OF OPERATIONS (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]        
Revenue $ 22,500 $ 0 $ 45,000 $ 0
Operating expenses:        
General and administrative 312,045 1,304 354,999 14,851
Professional fees 14,500 12,000 64,021 61,000
Stock based compensation 99,054 71,123 390,604 273,422
Total operating expenses 425,599 84,427 809,624 349,273
Loss from operations (403,099) (84,427) (764,624) (349,273)
Other expense:        
Interest expense (4,739) (1,823) (11,399) (3,261)
Total other expense (4,739) (1,823) (11,399) (3,261)
Loss before provision for income taxes (407,838) (86,250) (776,023) (352,534)
Provision for income taxes 0 0 0 0
Net loss $ (407,838) $ (86,250) $ (776,023) $ (352,534)
v3.23.3
STATEMENTS OF OPERATIONS (Unaudited) (Parenthetical) - $ / shares
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Income Statement [Abstract]        
Loss per share, basic $ (0.02) $ (0.00) $ (0.03) $ (0.02)
Loss per share, diluted $ (0.02) $ (0.00) $ (0.03) $ (0.02)
Weighted average shares outstanding, basic 21,463,223 21,416,001 21,458,714 21,416,001
Weighted average shares outstanding, diluted 21,463,223 21,416,001 21,458,714 21,416,001
v3.23.3
STATEMENTS OF CHANGES OF STOCKHOLDERS' DEFICIT (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 0 $ 2,143 $ 5,876,611 $ (5,915,232) $ (36,478)
Beginning balance, shares at Dec. 31, 2021 1,000 21,416,001      
Net loss (124,094) (124,094)
Warrant expense 97,435 97,435
Ending balance, value at Mar. 31, 2022 $ 0 $ 2,143 5,974,046 (6,039,326) (63,137)
Ending balance, shares at Mar. 31, 2022 1,000 21,416,001      
Beginning balance, value at Dec. 31, 2021 $ 0 $ 2,143 5,876,611 (5,915,232) (36,478)
Beginning balance, shares at Dec. 31, 2021 1,000 21,416,001      
Net loss         (352,534)
Ending balance, value at Sep. 30, 2022 $ 0 $ 2,143 6,150,033 (6,267,766) (115,590)
Ending balance, shares at Sep. 30, 2022 1,000 21,416,001      
Beginning balance, value at Mar. 31, 2022 $ 0 $ 2,143 5,974,046 (6,039,326) (63,137)
Beginning balance, shares at Mar. 31, 2022 1,000 21,416,001      
Stock option expense 104,864 104,864
Net loss (142,190) (142,190)
Ending balance, value at Jun. 30, 2022 $ 0 $ 2,143 6,078,910 (6,181,516) (100,463)
Ending balance, shares at Jun. 30, 2022 1,000 21,416,001      
Stock option expense 71,123 71,123
Net loss (86,250) (86,250)
Ending balance, value at Sep. 30, 2022 $ 0 $ 2,143 6,150,033 (6,267,766) (115,590)
Ending balance, shares at Sep. 30, 2022 1,000 21,416,001      
Beginning balance, value at Dec. 31, 2022 $ 0 $ 2,142 6,224,900 (6,362,481) (135,439)
Beginning balance, shares at Dec. 31, 2022 1,000 21,416,001      
Stock option expense 219,155 219,155
Net loss (267,329) (267,329)
Ending balance, value at Mar. 31, 2023 $ 0 $ 2,142 6,444,055 (6,629,810) (183,613)
Ending balance, shares at Mar. 31, 2023 1,000 21,416,001      
Beginning balance, value at Dec. 31, 2022 $ 0 $ 2,142 6,224,900 (6,362,481) (135,439)
Beginning balance, shares at Dec. 31, 2022 1,000 21,416,001      
Net loss         (776,023)
Ending balance, value at Sep. 30, 2023 $ 0 $ 2,548 6,899,298 (7,138,504) (236,658)
Ending balance, shares at Sep. 30, 2023 1,000 25,476,001      
Beginning balance, value at Mar. 31, 2023 $ 0 $ 2,142 6,444,055 (6,629,810) (183,613)
Beginning balance, shares at Mar. 31, 2023 1,000 21,416,001      
Stock option expense 72,395 72,395
Net loss (100,856) (100,856)
Ending balance, value at Jun. 30, 2023 $ 0 $ 2,142 6,516,450 (6,730,666) (212,074)
Ending balance, shares at Jun. 30, 2023 1,000 21,416,001      
Shares issued for services $ 406 283,794 284,200
Stock option expense 99,054 99,054
Net loss (407,838) (407,838)
Shares issued for services, shares   4,060,000      
Ending balance, value at Sep. 30, 2023 $ 0 $ 2,548 $ 6,899,298 $ (7,138,504) $ (236,658)
Ending balance, shares at Sep. 30, 2023 1,000 25,476,001      
v3.23.3
STATEMENT OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities:    
Net loss $ (776,023) $ (352,534)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 674,804 273,422
Changes in Operating Assets and Liabilities:    
Accounts payable and accruals 10,565 32,408
Net cash used by operating activities (90,654) (46,704)
Cash flows from Investing activities: 0 0
Cash flows from Financing activities:    
Proceeds from loans - related party 17,200 27,643
Proceeds from loans payable 177,000 27,630
Repayment of loans - related party (43,018) 0
Net cash provided by financing activities 151,182 55,273
Net change in cash 60,528 8,569
Cash, beginning of period 17,139 0
Cash, end of period 77,667 8,569
Cash Paid For:    
Cash paid for interest 0 0
Cash paid for taxes $ 0 $ 0
v3.23.3
DESCRIPTION OF BUSINESS AND HISTORY
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
DESCRIPTION OF BUSINESS AND HISTORY

