Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplemental Data.
ALPHA
MODUS HOLDINGS, INC.
CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER
31, 2025
FINANCIAL
STATEMENT TABLE OF CONTENTS
Page
Report of Independent Registered Public Accounting Firm (PCAOB Firm ID No. 206 )
48
Consolidated Balance Sheets as of December 31, 2025 and 2024
49
Consolidated Statements of Operations for the years ended December 31, 2025 and 2024
50
Consolidated Statements of Stockholders’ Deficit for the years ended December 31, 2025 and 2024
51
Consolidated Statements of Cash flows for the years ended December 31, 2025 and 2024
52
Footnotes to the Consolidated Financial Statements
53
47
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Shareholders and Board of Directors of
Alpha
Modus Holdings, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Alpha Modus Holdings, Inc. and its subsidiaries (collectively, the “Company”)
as of December 31, 2025 and 2024, and the related consolidated statements of operations, stockholders’ deficit, and cash flows
for the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion,
the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and
2024, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally
accepted in the United States of America.
Going
Concern Matter
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
2 to the financial statements, the Company has suffered recurring losses from operations and has a net capital deficiency that raises
substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described
in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
/s/
MaloneBailey, LLP
www.malonebailey.com
We
have served as the Company’s auditor since 2024.
Houston,
Texas
March
31, 2026
48
ALPHA
MODUS HOLDINGS, INC.
CONSOLIDATED
BALANCE SHEETS
December 31, 2025
December 31, 2024
ASSETS
Current assets
Cash
$ 68,000
$ 735,814
Royalty receivable
7,138
-
Prepaid expenses
603,267
841,637
Employee advance
7,500
-
Franchise tax receivable
121,872
125,068
Total current assets
807,777
1,702,519
Property, plant and equipment, net
8,050
-
Total assets
$ 815,827
$ 1,702,519
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT
Current liabilities
Accounts payable
$ 609,030
$ 16,487
Accrued liabilities
143,730
37,252
Accrued liabilities payable to related party
252,830
-
Accrued interest payable to related party
188,142
79,859
Excise tax payable
-
2,348,302
Financing payable
464,000
663,582
Convertible notes payable, net of discount
631,842
-
Convertible notes payable - related party, net of discount
5,159,534
35,000
Convertible notes payable
5,159,534
35,000
Note payable - related party, net of discount
-
1,375,691
Earnout shares and sponsor earnout shares liability
-
1,053,084
Warrant liability
1,146,373
1,950,053
Total current liabilities
8,595,481
7,559,310
Convertible notes payable, net of discount, non-current
-
2,934,543
Total liabilities
8,595,481
10,493,853
Commitments and contingencies
-
Mezzanine equity
Series C preferred stock, $ 0.001 par value, 8,500,000 shares authorized, 4,300,000 and 7,500,000 shares issued and outstanding as of December 31, 2025 and 2024, respectively
41,170,508
71,809,025
Stockholders’ deficit
Common stock, $ 0.0001 par value, 228,500,000 shares authorized, 42,567,644 and 12,455,252 shares issued and outstanding as of December 31, 2025 and 2024, respectively
4,257
1,246
Additional paid-in capital
50,546,906
13,226,787
Accumulated deficit
( 99,501,325 )
( 93,828,392 )
Total stockholders’ deficit
( 48,950,162 )
( 80,600,359 )
Total liabilities, mezzanine equity and stockholders’ deficit
$ 815,827
$ 1,702,519
The
accompanying notes are an integral part of the consolidated financial statements.
