10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

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

For the quarterly period ended: September 30, 2022

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

For the transition period from __________ to __________

000-55800

(Commission File Number)

QRONS INC.

(Exact name of registrant as specified in its charter)

Wyoming	81-3623646
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
28-10 Jackson Avenue #26N Long Island City, New York	11101
(Address of principal executive offices)	(Zip Code)

(212)-945-2080

(Registrant’s telephone number, including area code)

______________________________________________

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

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	N/A	N/A

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated Filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐

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

As of November 10, 2022, there were 13,289,789 shares of the registrant’s common stock outstanding.

QRONS INC.

TABLE OF CONTENTS

		Page
	PART I – FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	3
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	26
Item 4.	Controls and Procedures	26
	PART II – OTHER INFORMATION
Item 1.	Legal Proceedings	27
Item 1A.	Risk Factors	27
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	27
Item 3.	Defaults Upon Senior Securities	27
Item 4.	Mine Safety Disclosures	27
Item 5.	Other Information	27
Item 6.	Exhibits	28
	SIGNATURES	29

2

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

QRONS INC. 

CONDENSED BALANCE SHEETS

(Unaudited)

	September 30, 2022			December 31, 2021
ASSETS
Current assets
Cash and cash equivalents	$	8,467		$	35,065
Total current assets		8,467			35,065
TOTAL ASSETS	$	8,467		$	35,065
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable and accrued liabilities	$	131,517		$	90,976
Accounts payable and accrued liabilities – related party		30,842			38,192
Demand loans, related party		85,873			50,000
Advances from related party		348,500			286,000
Unsecured short-term advances		100,000			100,000
Convertible notes – related party		-			25,000
Convertible notes, net of debt discount		195,000			141,685
Derivative liabilities		336,172			405,957
Total current liabilities		1,227,904			1,137,810
Total liabilities		1,227,904			1,137,810
Stockholders’ deficit
Series A Preferred stock: $0.001 par value; 10,000 shares authorized; 2,000 shares issued and outstanding		2			2
Common stock, $0.0001 par value: 100,000,000 shares authorized; 13,289,789 shares issued and outstanding		1,329			1,329
Additional paid-in capital		7,697,351			7,697,351
Accumulated deficit		(8,918,119	)		(8,801,427	)
Total stockholders’ deficit		(1,219,437	)		(1,102,745	)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT	$	8,467		$	35,065

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

3

QRONS INC.

CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

	Three Months ended						Nine Months ended
	September 30,						September 30,
	2022			2021			2022			2021
Net sales	$	-		$	-		$	-		$	-
Operating expenses:
Research and development expenses		6,250			9,076			23,596			32,262
Professional fees		8,999			11,868			62,904			35,808
General and administrative expenses		7,202			9,363			30,571			43,398
Total operating expenses		22,451			30,307			117,071			111,468
Loss from operations		(22,451	)		(30,307	)		(117,071	)		(111,468	)
Other income (expense)
Interest expense		(6,875	)		(43,526	)		(69,406	)		(166,270	)
Change in fair market value of derivative liabilities		105,090			(6,047	)		69,785			(2,877	)
Total other income (expense)		98,215			(49,573	)		379			(169,147	)
Net income (loss)	$	75,764		$	(79,880	)	$	(116,692	)	$	(280,615	)
Net income (loss) per common share - basic	$	0.01		$	(0.01	)	$	(0.01	)	$	(0.02	)
Net income (loss) per common share – diluted	$	0.00		$	0.00		$	(0.01	)	$	(0.01	)
Weighted average shares outstanding
Basic		13,289,789			13,289,789			13,289,789			13,289,789
Diluted		18,761,704			17,737,367			18,761,704			17,737,367

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

4

QRONS INC. 

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

(Unaudited)

	Series A Preferred				Common Stock				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance, December 31, 2021		2,000	$	2		13,289,789	$	1,329	$	7,697,351	$	(8,801,427	)	$	(1,102,745	)
Net loss for the period		-		-		-		-		-		(264,128	)		(264,128	)
Balance, March 31, 2022		2,000		2		13,289,789		1,329		7,697,351		(9,065,555	)		(1,366,873	)
Net income for the period		-		-		-		-		-		71,672			71,672
Balance, June 30, 2022		2,000		2		13,289,789		1,329		7,697,351		(8,993,883	)		(1,295,201	)
Net income for the period		-		-		-		-		-		75,764			75,764
Balance, September 30, 2022		2,000	$	2		13,289,789	$	1,329	$	7,697,351	$	(8,918,119	)	$	(1,219,437	)

	Series A Preferred				Common Stock				Additional Paid-in		Accumulated			Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance, December 31, 2020		2,000	$	2		13,289,789	$	1,329	$	7,037,796	$	(7,733,443	)	$	(694,316	)
Stock options granted to non-employees as research and development costs		-		-		-		-		3,100		-			3,100
Net loss for the period		-		-		-		-		-		(235,309	)		(235,309	)
Balance, March 31, 2021		2,000		2		13,289,789		1,329		7,040,896		(7,968,752	)		(926,525	)
Stock options granted to non-employees as research and development costs		-		-		-		-		3,100		-			3,100
Net income for the period		-		-		-		-		-		34,574			34,574
Balance, June 30, 2021		2,000		2		13,289,789		1,329		7,043,996		(7,934,178	)		(888,851	)
Net loss for the period		-		-		-		-		-		(79,880	)		(79,880	)
Balance, September 30, 2021		2,000	$	2		13,289,789	$	1,329	$	7,043,996	$	(8,014,058	)	$	(968,731	)

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

5

QRONS INC.

CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

	Nine Months ended September 30,
	2022			2021
Cash Flows From Operating Activities
Net loss	$	(116,692	)	$	(280,615	)
Adjustments to reconcile net loss to net cash used by operating activities:
Stock options issued for research and development expense		-			6,200
Non cash interest		-			94,332
Accretion of debt discount		53,315			60,269
Change in fair market value of derivative liabilities		(69,785	)		2,877
Changes in operating assets and liabilities:
(Increase) in prepaid expenses		-			(2,000	)
Increase in accounts payable and accrued liabilities		40,541			22,399
(Decrease) increase in accounts payable and accrued liabilities, related party		3,523			(3,920	)
Net cash used by operating activities		(89,098	)		(100,458	)
Cash Flows From Investing Activities
Net cash provided from (used by) investing activities		-			-
Cash Flows From Financing Activities
Advances from related party		62,500			-
Proceeds from convertible note		-			100,000
Net cash provided from financing activities		62,500			100,000
Decrease in cash and cash equivalents		(26,598	)		(458	)
Cash at beginning of year		35,065			57,632
Cash at end of period	$	8,467		$	57,174
SUPPLEMENTAL DISCLOSURES
Interest paid	$	-		$	-
Income taxes paid	$	-		$	-
SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES
Convertible notes – related party modified to 6% promissory note	$	25,000		$	-
Accrued interest payable – related party convertible note modified to 6% promissory note	$	10,873		$	-
Derivative liability associated with debt discount	$	-		$	51,009
Derivative liability associated with warrants	$	-		$	143,323

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

6

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 1 – Description of Business and Basis of Presentation

Organization and Nature of Business:

Qrons Inc. (“Qrons” or the “Company”) was incorporated under the laws of the State of Wyoming on August 22, 2016 under the name BioLabMart Inc. and changed its name to Qrons Inc., effective August 8, 2017.

The Company’s common stock was approved by the Financial Industry Regulatory Authority (“FINRA”) for quotation on the OTC pink sheets under the symbol “BLMB” as of July 3, 2017. FINRA announced the Company’s name change to Qrons Inc. on August 9, 2017. The new name and symbol change to “QRON” for the OTC Market was effective August 10, 2017. The Company’s common stock commenced trading on the OTCQB Venture Market on August 12, 2019.

The Company is an innovative biotechnology company dedicated to developing biotech products, treatments and technologies to combat neuronal diseases, which are an enormous social and economic burden on society. The Company seeks to engage in strategic arrangements with companies and institutions that are developing breakthrough technologies in the fields of artificial intelligence, machine learning, molecular biology, stem cells and tissue engineering, for deployment in the fight against neuronal diseases. The Company’s search is currently focused on researchers based in Israel, a country which is world-renowned for biotech innovations and where its President is located and where its research to date has been conducted.

The Company’s principal executive office is located at 28-10 Jackson Avenue, Long Island City, #26N, New York 11101.

Note 2 – Summary of Significant Accounting Policies

Financial Statements: The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”), including the instructions to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), have been condensed or omitted from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021.

In the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the three and nine-month periods have been made. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year. 

Fiscal year end: The Company has selected December 31 as its fiscal year end.

Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.

Cash Equivalents: The Company considers all highly liquid investments with original maturities of 90 days or less to be cash equivalents.

Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, Research and Development. Research and development costs were $23,596 and $32,262 for the nine months ended September 30, 2022 and 2021, respectively.

7

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 2 – Summary of Significant Accounting Policies (continued)

Advertising and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred no advertising and marketing costs during the nine months ended September 30, 2022 and 2021.

Related Parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may be individuals or other entities. 

Stock Based Compensation and Other Share-Based Payments: The Company records stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation, using the fair value method of the award on grant date. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the equity instruments issued. The expense attributable to the Company’s directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company’s non-employees is recognized when vested, as described in Note 9, Stock Plan.

Fair Value of Financial Instruments

ASC 820, Fair Value Measurements, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level of input that is significant to the fair value measurement of the instrument.

The following table provides a summary of the fair value of the Company’s derivative liabilities as of September 30, 2022 and December 31, 2021:

	Fair value measurements on a recurring basis
	Level 1		Level 2		Level 3
As of September 30, 2022:
Liabilities
Derivative liabilities	$	-	$	-	$	336,172
As of December 31, 2021:
Liabilities
Derivative liabilities	$	-	$	-	$	405,957

8

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 2 – Summary of Significant Accounting Policies (continued)

Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC 815 Derivatives and Hedging, as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. For warrants classified as derivative financial instruments the Company applies the Monte Carlo model to value the warrants. 

Income taxes: The Company has adopted ASC 740, Income Taxes, which requires the use of the asset and liability method of accounting for income taxes. Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

Basic and Diluted Loss Per Share: In accordance with ASC 260, Earnings Per Share, the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of common stock were dilutive.

Potential common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted method), convertible notes, classes of shares with conversion features, and stock awards and stock options.

The table below reflects the potentially dilutive securities outstanding during each reporting period:

	Nine Months Ended September 30,
	2022		2021
Research warrants at 3% of issued and outstanding shares		398,694		398,694
Convertible notes		593,637		568,184
Series A preferred shares		700		700
Stock options vested		4,048,332		3,185,000
Stock purchase warrants		295,000		295,000
Total		5,336,363		4,447,578

New Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect on the Company’s financial statements.

9

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 3 – Going Concern

The Company has experienced net losses to date and has not generated revenues from operations. While the Company raised proceeds of $100,000 during the year ended December 31, 2021 through the issuance of a convertible promissory note, and a further $62,500 in unsecured advances from related parties in the current nine months ended September 30, 2022, it does not believe its resources will be sufficient to meet its operating and capital needs beyond the fourth quarter of 2022. The Company expects it will require additional capital to fully implement the scope of its proposed business operations, which raises substantial doubt about its ability to continue as a going concern. The Company will have to continue to rely on equity and debt financing, and continued support from its officers and directors. There can be no assurance that financing, whether debt or equity, will be available to the Company in the amount required at any particular time or for any particular period or, if available, that it can be obtained on favorable terms. In addition, if the Company is unable to obtain adequate financing due to the continued effect of COVID-19 on the capital markets, the Company may be required to reduce the scope, delay, or eliminate some or all of its planned operations.

The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amount and classification of liabilities that might cause results from this uncertainty.

Covid-19 Pandemic

The COVID-19 pandemic has had an adverse impact on the research and development of our product candidates. Research facilities at Dartmouth were subject to closures as well as laboratories at Ariel in Israel during fiscal 2020. This resulted in our discontinuing our research at these universities and was part of our decision to adjust our research to be collaborative and to seek aligning with third parties to advance our expanded goals.

COVID-19 also caused significant disruptions to the global financial markets, which severely impacted our ability to raise additional capital. We terminated our employees in April 2020 in an effort to conserve resources as we evaluated our business development efforts. We may be required to further reduce operations or cease operations if we are unable to finance our operations.

We remain unable to predict with certainty the ongoing effects of the COVID-19 pandemic on future operations, as well as the actions of governments, and when and to what extent normal economic and operating conditions will return to pre-pandemic levels. Even as the COVID-19 pandemic has subsided, we continue to experience adverse impacts to our business, including delays on the successful raising of additional capital.

Note 4 – Convertible Note – Related Party and Derivative Liabilities

On September 1, 2016, the Company entered into a convertible debenture agreement with Decagon LLC, doing business as CubeSquare, LLC (“CubeSquare”), of which the Company’s Chief Executive Officer is the managing partner and its President is a 25% owner of CubeSquare. The Company received proceeds of $10,000 during fiscal 2016 (“Note 1”). Note 1 bears interest at 8% per annum and was due on September 1, 2017. Interest accrues from September 1, 2016 and is payable on maturity. Interest is payable, at the lender’s option, in cash or common stock. Any portion of the loan and unpaid interest is convertible at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price of the greater of (i) $0.0625 per share if the Company’s shares are not trading on a public market and; (ii) in the event the Company’s shares are listed for trading on a public market, the conversion price shall be equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from the lender.

10

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 4 – Convertible Note – Related Party and Derivative Liabilities (continued)

On September 29, 2017, the Company and CubeSquare amended Note 1 to extend the maturity date from September 1, 2017 to September 1, 2018; on September 9, 2018, the Company further amended Note 1 to extend the maturity date to September 1, 2019; on November 6, 2019, the Company further amended Note 1 to extend the maturity date to September 1, 2020; on October 30, 2020, the Company further amended Note 1 to extend the maturity date to September 1, 2021; and on October 7, 2021, the Company further amended Note 1 to extend the maturity date to September 1, 2022 under the same terms and conditions. 

On September 27, 2017, the Company entered into a second convertible debenture agreement with CubeSquare under which the Company received proceeds of $15,000 (Note 2). Note 2 bears interest at 8% per annum and was due on September 27, 2018. Interest accrues from September 27, 2017 and is payable on maturity. Any portion of the principal and unpaid interest under the note is convertible at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from CubeSquare. On September 9, 2018, Note 2 was amended to extend the maturity date to September 27, 2019. On November 6, 2019, Note 2 was amended to extend the maturity date to September 27, 2020; on October 30, 2020 Note 2 was amended to extend the maturity date to September 27, 2021; and further on October 7, 2021 Note 2 was amended to extend the maturity date to September 27, 2022.