NOTE 1 - DESCRIPTION OF BUSINESS AND HISTORY

 

Description of business

 

The Company was originally incorporated on May 17, 2017, under the laws of the State of Delaware to engage in any lawful corporate undertaking, including, but not limited to, selected mergers and acquisitions. On May 23, 2018, the Certificate of Incorporation of the Company was amended to effect a change in the Company’s name from “Iris Grove Acquisition Corporation” to “CannAssist International Corporation”. On September 28, 2021, the Certificate of Incorporation of the Company was amended a second time to effect a change in the Company’s name from “CannAssist International Corporation” to the name “Electronic Servitor Publication Network, Inc.” The Company’s common stock trades on the OTCQB Venture Market under the stock ticker symbol “XESP,” previously from “CNSC,” effective January 26, 2022. The Company's corporate office is located at 400 1ST Ave N., Ste. 100, Minneapolis, MN 55401. The URL of the Company’s website is https://www.xespn.com.

 

The Company’s business focuses on driving growth for brands through effective digital interactions within current and new communities. The Company’s licensed proprietary technology, the Digital Engagement Engine, utilizes a combination of automation, unique data management, and a modern workflow built on a microservices architecture to achieve greater reach and lift for content providers.

 

On July 1, 2021, and effective on October 9, 2021, Mark Palumbo, a former officer and director of the Company, and Forty 7 Select Holdings LLC, an entity controlled by Greg Shockey (who was an existing shareholder of the Company), entered into an agreement pursuant to which Mark Palumbo transferred all of his 1,000 shares of Series A Preferred Stock (representing 100% of the Company’s issued and outstanding Series A Preferred Stock), of the Company to Forty 7 Select Holdings LLC in a private transaction. The Series A Preferred Stock provides the holder thereof the right to vote 60% of the Company’s voting shares on any and all shareholder matters and thereby constituted a change of control of the Company. Further, Mark Palumbo contributed 7,500,000 shares of common stock held by him to the treasury of the Company for cancellation at no cost (the “Contribution”).

 

On July 23, 2021, the Company entered into a Technology License Agreement with Phitech Management, LLC, an entity controlled by Peter Hager (“Licensor”), to use, market, promote and distribute certain technology relating to content provisioning including the related patent applications, trade-secrets and associated knowhow, including methods, techniques, specifications, procedures, information, systems, knowledge and business processes required to practice and carry on business in the field of data collection, security and management (the “Technology”). The initial term of the License is 10-years (the “Initial Term”) and shall automatically be renewed for successive 1-year terms (each, a “Renewal Term”) unless the Company elects to terminate the License by giving 30 days’ written notice prior to commencement of a Renewal Term. In exchange for the License of the Technology, the Company issues to the Licensor 10,000,000 restricted shares of its common stock (which is an amount equal to $2,500,000 divided by $0.25, which was the closing market price of the Company’s common stock on the trading day prior to the effective date of the License Agreement). On October 9, 2021, at the Closing of the Technology License Agreement, the Company received the License to the Technology and issued Licensor 10,000,000 restricted shares of the Company’s common stock, at a cost basis of $0.25 per share.