49
ALPHA
MODUS HOLDINGS, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
December 31, 2025
December 31, 2024
For the Years Ended
December 31, 2025
December 31, 2024
Royalty Income
$ 7,138
$ -
Operating expenses
General and administrative expenses
3,159,313
396,434
Professional fees
2,092,013
438,461
Total operating expenses
5,251,326
834,895
Operating loss
( 5,244,188 )
( 834,895 )
Other income (expenses)
Patent infringement income
108,096
-
Interest income
36
13
Change in fair value of earnout shares liability
1,053,084
18,731,514
Change in fair value of warrants liability
803,680
( 397,553 )
Loss on settlement of debt
( 760,302 )
-
Forbearance fee expense
-
( 13,226,926 )
Interest expense
( 3,981,641 )
( 168,886 )
Total other income (expense)
( 2,777,047 )
4,938,162
Income (loss) before income tax expense
( 8,021,235 )
4,103,267
Income tax expense
-
( 200 )
Net loss
$ ( 8,021,235 )
$ 4,103,067
Loss per share, class A common stock – basic
$ ( 0.29 )
$ 0.73
Weighted average number of shares of class A common stock – basic
27,306,097
5,640,991
Loss per share, class A common stock – diluted
$ ( 0.29 )
$ 0.13
Weighted average number of shares of class A common stock – diluted
27,306,097
32,175,764
The
accompanying notes are an integral part of the consolidated financial statements.
50
ALPHA
MODUS HOLDINGS, INC.
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT
FOR
THE YEARS ENDED DECEMBER 31, 2025 AND 2024
Shares
Amount
Capital
Deficit
Deficit
Common Stock ($0.0001 Par)
Additional Paid-in
Accumulated
Total Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance, December 31, 2023
3,500,000
$ 350
$ 2,697,132
$ ( 3,662,806 )
$ ( 965,324 )
Imputed interest discounts on related party notes
-
-
-
14,087
14,087
Shares issued for note extension with related party
1,400,000
140
34,860
-
35,000
Shares issued for cash and financing incentive
1,000,000
100
24,900
-
25,000
Shares issued for services
245,000
25
6,100
-
6,125
Shares cancelled per forfeiture agreement
( 850,000 )
( 85 )
85
-
-
Effect of recapitalization merger
5,767,944
577
( 2,763,077 )
( 94,282,740 )
( 97,045,240 )
Shares issued for forbearance fee
1,392,308
139
13,226,787
-
13,226,926
Net loss for the year
-
-
-
4,103,067
4,103,067
Balance, December 31, 2024
12,455,252
1,246
13,226,787
( 93,828,392 )
( 80,600,359 )
Balance
12,455,252
1,246
13,226,787
( 93,828,392 )
( 80,600,359 )
Shares issued for services
894,524
89
771,978
-
772,067
Shares issued for conversion of accrued interest
138,000
14
178,006
-
178,020
Shares issued for financing incentive
1,250,000
125
1,437,375
-
1,437,500
Shares issued for conversion of note payable
3,000,000
300
3,749,700
-
3,750,000
Shares issued for conversion of preferred series C shares
26,079,868
2,608
30,635,909
-
30,638,517
Shares repurchased and cancelled
( 1,250,000 )
( 125 )
-
-
( 125 )
Warrants issued with convertible notes payable
-
-
547,151
-
547,151
Reversal of excise tax liability
-
-
-
2,348,302
2,348,302
Net loss for the year
-
-
-
( 8,021,235 )
( 8,021,235 )
Net loss for the year
-
-
-
( 8,021,235 )
( 8,021,235 )
Balance, December 31, 2025
42,567,644
$ 4,257
$ 50,546,906
$ ( 99,501,325 )
$ ( 48,950,162 )
Balance
42,567,644
$ 4,257
$ 50,546,906
$ ( 99,501,325 )
$ ( 48,950,162 )
The
accompanying notes are an integral part of the consolidated financial statement.