On September 27, 2022 the Board and the noteholder agreed to cancel the two convertible notes and in full satisfaction of such outstanding debt to issue a new 6% promissory note to CubeSquare in the principal amount of $35,873, representing the aggregate principal amount of $25,000 and the aggregate amount of any and all accrued interest in the amount of $10,873 as of September 27, 2022.

The Company analyzed the amendment to Note 1 and Note 2 under ASC 815-10-15-83 and concluded that the conversion feature within these two convertible Notes meet the definition of a derivative. The Company estimated the fair value of the derivative at each report date using the Black-Scholes valuation model to value the derivative liability related to the variable conversion rate.

The carrying value of these convertible notes is as follows:

	September 30, 2022			December 31, 2021
Face value of certain convertible notes	$	25,000		$	25,000
Convertible notes extinguish		(25,000	)		-
Carrying value	$	-		$	25,000

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	432	$	504	$	1,424	$	1,510

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities – related party was $0 and $9,449, respectively.

11

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 4 – Convertible Note – Related Party and Derivative Liabilities (continued)

As a result of the application of ASC 815, the fair value of the derivative liability associated with the conversion feature is summarized as follows:

Balance at December 31, 2020	$	61,682
Change in fair value		11,417
Balance at December 31, 2021		73,099
Change in fair value		(73,099	)
Balance at September 30, 2022	$	-

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 27, 2022 and December 31, 2021 and the commitment date:

	Commitment Date			December 31, 2021			September 27, 2022
Expected dividends		0			0			0
Expected volatility		101% ~103	%		181% ~ 182	%		101.56	%
Expected term		0.92 ~ 1 year			0.67 ~ 0.74 year			0.00 year
Risk free interest rate		1.33	%		1.06	%		2.22	%

Note 5 – Convertible Note and Derivative Liabilities

(1) 8% Convertible notes with warrants issued in December 2019 and February 2020

In December 2019, we issued and sold in a private offering 8% convertible notes in the aggregate principal amount of $70,000. Such notes were due on December 31, 2021 and are convertible into shares of our common stock at a conversion price for each share of common stock equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable notice of conversion; and (c) so long as lower than (a) or (b), such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 70,000 shares of common stock at an exercise price of $1.00. 

On February 19, 2020 we issued and sold in a private offering an 8% convertible note in the principal amount of $10,000. The note is due on February 19, 2022 and is convertible into shares of common stock at a conversion price per share equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company within 30 trading days prior to the date of delivery of the applicable notice of conversion; or (c) such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 10,000 shares of common stock at an exercise price of $1.00.

The carrying value of these convertible notes is as follows: 

	September 30,  2022		December 31, 2021
Face value of certain convertible notes	$	80,000	$	80,000
Less: unamortized discount		-		(541	)
Carrying value	$	80,000	$	79,459

12

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 5 – Convertible Note and Derivative Liabilities (continued)

(1) 8% Convertible notes with warrants issued in December 2019 and February 2020 (continued)

Interest expenses associated with the convertible notes are as follows: 

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	1,613	$	1,916	$	4,787	$	4,485
Amortization of debt discount		-		9,029		541		26,793
Total	$	1,613	$	10,945	$	5,328	$	31,278

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities was $17,656 and $12,869, respectively. 

The convertible notes qualify for derivative accounting and bifurcation under ASC 815. The derivative liability of the $80,000 convertible notes was calculated using the Black-Scholes pricing model to be $72,689.

As a result of the application of ASC 815, as of September 30, 2022 and December 31, 2021, the fair value of the derivative liability associated with the conversion feature is summarized as follows: 

Balance at December 31, 2020	$	92,803
Change in fair value		64,687
Balance at December 31, 2021		157,490
Change in fair value		(131,036	)
Balance at September 30, 2022	$	26,454

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 30, 2022 and December 31, 2021 and the commitment date: 

	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		154% ~173	%		203% ~ 301	%		95% ~ 101	%
Expected term		2.10 years			1.08 ~ 1.22 years			0.25 ~ 0.39 years
Risk free interest rate		1.42 ~ 1.65%			0.39	%		3.33	%

(2) 8% Convertible note with warrants issued on June 15, 2021

On June 15, 2021, the Company entered into a note purchase agreement with Quick Capital, LLC (“Quick Capital”) pursuant to which the Company issued a twelve-month convertible promissory note in the principal amount of $115,000 for a $100,000 investment (the “Quick Note”), which included an original issuance discount of 10% and a $3,500 credit for legal and transaction costs. In connection with the Quick Note issuance, Quick Capital was also issued a five-year warrant (the “Quick Warrant”) to purchase up to an aggregate of 115,000 shares of the Company’s common stock at an exercise price of $1.00 per share (the “Quick Warrant Shares”) subject to adjustments for dilutive issuances at lower prices.

13

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 5 – Convertible Note and Derivative Liabilities (continued)

(2) 8% Convertible note with warrants issued on June 15, 2021 (continued)

The Quick Note is convertible into shares of common stock at a conversion price of $0.50 per share. If delivery of the conversion shares is not timely made, the Company is obligated to pay Quick Capital $2,000 for each day that the delivery is late as liquidated damages. The conversion price of the Quick Note will be reduced if the Company issues common stock or grants derivative securities for consideration at a price less than the conversion price to the amount of the consideration of such dilutive issuance. The Quick Note may not be prepaid.

The Company is subject to significant cash penalties if the Company defaults on the Quick Note or in the event shares are not issued timely when a notice of conversion is provided. If an event of default occurs, the Quick Note will become immediately due and payable in an amount equal to 150% of the then outstanding principal amount of the Quick Note plus any interest or amounts owing to Quick Capital. The default provisions are based on the type of default and include a penalty of 50% of the principal plus accrued interest due (the “Default Sum”) and a parity value of the Default Sum based on the effective conversion of the Quick Note on the date of payment of the default and the maximum stock value during the period between the default date and the payment date.

The Company valued the embedded default derivative liability of the Quick Note and the Quick Warrant liability, including the full ratchet reset feature, using Monte Carlo models.

While the Company has not received a notice of default, the Quick Note matured on June 15, 2022, and the fair value of the Quick Note and Quick Warrant embedded default derivatives liability has been valued as of September 30, 2022.

The carrying value of the Quick Note is as follows:

	September 30, 2022		December 31, 2021
Face value of Quick Note	$	115,000	$	115,000
Less: unamortized discount		-		(52,774	)
Carrying value	$	115,000	$	62,226

Interest expenses associated with the conversion feature is as follows:

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on Quick Note	$	2,319	$	2,319	$	6,881	$	2,697
Day one loss associated with derivatively liability		-		-		-		79,332
Amortization of debt discount		-		28,750		52,774		33,476
Total	$	2,319	$	31,069	$	59,655	$	115,505

As a result of the application of ASC 815 as of September 30, 2022 and December 31, 2021, the fair value of the derivative liability associated with the conversion feature is summarized as follows:

Derivative liability associated with convertible note on commitment date	$	51,009
Derivative liability associated with warrants on commitment date		143,323
Change in fair value – convertible note		(21,597	)
Change in fair value – warrants		2,633
Balance at December 31, 2021		175,368
Change in fair value – convertible note		52,035
Change in fair value – warrants		82,315
Balance at September 30, 2022	$	309,718

14

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 5 – Convertible Note and Derivative Liabilities (continued)

(2) 8% Convertible note with warrants issued on June 15, 2021 (continued)

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 30, 2022 and December 31, 2021 and the commitment date:

Convertible note:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		307.10	%		215.70	%		101.40	%
Expected term		1 years			0.45 years			0.00 years
Risk free interest rate		0.18	%		0.43	%		1.28	%

Warrants:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		201.70	%		200.90	%		208.90	%
Expected term		5 years			4.45 years			3.7 years
Risk free interest rate		0.65	%		0.82	%		3.760	%

Note 6 – Unsecured Short-Term Advance from Third Party

On June 20, 2019, the Company received $100,000 from a third party in the form of an unsecured, demand, non-interest-bearing, short-term advance to meet its operating needs. The advance remains outstanding at September 30, 2022 and December 31, 2021. 

Note 7 – Related Party Transactions

(1) Demand Loan from related party

On May 1, 2019, the Company issued a promissory note (the “Note”) to CubeSquare in the principal amount of $50,000. The Company’s Chief Executive Officer is the managing partner and the Company’s President is a 25% owner of CubeSquare. The Note bears interest at the rate of 8% per annum and is due and payable by the Company upon demand from CubeSquare. The Company recorded interest expenses of $997 and $2,981 for the three and nine months ended September 30, 2022 and recorded interest expenses of $1,008 and $2,991 for the three and nine months ended September 30, 2021.

On September 27, 2022 the Board and the related party noteholder agreed to cancel two convertible notes issued to Cubesquare and in full satisfaction of such outstanding debt to issue a new 6% promissory note (Ref: Note 4)  in the principal amount of $35,873, representing the aggregate principal amount of $25,000 and the aggregate amount of any and all accrued interest in the amount of $10,873 as of September 27, 2022.  The Company recorded interest expenses of $17 and $17 for the three and nine months ended September 30, 2022 in respect to the new note.

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities – related party in respect of the aforementioned notes was $13,672 and $10,674, respectively.

15

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 7 – Related Party Transactions (continued)

(2) Advances from Related Parties

During the year ended December 31, 2019, the Company received $135,000 from Jonah Meer, its Chief Executive Officer, in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company received an additional $70,000 from Jonah Meer. An additional $62,500 in advances was received from Mr. Meer during the nine months ended September 30, 2022. Mr. Meer is owed $267,500 and $205,000 in respect to these advances at September 30, 2022 and December 31, 2021, respectively.

On August 20, 2019, the Company received $50,000 from Ido Merfeld, its President, in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company received an additional $21,000 from Ido Merfeld. There were no additional advances from Mr. Merfeld during the nine months ended September 30, 2022, as well as during the year ended December 31, 2021. Mr. Merfeld is owed $71,000 in respect to these advances at September 30, 2022 and December 31, 2021.

During the year ended December 31, 2020, the Company received $10,000 from CubeSquare in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs which amount is outstanding as of September 30, 2022 and December 31, 2021.

(3) Others

Jonah Meer, the Company’s Chief Executive Officer, made payments to various vendors during the years ended December 31, 2020 and 2019. During the nine months ended September 30, 2022 and during the year ended December 31, 2021, the Company repaid $900 and $11,575, respectively, of these advances leaving a balance payable to Mr. Meer of $16,000 at September 30, 2022 (December 31, 2021 - $16,900), which amount is reflected in accounts payable, related party.

During the year ended December 31, 2019, Ido Merfeld, the Company’s President, made payments to various vendors in the aggregate amount of $1,169. The balance payable to Mr. Merfeld of $1,169 is reflected in accounts payable, related party as of September 30, 2022 and December 31, 2021. 

Note 8 – Intellectual Property License Agreement and Sponsored Research Agreement

Dartmouth College – Intellectual Property License Agreement

On October 2, 2019, the Company entered into an intellectual property license agreement (the “Intellectual Property License Agreement”) pursuant to which Dartmouth granted the Company an exclusive world-wide license under the patent application entitled “Mechanically Interlocked Molecules-based Materials for 3D Printing” in the field of human and animal health and certain additional patent rights to use and commercialize licensed products and services. The license grant includes the right of the Company to sublicense to third parties subject to the terms of the Agreement.

The Agreement provided for: (i) a $25,000 license issue fee; (ii) an annual license maintenance fee of $25,000, until the first commercial sale of a licensed product or service; (iii) an earned royalty of 2% of net sales of licensed products and services by the Company or a sublicensee; (iv) 15% of consideration received by the Company under a sublicense; and (v) beginning in the first calendar year after the first commercial sale, an annual minimum royalty payment of $500,000, $1,000,000 in the second calendar year, and $2,000,000 in the third calendar year and each year thereafter. The Company will also reimburse Dartmouth for all patent preparation, filing, maintenance and defense costs.

16

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 8 – Intellectual Property License Agreement and Sponsored Research Agreement (continued)

Dartmouth College – Intellectual Property License Agreement (continued)

Failure to timely make any payment due under the Agreement will result in interest charges to the Company of the lower of 10% per year or the maximum amount of interest allowable by applicable law.

The Agreement may be terminated by Dartmouth if the Company is in material breach of the Agreement which is not cured after 30 days of notice thereof or if the Company becomes insolvent. Dartmouth may terminate the Agreement if the Company challenges a Dartmouth patent or does not terminate a sublicensee that challenges a Dartmouth patent, except in response to a valid court or governmental order. The Company may terminate the Agreement at any time upon six months written notice to Dartmouth.

If the Company or any sublicensee or affiliate institutes or participates in a licensed patent challenge, the then current earned royalty rate for licensed products covered by Dartmouth patents will automatically be increased to three times the then current earned royalty rate.

On March 23, 2021, the United States Patent and Trademark Office issued U.S. Patent No. 10,954,315 to the Trustees of Dartmouth College, which is directed to mechanically interlocked, molecules-based materials for 3-D printing. The patent’s inventors are Professor Chenfeng Ke, a member of the Company’s Scientific Advisory Board and Qianming Lin, Professor Ke’s assistant. The patent grant is the culmination of the Intellectual Property License Agreement between the Company and Dartmouth with respect to an exclusive world-wide license of intellectual property related to 3D printable materials in the fields of human and animal health. 

Dartmouth College – Intellectual Property License Agreement

The Company expensed $18,750 as license fees during each of the nine months ended September 30, 2022 and 2021 with respect to such annual fee.

Note 9 – Stock Plan

2016 Stock Option and Stock Award 

On December 14, 2016, the Board adopted the Company’s 2016 Stock Option and Stock Award Plan (the “Plan”). The Plan provides for the award of stock options (incentive and non-qualified), stock awards and stock appreciation rights to officers, directors, employees and consultants who provide services to the Company. The terms of awards under the Plan are made by the Board. The Company has reserved 10 million shares for issuance under the Plan. 

(a) Stock Options granted to Science Advisors and Business Advisors

On February 10, 2020 under the Plan, the Company granted three-year options to purchase an aggregate of 50,000 shares of its common stock at an exercise price of $2.00 per share, to a Business Advisor. 25,000 of such shares subject to the option were immediately exercisable and expire on February 10, 2023, and 25,000 shares vest on February 10, 2021 and expire on February 10, 2024. On July 15, 2020, 25,000 unvested options were forfeited. In January 2021, 25,000 vested options were forfeited.