 

On July 23, 2021, the Company and Mark Palumbo entered into an agreement (the “Spin-Off Agreement”) whereby, at the Closing, the Company shall transfer 100% of the issued and outstanding membership units of Xceptor LLC, an entity that was a wholly-owned subsidiary of the Company, to Mark Palumbo (along with the assets and liabilities associated with the prior business) for nominal consideration as a condition of the Change-in-Control (the “Spin-Off”). Furthermore, at the Closing, that certain Technology License Agreement entered into by and between the Company and Mark Palumbo dated April 29, 2019 (the “Palumbo License Agreement”) shall be terminated and the Company shall assign all rights to the underlying Intellectual Property (as defined in the Palumbo License Agreement) to Mark Palumbo. On October 9, 2021, at the Closing of the Spin-Off Agreement, the Company transferred 100% of the issued and outstanding membership units of Xceptor LLC to Mark Palumbo (along with the assets and liabilities associated with the prior business) in exchange for nominal consideration, and the Palumbo License Agreement was terminated.

 

As a result of the transactions described above, the Company is strategically aligning its business to support its mission in becoming the premier content management and distribution platform for content providers in the global markets through the Company’s continued development and acquisitions of publication and monetization products, services, and technologies.

 

v3.23.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

The Company’s unaudited financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and reflect all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial position, results of operations and cash flows of the Company as of and for the period ending September 30, 2023 and not necessarily indicative of the results to be expected for the full year ending December 31, 2023. These unaudited financial statements should be read in conjunction with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

 

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Concentrations of Credit Risk

We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount (“FDIC”).

 

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents for the periods ended September 30, 2023 and December 31, 2022.

 

Recently issued accounting pronouncements

The Company has implemented all new applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

v3.23.3
GOING CONCERN
9 Months Ended
Sep. 30, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
GOING CONCERN

NOTE 3 - GOING CONCERN

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has generated revenues of $45,000 during the nine months ended September 30, 2023 and had a net loss of $776,023 for the nine months ended September 30, 2023. The Company has an accumulated deficit of $7,138,504 as of September 30, 2023. The Company’s continuation as a going concern is dependent upon its ability to generate revenue to satisfy its obligations on a timely basis and ultimately to attain profitability. There is no guarantee that the Company’s activities will generate sufficient revenues to sustain its operations, or its ability to sell its services to generate consistent profitability. In order to maintain operations, the Company may have to raise additional capital from equity financing and/or from its officers, directors, or principal stockholders, subject to terms obtainable and satisfactory to the Company. There is no guarantee that the Company will be able to raise additional funds or to do so at an advantageous price. The financial statements of the Company do not include any adjustments that may result from the outcome of these aforementioned uncertainties.

 

v3.23.3
NOTES PAYABLE
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
NOTES PAYABLE

NOTE 4 - NOTES PAYABLE

 

On May 19, 2022, the Company issued a note payable for $10,000 to a third party. The note matures one year from the date of issuance and bears interest at 6% per annum. As of September 30, 2023, there is $820 of interest accrued on this note.

 

On May 20, 2022, the Company issued a note payable for $10,000 to a third party. The note matures one year from the date of issuance and bears interest at 6% per annum. As of September 30, 2023, there is $819 of interest accrued on this note.

 

On June 10, 2022, the Company issued a note payable for $7,630 to a third party. The note matures 6 months from the date of issuance and bears interest at 10% per annum. As of September 30, 2023, there is $997 of interest accrued on this note.

 

On October 18, 2022, the Company issued a note payable for $25,000 to a third party. The note matures one year from the date of issuance and bears interest at 8% per annum. As of September 30, 2023, there is $1,901 of interest accrued on this note.

 

On January 6, 2023, the Company issued a note payable for $15,000 to a third party. The note matured on July 6, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $933 of interest accrued on this note.

 

On March 13, 2023, the Company issued a note payable for $12,000 to a third party. The note matured on September 13, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $562 of interest accrued on this note.

 

On May 11, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on May 11, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $778 of interest accrued on this note.

 

On May 15, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on May 15, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $756 of interest accrued on this note.

 

On September 1, 2023, the Company issued a note payable for $25,000 to a third party. The note matures on September 1, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $159 of interest accrued on this note.

 

On September 6, 2023, the Company issued a note payable for $50,000 to a third party. The note matures on September 6, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $263 of interest accrued on this note.

 

On September 15, 2023, the Company issued a note payable for $50,000 to a third party. The note matures on September 15, 2024, and bears interest at 8% per annum. As of September 30, 2023, there is $82 of interest accrued on this note.