51
ALPHA
MODUS HOLDINGS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
December 31, 2025
December 31, 2024
For the Years Ended
December 31, 2025
December 31, 2024
Cash flows from operating activities:
Net income (loss)
$ ( 8,021,235 )
$ 4,103,067
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of debt discount
2,199,320
94,168
Shares issued for services
772,067
6,125
Shares issued for forbearance fee
-
13,226,926
Default penalties and interest on notes payable
1,276,447
-
Change in fair value of warrant liability
( 803,680 )
397,553
Change in fair value of earnout shares liability
( 1,053,084 )
( 18,731,514 )
Loss on extinguishment of debt
760,302
-
Change in assets and liabilities:
Royalty receivable
( 7,138 )
-
Other receivable
3,196
17,224
Prepaid expenses
238,369
( 801,386 )
Employee advance
( 7,500 )
-
Accounts payable and accrued expenses
960,698
41,893
Accrued expenses - related party
252,830
( 88,350 )
Accrued interest payable - related party
219,226
57,795
Net cash used in operating activities
( 3,210,182 )
( 1,676,499 )
Cash flows from investing activities:
Purchase of property, plant and equipment
( 8,050 )
-
Cash acquired with merger
-
2,537
Acquisition costs
-
( 361,643 )
Net cash provided by investing activities
( 8,050 )
( 359,106 )
Cash flows from financing activities:
Proceeds from notes payable to related party
2,800,000
500,000
Repayment of notes payable to related party
( 800,000 )
( 123,972 )
Repayment of due to investor
-
( 1,000,000 )
Proceeds from convertible notes payable
1,250,000
2,600,000
Repayment of convertible notes payable
( 500,000 )
-
Proceeds from financing payable
464,000
663,582
Repayment of financing payable
( 663,582 )
-
Proceeds from sale of common stock
-
25,000
Net cash provided by financing activities
2,550,418
2,664,610
Net change in cash
( 667,814 )
629,005
Cash at beginning of period
735,814
106,809
Cash at end of period
$ 68,000
$ 735,814
Supplemental disclosures of cash flow information:
Cash paid for interest
$ -
$ -
Cash paid for taxes
$ -
$ 200
Supplemental non-cash investing and financing information
Common shares issued as financing incentive
$ 1,437,375
$ -
Common shares issued from conversion of preferred series C shares
$ 30,638,517
$ -
Common shares issued from conversion of convertible notes payable
$ 3,750,000
$ -
Warrants issued with convertible notes payable
$ 547,151
$ -
Reversal of excise tax liability
$ 2,348,302
$ -
Net assets and liabilities assumed in the merger
$ -
$ ( 25,236,215 )
Common shares cancelled per forfeiture agreement
$ -
$ 85
Shares issued to related party applied directly against accumulated deficit
$ -
$ 35,000
Discounts on notes payable applied directly against accumulated deficit
$ -
$ 14,087
The
accompanying notes are an integral part of the consolidated financial statements.
52
ALPHA
MODUS HOLDINGS, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2025
NOTE
1 – NATURE OF OPERATIONS
Company
Background
Alpha
Modus Corp. (the “Company,” “we,” “us,” “our,” or “Alpha Modus”), was incorporated
in the State of Florida on July 11, 2014.
Nature
of Operations
Alpha
Modus was founded as an artificial intelligence software as a service provider. As of January 2020, Alpha Modus abandoned its software
and deemed it not technologically feasible. Since that time, the Company has focused on developing its patents. Alpha Modus was awarded
US Patent No. 10,360,571 (the “571 Patent”) on July 23, 2019. Since August 2019, Alpha Modus has focused on research and
development to expand claims of the 571 Patent. The Company began commercialization efforts of the 571 Patent family in 2024.
Business
Combination
On
December 13, 2024, the parties to the Business Combination Agreement consummated the Business Combination. Immediately upon the consummation
of the Business Combination, Alpha Modus, Corp. (“Alpha Modus”) became a wholly owned subsidiary of the Company, the Company
changed its name to “Alpha Modus Holdings, Inc.,” (“Holdings”). In accordance with ASC 805, in a business combination,
one of the combining entities shall be identified as the accounting acquirer. Management evaluated ASC 805-10-55-11 through 55-15 to
make this determination. Management assessed the various criteria to identify the accounting acquirer; form of consideration, relative
voting rights, large minority interest, composition of the governing body, composition of management, terms of the exchange of equity
interests and relative size. Management determined that Alpha Modus would be the accounting acquirer, based on the voting rights after
the combination, large minority interest, composition of board and management and relative size. Management evaluated which entity constituted
a business based on the assets acquired and liabilities assumed along with the inputs and processes of the entities. Management determined
that Alpha Modus constitutes a business and that the substance of the transaction is a recapitalization of Alpha Modus often referred
to as a reverse recapitalization. Accordingly, the merger will be accounted for as a reverse recapitalization in accordance with accounting
principles generally accepted in the United States of America (“GAAP”). Under this method of accounting, Holdings will be
treated as the acquired company for financial reporting purposes. The net assets of Holdings will be stated at historical cost, with
no goodwill or other intangible assets recorded. Operations prior to the merger will be those of Alpha Modus. All periods prior to the
Merger have been retrospectively adjusted using the Exchange Ratio for the equivalent number of shares outstanding immediately after
the Closing to effect the reverse recapitalization.