(b) Stock Options granted to Employees:

On December 10, 2018, the Board awarded an employee the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. 33,333 of such shares subject to the option were forfeited unexercised on December 10, 2021. The remaining option expires on March 23, 2023.

17

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 9 – Stock Plan (continued)

(b) Stock Options granted to Employees: (continued)

On December 10, 2019, the Board awarded an employee, the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. Such options expire on March 23, 2023. 

On December 10, 2020, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 100,000 shares of the common stock of the Company at an exercise price of $2.00 per share. 

On December 22, 2021, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 325,000 shares of the common stock of the Company at an exercise price of $2.00 per share.

On April 16, 2022, a three-year stock option to purchase 10,000 shares of common stock of the Company granted to a Science Advisor expired unexercised.

On July 1, 2022, a three-year stock option to purchase 33,334 shares of common stock of the Company granted to a Science Advisor expired unexercised.

On August 15, 2022, a three-year stock option to purchase 6,666 shares of common stock of the Company granted to a Science Advisor expired unexercised.

The following table is the recognized compensation in respect of the above stock option compensation ((a) and (b)) which amount has been allocated as below:

	Three Months ended				Nine Months ended
	September 30,				September 30,
	2022		2021		2022		2021
Research and development expenses	$	-	$	-	$	-	$	6,200

As of September 30, 2022 and December 31, 2021, there was no unrecognized compensation remaining to be recognized in future periods.

(c) Stock Options granted to Officers:

On June 25, 2019, the Company appointed John N. Bonfiglio, PhD as its chief operating officer, effective July 1, 2019. As compensation, Dr. Bonfiglio was granted a three-year stock option to purchase 100,000 shares of common stock at an exercise price of $2.00 per share, 50,000 of which shares vested upon grant and 25,000 shares vested on each of July 1, 2020 and July 1, 2021, provided Dr. Bonfiglio was in the employ of the Company on such dates. Mr. Bonfiglio was terminated as chief operating officer as of November 30, 2019. Accordingly, all unvested stock options terminated on such date. In January 2021, 50,000 vested options were forfeited.

On December 10, 2020, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable.

On December 22, 2021, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable. 

18

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 9 – Stock Plan (continued) 

A summary of the activity for the Company’s stock options at September 30, 2022 and December 31, 2021, is as follows:

	September 30, 2022							December 31, 2021
				Weighted Average  Exercise		Weighted Average Remaining Contractual Life					Weighted Average  Exercise		Weighted Average Remaining Contractual Life
	Shares			Price		(in years)		Shares			Price		(in years)
Outstanding, beginning of period		4,098,332		$	2		3.08		3,276,666		$	1.98		3.28
Granted		-			-		-		975,000		$	2		-
Exercised		-			-		-		-		$	-		-
Canceled/forfeited		(50,000	)	$	-		-		(153,334	)	$	2		-
Outstanding, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Options exercisable, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Weighted average fair value of options granted				$	2						$	1.98

Note 10 – Capital Stock

Authorized:

The Company has authorized 100,000,000 shares of common stock, par value $0.0001, and 10,000 shares of preferred stock which is designated as Series A Preferred Stock, par value $0.001.

Series A Preferred Stock:

The Series A Preferred Stock is redeemable at the option of the Company at any time, in whole or in part, upon 10 trading days prior notice, at a price of $1.00 per share plus 4% per annum from the date of issuance (the “Stated Value”). The holders of the Series A Preferred Stock are entitled to a liquidation preference equal to the Stated Value, prior to the holders of other preferred stock or common stock. The holders of the Series A Preferred Stock have the right to convert such stock into common stock at a conversion rate equal to the Stated Value as of the conversion date divided by the average closing price of the common stock for the five previous trading days. The Company is required to reserve sufficient number of shares for the conversion of the Series A Preferred Stock. The holders of Class A Preferred Stock shall vote together as a single class with the holders of the Company’s common stock and the holders of any other class or series of shares entitled to vote with the common stock, with the holders of Class A Preferred Stock being entitled to 66 2/3% of the total votes on all such matters, regardless of the actual number of shares of Class A Preferred Stock then outstanding.

There were 2,000 shares of Series A Preferred Stock issued and outstanding as of September 30, 2022 and December 31, 2021.

19

QRONS INC.

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

September 30, 2022 and 2021

Note 10 – Capital Stock (continued)

Common Stock

There were 13,289,789 shares of common stock issued and outstanding as of September 30, 2022 and December 31, 2021.

Common Stock Purchase Warrants

As of September 30, 2022 and December 31, 2021, the following common stock purchase warrants were outstanding:

	Warrants			Weighted Average Exercise Price
Outstanding – December 31, 2020		180,000		$	1.00
Granted		115,000	(1)		1.00
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – December 31, 2021		295,000			1.00
Granted		-			-
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – September 30, 2022		295,000		$	1.00

(1) On June 15, 2021, the Company granted a convertible noteholder a warrant to purchase 115,000 shares of common stock at an exercise price of $1.00, subject to adjustments for full ratchet resets for dilutive issuances at lower prices. (See Note 5(2) above.)

Note 11 – Subsequent Events

The Company has evaluated events for the period through the date of the issuance of these financial statements and determined that there are no additional events requiring disclosure.

20

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

This Quarterly Report on Form 10-Q contains predictions, estimates and other forward-looking statements relating to future events or our future financial performance. In some cases, you   can identify forward-looking statements by terminology such as “may,” “should,” “intends,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” or “continue” or the negative of these terms or other comparable terminology. Forward-looking statements involve known and unknown risks, uncertainties and other factors including the risks set forth in the section entitled “Risk Factors” in our prospectus, as filed with the Securities and Exchange Commission (the “SEC”) on March 28, 2022, that may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements.

Forward-looking statements represent our management’s beliefs and assumptions only as of the date of this Report. You should read this Report with the understanding that our actual future results may be materially different from what we expect.

All forward-looking statements speak only as of the date on which they are made. We undertake no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they are made, except as required by federal securities and any other applicable law.

The management’s discussion and analysis of our financial condition and results of operations are based upon our condensed unaudited financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

The following discussion of our financial condition and results of operations should be read in conjunction with the notes to the unaudited financial statements appearing elsewhere in this Report and the Company’s audited financial statements for the fiscal year ended December 31, 2021, as filed with the SEC in its Annual Report on Form 10-K on March 11, 2022, along with the accompanying notes. As used in this Quarterly Report, the terms “we,” “us,” “our” and the “Company” means Qrons Inc.

The Company has relied primarily on its two co-founders, Jonah Meer, Chief Executive Officer, and Ido Merfeld, President, who are its sole directors to manage its day-to-day business and has outsourced professional services to third parties in an effort to maintain lower operational costs.

Messrs. Meer and Merfeld, as the holders of the Company’s issued and outstanding shares of the Company’s Class A Preferred Stock, collectively have 66 2/3% of the voting rights of the Company. Acting together, they will be able to influence the outcome of all corporate actions requiring approval of our stockholders.

Plan of Operations

We are an innovative biotechnology company dedicated to developing biotech products, treatments and technologies that create a platform to combat neuronal diseases. We seek to engage in strategic arrangements with companies and institutions that are developing breakthrough technologies in the fields of artificial intelligence and machine learning, molecular biology, stem cells and tissue engineering, for deployment in the fight against neuronal diseases. Our search is focused on researchers based in Israel, a country which is world-renowned for biotech innovations and where its President is located and where its research to date has been conducted.

To date, the Company has collaborated with universities and scientists in the fields of regenerative medicine, tissue engineering and 3D printable hydrogels to develop a treatment that integrates proprietary, engineer mesenchymal stem cells (“MSCs”), 3D printable implant, smart materials and a novel delivery system and has two product candidates for treating penetrating and non-penetrating (concussion-like) traumatic brain injuries, both integrating proprietary, anti-brain inflammation synthetic hydrogel and modified MSCs.

As a result of the Company's multidiscipline research effort in the field of supramolecular and polymeric materials chemistry and neuronal tissue engineering, on April 3, 2022, the Company filed a US provisional patent application for inventions of therapeutic polypseudorotaxane hydrogels, thereby providing the Company with the option to, in the future, seek protection for these inventions globally. The patent application relates generally to the treatment of pathological central nervous system conditions such as traumatic injury or neurodegenerative disease and the applications of uses of hydrogels in the treatment of such conditions.

On September 18, 2022 Ido Merfeld, our President and co-Founder was awarded his PhD in Molecular Biology and Neuroscience based on his submission of his paper entitled Mesenchymal Stem Cells integrated into Pseudopolyrotaxane hydrogels promote neuronal stem cells maturation and inhibits reactive Astrocytes and Activated Microglia after penetrating traumatic brain injury, based on the research done at Qrons.

We have not generated any revenue from the sale of products.

21

Results of Operations

Three Months Ended September 30, 2022 and September 30, 2021

Revenue

We have not generated any revenue since our inception and do not expect to generate any revenue from the sale of products in the near future.

Net Loss

We had net income of $75,764 in the three months ended September 30, 2022 compared to net loss of $79,880 in the three months ended September 30, 2021, as follows:

	Three Months ended
	September 30,
	2022			2021
Net sales	$	-		$	-
Operating expenses:
Research and development expenses		6,250			9,076
Professional fees		8,999			11,868
General and administrative expenses		7,202			9,363
Total operating expenses		22,451			30,307
Loss from operations		(22,451	)		(30,307	)
Other income (expense)
Interest expense		(6,875	)		(43,526	)
Change in fair market value of derivative liabilities		105,090			(6,047	)
Total other income (expense)		98,215			(49,573	)
Net income (loss)	$	75,764		$	(79,880	)

Operating Expenses

Total operating expenses for the three months ended September 30, 2022, were $22,451 compared to total operating expenses of $30,307 for the three months ended September 30, 2021. The decrease in operating expenses during the three months ended September 30, 2022 is due to an decrease in general and administrative fees from $9,363 for the three months ended September 30, 2021 to $7,202 for the three months ended September 30, 2022, as well as a decrease in research and development expenses from $9,076 for the three months ended September 30, 2021 to $6,250 for the three months ended September 30, 2022, and a decreases in professional fees from $11,868 during the three months ended September 30, 2021 to $8,999 for the three months ended September 30, 2022. During the three months ended September 30, 2021, the Company incurred $9,076 of research and development expenses which included licensing fees of $6,250 and software license and equipment costs of $2,826 as compared to $6,250 in research and development fees for the three months ended September 30, 2022, which was comprised solely of licensing fees of $6,250. The decrease in general and administrative fees for the three months ended September 30, 2022, is mainly due to a decrease in branding and marketing expenses in the three-month period ended September 30, 2022.

22

Other Income (Expense)

Other income in the three months ended September 30, 2022, was $98,215, which included a gain of $105,090 as a result of the change in value of certain derivative liabilities, offset by interest expense of $6,875. Other expense in the three months ended September 30, 2021, was $49,573, which included a loss of $6,047 as a result of the change in value of derivative liabilities, and interest expense of $43,526 which is comprised of accretion of convertible notes of $37,779 and accrued interest on convertible notes payable of $5,747.

Nine Months Ended September 30, 2022 and September 30, 2021

Revenue

We have not generated any revenue since our inception and do not expect to generate any revenue from the sale of products in the near future.

Net Loss

We had a net loss of $116,692 in the nine months ended September 30, 2022 compared to $280,615 in the nine months ended September 30, 2021, as follows:

	For the Nine Months Ended
	September 30,
	2022			2021
Net sales	$	-		$	-
Operating expenses:
Research and development expenses		23,596			32,262
Professional fees		62,904			35,808
General and administrative expenses		30,571			43,398
Total operating expenses		117,071			111,468
Loss from operations		(117,071	)		(111,468	)
Other income (expense)
Interest expense		(69,406	)		(166,270	)
Change in fair market value of derivative liabilities		69,875			(2,877	)
Total other income (expense)		379			(169,147	)
Net loss	$	(116,692	)	$	(280,615	)

23

Operating Expenses

Total operating expenses for the nine months ended September 30, 2022 were $117,071 compared to total operating expenses of $111,468 for the nine months ended September 30, 2021. The slight increase in operating expenses during the nine months ended September 30, 2022 is due to a substantial increase in professional fees from $35,808 in the nine months ended September 30, 2021 to $62,904 in the nine months ended September 30, 2022 due to an increase in legal and accounting fees in connection with the Company’s filing of a registration statement and prospectus in the nine months ended September 30, 2022, offset by a decrease in research and development activities from $32,262 for the nine months ended September 30, 2021 to $23,596 for the nine months ended September 30, 2021  and a decrease  in general and administrative expenses from $43,395 for the nine months ended September 30, 2021 to $30,571 for the nine months ended September 30, 2022. During the nine months ended September 30, 2022 the Company incurred $23,596 of research and development expenses which included service fees related to certain research and development agreements of $4,327, technology licensing fees of $18,750 and purchases of lab supplies and equipment of $519 as compared to $32,262 of  research and development expenses which included service fees related to certain research and development agreements of $6,200, technology licensing fees of $18,750, software licensing fees of $6,826 and purchases of expendable lab supplies and equipment of $486 in the nine months ended September  30, 2021. The decrease in general and administrative fees for the nine months ended September 30, 2022 from $43,398 for the nine months ended September 30, 2021 to $30,571 in the nine months ended September 30, 2022 is mainly due to a decrease in branding and marketing expenses.

Other Income (Expense)

Other income in the nine months ended September 30, 2022, was $379 and included a gain of $69,785 as a result of the change in value of derivative liabilities and interest expense of $69,406, which is comprised of accretion of convertible notes of $53,315 and accrued interest on convertible notes of $16,091. Other expense in the nine months ended September 30, 2021, was $169,147, which included a loss of $2,877 as a result of the change in value of derivative liabilities, and interest expense of $166,270, which is comprised of accretion of convertible notes of $60,269, financing costs of $94,332 and accrued interest on convertible notes payable of $11,669.  

Operating Activities

Net cash used in operating activities was $89,098 for the nine months ended September 30, 2022, compared to $100,458 for the nine months ended September 30, 2021. Net cash used in operating activities for the nine months ended September 30, 2022, was primarily the result of net loss, increased by a non-cash item gain on change in fair market value of derivative liabilities of $69,785, offset by non-cash items accretion of debt discount of $53,315 and changes to operating assets and liabilities, including an increase to accounts payable of $40,541 and an increase to accounts payable-related parties of $3,523.  Net cash used in operating activities for the nine months ended September 30, 2021 was primarily the result of  net loss, offset by non-cash items, including compensation in the form of stock options for research and development expense of $6,200,  accretion of debt discount of $60,269, an increase  from the change in  derivative liabilities of $2,877, non-cash interest expense of $94,332 and changes to  operating assets and liabilities, including an increase to prepaid expenses of $2,000, an increase to accounts payable of $22,399 and a decrease to accounts payable-related parties of $3,920.