 

v3.23.3
RELATED PARTY TRANSACTIONS
9 Months Ended
Sep. 30, 2023
Related Party Transactions [Abstract]  
RELATED PARTY TRANSACTIONS

NOTE 5 – RELATED PARTY TRANSACTIONS

 

During the year ended December 31, 2022, Forty 7 Select Holdings LLC (“Forty 7”) advanced the Company funds, to pay for general operating expenses. Forty 7 is controlled by Greg Shockey, an existing shareholder of the Company. As of September 30, 2023, the balance due to Forty 7 is $7,250.

 

On January 10, 2023, the Company issued a note payable for $15,000 to Forty 7. The note matures on July 10, 2023, and bears interest at 8.5% per annum. As of September 30, 2023, there is $919 of interest accrued on this note.

 

Refer to Note 7 for options to purchase shares of common stock issued to related parties.

 

v3.23.3
PREFERRED STOCK
9 Months Ended
Sep. 30, 2023
Equity [Abstract]  
PREFERRED STOCK

NOTE 6 – PREFERRED STOCK

 

The Company has designated 1,000 shares of Series A Preferred Stock. The shares of Series A Preferred Stock have a par value of $0.0001 per share. The Series A Preferred Shares do not have a dividend rate or liquidation preference and are not convertible into shares of common stock. Series A Preferred Stock, voting together as a class, have the right to vote 60% of the Company’s voting shares on any and all shareholder matters (the “Majority Voting Rights”). Additionally, the Company shall not adopt any amendments to the Company’s Bylaws, Articles of Incorporation, as amended, make any changes to the Certificate of Designations establishing the Series A Preferred Stock, or effect any reclassification of the Series A Preferred Stock, without the affirmative vote of at least a majority of the outstanding shares of Series A Preferred Stock. However, the Company may, by any means authorized by law and without any vote of the holders of shares of Series A Preferred Stock, make technical, corrective, administrative or similar changes to such Certificate of Designations that do not, individually or in the aggregate, adversely affect the rights or preferences of the holders of shares of Series A Preferred Stock. Other than the Majority Voting Rights, the Series A Preferred Stock does not have any other dividend, liquidation, conversion, or redemption rights, whatsoever.

 

v3.23.3
OPTIONS
9 Months Ended
Sep. 30, 2023
Options  
OPTIONS

NOTE 7 – OPTIONS

 

In the first quarter of 2022, the Company entered into an Employment Agreement with Thomas Spruce, an officer and director of the Company. This Employment Agreement has a term of 2 years and automatically renews for an additional 6-month term unless terminated earlier. This agreement is terminable by each of the parties upon written notice. Under this Employment Agreement, the Company pays a base salary of $1.00 per year and issued options to purchase 500,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of two years and expire 10 years from the date of grant.

 

Effective April 12, 2022, the Company entered into an Advisory Agreement with Greg Shockey, an affiliate of the Company and service provider. Under this Advisory Agreement, the Company issued options to purchase 240,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Effective April 12, 2022, the Company entered into an Advisory Agreement with Danijella Dragas, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 240,000 restricted shares of the Company’s common stock at a strike price of $0.39 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant. On March 23, 203, the Advisory Agreement was cancelled, thereby terminating Danijella Dragas and forfeiting 60,000 unvested options.

 

On May 27, 2022, the Company entered into an Addendum to Employment Agreement with Thomas Spruce, which granted Mr. Spruce options to purchase an additional 250,000 restricted shares of the Company’s common stock at a strike price of $0.15 per share. The options vest immediately from the date of the grant and expire 10 years from the date of grant.

 

On November 16, 2022, the Company entered into an Employment Agreement with Jim Kellogg, which granted Mr. Kellogg options to purchase 300,000 restricted shares of the Company’s common stock at a strike price of $0.10 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

On February 1, 2023, the Company entered into an Advisor Agreement with Greg Shockey, which supersedes his previous Advisor Agreement with the Company, whereby, in exchange for business development and strategy consulting, investor relations, and facilitating meetings with targeted investors, as well as other services, the Company agreed to issue Greg Shockey options to purchase 60,000 restricted shares of common stock at signing and an additional 1,200,000 shares of restricted common stock every year thereafter.

 

On February 1, 2023, Peter Hager was appointed as the Company’s President and Chief Executive Officer. Per the terms of the employment agreement, Mr. Hager was granted options to purchase 6,400,000 restricted shares of the Company’s common stock, at the commencement of his initial term of services, for an exercise price $0.06 per share, vesting in installments of 500,000 shares per fiscal quarter with the first vesting date of April 1, 2023 and 1,000,000 options to purchase restricted shares of the Company’s common stock, at the commencement of his first renewal term of service.