In
the Business Combination, the Company issued 5,295,000 shares of common stock and 7,500,000 shares of Series C Preferred Stock to Legacy
Alpha Modus’ shareholders as merger consideration in the Business Combination, and the Company issued 1,817,308 shares of common
stock to various parties as required by the Business Combination Agreement. Immediately following the Business Combination there were
12,455,252 shares of the Company’s common stock (all Class A common stock) issued and outstanding, and 7,500,000 shares of the
Company’s Series C Preferred Stock issued and outstanding.
Risks
and Uncertainties
On
August 16, 2022, the Inflation Reduction Act of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for,
among other things, a new U.S. federal 1 % excise tax on certain repurchases of stock by publicly traded U.S. domestic corporations and
certain U.S. domestic subsidiaries of publicly traded foreign corporations occurring on or after January 1, 2023. The excise tax is imposed
on the repurchasing corporation itself, not its shareholders from which shares are repurchased. The amount of the excise tax is generally
1 % of the fair market value of the shares repurchased at the time of the repurchase. However, for purposes of calculating the excise
tax, repurchasing corporations are permitted to net the fair market value of certain new stock issuances against the fair market value
of stock repurchases during the same taxable year. In addition, certain exceptions apply to the excise tax. The U.S. Department of the
Treasury (the “Treasury”) has been given authority to provide regulations and other guidance to carry out and prevent the
abuse or avoidance of the excise tax.
53
Any
share redemption or other share repurchase that occurs after December 31, 2022, in connection with a Business Combination, extension
vote or otherwise, may be subject to the excise tax. Whether and to what extent the Company would be subject to the excise tax in connection
with a Business Combination, extension vote or otherwise will depend on a number of factors, including (i) the fair market value of the
redemptions and repurchases in connection with the Business Combination, extension or otherwise, (ii) the structure of a Business Combination,
(iii) the nature and amount of any “PIPE” or other equity issuances in connection with a Business Combination (or otherwise
issued not in connection with a Business Combination but issued within the same taxable year of a Business Combination) and (iv) the
content of regulations and other guidance from the Treasury.
During
the second quarter of 2024, the Internal Revenue Service issued final regulations with respect to the timing and payment of the excise
tax. These regulations provided that the filing and payment deadline for any liability incurred during the period from January 1, 2023
to December 31, 2023 would be October 31, 2024. The Company is currently evaluating its options with respect to this obligation. Any
amount of such excise tax not paid in full, will be subject to additional interest and penalties which are currently estimated at 10 %
interest per annum and a 5 % underpayment penalty per month or portion of a month up to 25 % of the total liability for any amount that
is unpaid from November 1, 2024 until paid in full.
While
we previously believed that the Excise Tax may have applied to redemptions of our Class A common stock in connection with our Business
Combination completed in 2024, based on the November 24, 2025, final regulations, we no longer believe the Excise Tax applies to the
Company’s prior common stock redemptions, since those redemptions occurred solely with respect to redeemable stock issued by the
Company in its original IPO in September 2021, such that those redemptions are not treated as stock repurchases for purposes of IRC Section
4501 because that stock was outstanding prior to August 16, 2022. Accordingly, as of December 31, 2025, the Company’s financial
statements reflect the removal of the Excise Tax liability of $ 2,348,302 .