Investing Activities

There were no investing activities during the nine months ended September 30, 2022 and 2021.

Financing Activities

Net cash provided by financing activities was $100,000 for the nine months ended September 30, 2021 compared to $62,500 for the nine months ended September 30, 2022. During the nine months ended September 30, 2021, the Company received net proceeds of $100,000 from a convertible note.  During the nine months ended September 30, 2022 the Company received $62,500 in proceeds from a related party in the form of unsecured advances. 

24

Liquidity and Capital Resources

As of September 30, 2022, we had cash of $8,467. We are in the early stage of development and have experienced net losses to date and have not generated revenue from operations which raises substantial doubt about our ability to continue as a going concern. There are a number of conditions that we must satisfy before we will be able to commercialize potential products and generate revenue, including successful development of product candidates, which includes clinical trials, FDA approval, demonstration of effectiveness sufficient to generate commercial orders by customers, establishing production capabilities as well as effective marketing and sales capabilities for our product. We do not currently have sufficient resources to accomplish any of these conditions necessary for us to generate revenue and expect to incur increasing operating expenses. We will require substantial additional funds for operations, the service of debt and to fund our business objectives. There can be no assurance that financing, whether debt or equity, will be available to us in the amount required at any particular time or for any particular period or, if available, that it can be obtained on terms favorable to us. If additional funds are raised by the issuance of equity securities, such as through the issuance and exercise of warrants, then existing stockholders will experience dilution of their ownership interest. If additional funds are raised by the issuance of debt or other equity instruments, we may be subject to certain limitations in our operations, and issuance of such securities may have rights senior to those of the then existing stockholders. We currently have no agreements, arrangements or understandings with any person or entity to obtain funds through bank loans, lines of credit or any other sources.

As we continue to monitor the impact of the COVID-19 outbreak, we continue exploring sources of debt and equity financings as well as available grants. We are currently exploring and are in discussions for potential strategic alternatives in the biotechnology field which could advance our MSCs and neurodegenerative research.  There can be no assurance the necessary financing will be available or that a suitable strategic partner will be identified. In such event, we may explore relationships with third parties to develop or commercialize products or technologies that we have not previously sought to develop or commercialize, decide to exit our existing business, cease operations altogether or pursue an acquisition of our company. However, without additional financing, we do not believe our resources will be sufficient to meet our operating and capital needs beyond the fiscal year ended 2022.

Offering

The Company filed a registration statement on Form S-1 with the SEC on January 11, 2022, to offer and sell up to 2,500,000 shares of common stock in a self-underwritten primary offering at a fixed price of $0.70 per share which was declared effective on January 11, 2022. To date, no shares have been sold and there can be no assurance that the Company will be successful in selling any of the shares being offered.

Going Concern

Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation. Our report from our independent registered public accounting firm for the fiscal year ended December 31, 2021 includes an explanatory paragraph stating the Company has recurring losses and limited operations which raise substantial doubt about its ability to continue as a going concern.  If the Company is unable to obtain adequate capital, the Company may be required to reduce the scope, delay, or eliminate some or all of its planned operations. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Critical Accounting Policies and Estimates

The preparation of our financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, management evaluates its estimates and judgments which are based on historical experience and on various other factors that are believed to be reasonable under the circumstances. The results of their evaluation form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates under different assumptions and circumstances. Our significant accounting policies are more fully discussed in Note 2 to our unaudited financial statements contained herein.

Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, Research and Development. Research and development costs were $23,596 and $32,262 for the nine months ended September 30, 2022, and 2021, respectively.

25

Stock-Based Compensation and Other Share-Based Payments: The Company records stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation, using the fair value method on grant date. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the equity instruments issued. The expense attributable to the Company’s directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company’s non-employees is recognized when vested, as described in Note 9, Stock Plan.

Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC 815 Derivatives and Hedging, as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. For warrants classified as derivative financial instruments the Company applies the Monte Carlo model to value the warrants. 

Recent Accounting Pronouncements

There were various accounting standards and interpretations issued recently, none of which are expected to have a material effect on the Company’s operations, financial position or cash flows.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are a smaller reporting company and are not required to provide this information.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, as of September 30, 2022, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended. Based on this evaluation, our principal executive officer and principal financial officer have concluded that, based on the material weaknesses discussed below, our disclosure controls and procedures were not effective as of such date to ensure that information required to be disclosed by us in reports filed or submitted under the Securities Exchange Act were recorded, processed, summarized, and reported within the time periods specified in the Securities and Exchange Act Commission’s rules and forms and that our disclosure controls are not effectively designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act is accumulated and communicated to management, including our principal executive officer and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Our internal controls and procedures are not effective for the following reasons: (i) there is an inadequate segregation of duties consistent with control objectives as management is comprised of only two persons, one of which is the Company’s principal executive officer and principal financial officer and, (ii) the Company does not have a formal audit committee with a financial expert, and thus the Company lacks the board oversight role within the financial reporting process.

In order to mitigate the foregoing material weakness, we have engaged an outside accounting consultant with significant experience in the preparation of financial statements in conformity with GAAP to assist us in the preparation of our financial statements to ensure that these financial statements are prepared in conformity with GAAP. We will continue to monitor the effectiveness of this action and make any changes that our management deems appropriate.

We would need to hire additional staff to provide greater segregation of duties. Currently, it is not feasible to hire additional staff to obtain optimal segregation of duties. Management will continue to reassess this matter to determine whether improvement in segregation of duty is feasible. In addition, we would need to expand our board to include independent members.

Going forward, we intend to evaluate our processes and procedures and, where practicable and resources permit, implement changes in order to have more effective controls over financial reporting.

Changes in Internal Control over Financial Reporting

During the period covered by this report, there were no changes in our internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

26

PART II – OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS 

There are no pending legal proceedings to which the Company is a party or in which any director, officer or affiliate of the Company, any owner of record or beneficially of more than 5% of any class of voting securities of the Company, or security holder is a party adverse to the Company or has a material interest adverse to the Company. The Company’s property is not the subject of any pending legal proceedings.

ITEM 1A. RISK FACTORS

The Company is a smaller reporting company and is not required to provide this information.

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

There were no sales of equity securities during the period covered by this Report that were not registered under the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable

ITEM 5. OTHER INFORMATION

None

27

ITEM 6. EXHIBITS

Exhibit Number	Exhibit
31	Certification of the Principal Executive Officer and Principal Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32	Certification of the Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial Officer) pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
101.INS	XBRL INSTANCE DOCUMENT
101.SCH	XBRL TAXONOMY EXTENSION SCHEMA
101.CAL	XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
101.DEF	XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
101.LAB	XBRL TAXONOMY EXTENSION LABEL LINKBASE
101.PRE	XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE

28

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	QRONS INC.
Date: November 14, 2022	By:	/s/ Jonah Meer
		Jonah Meer
		Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer)

29

EX-31

EXHIBIT 31

Certification Pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended

I, Jonah Meer (Principal Executive Officer and Principal Financial and Accounting Officer), certify that:

1. I have reviewed this quarterly report on Form 10-Q of Qrons 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. As the registrant’s certifying officer, I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15-d-15 (f) for the registrant and I 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 my 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 period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.

5. As the registrant’s certifying officer, I have disclosed, based on my 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 function):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2022	By:	/s/ Jonah Meer
		Jonah Meer
		Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer)

EX-32

EXHIBIT 32

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned, Jonah Meer, Chief Executive Officer and Chief Financial Officer (Principal Executive Officer and Principal Financial and Accounting Officer) of Qrons Inc. (the “Company”), certifies, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350) that, to his knowledge, the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022 (the “Report”):

(1) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ Jonah Meer

Jonah Meer

Chief Executive Officer and Chief Financial Officer

(Principal Executive Officer and Principal Financial and Accounting Officer)

Date: November 14, 2022

XML

Cover - shares	9 Months Ended
	Sep. 30, 2022	Nov. 10, 2022
Cover [Abstract]
Entity Registrant Name	QRONS INC.
Entity Central Index Key	0001689084
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	true
Entity Current Reporting Status	Yes
Document Period End Date	Sep. 30, 2022
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2022
Entity Ex Transition Period	false
Entity Common Stock Shares Outstanding		13,289,789
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	000-55800
Entity Incorporation State Country Code	WY
Entity Tax Identification Number	81-3623646
Entity Address Postal Zip Code	11101
Entity Address Address Line 1	28-10 Jackson Avenue #26N
Entity Address City Or Town	Long Island City
Entity Address State Or Province	NY
City Area Code	212
Local Phone Number	945-2080
Entity Interactive Data Current	Yes

XML

CONDENSED BALANCE SHEETS - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Current assets
Cash and cash equivalents	$ 8,467	$ 35,065
Total current assets	8,467	35,065
TOTAL ASSETS	8,467	35,065
Current liabilities
Accounts payable and accrued liabilities	131,517	90,976
Accounts payable and accrued liabilities - related party	30,842	38,192
Demand loans, related party	85,873	50,000
Advances from related party	348,500	286,000
Unsecured short-term advances	100,000	100,000
Convertible notes - related party	0	25,000
Convertible notes, net of debt discount	195,000	141,685
Derivative liabilities	336,172	405,957
Total current liabilities	1,227,904	1,137,810
Total liabilities	1,227,904	1,137,810
Stockholders' deficit
Series A Preferred stock: $0.001 par value; 10,000 shares authorized; 2,000 shares issued and outstanding	2	2
Common stock, $0.0001 par value: 100,000,000 shares authorized; 13,289,789 shares issued and outstanding	1,329	1,329
Additional paid-in capital	7,697,351	7,697,351
Accumulated deficit	(8,918,119)	(8,801,427)
Total stockholders' deficit	(1,219,437)	(1,102,745)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT	$ 8,467	$ 35,065

XML

CONDENSED BALANCE SHEETS (Parenthetical) - $ / shares	Sep. 30, 2022	Dec. 31, 2021
CONDENSED BALANCE SHEETS
Series A Preferred Shares, par value	$ 0.001	$ 0.001
Series A Preferred Shares, authorized	10,000	10,000
Series A Preferred Shares, shares issued	2,000	2,000
Series A Preferred Shares, shares outstanding	2,000	2,000
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, shares authorized	100,000,000	100,000,000
Common stock, shares issued	13,289,789	13,289,789
Common stock, shares outstanding	13,289,789	13,289,789

XML

CONDENSED STATEMENTS OF OPERATIONS (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
Net sales	$ 0	$ 0	$ 0	$ 0
Operating expenses:
Research and development expenses	6,250	9,076	23,596	32,262
Professional fees	8,999	11,868	62,904	35,808
General and administrative expenses	7,202	9,363	30,571	43,398
Total operating expenses	22,451	30,307	117,071	111,468
Loss from operations	(22,451)	(30,307)	(117,071)	(111,468)
Other income (expense)
Interest expense	(6,875)	(43,526)	(69,406)	(166,270)
Change in fair market value of derivative liabilities	105,090	(6,047)	69,785	(2,877)
Total other income (expense)	98,215	(49,573)	379	(169,147)
Net income (loss)	$ 75,764	$ (79,880)	$ (116,692)	$ (280,615)
Net income (loss) per common share - basic	$ 0.01	$ (0.01)	$ (0.01)	$ (0.02)
Net income (loss) per common share - diluted	$ 0.00	$ 0.00	$ (0.01)	$ (0.01)
Weighted average shares outstanding
Basic	13,289,789	13,289,789	13,289,789	13,289,789
Diluted	18,761,704	17,737,367	18,761,704	17,737,367

XML

CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS DEFICIT (Unaudited) - USD ($)	Total	Common Stock	Preferred Stock Series A [Member]	Additional Paid-In Capital	Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2020		13,289,789	2,000
Balance, amount at Dec. 31, 2020	$ (694,316)	$ 1,329	$ 2	$ 7,037,796	$ (7,733,443)
Stock options granted to non-employees as research and development costs	3,100	0	0	3,100	0
Net loss for the period	(235,309)	$ 0	$ 0	0	(235,309)
Balance, shares at Mar. 31, 2021		13,289,789	2,000
Balance, amount at Mar. 31, 2021	(926,525)	$ 1,329	$ 2	7,040,896	(7,968,752)
Balance, shares at Dec. 31, 2020		13,289,789	2,000
Balance, amount at Dec. 31, 2020	(694,316)	$ 1,329	$ 2	7,037,796	(7,733,443)
Net loss for the period	(280,615)
Balance, shares at Sep. 30, 2021		13,289,789	2,000
Balance, amount at Sep. 30, 2021	(968,731)	$ 1,329	$ 2	7,043,996	(8,014,058)
Balance, shares at Mar. 31, 2021		13,289,789	2,000
Balance, amount at Mar. 31, 2021	(926,525)	$ 1,329	$ 2	7,040,896	(7,968,752)
Stock options granted to non-employees as research and development costs	3,100	0	0	3,100	0
Net loss for the period	34,574	$ 0	$ 0	0	34,574
Balance, shares at Jun. 30, 2021		13,289,789	2,000
Balance, amount at Jun. 30, 2021	(888,851)	$ 1,329	$ 2	7,043,996	(7,934,178)
Net loss for the period	(79,880)	$ 0	$ 0	0	(79,880)
Balance, shares at Sep. 30, 2021		13,289,789	2,000
Balance, amount at Sep. 30, 2021	(968,731)	$ 1,329	$ 2	7,043,996	(8,014,058)
Balance, shares at Dec. 31, 2021		13,289,789	2,000
Balance, amount at Dec. 31, 2021	(1,102,745)	$ 1,329	$ 2	7,697,351	(8,801,427)
Net loss for the period	(264,128)	$ 0	$ 0	0	(264,128)
Balance, shares at Mar. 31, 2022		13,289,789	2,000
Balance, amount at Mar. 31, 2022	(1,366,873)	$ 1,329	$ 2	7,697,351	(9,065,555)
Balance, shares at Dec. 31, 2021		13,289,789	2,000
Balance, amount at Dec. 31, 2021	(1,102,745)	$ 1,329	$ 2	7,697,351	(8,801,427)
Net loss for the period	(116,692)
Balance, shares at Sep. 30, 2022		13,289,789	2,000
Balance, amount at Sep. 30, 2022	(1,219,437)	$ 1,329	$ 2	7,697,351	(8,918,119)
Balance, shares at Mar. 31, 2022		13,289,789	2,000
Balance, amount at Mar. 31, 2022	(1,366,873)	$ 1,329	$ 2	7,697,351	(9,065,555)
Net loss for the period	71,672	$ 0	$ 0	0	71,672
Balance, shares at Jun. 30, 2022		13,289,789	2,000
Balance, amount at Jun. 30, 2022	(1,295,201)	$ 1,329	$ 2	7,697,351	(8,993,883)
Net loss for the period	75,764	$ 0	$ 0	0	75,764
Balance, shares at Sep. 30, 2022		13,289,789	2,000
Balance, amount at Sep. 30, 2022	$ (1,219,437)	$ 1,329	$ 2	$ 7,697,351	$ (8,918,119)