 

On February 1, 2023, Thomas Spruce was appointed as the Company’s Secretary and Chief Operations Officer. Per the terms of the employment agreement Mr. Spruce was granted options to purchase 1,750,000 restricted shares of the Company’s common stock, at the commencement of his initial term of services, for an exercise price $0.06 per share, vesting with respect to the first 250,000 shares on February 1, 2023 and vesting with respect to the remaining 1,500,000 shares in installments of 125,000 shares per fiscal quarter with the first vesting date of April 1, 2023 and 250,000 options to purchase restricted shares of the Company’s common stock, at the commencement of his first renewal term of service.

 

Options were issued with the following inputs:

     
Options   11,810,000 
Share price  $0.066 
Exercise Price  $0.06 
Term   10 years 
Volatility   209.39% 
Risk Free Interest Rate   3.39% 
Dividend rate    

 

Effective September 28, 2023, the Company entered into an Advisory Agreement with Jonathan Sweetser, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 60,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Effective September 28, 2023, the Company entered into an Advisory Agreement with Heather Rawls, a third-party service provider. Under this Advisory Agreement, the Company issued options to purchase 100,000 restricted shares of the Company’s common stock at a strike price of $0.07 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant.

 

Options were issued with the following inputs:

     
Options   3,760,000 
Share price  $0.07 
Exercise Price  $0.07 
Term   10 years 
Volatility   172.47% 
Risk Free Interest Rate   4.59% 
Dividend rate    

 

During the quarter ended September 30, 2023, the Company accounted for 300,000 options that were effective on November 16, 2022. The option has a strike price of $0.10 per share. The options vest over a period of 1 year contingent upon service and expire 10 years from the date of grant. 

 

Options were issued with the following inputs:

     
Options   300,000 
Share price  $0.10 
Exercise Price  $0.10 
Term   10 years 
Volatility   190.439% 
Risk Free Interest Rate   3.67% 
Dividend rate    

 

A summary of the status of the Company’s outstanding stock options and changes during the year is presented below: 

                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021      $       $ 
Granted   2,030,000   $0.36    10   $ 
Cancelled   (250,000)  $       $ 
Exercised      $       $ 
Outstanding at December 31, 2022   1,780,000   $0.35    9.81   $ 
Granted   15,870,000   $0.06    9.34   $ 
Cancelled   (60,000)  $       $ 
Exercised      $       $ 
Outstanding at September 30, 2023   17,590,000   $0.09    9.43   $ 
Exercisable at September 30, 2023   4,580,000   $0.19    9.23   $ 

 

 

           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.06 0.39   17,590,000   9.43 years   $0.09

 

v3.23.3
WARRANTS
9 Months Ended
Sep. 30, 2023
Warrants  
WARRANTS

NOTE 8 – WARRANTS

 

A summary of the status of the Company’s outstanding stock warrants and changes during the year is presented below:

                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021   153,503   $0.25    6.92   $ 
Granted                
Expired                
Exercised                
Outstanding at December 31, 2022   153,503    0.25    5.92     
Granted                
Expired                
Exercised                
Exercisable at September 30, 2023   153,503   $0.25    5.67   $ 

 

 

           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.25   153,503   5.18 years   $0.25

 

v3.23.3
SUBSEQUENT EVENTS
9 Months Ended
Sep. 30, 2023
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

NOTE 9 – SUBSEQUENT EVENTS

 

In accordance with SFAS 165 (ASC 855-10) management has performed an evaluation of subsequent events through the date that the financial statements were issued and has determined that there are no material subsequent events to disclose in these financial statements other than the following.

 

On October 12, 2023, the Company entered into a revised Stock Option Grant and Stock Option Agreement with Greg Shockey (the “Shockey Grant and Agreement”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Shockey Grant and Agreement supersedes his previous Stock Option Grant and Stock Option Agreement dated April 12, 2023. Pursuant to the terms of the Shockey Grant and Agreement, the Company agreed to issue Greg Shockey options to purchase 3,840,000 shares of the Company’s common stock, with 1,140,000 of the shares vesting on October 12, 2023 and one-ninth (1/9th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Greg Shockey continuing to be a service provider through each such date.

 

On October 12, 2023, the Company entered into a revised Stock Option Grant and Agreement with Peter Hager, President and Chief Executive Officer (the “Hager Grant and Agreement”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Hager Grant and Agreement supersedes his previous Stock Option Grant and Agreement dated February 1, 2023. Pursuant to the terms of the Hager Grant and Agreement, the Company agreed to issue Peter Hager options to purchase 6,400,000 shares of the Company’s common stock, with 1,900,000 of the shares vesting on October 12, 2023 and one-ninth (1/9th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Peter Hager continuing to be a service provider through each such date.