If
our conclusions regarding the applicability of the transition relief provided by the November 24, 2025, final regulations described above
are incorrect, we could still be subject to liability arising from the Excise Tax.
NOTE
2 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements are presented in accordance with accounting principles generally accepted in the United
States of America (“GAAP”) and pursuant to the rules and regulations of the SEC and has a year-end of December 31 st .
Management
further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and maintaining a system of
internal accounting control and preventing and detecting fraud. The Company’s system of internal accounting control is designed
to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions are recorded; and 3) transactions are recorded
in the proper period in a timely manner to produce financial statements which present fairly the financial condition, results of operations
and cash flows of the Company for the respective periods being presented.
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant
intercompany balances and transactions have been eliminated in consolidation.
54
Liquidity
and Going Concern
We
have incurred recurring losses since inception and expect to continue to incur losses. On December 31, 2025, we had $ 68,000 in cash.
Our net loss incurred for the year ended December 31, 2025 was $ 8,021,235 . The working capital deficit was $ 7,787,704 on December 31,
2025. As a result, there is substantial doubt about our ability to continue as a going concern. In the event that we are unable to generate
sufficient cash from our operating activities or raise additional funds, we may be required to delay, reduce or severely curtail our
operations or otherwise impede our on-going business efforts, which could have a material adverse effect on our business, operating results,
financial condition and long-term prospects. The Company expects to seek to obtain additional funding through increased revenues and
future financings. There can be no assurance as to the availability or terms upon which such financing and capital might be available.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern.
Cash
and Cash Equivalent
Cash
is comprised of cash balances. Cash is held at major financial institutions and is subject to credit risk to the extent that those balances
exceed applicable Federal Deposit Insurance Corporation (“FDIC”) insurance amounts of $ 250,000 . From time to time, the Company
has certain cash balances, including restricted cash, that may exceed insured limits. The Company utilizes large banking institutions
that are reputable, therefore mitigating the risks.
Concentration
of Credit Risk
Financial
instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in a financial institution,
which, at times, may exceed the Federal Deposit Insurance Corporation coverage limit of $ 250,000 . Any loss incurred or a lack of access
to such funds could have a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
Accounts
Receivable
Accounts
receivable is comprised of uncollateralized customer obligations due under normal trade terms. The Company performs ongoing credit evaluation
of its customers and management closely monitors outstanding receivables based on factors surrounding the credit risk of specific customers,
historical trends, and other information. The carrying amount of accounts receivable is reviewed periodically for collectability. If
management determines that collection is unlikely, an allowance that reflects management’s best estimate of the amounts that will
not be collected is recorded.
Revenue
Recognition
Revenue
is recognized in accordance with ASC 606. The Company performs the following five steps: (i) identify the contract(s) with a customer,
(ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price
to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.
The Company applies the five-step model to arrangements that meet the definition of a contract under Topic 606, including when it is
probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer.
At contract inception, once the contract is determined to be within the scope of Topic 606, the Company evaluates the goods or services
promised within each contract related performance obligation and assesses whether each promised good or service is distinct. The Company
recognizes as revenue, the amount of the transaction price that is allocated to the respective performance obligation when (or as) the
performance obligation is satisfied.
Revenue
recognition occurs at the time sales are recorded by the customers, in accordance with royalty agreements, provided there are no material
remaining performance obligations required of the Company or any matters of customer acceptance.
Patent Infringement Income
The Company has determined that income derived from patent infringement
settlements are not in line with the Company’s main revenue stream of patent royalties and that these patent infringement settlements
should be recorded as other income. If funds are received by the Company’s legal counsel and legal fees are withheld from these
funds, then the income would be reported as the net amount received by the Company from its legal counsel. Any funds received directly
by the Company will be recorded at the gross amount received, with any related legal fees paid would be recorded as legal fees.
55
Use
of Estimates
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of income and expenses during the reporting period. Making estimates requires management to exercise
significant judgment. The more significant accounting estimates included in these consolidated financial statements are the determination
of the fair value of the warrant liabilities, earnout shares and sponsor earnout shares, preferred series C stock and excise tax payable.