XML

CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021
Cash Flows From Operating Activities
Net loss	$ (116,692)	$ (280,615)
Adjustments to reconcile net loss to net cash used by operating activities:
Stock options issued for research and development expense	0	6,200
Non cash interest	0	94,332
Accretion of debt discount	53,315	60,269
Change in fair market value of derivative liabilities	(69,785)	2,877
Changes in operating assets and liabilities:
(Increase) in prepaid expenses	0	(2,000)
Increase in accounts payable and accrued liabilities	40,541	22,399
(Decrease) increase in accounts payable and accrued liabilities, related party	3,523	(3,920)
Net cash used by operating activities	(89,098)	(100,458)
Cash Flows From Investing Activities
Net cash provided from (used by) investing activities	0	0
Cash Flows From Financing Activities
Advances from related party	62,500	0
Proceeds from convertible note	0	100,000
Net cash provided from financing activities	62,500	100,000
Decrease in cash and cash equivalents	(26,598)	(458)
Cash at beginning of year	35,065	57,632
Cash at end of period	8,467	57,174
SUPPLEMENTAL DISCLOSURES
Interest paid	0	0
Income taxes paid	0	0
SUPPLEMENTAL NON-CASH FINANCING ACTIVITIES
Convertible notes - related party modified to 6% promissory note	25,000	0
Accrued interest payable - related party convertible note modified to 6% promissory note	10,873	0
Derivative liability associated with debt discount	0	51,009
Derivative liability associated with warrants	$ 0	$ 143,323

XML

Description of Business and Basis of Presentation

9 Months Ended

Sep. 30, 2022

Description of Business and Basis of Presentation

Description of Business and Basis of Presentation

Note 1 – Description of Business and Basis of Presentation

Organization and Nature of Business:

Qrons Inc. (“Qrons” or the “Company”) was incorporated under the laws of the State of Wyoming on August 22, 2016 under the name BioLabMart Inc. and changed its name to Qrons Inc., effective August 8, 2017.

The Company’s common stock was approved by the Financial Industry Regulatory Authority (“FINRA”) for quotation on the OTC pink sheets under the symbol “BLMB” as of July 3, 2017. FINRA announced the Company’s name change to Qrons Inc. on August 9, 2017. The new name and symbol change to “QRON” for the OTC Market was effective August 10, 2017. The Company’s common stock commenced trading on the OTCQB Venture Market on August 12, 2019.

The Company is an innovative biotechnology company dedicated to developing biotech products, treatments and technologies to combat neuronal diseases, which are an enormous social and economic burden on society. The Company seeks to engage in strategic arrangements with companies and institutions that are developing breakthrough technologies in the fields of artificial intelligence, machine learning, molecular biology, stem cells and tissue engineering, for deployment in the fight against neuronal diseases. The Company’s search is currently focused on researchers based in Israel, a country which is world-renowned for biotech innovations and where its President is located and where its research to date has been conducted.

The Company’s principal executive office is located at 28-10 Jackson Avenue, Long Island City, #26N, New York 11101.

XML

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2022

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

Note 2 – Summary of Significant Accounting Policies

Financial Statements: The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”), including the instructions to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), have been condensed or omitted from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021.

In the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the three and nine-month periods have been made. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year. 

Fiscal year end: The Company has selected December 31 as its fiscal year end.

Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.

Cash Equivalents: The Company considers all highly liquid investments with original maturities of 90 days or less to be cash equivalents.

Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, Research and Development. Research and development costs were $23,596 and $32,262 for the nine months ended September 30, 2022 and 2021, respectively.

Advertising and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred no advertising and marketing costs during the nine months ended September 30, 2022 and 2021.

Related Parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may be individuals or other entities. 

Stock Based Compensation and Other Share-Based Payments: The Company records stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation, using the fair value method of the award on grant date. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the equity instruments issued. The expense attributable to the Company’s directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company’s non-employees is recognized when vested, as described in Note 9, Stock Plan.

Fair Value of Financial Instruments

ASC 820, Fair Value Measurements, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level of input that is significant to the fair value measurement of the instrument.

The following table provides a summary of the fair value of the Company’s derivative liabilities as of September 30, 2022 and December 31, 2021:

	Fair value measurements on a recurring basis
	Level 1		Level 2		Level 3
As of September 30, 2022:
Liabilities
Derivative liabilities	$	-	$	-	$	336,172
As of December 31, 2021:
Liabilities
Derivative liabilities	$	-	$	-	$	405,957

Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC 815 Derivatives and Hedging, as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. For warrants classified as derivative financial instruments the Company applies the Monte Carlo model to value the warrants. 

Income taxes: The Company has adopted ASC 740, Income Taxes, which requires the use of the asset and liability method of accounting for income taxes. Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

Basic and Diluted Loss Per Share: In accordance with ASC 260, Earnings Per Share, the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of common stock were dilutive.

Potential common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted method), convertible notes, classes of shares with conversion features, and stock awards and stock options.

The table below reflects the potentially dilutive securities outstanding during each reporting period:

	Nine Months Ended September 30,
	2022		2021
Research warrants at 3% of issued and outstanding shares		398,694		398,694
Convertible notes		593,637		568,184
Series A preferred shares		700		700
Stock options vested		4,048,332		3,185,000
Stock purchase warrants		295,000		295,000
Total		5,336,363		4,447,578

New Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect on the Company’s financial statements.

XML

Going Concern

9 Months Ended

Sep. 30, 2022

Going Concern

Going Concern

Note 3 – Going Concern

The Company has experienced net losses to date and has not generated revenues from operations. While the Company raised proceeds of $100,000 during the year ended December 31, 2021 through the issuance of a convertible promissory note, and a further $62,500 in unsecured advances from related parties in the current nine months ended September 30, 2022, it does not believe its resources will be sufficient to meet its operating and capital needs beyond the fourth quarter of 2022. The Company expects it will require additional capital to fully implement the scope of its proposed business operations, which raises substantial doubt about its ability to continue as a going concern. The Company will have to continue to rely on equity and debt financing, and continued support from its officers and directors. There can be no assurance that financing, whether debt or equity, will be available to the Company in the amount required at any particular time or for any particular period or, if available, that it can be obtained on favorable terms. In addition, if the Company is unable to obtain adequate financing due to the continued effect of COVID-19 on the capital markets, the Company may be required to reduce the scope, delay, or eliminate some or all of its planned operations.

The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amount and classification of liabilities that might cause results from this uncertainty.

Covid-19 Pandemic

The COVID-19 pandemic has had an adverse impact on the research and development of our product candidates. Research facilities at Dartmouth were subject to closures as well as laboratories at Ariel in Israel during fiscal 2020. This resulted in our discontinuing our research at these universities and was part of our decision to adjust our research to be collaborative and to seek aligning with third parties to advance our expanded goals.

COVID-19 also caused significant disruptions to the global financial markets, which severely impacted our ability to raise additional capital. We terminated our employees in April 2020 in an effort to conserve resources as we evaluated our business development efforts. We may be required to further reduce operations or cease operations if we are unable to finance our operations.

We remain unable to predict with certainty the ongoing effects of the COVID-19 pandemic on future operations, as well as the actions of governments, and when and to what extent normal economic and operating conditions will return to pre-pandemic levels. Even as the COVID-19 pandemic has subsided, we continue to experience adverse impacts to our business, including delays on the successful raising of additional capital.

XML

Convertible Note - Related Party and Derivative Liabilities

9 Months Ended

Sep. 30, 2022

Convertible Note - Related Party and Derivative Liabilities

Convertible Note - Related Party and Derivative Liabilities

Note 4 – Convertible Note – Related Party and Derivative Liabilities

On September 1, 2016, the Company entered into a convertible debenture agreement with Decagon LLC, doing business as CubeSquare, LLC (“CubeSquare”), of which the Company’s Chief Executive Officer is the managing partner and its President is a 25% owner of CubeSquare. The Company received proceeds of $10,000 during fiscal 2016 (“Note 1”). Note 1 bears interest at 8% per annum and was due on September 1, 2017. Interest accrues from September 1, 2016 and is payable on maturity. Interest is payable, at the lender’s option, in cash or common stock. Any portion of the loan and unpaid interest is convertible at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price of the greater of (i) $0.0625 per share if the Company’s shares are not trading on a public market and; (ii) in the event the Company’s shares are listed for trading on a public market, the conversion price shall be equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from the lender.

On September 29, 2017, the Company and CubeSquare amended Note 1 to extend the maturity date from September 1, 2017 to September 1, 2018; on September 9, 2018, the Company further amended Note 1 to extend the maturity date to September 1, 2019; on November 6, 2019, the Company further amended Note 1 to extend the maturity date to September 1, 2020; on October 30, 2020, the Company further amended Note 1 to extend the maturity date to September 1, 2021; and on October 7, 2021, the Company further amended Note 1 to extend the maturity date to September 1, 2022 under the same terms and conditions. 

On September 27, 2017, the Company entered into a second convertible debenture agreement with CubeSquare under which the Company received proceeds of $15,000 (Note 2). Note 2 bears interest at 8% per annum and was due on September 27, 2018. Interest accrues from September 27, 2017 and is payable on maturity. Any portion of the principal and unpaid interest under the note is convertible at any time at the option of CubeSquare into shares of common stock of the Company at a conversion price equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from CubeSquare. On September 9, 2018, Note 2 was amended to extend the maturity date to September 27, 2019. On November 6, 2019, Note 2 was amended to extend the maturity date to September 27, 2020; on October 30, 2020 Note 2 was amended to extend the maturity date to September 27, 2021; and further on October 7, 2021 Note 2 was amended to extend the maturity date to September 27, 2022.

On September 27, 2022 the Board and the noteholder agreed to cancel the two convertible notes and in full satisfaction of such outstanding debt to issue a new 6% promissory note to CubeSquare in the principal amount of $35,873, representing the aggregate principal amount of $25,000 and the aggregate amount of any and all accrued interest in the amount of $10,873 as of September 27, 2022.

The Company analyzed the amendment to Note 1 and Note 2 under ASC 815-10-15-83 and concluded that the conversion feature within these two convertible Notes meet the definition of a derivative. The Company estimated the fair value of the derivative at each report date using the Black-Scholes valuation model to value the derivative liability related to the variable conversion rate.

The carrying value of these convertible notes is as follows:

	September 30, 2022			December 31, 2021
Face value of certain convertible notes	$	25,000		$	25,000
Convertible notes extinguish		(25,000	)		-
Carrying value	$	-		$	25,000

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	432	$	504	$	1,424	$	1,510

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities – related party was $0 and $9,449, respectively.

As a result of the application of ASC 815, the fair value of the derivative liability associated with the conversion feature is summarized as follows:

Balance at December 31, 2020	$	61,682
Change in fair value		11,417
Balance at December 31, 2021		73,099
Change in fair value		(73,099	)
Balance at September 30, 2022	$	-

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 27, 2022 and December 31, 2021 and the commitment date:

	Commitment Date			December 31, 2021			September 27, 2022
Expected dividends		0			0			0
Expected volatility		101% ~103	%		181% ~ 182	%		101.56	%
Expected term		0.92 ~ 1 year			0.67 ~ 0.74 year			0.00 year
Risk free interest rate		1.33	%		1.06	%		2.22	%

XML

Convertible Note and Derivative Liabilities

9 Months Ended

Sep. 30, 2022

Convertible Note and Derivative Liabilities

Convertible Note and Derivative Liabilities

Note 5 – Convertible Note and Derivative Liabilities

(1) 8% Convertible notes with warrants issued in December 2019 and February 2020

In December 2019, we issued and sold in a private offering 8% convertible notes in the aggregate principal amount of $70,000. Such notes were due on December 31, 2021 and are convertible into shares of our common stock at a conversion price for each share of common stock equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable notice of conversion; and (c) so long as lower than (a) or (b), such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 70,000 shares of common stock at an exercise price of $1.00. 

On February 19, 2020 we issued and sold in a private offering an 8% convertible note in the principal amount of $10,000. The note is due on February 19, 2022 and is convertible into shares of common stock at a conversion price per share equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company within 30 trading days prior to the date of delivery of the applicable notice of conversion; or (c) such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 10,000 shares of common stock at an exercise price of $1.00.

The carrying value of these convertible notes is as follows: 

	September 30,  2022		December 31, 2021
Face value of certain convertible notes	$	80,000	$	80,000
Less: unamortized discount		-		(541	)
Carrying value	$	80,000	$	79,459

Interest expenses associated with the convertible notes are as follows: 

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	1,613	$	1,916	$	4,787	$	4,485
Amortization of debt discount		-		9,029		541		26,793
Total	$	1,613	$	10,945	$	5,328	$	31,278

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities was $17,656 and $12,869, respectively. 

The convertible notes qualify for derivative accounting and bifurcation under ASC 815. The derivative liability of the $80,000 convertible notes was calculated using the Black-Scholes pricing model to be $72,689.

As a result of the application of ASC 815, as of September 30, 2022 and December 31, 2021, the fair value of the derivative liability associated with the conversion feature is summarized as follows: 

Balance at December 31, 2020	$	92,803
Change in fair value		64,687
Balance at December 31, 2021		157,490
Change in fair value		(131,036	)
Balance at September 30, 2022	$	26,454

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 30, 2022 and December 31, 2021 and the commitment date: 

	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		154% ~173	%		203% ~ 301	%		95% ~ 101	%
Expected term		2.10 years			1.08 ~ 1.22 years			0.25 ~ 0.39 years
Risk free interest rate		1.42 ~ 1.65%			0.39	%		3.33	%

(2) 8% Convertible note with warrants issued on June 15, 2021

On June 15, 2021, the Company entered into a note purchase agreement with Quick Capital, LLC (“Quick Capital”) pursuant to which the Company issued a twelve-month convertible promissory note in the principal amount of $115,000 for a $100,000 investment (the “Quick Note”), which included an original issuance discount of 10% and a $3,500 credit for legal and transaction costs. In connection with the Quick Note issuance, Quick Capital was also issued a five-year warrant (the “Quick Warrant”) to purchase up to an aggregate of 115,000 shares of the Company’s common stock at an exercise price of $1.00 per share (the “Quick Warrant Shares”) subject to adjustments for dilutive issuances at lower prices.