 

On October 12, 2023, the Company entered into a new Employment Agreement and Stock Option Grant and Agreement with Thomas Spruce, Chief Operating Officer and sole Director (the “Spruce Employment Agreement and Grant”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Spruce Employment Agreement and Grant supersedes his previous Employment Agreement and Stock Option Grant and Agreement, each dated February 1, 2023. Thomas Spruce’s new Employment Agreement provides a 36-month term of employment from October 12, 2023, under the same compensation terms as the previous Agreement, except that the number of Stock Options granted increased from 500,000 per year to 1,200,000 per year in line with Mr. Spruce’s responsibilities in moving the Company from start-up to being fully operational. Pursuant to the terms of the Spruce Employment Agreement and Grant, the Company agreed to issue Thomas Spruce options to purchase 4,850,000 shares of the Company’s common stock, with 1,550,000 of the shares vesting on October 12, 2023 and one-eleventh (1/11th) of the remaining shares vesting on the first day of each fiscal quarter thereafter, subject to Thomas Spruce continuing to be a service provider through each such date.

 

On October 12, 2023, the Company entered into a new Employment Agreement and Stock Option Grant and Agreement with Jim Kellogg, Chief Financial Officer (the “Kellogg Employment Agreement and Grant”), in accordance with the terms of the Company’s 2023 Equity Incentive Plan. The Kellogg Employment Agreement and Grant supersedes his previous Employment Agreement and Stock Option Grant and Agreement dated November 16, 2022. The new Employment Agreement provides a 36-month term of employment from October 12, 2023, under the same compensation terms as the previous Agreement, except that the number of Stock Options granted increased from 300,000 per year to 400,000 per year. Pursuant to the terms of the Kellogg Employment Agreement and Grant, the Company agreed to issue Jim Kellogg options to purchase 1,500,000 shares of the Company’s common stock, with 300,000 of the shares vesting on October 12, 2023 and one-twelfth (1/12th) of the remaining shares vesting on the first day of each fiscal quarter beginning on January 1, 2024, subject to Jim Kellogg continuing to be a service provider through each such date.

 

v3.23.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

The Company’s unaudited financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and reflect all adjustments, consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial position, results of operations and cash flows of the Company as of and for the period ending September 30, 2023 and not necessarily indicative of the results to be expected for the full year ending December 31, 2023. These unaudited financial statements should be read in conjunction with the financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

 

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Concentrations of Credit Risk

Concentrations of Credit Risk

We maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently have not experienced any losses in our accounts. At times, such deposits may be in excess of the Federal Deposit Insurance Corporation insurable amount (“FDIC”).

 

Cash equivalents

Cash equivalents

The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents for the periods ended September 30, 2023 and December 31, 2022.

 

Recently issued accounting pronouncements

Recently issued accounting pronouncements

The Company has implemented all new applicable accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

v3.23.3
OPTIONS (Tables)
9 Months Ended
Sep. 30, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of options activity
                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021      $       $ 
Granted   2,030,000   $0.36    10   $ 
Cancelled   (250,000)  $       $ 
Exercised      $       $ 
Outstanding at December 31, 2022   1,780,000   $0.35    9.81   $ 
Granted   15,870,000   $0.06    9.34   $ 
Cancelled   (60,000)  $       $ 
Exercised      $       $ 
Outstanding at September 30, 2023   17,590,000   $0.09    9.43   $ 
Exercisable at September 30, 2023   4,580,000   $0.19    9.23   $ 
Schedule of stock options activity number of shares
           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.06 0.39   17,590,000   9.43 years   $0.09
Options issued February 1, 2023 [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of assumptions for fair value
     
Options   11,810,000 
Share price  $0.066 
Exercise Price  $0.06 
Term   10 years 
Volatility   209.39% 
Risk Free Interest Rate   3.39% 
Dividend rate    
Options issued September 28, 2023 [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of assumptions for fair value
     
Options   3,760,000 
Share price  $0.07 
Exercise Price  $0.07 
Term   10 years 
Volatility   172.47% 
Risk Free Interest Rate   4.59% 
Dividend rate    
Options issued November 2022 [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of assumptions for fair value
     
Options   300,000 
Share price  $0.10 
Exercise Price  $0.10 
Term   10 years 
Volatility   190.439% 
Risk Free Interest Rate   3.67% 
Dividend rate    
v3.23.3
WARRANTS (Tables)
9 Months Ended
Sep. 30, 2023
Warrants  
Schedule of weighted average number of shares
                    