It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at
the date of the consolidated financial statements, which management considered in formulating its estimate, could change in the near
term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.
Financial
Instruments
The
fair value of the Company’s assets and liabilities, which qualify as financial instruments under the FASB ASC 820, “Fair
Value Measurements and Disclosures,” equals or approximates the carrying amounts represented in the consolidated balance sheets,
except for the derivative liabilities (see Note 8).
Fair
Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers consist of:
●
Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and
●
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
Derivative
Liabilities
The
Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates
all of its financial instruments, including issued stock purchase warrants and the forward purchase agreement, to determine if such instruments
are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives
and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such instruments should be
recorded as liabilities or as equity, is re-assessed at the end of each reporting period.
The
warrants issued in the Initial Public Offering (the “Public Warrants”) and the Private Placement Warrants are recognized
as derivative liabilities in accordance with ASC 815. In accordance with FASB ASC Topic 820, “Fair Value of Financial Instruments”
(“ASC 820”), the Company recognizes the warrant instruments as liabilities at fair value and adjusts the carrying value of
the instruments to fair value at each reporting period for so long as they are outstanding. At the date of the merger, the initial fair
value of the Public Warrants issued in connection with the Public Offering and the fair value of the Private Placement Warrants have
been estimated using a Black-Scholes model. Subsequently, the fair value of the Public Warrants issued in connection with the Public
Offering and the fair value of the Private Placement Warrants have been estimated using this same Black-Scholes model. Derivative warrant
liabilities are classified as current liabilities (See note 6 for more details on warrants).
The
company earnout shares and sponsor earnout shares (“earnout shares”) as defined in the business combination agreement are
recognized as derivative liabilities in accordance with ASC 815. In accordance with FASB ASC Topic 820, “Fair Value of Financial
Instruments” (“ASC 820”), the Company recognizes the earnout shares instruments as liabilities at fair value and adjusts
the carrying value of the instruments to fair value at each reporting period for so long as they are outstanding. At the date of the
merger, the initial fair value of the earnout shares have been estimated using a Monte Carlo simulation model. Subsequently, the fair
value of the earnout shares have been estimated using this same Monte Carlo simulation model. Derivative earnout shares liabilities are
classified as current liabilities (See note 7 for more details on earnout shares).
56
Net
(Loss) Income Per Common Share
Net
income (loss) per common share is computed by dividing net income (loss) by the weighted average common shares outstanding during the
year as defined by FASB, ASC Topic 260, Earnings per Share . Basic earnings per common share (“EPS”) calculations are
determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings
per common share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common
share equivalents outstanding. The Company has 43,419,690 and 26,534,773 dilutive shares of common stock derived from six convertible
notes and the series C preferred stock as of December 31, 2025 and 2024, respectively.
The
calculation of diluted net (loss) income does not consider the effect of the warrants underlying the Units sold in the Initial Public
Offering and the private placement warrants to purchase an aggregate of 20,700,000 shares of Class A common stock and the earnout shares
and sponsor earnout shares as defined in the business combination agreement an aggregate of 2,950,000 shares of Class A common stock
in the calculation of diluted (loss) income per share, because their exercise is contingent upon future events and their inclusion would
be anti-dilutive under the treasury stock method.