The Quick Note is convertible into shares of common stock at a conversion price of $0.50 per share. If delivery of the conversion shares is not timely made, the Company is obligated to pay Quick Capital $2,000 for each day that the delivery is late as liquidated damages. The conversion price of the Quick Note will be reduced if the Company issues common stock or grants derivative securities for consideration at a price less than the conversion price to the amount of the consideration of such dilutive issuance. The Quick Note may not be prepaid.

The Company is subject to significant cash penalties if the Company defaults on the Quick Note or in the event shares are not issued timely when a notice of conversion is provided. If an event of default occurs, the Quick Note will become immediately due and payable in an amount equal to 150% of the then outstanding principal amount of the Quick Note plus any interest or amounts owing to Quick Capital. The default provisions are based on the type of default and include a penalty of 50% of the principal plus accrued interest due (the “Default Sum”) and a parity value of the Default Sum based on the effective conversion of the Quick Note on the date of payment of the default and the maximum stock value during the period between the default date and the payment date.

The Company valued the embedded default derivative liability of the Quick Note and the Quick Warrant liability, including the full ratchet reset feature, using Monte Carlo models.

While the Company has not received a notice of default, the Quick Note matured on June 15, 2022, and the fair value of the Quick Note and Quick Warrant embedded default derivatives liability has been valued as of September 30, 2022.

The carrying value of the Quick Note is as follows:

	September 30, 2022		December 31, 2021
Face value of Quick Note	$	115,000	$	115,000
Less: unamortized discount		-		(52,774	)
Carrying value	$	115,000	$	62,226

Interest expenses associated with the conversion feature is as follows:

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on Quick Note	$	2,319	$	2,319	$	6,881	$	2,697
Day one loss associated with derivatively liability		-		-		-		79,332
Amortization of debt discount		-		28,750		52,774		33,476
Total	$	2,319	$	31,069	$	59,655	$	115,505

As a result of the application of ASC 815 as of September 30, 2022 and December 31, 2021, the fair value of the derivative liability associated with the conversion feature is summarized as follows:

Derivative liability associated with convertible note on commitment date	$	51,009
Derivative liability associated with warrants on commitment date		143,323
Change in fair value – convertible note		(21,597	)
Change in fair value – warrants		2,633
Balance at December 31, 2021		175,368
Change in fair value – convertible note		52,035
Change in fair value – warrants		82,315
Balance at September 30, 2022	$	309,718

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of September 30, 2022 and December 31, 2021 and the commitment date:

Convertible note:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		307.10	%		215.70	%		101.40	%
Expected term		1 years			0.45 years			0.00 years
Risk free interest rate		0.18	%		0.43	%		1.28	%

Warrants:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		201.70	%		200.90	%		208.90	%
Expected term		5 years			4.45 years			3.7 years
Risk free interest rate		0.65	%		0.82	%		3.760	%

XML

Unsecured Short-Term Advance from Third Party

9 Months Ended

Sep. 30, 2022

Unsecured Short-Term Advance from Third Party

Unsecured Short-Term Advance from Third Party

Note 6 – Unsecured Short-Term Advance from Third Party

On June 20, 2019, the Company received $100,000 from a third party in the form of an unsecured, demand, non-interest-bearing, short-term advance to meet its operating needs. The advance remains outstanding at September 30, 2022 and December 31, 2021. 

XML

Related Party Transactions

9 Months Ended

Sep. 30, 2022

Related Party Transactions

Related Party Transactions

Note 7 – Related Party Transactions

(1) Demand Loan from related party

On May 1, 2019, the Company issued a promissory note (the “Note”) to CubeSquare in the principal amount of $50,000. The Company’s Chief Executive Officer is the managing partner and the Company’s President is a 25% owner of CubeSquare. The Note bears interest at the rate of 8% per annum and is due and payable by the Company upon demand from CubeSquare. The Company recorded interest expenses of $997 and $2,981 for the three and nine months ended September 30, 2022 and recorded interest expenses of $1,008 and $2,991 for the three and nine months ended September 30, 2021.

On September 27, 2022 the Board and the related party noteholder agreed to cancel two convertible notes issued to Cubesquare and in full satisfaction of such outstanding debt to issue a new 6% promissory note (Ref: Note 4)  in the principal amount of $35,873, representing the aggregate principal amount of $25,000 and the aggregate amount of any and all accrued interest in the amount of $10,873 as of September 27, 2022.  The Company recorded interest expenses of $17 and $17 for the three and nine months ended September 30, 2022 in respect to the new note.

As of September 30, 2022 and December 31, 2021, the unpaid interest balance under Accounts payable and accrued liabilities – related party in respect of the aforementioned notes was $13,672 and $10,674, respectively.

(2) Advances from Related Parties

During the year ended December 31, 2019, the Company received $135,000 from Jonah Meer, its Chief Executive Officer, in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company received an additional $70,000 from Jonah Meer. An additional $62,500 in advances was received from Mr. Meer during the nine months ended September 30, 2022. Mr. Meer is owed $267,500 and $205,000 in respect to these advances at September 30, 2022 and December 31, 2021, respectively.

On August 20, 2019, the Company received $50,000 from Ido Merfeld, its President, in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs. During the year ended December 31, 2020, the Company received an additional $21,000 from Ido Merfeld. There were no additional advances from Mr. Merfeld during the nine months ended September 30, 2022, as well as during the year ended December 31, 2021. Mr. Merfeld is owed $71,000 in respect to these advances at September 30, 2022 and December 31, 2021.

During the year ended December 31, 2020, the Company received $10,000 from CubeSquare in the form of an unsecured, demand, non-interest-bearing, short-term advance to help meet its operating needs which amount is outstanding as of September 30, 2022 and December 31, 2021.

(3) Others

Jonah Meer, the Company’s Chief Executive Officer, made payments to various vendors during the years ended December 31, 2020 and 2019. During the nine months ended September 30, 2022 and during the year ended December 31, 2021, the Company repaid $900 and $11,575, respectively, of these advances leaving a balance payable to Mr. Meer of $16,000 at September 30, 2022 (December 31, 2021 - $16,900), which amount is reflected in accounts payable, related party.

During the year ended December 31, 2019, Ido Merfeld, the Company’s President, made payments to various vendors in the aggregate amount of $1,169. The balance payable to Mr. Merfeld of $1,169 is reflected in accounts payable, related party as of September 30, 2022 and December 31, 2021. 

XML

Intellectual Property License Agreement and Sponsored Research Agreement

9 Months Ended

Sep. 30, 2022

Intellectual Property License Agreement and Sponsored Research Agreement

Intellectual Property License Agreement and Sponsored Research Agreement

Note 8 – Intellectual Property License Agreement and Sponsored Research Agreement

Dartmouth College – Intellectual Property License Agreement

On October 2, 2019, the Company entered into an intellectual property license agreement (the “Intellectual Property License Agreement”) pursuant to which Dartmouth granted the Company an exclusive world-wide license under the patent application entitled “Mechanically Interlocked Molecules-based Materials for 3D Printing” in the field of human and animal health and certain additional patent rights to use and commercialize licensed products and services. The license grant includes the right of the Company to sublicense to third parties subject to the terms of the Agreement.

The Agreement provided for: (i) a $25,000 license issue fee; (ii) an annual license maintenance fee of $25,000, until the first commercial sale of a licensed product or service; (iii) an earned royalty of 2% of net sales of licensed products and services by the Company or a sublicensee; (iv) 15% of consideration received by the Company under a sublicense; and (v) beginning in the first calendar year after the first commercial sale, an annual minimum royalty payment of $500,000, $1,000,000 in the second calendar year, and $2,000,000 in the third calendar year and each year thereafter. The Company will also reimburse Dartmouth for all patent preparation, filing, maintenance and defense costs.

Failure to timely make any payment due under the Agreement will result in interest charges to the Company of the lower of 10% per year or the maximum amount of interest allowable by applicable law.

The Agreement may be terminated by Dartmouth if the Company is in material breach of the Agreement which is not cured after 30 days of notice thereof or if the Company becomes insolvent. Dartmouth may terminate the Agreement if the Company challenges a Dartmouth patent or does not terminate a sublicensee that challenges a Dartmouth patent, except in response to a valid court or governmental order. The Company may terminate the Agreement at any time upon six months written notice to Dartmouth.

If the Company or any sublicensee or affiliate institutes or participates in a licensed patent challenge, the then current earned royalty rate for licensed products covered by Dartmouth patents will automatically be increased to three times the then current earned royalty rate.

On March 23, 2021, the United States Patent and Trademark Office issued U.S. Patent No. 10,954,315 to the Trustees of Dartmouth College, which is directed to mechanically interlocked, molecules-based materials for 3-D printing. The patent’s inventors are Professor Chenfeng Ke, a member of the Company’s Scientific Advisory Board and Qianming Lin, Professor Ke’s assistant. The patent grant is the culmination of the Intellectual Property License Agreement between the Company and Dartmouth with respect to an exclusive world-wide license of intellectual property related to 3D printable materials in the fields of human and animal health. 

Dartmouth College – Intellectual Property License Agreement

The Company expensed $18,750 as license fees during each of the nine months ended September 30, 2022 and 2021 with respect to such annual fee.

XML

Stock Plan

9 Months Ended

Sep. 30, 2022

Stock Plan

Stock Plan

Note 9 – Stock Plan

2016 Stock Option and Stock Award 

On December 14, 2016, the Board adopted the Company’s 2016 Stock Option and Stock Award Plan (the “Plan”). The Plan provides for the award of stock options (incentive and non-qualified), stock awards and stock appreciation rights to officers, directors, employees and consultants who provide services to the Company. The terms of awards under the Plan are made by the Board. The Company has reserved 10 million shares for issuance under the Plan. 

(a) Stock Options granted to Science Advisors and Business Advisors

On February 10, 2020 under the Plan, the Company granted three-year options to purchase an aggregate of 50,000 shares of its common stock at an exercise price of $2.00 per share, to a Business Advisor. 25,000 of such shares subject to the option were immediately exercisable and expire on February 10, 2023, and 25,000 shares vest on February 10, 2021 and expire on February 10, 2024. On July 15, 2020, 25,000 unvested options were forfeited. In January 2021, 25,000 vested options were forfeited.

(b) Stock Options granted to Employees:

On December 10, 2018, the Board awarded an employee the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. 33,333 of such shares subject to the option were forfeited unexercised on December 10, 2021. The remaining option expires on March 23, 2023.

On December 10, 2019, the Board awarded an employee, the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. Such options expire on March 23, 2023. 

On December 10, 2020, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 100,000 shares of the common stock of the Company at an exercise price of $2.00 per share. 

On December 22, 2021, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 325,000 shares of the common stock of the Company at an exercise price of $2.00 per share.

On April 16, 2022, a three-year stock option to purchase 10,000 shares of common stock of the Company granted to a Science Advisor expired unexercised.

On July 1, 2022, a three-year stock option to purchase 33,334 shares of common stock of the Company granted to a Science Advisor expired unexercised.

On August 15, 2022, a three-year stock option to purchase 6,666 shares of common stock of the Company granted to a Science Advisor expired unexercised.

The following table is the recognized compensation in respect of the above stock option compensation ((a) and (b)) which amount has been allocated as below:

	Three Months ended				Nine Months ended
	September 30,				September 30,
	2022		2021		2022		2021
Research and development expenses	$	-	$	-	$	-	$	6,200

As of September 30, 2022 and December 31, 2021, there was no unrecognized compensation remaining to be recognized in future periods.

(c) Stock Options granted to Officers:

On June 25, 2019, the Company appointed John N. Bonfiglio, PhD as its chief operating officer, effective July 1, 2019. As compensation, Dr. Bonfiglio was granted a three-year stock option to purchase 100,000 shares of common stock at an exercise price of $2.00 per share, 50,000 of which shares vested upon grant and 25,000 shares vested on each of July 1, 2020 and July 1, 2021, provided Dr. Bonfiglio was in the employ of the Company on such dates. Mr. Bonfiglio was terminated as chief operating officer as of November 30, 2019. Accordingly, all unvested stock options terminated on such date. In January 2021, 50,000 vested options were forfeited.

On December 10, 2020, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable.

On December 22, 2021, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable. 

A summary of the activity for the Company’s stock options at September 30, 2022 and December 31, 2021, is as follows:

	September 30, 2022							December 31, 2021
				Weighted Average  Exercise		Weighted Average Remaining Contractual Life					Weighted Average  Exercise		Weighted Average Remaining Contractual Life
	Shares			Price		(in years)		Shares			Price		(in years)
Outstanding, beginning of period		4,098,332		$	2		3.08		3,276,666		$	1.98		3.28
Granted		-			-		-		975,000		$	2		-
Exercised		-			-		-		-		$	-		-
Canceled/forfeited		(50,000	)	$	-		-		(153,334	)	$	2		-
Outstanding, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Options exercisable, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Weighted average fair value of options granted				$	2						$	1.98

XML

Capital Stock

9 Months Ended

Sep. 30, 2022

Capital Stock

Capital Stock

Note 10 – Capital Stock

Authorized:

The Company has authorized 100,000,000 shares of common stock, par value $0.0001, and 10,000 shares of preferred stock which is designated as Series A Preferred Stock, par value $0.001.

Series A Preferred Stock:

The Series A Preferred Stock is redeemable at the option of the Company at any time, in whole or in part, upon 10 trading days prior notice, at a price of $1.00 per share plus 4% per annum from the date of issuance (the “Stated Value”). The holders of the Series A Preferred Stock are entitled to a liquidation preference equal to the Stated Value, prior to the holders of other preferred stock or common stock. The holders of the Series A Preferred Stock have the right to convert such stock into common stock at a conversion rate equal to the Stated Value as of the conversion date divided by the average closing price of the common stock for the five previous trading days. The Company is required to reserve sufficient number of shares for the conversion of the Series A Preferred Stock. The holders of Class A Preferred Stock shall vote together as a single class with the holders of the Company’s common stock and the holders of any other class or series of shares entitled to vote with the common stock, with the holders of Class A Preferred Stock being entitled to 66 2/3% of the total votes on all such matters, regardless of the actual number of shares of Class A Preferred Stock then outstanding.

There were 2,000 shares of Series A Preferred Stock issued and outstanding as of September 30, 2022 and December 31, 2021.