   Number of
Warrants
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contract
Term
   Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2021   153,503   $0.25    6.92   $ 
Granted                
Expired                
Exercised                
Outstanding at December 31, 2022   153,503    0.25    5.92     
Granted                
Expired                
Exercised                
Exercisable at September 30, 2023   153,503   $0.25    5.67   $ 
Schedule of weighted average number of shares
           
Range of Exercise
Prices
  Number Outstanding
9/30/2023
  Weighted Average
Remaining
Contractual Life
  Weighted Average
Exercise Price
$0.25   153,503   5.18 years   $0.25
v3.23.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Accounting Policies [Abstract]    
Cash equivalents $ 0 $ 0
v3.23.3
GOING CONCERN (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Organization, Consolidation and Presentation of Financial Statements [Abstract]                  
Revenues $ 22,500     $ 0     $ 45,000 $ 0  
Net Income (Loss) Attributable to Parent 407,838 $ 100,856 $ 267,329 $ 86,250 $ 142,190 $ 124,094 776,023 $ 352,534  
Retained Earnings (Accumulated Deficit) $ 7,138,504           $ 7,138,504   $ 6,362,481
v3.23.3
NOTES PAYABLE (Details Narrative) - USD ($)
Sep. 15, 2023
Sep. 06, 2023
Sep. 01, 2023
May 15, 2023
May 11, 2023
Mar. 13, 2023
Jan. 06, 2023
Oct. 18, 2022
Jun. 10, 2022
May 20, 2022
May 19, 2022
Sep. 30, 2023
Third Party 1 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble                     $ 10,000  
Interest rate                     6.00%  
Interest accrued                       $ 820
Third Party 2 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble                   $ 10,000    
Interest rate                   6.00%    
Interest accrued                       819
Third Party 3 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble                 $ 7,630      
Interest rate                 10.00%      
Interest accrued                       997
Third Party 4 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble               $ 25,000        
Interest rate               8.00%        
Interest accrued                       1,901
Third Party 5 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble             $ 15,000          
Interest rate             8.50%          
Interest accrued                       933
Maturity date             Jul. 06, 2023          
Third Party 6 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble           $ 12,000            
Interest rate           8.50%            
Interest accrued                       562
Maturity date           Sep. 13, 2023            
Third Party 7 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble         $ 25,000              
Interest rate         8.00%              
Interest accrued                       778
Maturity date         May 11, 2024              
Third Party 8 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble       $ 25,000                
Interest rate       8.00%                
Interest accrued                       756
Maturity date       May 15, 2024                
Third Party 9 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble     $ 25,000                  
Interest rate     8.00%                  
Interest accrued                       159
Maturity date     Sep. 01, 2024                  
Third Party 10 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble   $ 50,000                    
Interest rate   8.00%                    
Interest accrued                       263
Maturity date   Sep. 06, 2024                    
Third Party 11 [Member]                        
Deferred Compensation Arrangement with Individual, Excluding Share-Based Payments and Postretirement Benefits [Line Items]                        
Notes payble $ 50,000                      
Interest rate 8.00%                      
Interest accrued                       $ 82
Maturity date Sep. 15, 2024                      
v3.23.3
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)
Jan. 10, 2023
Sep. 30, 2023
Dec. 31, 2022
Due to related party   $ 24,450 $ 50,268
Forty 7 Select Holdings L L C [Member]      
Due to related party   7,250  
Note payable $ 15,000    
Maturity date Jul. 10, 2023    
Interest rate 8.50%    
Accrued interest   $ 919  
v3.23.3
PREFERRED STOCK (Details Narrative) - $ / shares
Sep. 30, 2023
Dec. 31, 2022
Class of Stock [Line Items]    
Preferred stock, shares authorized 19,999,000 19,999,000
Preferred stock, par value $ 0.0001 $ 0.0001
Series A Preferred Stock [Member]    
Class of Stock [Line Items]    
Preferred stock, shares authorized 1,000 1,000
Preferred stock, par value $ 0.0001 $ 0.0001
v3.23.3
OPTIONS (Details) - $ / shares
Feb. 01, 2023
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Options   17,590,000 1,780,000 0
Options issued February 1, 2023 [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Options 11,810,000      