The
following tables present a reconciliation of the numerator and denominator used to compute basic and diluted net (loss) income per share:
SCHEDULE OF BASIC AND DILUTED NET (LOSS) INCOME PER SHARE
For the Years Ended
Numerator
December 31, 2025
December 31, 2024
Net Income (Loss)
$ ( 8,021,235 )
$ 4,103,067
Amortization of Debt Discounts
-
9,543
Interest Expense
-
14,450
Adjusted Net Income (Loss)
$ ( 8,021,235 )
$ 4,127,060
Denominator
Shares
Shares
Basic Weighted Average Number of Shares Outstanding during Period
27,306,097
5,640,991
Dilutive Shares
-
26,534,773
Diluted Weighted Average Number of Shares Outstanding during Period
27,306,097
32,175,764
Diluted Net Income (Loss) per Share
$ ( 0.29 )
$ 0.13
Income
Taxes
The
Company accounts for income taxes in accordance with FASB ASC 740, Income Taxes . Deferred tax assets and liabilities are recognized
for the future tax consequences attributable to temporary differences between the financial statements carrying amounts of existing assets
and liabilities and loss carryforwards and their respective tax bases. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income (loss) in the years in which those temporary differences are expected to be recovered or
settled. The effect of a change in tax rules on deferred tax assets and liabilities is recognized in operations in the year of change.
A valuation allowance is recorded when it is “more likely-than-not” that a deferred tax asset will not be realized.
57
Tax
benefits of uncertain tax positions are recognized only if it is more likely than not that the Company will be able to sustain a position
taken on an income tax return. The Company has no liability for uncertain tax positions as of December 31, 2025 and 2024. Interest and
penalties in any, related to unrecognized tax benefits would be recognized as interest expense. The Company does not have any accrued
interest or penalties associated with unrecognized tax benefits, nor was any significant interest expense recognized during the year
ended December 31, 2025 and 2024.
Stock-Based Compensation
For stock-based transactions, compensation expense
is recognized over the requisite service period, which is generally the vesting period, based on the estimated fair value on the grant
date of the award.
Notes
Payable
The
Company issued various notes payable to related parties. These notes payable included original issue discounts and debt issuance costs.
Original
issue discounts. The Company accounts for the original issue discounts in accordance with Accounting Standards Codification (“ASC”)
No. 835-30, Interest and Imputation of Interest , which requires the Company to record the discount as a contra-liability and amortize
it over the term of the underlying note using the interest method.
Debt
issuance costs. The Company accounts for debt issuance costs in accordance with ASC No. 470-20, Debt , which requires the Company
to recognize a contra-liability for costs incurred with the issuance of debt instruments. These contra-liabilities are amortized over
the term of the underlying note payable using the interest method.
Related
Parties
In
accordance with ASC 850 “Related Party Disclosure”, a party is considered to be related to the Company if the party directly
or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related
parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company
and its management and other parties with which the Company may deal with if one party controls or can significantly influence the management
or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate
interests. Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite
conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall
not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions
unless such representations can be substantiated.
Series
C Preferred Stock
During
the year ended December 31, 2024, the Company amended and restated its charter to include the designation of a Series C Preferred
Stock. The Amended and Restated Charter authorizes the issuance of 8,500,000
shares of preferred stock, 7,500,000
shares of which have been designated as Series C Redeemable Convertible Preferred Stock (“Series C Preferred Stock”),
and 1,000,000
shares of which will be undesignated. Based on the characteristics and rights of the Series C Preferred Stock, the Company is
reporting it as Mezzanine Equity (Temporary Equity) on its consolidated balance sheets. These shares were valued at the date of
issuance using a Monte Carlo Simulation model. The Company determined that subsequent changes to the carrying value of the series C
preferred shares will not be recognized until Redemption becomes probable of occurring. Alpha Modus shall be obligated to pay
holders the Liquidation Value to redeem the Series C Preferred Stock upon the occurrence of a Deemed Liquidation Event (as defined
below) or Trigger Event (as defined below). “Deemed Liquidation Event” generally means (a) a merger or consolidation
where Alpha Modus or a subsidiary is a party to the merger and Alpha Modus issues shares of stock (except for domicile mergers and
mergers not constituting a change of control); (b) Alpha Modus issues convertible or equity securities that senior to the Series C
Preferred Stock in any respect; (c) a holder does not receive conversion shares upon conversion of the Series C Preferred Stock
within 5 trading days due to the occurrence of an event that is solely within the control of Alpha Modus; (d) trading of the common
stock is halted or suspended for 10 or more consecutive trading days due to the occurrence of an event that is solely within the
control of Alpha Modus; or (e) a sale or other disposition of substantially all the assets of Alpha Modus that is not approved by
the holders of the Series C Preferred Stock. See Note 9 – Mezzanine Equity and Note 10 – Stockholders’ Equity for
further details.