Common Stock

There were 13,289,789 shares of common stock issued and outstanding as of September 30, 2022 and December 31, 2021.

Common Stock Purchase Warrants

As of September 30, 2022 and December 31, 2021, the following common stock purchase warrants were outstanding:

	Warrants			Weighted Average Exercise Price
Outstanding – December 31, 2020		180,000		$	1.00
Granted		115,000	(1)		1.00
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – December 31, 2021		295,000			1.00
Granted		-			-
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – September 30, 2022		295,000		$	1.00

(1) On June 15, 2021, the Company granted a convertible noteholder a warrant to purchase 115,000 shares of common stock at an exercise price of $1.00, subject to adjustments for full ratchet resets for dilutive issuances at lower prices. (See Note 5(2) above.)

XML

Subsequent Events

9 Months Ended

Sep. 30, 2022

Subsequent Events

Subsequent Events

Note 11 – Subsequent Events

The Company has evaluated events for the period through the date of the issuance of these financial statements and determined that there are no additional events requiring disclosure.

XML

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2022

Summary of Significant Accounting Policies (Policies)

Financial Statements

Financial Statements: The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”), including the instructions to Form 10-Q and Regulation S-X. Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), have been condensed or omitted from these statements pursuant to such rules and regulations and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements and should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021.

In the opinion of the management of the Company, all adjustments, which are of a normal recurring nature, necessary for a fair statement of the results for the three and nine-month periods have been made. Results for the interim periods presented are not necessarily indicative of the results that might be expected for the entire fiscal year. 

Fiscal Year End

Fiscal year end: The Company has selected December 31 as its fiscal year end.

Use of Estimates

Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Due to the inherent uncertainty involved in making estimates, actual results reported in future periods may be based upon amounts that differ from these estimates.

Cash Equivalents

Cash Equivalents: The Company considers all highly liquid investments with original maturities of 90 days or less to be cash equivalents.

Research and Development Costs

Research and Development Costs: The Company charges research and development costs to expense when incurred in accordance with FASB ASC 730, Research and Development. Research and development costs were $23,596 and $32,262 for the nine months ended September 30, 2022 and 2021, respectively.

Advertising and Marketing Costs

Advertising and Marketing Costs: Advertising and marketing costs are expensed as incurred. The Company incurred no advertising and marketing costs during the nine months ended September 30, 2022 and 2021.

Related Parties

Related Parties: For the purposes of these financial statements, parties are considered to be related if one party has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Company and the party are subject to common control or common significant influence. Related parties may be individuals or other entities. 

Stock Based Compensation and Other Share-Based Payments

Stock Based Compensation and Other Share-Based Payments: The Company records stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation, using the fair value method of the award on grant date. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the equity instruments issued. The expense attributable to the Company’s directors is recognized over the period the amounts are earned and vested, and the expense attributable to the Company’s non-employees is recognized when vested, as described in Note 9, Stock Plan.

Fair Value of Financial Instruments

ASC 820, Fair Value Measurements, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

Level 1 – Quoted prices in active markets for identical assets or liabilities.

Level 2 – Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.

If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level of input that is significant to the fair value measurement of the instrument.

The following table provides a summary of the fair value of the Company’s derivative liabilities as of September 30, 2022 and December 31, 2021:

	Fair value measurements on a recurring basis
	Level 1		Level 2		Level 3
As of September 30, 2022:
Liabilities
Derivative liabilities	$	-	$	-	$	336,172
As of December 31, 2021:
Liabilities
Derivative liabilities	$	-	$	-	$	405,957

Warrants

Warrants: The Company accounts for common stock warrants in accordance with applicable accounting guidance provided in ASC 815 Derivatives and Hedging, as either derivative liabilities or as equity instruments depending on the specific terms of the warrant agreement. For warrants classified as equity instruments the Company applies the Black Scholes model and expenses the fair value as financing costs. For warrants classified as derivative financial instruments the Company applies the Monte Carlo model to value the warrants. 

Income taxes

Income taxes: The Company has adopted ASC 740, Income Taxes, which requires the use of the asset and liability method of accounting for income taxes. Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

Basic and Diluted Loss Per Share

Basic and Diluted Loss Per Share: In accordance with ASC 260, Earnings Per Share, the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common stock outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional shares of common stock that would have been outstanding if the potential common stock had been issued and if the additional shares of common stock were dilutive.

Potential common stock consists of the incremental common stock issuable upon the exercise of common stock warrants (using the if-converted method), convertible notes, classes of shares with conversion features, and stock awards and stock options.

The table below reflects the potentially dilutive securities outstanding during each reporting period:

	Nine Months Ended September 30,
	2022		2021
Research warrants at 3% of issued and outstanding shares		398,694		398,694
Convertible notes		593,637		568,184
Series A preferred shares		700		700
Stock options vested		4,048,332		3,185,000
Stock purchase warrants		295,000		295,000
Total		5,336,363		4,447,578

New Accounting Pronouncements

New Accounting Pronouncements: Certain new accounting pronouncements that have been issued are not expected to have a material effect on the Company’s financial statements.

XML

Summary of Significant Accounting Policies (Tables)

9 Months Ended

Sep. 30, 2022

Summary of Significant Accounting Policies (Policies)

Fair value of the Company's derivative liabilities

	Fair value measurements on a recurring basis
	Level 1		Level 2		Level 3
As of September 30, 2022:
Liabilities
Derivative liabilities	$	-	$	-	$	336,172
As of December 31, 2021:
Liabilities
Derivative liabilities	$	-	$	-	$	405,957

Potentially dilutive securities at each reporting period

	Nine Months Ended September 30,
	2022		2021
Research warrants at 3% of issued and outstanding shares		398,694		398,694
Convertible notes		593,637		568,184
Series A preferred shares		700		700
Stock options vested		4,048,332		3,185,000
Stock purchase warrants		295,000		295,000
Total		5,336,363		4,447,578

XML

Convertible Note Related Party and Derivative Liabilities (Tables)

9 Months Ended

Sep. 30, 2022

Convertible Note Related Party and Derivative Liabilities (Tables)

The carrying value of these convertible notes is as follows

	September 30, 2022			December 31, 2021
Face value of certain convertible notes	$	25,000		$	25,000
Convertible notes extinguish		(25,000	)		-
Carrying value	$	-		$	25,000

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	432	$	504	$	1,424	$	1,510

Schedule of derivative liability associated with the conversion

Balance at December 31, 2020	$	61,682
Change in fair value		11,417
Balance at December 31, 2021		73,099
Change in fair value		(73,099	)
Balance at September 30, 2022	$	-

Derivative liabilities were based upon the following management assumptions

	Commitment Date			December 31, 2021			September 27, 2022
Expected dividends		0			0			0
Expected volatility		101% ~103	%		181% ~ 182	%		101.56	%
Expected term		0.92 ~ 1 year			0.67 ~ 0.74 year			0.00 year
Risk free interest rate		1.33	%		1.06	%		2.22	%

XML

Convertible Note and Derivative Liabilities (Tables)

9 Months Ended

Sep. 30, 2022

Convertible Note and Derivative Liabilities (Tables)

Carrying value of these convertible notes

	September 30,  2022		December 31, 2021
Face value of certain convertible notes	$	80,000	$	80,000
Less: unamortized discount		-		(541	)
Carrying value	$	80,000	$	79,459

Interest expenses associated with the convertible notes

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on the convertible notes	$	1,613	$	1,916	$	4,787	$	4,485
Amortization of debt discount		-		9,029		541		26,793
Total	$	1,613	$	10,945	$	5,328	$	31,278

Fair value of the derivative liability associated with the conversion feature

Balance at December 31, 2020	$	92,803
Change in fair value		64,687
Balance at December 31, 2021		157,490
Change in fair value		(131,036	)
Balance at September 30, 2022	$	26,454

Commitment and re-measurement dates

	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		154% ~173	%		203% ~ 301	%		95% ~ 101	%
Expected term		2.10 years			1.08 ~ 1.22 years			0.25 ~ 0.39 years
Risk free interest rate		1.42 ~ 1.65%			0.39	%		3.33	%

Carrying value of the quick note

	September 30, 2022		December 31, 2021
Face value of Quick Note	$	115,000	$	115,000
Less: unamortized discount		-		(52,774	)
Carrying value	$	115,000	$	62,226

Interest expenses associated with the conversion

	For Three Months Ended September 30,				For Nine Months Ended September 30,
	2022		2021		2022		2021
Interest on Quick Note	$	2,319	$	2,319	$	6,881	$	2,697
Day one loss associated with derivatively liability		-		-		-		79,332
Amortization of debt discount		-		28,750		52,774		33,476
Total	$	2,319	$	31,069	$	59,655	$	115,505

Fair value of the derivative liability associated with the conversion feature is summarized as follows

Derivative liability associated with convertible note on commitment date	$	51,009
Derivative liability associated with warrants on commitment date		143,323
Change in fair value – convertible note		(21,597	)
Change in fair value – warrants		2,633
Balance at December 31, 2021		175,368
Change in fair value – convertible note		52,035
Change in fair value – warrants		82,315
Balance at September 30, 2022	$	309,718

Fair value at the commitment and re-measurement dates for the Company's derivative liabilities

Convertible note:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		307.10	%		215.70	%		101.40	%
Expected term		1 years			0.45 years			0.00 years
Risk free interest rate		0.18	%		0.43	%		1.28	%

Warrants:	Commitment Date			December 31, 2021			September 30, 2022
Expected dividends		0			0			0
Expected volatility		201.70	%		200.90	%		208.90	%
Expected term		5 years			4.45 years			3.7 years
Risk free interest rate		0.65	%		0.82	%		3.760	%

XML

Stock Plan (Tables)

9 Months Ended

Sep. 30, 2022

Stock Plan

Recognized compensation in respect of the above stock option compensation allocated as general and administrative expenses

	Three Months ended				Nine Months ended
	September 30,				September 30,
	2022		2021		2022		2021
Research and development expenses	$	-	$	-	$	-	$	6,200

Summary of the activity for the Company's stock options

	September 30, 2022							December 31, 2021
				Weighted Average  Exercise		Weighted Average Remaining Contractual Life					Weighted Average  Exercise		Weighted Average Remaining Contractual Life
	Shares			Price		(in years)		Shares			Price		(in years)
Outstanding, beginning of period		4,098,332		$	2		3.08		3,276,666		$	1.98		3.28
Granted		-			-		-		975,000		$	2		-
Exercised		-			-		-		-		$	-		-
Canceled/forfeited		(50,000	)	$	-		-		(153,334	)	$	2		-
Outstanding, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Options exercisable, end of period		4,048,332		$	2		2.29		4,098,332		$	2		3.08
Weighted average fair value of options granted				$	2						$	1.98

XML

Capital Stock (Tables)

9 Months Ended

Sep. 30, 2022

Capital Stock

Stock purchase warrants outstanding

	Warrants			Weighted Average Exercise Price
Outstanding – December 31, 2020		180,000		$	1.00
Granted		115,000	(1)		1.00
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – December 31, 2021		295,000			1.00
Granted		-			-
Canceled/forfeited		-			-
Exercised		-			-
Outstanding – September 30, 2022		295,000		$	1.00

XML

Summary of Significant Accounting Policies (Details) - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Fair Value, Inputs, Level 1 [Member]
Liabilities
Derivative liabilities	$ 0	$ 0
Fair Value, Inputs, Level 2 [Member]
Liabilities
Derivative liabilities	0	0
Fair Value, Inputs, Level 3 [Member]
Liabilities
Derivative liabilities	$ 336,172	$ 405,957

XML

Summary of Significant Accounting Policies (Details 1) - shares	9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021
Total	5,336,363	4,447,578
Research Warrants [Member]
Total	398,694	398,694
Convertible Debt Securities [Member]
Total	593,637	568,184
Series A Preferred Shares [Member]
Total	700	700
Stock Options Vested [Member]
Total	4,048,332	3,185,000
Stock Purchase Warrants [Member]
Total	295,000	295,000

XML

Summary of Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
Summary of Significant Accounting Policies (Policies)
Research and development costs	$ 6,250	$ 9,076	$ 23,596	$ 32,262

XML

Going Concern (Details Narrative) - USD ($)	9 Months Ended		12 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Dec. 31, 2021
Going Concern (Details Narrative)
Advances from related parties, unsecured	$ 62,500	$ 0
Proceeds from convertible note	$ 0	$ 100,000	$ 100,000

XML

Convertible Note Related Party and Derivative Liabilities (Details) - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Face value of certain convertible notes	$ 115,000	$ 115,000
Carrying value	115,000	62,226
Related Party Debt [Member]
Face value of certain convertible notes	25,000	25,000
Convertible notes extinguish	(25,000)	0
Carrying value	$ 0	$ 25,000

XML

Convertible Note Related Party and Derivative Liabilities (Details 1) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
Related Party Debt [Member]
Interest on the convertible notes	$ 432	$ 504	$ 1,424	$ 1,510

XML

Convertible Note Related Party and Derivative Liabilities (Details 2) - Derivative Liabilities [Member] - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Beginning balance	$ 73,099	$ 61,682
Changes in Fair Value	(73,099)	11,417
Ending balance	$ 0	$ 73,099

XML

Convertible Note Related Party and Derivative Liabilities (Details 3)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Minimum [Member]
Expected term	3 months	1 year 29 days
Maximum [Member]
Expected term	4 months 20 days	1 year 2 months 19 days
Commitment Date [Member]
Expected term	1 year
Related Party Debt [Member]
Expected dividends	0.00%	0.00%
Risk free interest rate	2.22%	1.06%
Expected volatility	101.56%
Expected term	0 years
Related Party Debt [Member] | Minimum [Member]
Expected volatility		181.00%
Expected term		8 months 1 day
Related Party Debt [Member] | Maximum [Member]
Expected volatility		182.00%
Expected term		8 months 26 days
Related Party Debt [Member] | Commitment Date [Member]
Expected dividends	0.00%
Risk free interest rate	1.33%
Related Party Debt [Member] | Commitment Date [Member] | Minimum [Member]
Expected volatility	101.00%
Expected term	11 months 1 day
Related Party Debt [Member] | Commitment Date [Member] | Maximum [Member]
Expected volatility	103.00%
Expected term	1 year