Share price $ 0.066      
Exercise Price $ 0.06      
Term 10 years      
Volatility 209.39%      
Risk Free Interest Rate 3.39%      
Dividend rate 0.00%      
v3.23.3
OPTIONS (Details - Assumptions Sept 2023) - $ / shares
Sep. 28, 2023
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Options outstanding   17,590,000 1,780,000 0
Options issued September 28, 2023 [Member]        
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]        
Options outstanding 3,760,000      
Share price $ 0.07      
Exercise Price $ 0.07      
Term 10 years      
Volatility 172.47%      
Risk Free Interest Rate 4.59%      
Dividend rate 0.00%      
v3.23.3
OPTIONS (Details - Options effective Nov 2022) - $ / shares
3 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Options outstanding 17,590,000 1,780,000 0
Options issued November 2022 [Member]      
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]      
Options outstanding 300,000    
Share price $ 0.10    
Exercise Price $ 0.10    
Term 10 years    
Volatility 190.439%    
Risk Free Interest Rate 3.67%    
Dividend rate 0.00%    
v3.23.3
OPTIONS (Details 3) - USD ($)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Options    
Options outstanding 1,780,000 0
Options outstanding, exercise price $ 0.35
Options granted 15,870,000 2,030,000
Options granted, price per share $ 0.06 $ 0.36
Weighted average remaining contract term, granted   10 years
Options cancelled (60,000) (250,000)
Options exercised 0 0
Options outstanding, remaining term 9 years 5 months 4 days 9 years 9 months 21 days
Options outstanding, intrinsic value $ 0 $ 0
Options granted, remaining term 9 years 4 months 2 days  
Options outstanding 17,590,000 1,780,000
Options outstanding, exercise price $ 0.09 $ 0.35
Options exercisable 4,580,000  
Options exercisable, price per share $ 0.19  
Options exercisable, remaining term 9 years 2 months 23 days  
Options exercisable, intrinsic value $ 0  
v3.23.3
OPTIONS (Details - Options by exercise price)
9 Months Ended
Sep. 30, 2023
$ / shares
shares
Options  
Exercise price, lower range $ 0.06
Exercise price, upper range $ 0.39
Number of share outstanding | shares 17,590,000
Weighted average remaining contractual life 9 years 5 months 4 days
Weighted average exercise price $ 0.09
v3.23.3
OPTIONS (Details Narrative) - shares
3 Months Ended
Sep. 28, 2023
Feb. 01, 2023
Nov. 16, 2022
May 27, 2022
Apr. 12, 2022
Mar. 31, 2022
Thomas Spruce [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted   1,750,000   250,000   500,000
Greg Shockey [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted   60,000     240,000  
Danijella Dragas [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted         240,000  
Jim Kellogg [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted     300,000      
Peter Hager [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted   6,400,000        
Jonathan Sweetser [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted 60,000          
Heather Rawls [Member]            
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]            
Options granted 100,000          
v3.23.3
WARRANTS (Details) - USD ($)
Sep. 30, 2023
Dec. 31, 2022
Warrants    
Warrants outstanding, intrinsic value $ 0 $ 0
v3.23.3
WARRANTS (Details - Warrants by exercise price) - $ / shares
Sep. 30, 2023
Dec. 31, 2022
Dec. 31, 2021
Class of Warrant or Right [Line Items]      
Exercise Price $ 0.25 $ 0.25 $ 0.25
Number outstanding 153,503 153,503 153,503
Weighted average remaining contractual life (years) 5 years 8 months 1 day 5 years 11 months 1 day 6 years 11 months 1 day
Warrant [Member]      
Class of Warrant or Right [Line Items]      
Exercise Price $ 0.25    
Number outstanding 153,503    
Weighted average remaining contractual life (years) 5 years 2 months 4 days    
Weighted average exercise price $ 0.25    
v3.23.3
SUBSEQUENT EVENTS (Details Narrative) - shares
9 Months Ended 12 Months Ended
Oct. 12, 2023
Sep. 30, 2023
Dec. 31, 2022
Subsequent Event [Line Items]      
Stock options granted   15,870,000 2,030,000
Spruce Employment Agreement And Grant [Member] | Share-Based Payment Arrangement, Option [Member] | Subsequent Event [Member]      
Subsequent Event [Line Items]      
Options to purchase shares 4,850,000    
Kellogg Employment Agreement And Grant [Member] | Share-Based Payment Arrangement, Option [Member] | Subsequent Event [Member]      
Subsequent Event [Line Items]      
Options to purchase shares 1,500,000    
Stock options granted 300,000    
Stock options increased granted shares 400,000    

Electronic Servitor Publ... (CE) (USOTC:XESP)
Historical Stock Chart
Von Nov 2024 bis Dez 2024 Click Here for more Electronic Servitor Publ... (CE) Charts.
Electronic Servitor Publ... (CE) (USOTC:XESP)
Historical Stock Chart
Von Dez 2023 bis Dez 2024 Click Here for more Electronic Servitor Publ... (CE) Charts.