| SCHEDULE OF FAIR VALUE OF CONVERTIBLE NOTES DERIVATIVE LIABILITY |
The
carrying amounts of the Company’s financial instruments as of March 31, 2022 and December 31, 2021 reflect:
| | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total | |
| | |
| | | |
| | | |
| | | |
| | |
| Fair value of convertible notes derivative liability – March 31,
2022 | |
$ | – | | |
$ | – | | |
$ | 240,669 | | |
$ | 240,669 | |
| | |
Level
1 | | |
Level
2 | | |
Level
3 | | |
Total | |
| | |
| | | |
| | | |
| | | |
| | |
| Fair value of convertible notes derivative liability – December
31, 2021 | |
$ | – | | |
$ | – | | |
$ | 256,683 | | |
$ | 256,683 | |
|
The
carrying amounts of the Company’s financial instruments as of December 31 2021 and 2020, reflect:
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
| | | |
| | | |
| | | |
| | |
| Fair value of convertible notes derivative liability – December 31, 2020 | |
$ | – | | |
$ | – | | |
$ | 2,008,802 | | |
$ | 2,008,802 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| | |
| | | |
| | | |
| | | |
| | |
| Fair value of convertible notes derivative liability – December 31, 2021 | |
$ | – | | |
$ | – | | |
$ | 256,683 | | |
$ | 256,683 | |
|
| SCHEDULE OF SEGMENT REPORTING |
Selected
Financial Data:
| | |
for
the three months ended March, 31 | |
| | |
2022 | | |
2021 | |
| Net Sales | |
| | | |
| | |
| Manufacturing and Engineering | |
| 32,280 | | |
| 30,229 | |
| Clean Energy HRS | |
| 441,193 | | |
| 66,000 | |
| LNG Trading | |
| 267,966 | | |
| - | |
| Cety Europe | |
| 33,827 | | |
| 39,045 | |
| Total Sales | |
| 775,266 | | |
| 135,274 | |
| | |
| | | |
| | |
| Segment income and reconciliation before tax | |
| | | |
| | |
| Manufacturing and Engineering | |
| 23,986 | | |
| 21,526 | |
| Clean Energy HRS | |
| 400,487 | | |
| 53,828 | |
| LNG Trading | |
| 60,733 | | |
| | |
| Cety Europe | |
| 28,986 | | |
| 36,774 | |
| Total Segment income | |
| 514,193 | | |
| 112,128 | |
| | |
| | | |
| | |
| Reconciling items | |
| | | |
| | |
| General and Administrative
expense | |
| (92,935 | ) | |
| (102,381 | ) |
| Salaries | |
| (191,217 | ) | |
| (221,647 | ) |
| Travel | |
| (27,734 | ) | |
| (15,013 | ) |
| Professional Fees | |
| (64,853 | ) | |
| (45,742 | ) |
| Facility lease and Maintenance | |
| (88,962 | ) | |
| (86,210 | ) |
| Consulting | |
| (25,803 | ) | |
| - | |
| Bad Debt Expense | |
| - | | |
| - | |
| Depreciation and Amortization | |
| (7,519 | ) | |
| (8,073 | ) |
| Change in derivative liability | |
| 16,014 | | |
| 1,749,173 | |
| Other Income | |
| (9,335 | ) | |
| - | |
| Interest and Financing
fees | |
| (132,470 | ) | |
| (313,651 | ) |
|
Selected
Financial Data:
| | |
for
the years ended December 31, | |
| | |
2021 | | |
2020 | |
| Net
Sales | |
| | | |
| | |
| Manufacturing
and Engineering | |
$ | 93,371 | | |
$ | 422,631 | |
| Clean
Energy HRS | |
| 1,014,707 | | |
| 930,882 | |
| Cety
Europe | |
| 192,361 | | |
| 52,492 | |
| Total
Sales | |
$ | 1,300,439 | | |
$ | 1,406,005 | |
| | |
| | | |
| | |
| Segment
income and reconciliation before tax | |
| | | |
| | |
| Manufacturing
and Engineering | |
| (90,328 | ) | |
| 118,412 | |
| Clean
Energy HRS | |
| 547,812 | | |
| 581,903 | |
| Cety
Europe | |
| 152,923 | | |
| 50,753 | |
| Total
Segment income | |
| 610,407 | | |
| 751,068 | |
| | |
| | | |
| | |
| Reconciling
items | |
| | | |
| | |
| General
and Administrative expense | |
| (488,177 | ) | |
| (480,812 | ) |
| Salaries | |
| (772,463 | ) | |
| (495,269 | ) |
| Travel | |
| (145,170 | ) | |
| (86,292 | ) |
| Professional
Fees | |
| (155,241 | ) | |
| (111,318 | ) |
| Facility
lease and Maintenance | |
| (346,454 | ) | |
| (363,643 | ) |
| Consulting | |
| (243,371 | ) | |
| (157,149 | ) |
| Bad
Debt Expense | |
| - | | |
| (259,289 | ) |
| Depreciation
and Amortization | |
| (32,292 | ) | |
| (32,912 | ) |
| Change
in derivative liability | |
| 1,752,119 | | |
| (1,270,099 | ) |
| Gain
/ (Loss) on debt settlement and write down | |
| 868,502 | | |
| 399,181 | |
| Interest
and Financing fees | |
| (769,369 | ) | |
| (1,329,230 | ) |
| | |
December 31,
2021 | | |
December 31, 2020 | |
| Total Assets | |
| | | |
| | |
| Manufacturing and Engineering | |
$ | 3,836,405 | | |
$ | 1,922,648 | |
| Clean Energy HRS | |
| 2,556,166 | | |
| 2,166,478 | |
| Cety Europe | |
| 39,703 | | |
| 34,545 | |
| Total Assets | |
$ | 6,432,274 | | |
$ | 4,123,671 | |
|
| SCHEDULE OF DEFERRED TAX ASSET |
| | |
|
March 31, 2022 | | |
|
December 31, 2021 | |
| Deferred Tax Asset | |
$ | 2,590,758 | | |
$ | 2,556,982 | |
| Valuation Allowance | |
| (2,590,758 | ) | |
| (2,556,982 | ) |
| Deferred Tax Asset
(Net) | |
$ | - | | |
$ | - | |
|
| | |
December
31, 2021 | | |
December
31, 2020 | |
| Deferred
Tax Asset | |
$ | 2,556,982 | | |
$ | 2,640,529 | |
| Valuation
Allowance | |
| (2,556,982 | ) | |
| (2,640,529 | ) |
| Deferred
Tax Asset (Net) | |
$ | - | | |
$ | - | |
|