XML

Convertible Note Related Party and Derivative Liabilities (Details Narrative) - USD ($)	1 Months Ended			9 Months Ended		12 Months Ended
	Sep. 27, 2022	Sep. 27, 2017	Sep. 01, 2016	Sep. 30, 2022	Sep. 30, 2021	Dec. 31, 2021
Received proceeds totaling				$ 0	$ 100,000	$ 100,000
Cubesquare Llc [Member]
Received proceeds totaling		$ 15,000	$ 10,000
Ownership percentage			25.00%
Interest rate per annum		8.00%	8.00%	8.00%
Conversion, description		any time at the option of CubeSquare into shares of common stock of the Company at a conversion price equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from CubeSquare	(i) $0.0625 per share if the Company’s shares are not trading on a public market and; (ii) in the event the Company’s shares are listed for trading on a public market, the conversion price shall be equal to a 50% discount to the average of the five lowest trading prices during the previous twenty trading days prior to the date of the notice of conversion from the lender
Accounts payable and accrued liabilities related party				$ 0		$ 9,449
Principal amount - related party convertible note modified to 6% promissory note	$ 35,873
Aggregate principal amount - related party convertible note modified to 6% promissory note	25,000
Accrued interest payable - related party convertible note modified to 6% promissory note	$ 10,873

XML

Convertible Note and Derivative Liabilities (Details) - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Face value of certain convertible notes	$ 115,000	$ 115,000
Less: unamortized discount	0	(52,774)
Carrying value	115,000	62,226
Derivative Liabilities [Member]
Face value of certain convertible notes	80,000	80,000
Less: unamortized discount	0	(541)
Carrying value	$ 80,000	$ 79,459

XML

Convertible Note and Derivative Liabilities (Details 1) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
Interest on the convertible notes	$ 2,319	$ 2,319	$ 6,881	$ 2,697
Amortization on debt discount	0	28,750	52,774	33,476
Total	2,319	31,069	59,655	115,505
Commitment [Member] Warrants [Member]
Interest on the convertible notes	1,613	1,916	4,787	4,485
Amortization on debt discount	0	9,029	541	26,793
Total	$ 1,613	$ 10,945	$ 5,328	$ 31,278

XML

Convertible Note and Derivative Liabilities (Details 2) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Convertible Note and Derivative Liabilities (Tables)
Balance at beginning	$ 157,490	$ 92,803
Change in fair value	(131,036)	64,687
Balance at ending	$ 26,454	$ 157,490

XML

Convertible Note and Derivative Liabilities (Details 3)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Expected dividend	0.00%	0.00%
Risk free interest	3.33%	0.39%
Commitment Date [Member] Convertible Notes [Member]
Expected dividend	0.00%
Risk free interest	0.18%
Expected volatility	307.10%
Expected term	2 years 1 month 6 days
Expected term	1 year
Commitment Dates Maximum [Member]
Risk free interest	1.65%
Expected volatility	173.00%
Commitment Dates Minimum [Member]
Risk free interest	1.42%
Expected volatility	154.00%
Minimum [Member]
Expected volatility	95.00%	203.00%
Expected term	3 months	1 year 29 days
Maximum [Member]
Expected volatility	101.00%	301.00%
Expected term	4 months 20 days	1 year 2 months 19 days

XML

Convertible Note and Derivative Liabilities (Details 4) - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Convertible Note and Derivative Liabilities (Tables)
Face value of certain convertible notes	$ 115,000	$ 115,000
Less: unamortized discount	0	(52,774)
Carrying value	$ 115,000	$ 62,226

XML

Convertible Note and Derivative Liabilities (Details 5) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
Convertible Note and Derivative Liabilities (Tables)
Interest on the Quick notes	$ 2,319	$ 2,319	$ 6,881	$ 2,697
Day one loss associated with derivatively liability	0	0	0	79,332
Amortization on debt discount	0	28,750	52,774	33,476
Total	$ 2,319	$ 31,069	$ 59,655	$ 115,505

XML

Convertible Note and Derivative Liabilities (Details 6) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Balance at ending	$ 26,454	$ 157,490
Warrants [Member] | Convertible Note June [Member]
Derivative liability associated with convertible note on commitment date		51,009
Derivative liability associated with warrants on commitment date		143,323
Change in fair value - convertible note	52,035	(21,597)
Change in fair value - warrants	82,315	2,633
Balance at ending	$ 309,718	$ 175,368

XML

Convertible Note and Derivative Liabilities (Details 7)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Expected dividend	0.00%	0.00%
Risk free interest	3.33%	0.39%
Convertible Notes [Member]
Expected dividend	0.00%	0.00%
Risk free interest	1.28%	0.43%
Expected volatility	101.40%	215.70%
Expected term	0 years	5 months 12 days
Commitment Date [Member] Convertible Notes [Member]
Expected dividend	0.00%
Risk free interest	0.18%
Expected volatility	307.10%
Expected term	1 year
Warrants [Member]
Expected dividend	0.00%	0.00%
Risk free interest	3.76%	0.82%
Expected volatility	208.90%	200.90%
Expected term	3 years 8 months 12 days	4 years 5 months 12 days
Commitment And Warrants [Member]
Expected dividend	0.00%
Risk free interest	0.65%
Expected volatility	201.70%
Expected term	5 years

XML

Convertible Note and Derivative Liabilities (Details Narrative) - USD ($)	1 Months Ended		9 Months Ended		12 Months Ended
	Feb. 19, 2020	Dec. 31, 2019	Sep. 30, 2022	Sep. 30, 2021	Dec. 31, 2021	Jun. 15, 2021
Received proceeds totaling			$ 0	$ 100,000	$ 100,000
Derivative Liabilities [Member]
Received proceeds totaling		$ 70,000
Interest rate per annum	8.00%	8.00%
Conversion description	we issued and sold in a private offering an 8% convertible note in the principal amount of $10,000. The note is due on February 19, 2022 and is convertible into shares of common stock at a conversion price per share equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company within 30 trading days prior to the date of delivery of the applicable notice of conversion; or (c) such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance	convertible into shares of our common stock at a conversion price for each share of common stock equal to the lesser of: (a) $0.50; (b) the lowest price at which the Company has converted any convertible security of the Company (to the holder or to any third party) within 30 trading days prior to the date of delivery of the applicable notice of conversion; and (c) so long as lower than (a) or (b), such other price as the Company and the holder may agree. In connection with the 8% convertible note issuance, we issued warrants to purchase an aggregate of 70,000 shares of common stock at an exercise price of $1.00
Accounts payable and accrued liabilities related party			17,656		$ 12,869
Derivative liability convertible notes			80,000
Derivative liabilities			$ 72,689
Principal amount						$ 115,000
Total investment						100,000
Obligation of payment						$ 2,000

XML

Unsecured ShortTerm Advance from Third Party (Details Narrative) - USD ($)	Sep. 30, 2022	Dec. 31, 2021
Unsecured ShortTerm Advance from Third Party (Details Narrative)
Commercial Paper	$ 100,000	$ 100,000

XML

Related Party Transactions (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended		9 Months Ended		12 Months Ended
	Sep. 27, 2022	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021	Dec. 31, 2021	Dec. 31, 2020	Dec. 31, 2019	Sep. 27, 2017	Sep. 01, 2016
Due to related party		$ 13,672		$ 13,672		$ 10,674
Cubesquare Llc [Member]
Due to related party		$ 50,000		$ 50,000			$ 10,000
Interest rate per annum		8.00%		8.00%					8.00%	8.00%
Interest expense		$ 997	$ 1,008	$ 2,981	$ 2,991
Principal amount - related party convertible note modified to 6% promissory note	$ 35,873
Aggregate principal amount - related party convertible note modified to 6% promissory note	25,000
Accrued interest payable - related party convertible note modified to 6% promissory note	$ 10,873
Ido Merfeld [Member]
Due to related party		50,000		50,000			21,000	$ 1,169
Accounts payable and accrued liabilities		1,169		1,169		10,674
Advances amount				71,000		71,000
Jonah Meer [Member]
Due to related party		135,000		135,000			$ 70,000
Accounts payable and accrued liabilities		$ 16,000		16,000		16,900
Additional advances received				62,500
Payment of advances				900		11,575
Advances amount				$ 267,500		$ 205,000

XML

Intellectual Property License Agreement and Sponsored Research Agreement (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021
Intellectual Property License Agreement and Sponsored Research Agreement (Details Narrative)
License issue fee	$ 25,000
Default payment interest charges, percentage	10.00%
Annual license maintenance fee	$ 25,000
Earned royalty, percentage	2.00%
Royalty expense, first quarter	$ 500,000
Royalty expense, second quarter	1,000,000
Royalty expense, third quarter	2,000,000
Licence expense	$ 18,750	$ 18,750
Sublicense consideration, percent	15.00%

XML

Stock Plan (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2022	Sep. 30, 2021	Sep. 30, 2022	Sep. 30, 2021
Research and Development Expense [Member]
Stock option compensation allocated expenses	$ 0	$ 0	$ 0	$ 6,200

XML

Stock Plan (Details 1) - USD ($)	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Stock Plan
Shares Outstanding, beginning of period	4,098,332	3,276,666
Shares, Granted	0	975,000
Shares, exercised	$ 0	$ 0
Shares, Canceled/forfeited	(50,000)	(153,334)
Shares Outstanding, end of the period	4,048,332	4,098,332
Shares Options exercisable, end of period	4,048,332	4,098,332
Weighted Average Shares Exercise Price, Outstanding, beginning of period	$ 2	$ 1.98
Weighted Average Shares Exercise Price, Granted	0	2
Weighted Average Shares Exercise Price, Exercised	0	0
Weighted Average Exercise Price, Canceled/forfeited	0	2
Weighted Average Exercise Price, Options exercisable, end of period	2	2
Weighted Average Exercise Price, Weighted average fair value of options granted	$ 2	$ 1.98
Outstanding, Weighted Average Remaining Contractual Life, beginning of period	3 years 29 days	3 years 3 months 10 days
Outstanding, Weighted Average Remaining Contractual Life, enf of period	2 years 3 months 14 days	3 years 29 days
Options exercisable, Weighted Average Remaining Contractual Life, end of period	2 years 3 months 14 days	3 years 29 days

XML

Stock Plan (Details Narrative) - USD ($)						1 Months Ended			2 Months Ended	3 Months Ended	9 Months Ended
	Feb. 10, 2021	Dec. 10, 2020	Feb. 10, 2020	Dec. 10, 2019	Dec. 10, 2018	Apr. 16, 2022	Dec. 22, 2021	Jun. 25, 2019	Sep. 30, 2022	Sep. 30, 2022	Sep. 30, 2022	Jan. 31, 2021	Jul. 15, 2020
Stock Options Granted To Employees [Member]
Granted an option to purchase of common stock		100,000				10,000			6,666	33,334
Weighted average excercise price		$ 2.00					$ 2.00
Description of services agreement		On December 10, 2020, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable		On December 10, 2019, the Board awarded an employee, the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. Such options expire on March 23, 2023.	On December 10, 2018, the Board awarded an employee the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2018 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2019 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. 33,333 of such shares subject to the option were forfeited unexercised on December 10, 2021. The remaining option expires on March 23, 2023
Unrecognized compensation											$ 0
Stock Options Granted To Science Advisor And Business Advisors [Member]
Granted an option to purchase of common stock			50,000
Weighted average excercise price		$ 2.00	$ 2.00
Expiry date	February 10, 2024		February 10, 2023
Unvested options	25,000											25,000	25,000
Share exercisable			25,000
Stock Options Granted To Officers [Member]
Granted an option to purchase of common stock		100,000				10,000	325,000	100,000
Weighted average excercise price		$ 2.00					$ 2.00
Description of services agreement		On December 10, 2020, the Board granted five-year options to purchase 325,000 shares of common stock to each of its two officers. The options have an exercise price of $2.00 per share and are immediately exercisable		On December 10, 2019, the Board awarded an employee, the following three-year stock options under the Plan: (i) an option to purchase 33,334 shares of common stock, exercisable on December 10, 2019 at an exercise price of $2.00 per share (ii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2020 at an exercise price of $2.00 per share, and (iii) an option to purchase 33,333 shares of common stock exercisable on December 10, 2021 at an exercise price of $2.00 per share, provided the employee is providing services to the Company at the time of exercise. On March 23, 2020, the Company accelerated the vesting provision to provide for the immediate vesting of such options. Such options expire on March 23, 2023			On December 22, 2021, under the Plan, the Board awarded an employee, an immediately exercisable three-year stock option to purchase 325,000 shares of the common stock of the Company at an exercise price of $2.00 per share	On June 25, 2019, the Company appointed John N. Bonfiglio, PhD as its chief operating officer, effective July 1, 2019. As compensation, Dr. Bonfiglio was granted a three-year stock option to purchase 100,000 shares of common stock at an exercise price of $2.00 per share, 50,000 of which shares vested upon grant and 25,000 shares vested on each of July 1, 2020 and July 1, 2021, provided Dr. Bonfiglio was in the employ of the Company on such dates. Mr. Bonfiglio was terminated as chief operating officer as of November 30, 2019. Accordingly, all unvested stock options terminated on such date. In January 2021, 50,000 vested options were forfeited

XML

Capital Stock (Details) - $ / shares	9 Months Ended	12 Months Ended
	Sep. 30, 2022	Dec. 31, 2021
Capital Stock
Warrants Outstanding Beginning	295,000	180,000
Warrants Granted	0	115,000
Warrants, canceled/forfieted	0	0
Warrants Exercised	0	0
Warrants Outstanding Ending	295,000	295,000
Weighted Average Exercise Price Outstanding Beginning	$ 1.00	$ 1.00
Weighted Average Exercise Price Granted	0	1.00
Weighted Average Exercise Price Canceled/Forfeited	0	0
Weighted Average Exercise Price Exercised	0	0
Weighted Average Exercise Price Outstanding End	$ 295,000	$ 1.00

XML

Capital Stock (Details Narrative) - $ / shares	1 Months Ended	9 Months Ended
	Jun. 15, 2021	Sep. 30, 2022	Dec. 31, 2021
Common Stock, Shares Authorized		100,000,000	100,000,000
Common Stock, Par or Stated Value Per Share		$ 0.0001	$ 0.0001
Common stock exercise price per share	$ 1.00
Common Stock, Shares, Issued		13,289,789	13,289,789
Common Stock, Shares, Outstanding		13,289,789	13,289,789
Number of new share issued	115,000
Preferred Stock, Shares Authorized		10,000	10,000
Preferred Stock, Par or Stated Value Per Share		$ 0.001	$ 0.001
Preferred Stock, Shares Issued		2,000	2,000
Preferred Stock, Shares Outstanding		2,000	2,000
Series A, Preferred Stock
Preferred Stock, Shares Authorized		10,000	10,000
Preferred Stock, Par or Stated Value Per Share		$ 0.001	$ 0.001
Preferred Stock, Shares Issued		2,000	2,000
Preferred Stock, Shares Outstanding		2,000	2,000
Preferred Stock price per share		$ 1.00