Recent
Accounting Pronouncements
Recently
Issued Accounting Standards: Management does not believe that any recently issued, but not yet effective, accounting standards if currently
adopted would have a material effect on the accompanying consolidated financial statements, except as noted below.
The
Company adopted ASU 2023-09 – “Income Tax Disclosures” required for periods beginning after December 31, 2024. The
Company has provided additional disclosures in the income tax footnote (see Note 11) as required.
The
Company has elected the early adoption of ASU 2025-11 for clarifying and improving interim reporting guidance under ASC 270. There are
no material changes to the Company’s financial reporting under this guidance.
58
NOTE
3 – RELATED PARTY TRANSACTIONS
On
January 17, 2023, the Company and Janbella Group, LLC (“Janbella”), which is controlled by Alessi, entered into a secured
convertible promissory note for $ 412,500 . The note included the $ 75,000 balance as of December 31, 2022, an additional $ 300,000 , and
an OID of $ 37,500 . The note matures on January 17, 2024 . The OID of $ 37,500 was recorded as a debt discount and was being amortized over
the life of the original note ending on January 17, 2024. On August 31, 2023, the Company and Janbella entered into an Amended and Restated
12 % Senior Secured Promissory Note for $ 453,750 . This note was a modification of the $ 412,500 note dated January 17, 2023. The Company
treated this as a modification of debt. All assets of the Company are collateral for the note. In the event of a Qualified Offering prior
to the maturity date, at the option of Janbella, for every dollar received in a Qualified Offering, Janbella would receive $ 0.50 , until
the outstanding principal and interest are paid. Janbella is managed by Alessi. The note is convertible at a conversion price of $ 1.00 .
In the event of a merger or consolidation, the payment due to Janbella is 200 % of the principal. During the year ended December 31, 2024,
the Company amortized the remaining balance of $ 1,747 of this discount. There was a one-time interest charge of 10 %, or $ 41,250 , which
was recorded as original interest discount and is being amortized over the life of the original note ending on January 17, 2024. During
the year ended December 31, 2023, the Company amortized $ 39,329 of this discount. As of December 31, 2023, there was a balance remaining
of $ 1,921 . During the year ended December 31, 2024, the Company amortized the remaining balance of $ 1,921 of this discount. On March
29, 2024, the Company extended this note to June 7, 2024 and issued 1,400,000 shares of common stock to the JanBella. The stock was valued
at $ 0.025 per share for a total value of $ 35,000 . The Company recorded the charge of $ 35,000 as a debt discount and amortized $ 35,000
as debt discount interest expense during the year ended December 31, 2024. On August 18, 2025, the Company renegotiated the note with
JanBella. All JanBella notes were in default, so have been treated as one negotiation (see August 18, 2025 note below). As of December
31, 2025 and 2024, the balance was $ 0 and $ 453,750 , with accrued interest $ 0 and $ 73,810 , respectively.
On
August 31, 2023, the Company and Janbella entered into an 0 % Senior Secured Promissory Note for $ 300,000 . The note matures on August
31, 2024. There is no interest. An imputed interest discount was calculated for this note of $ 27,273 , which was recorded directly to
the accumulated deficit balance. This discount is being amortized over the life of the original note ending on August 31, 2024. During
the year ended December 31, 2024, the Company amortized $ 18,157 of this discount. As of December 31, 2024, the balance of this discount
was $ 0 . All assets of the Company are collateral for the note. On August 18, 2025, the Company renegotiated the note with JanBella. All
JanBella notes were in default, so have been treated as one negotiation (see August 18, 2025 note below). As of December 31, 2025 and
2024, the balance on this note was $ 0 and $ 300,000 , respectively.
On
November 6, 2023, the Company and Janbella entered into an 0 % Senior Secured Promissory Note for $ 221,941 . The note matures on August
31, 2024. There is no interest. An imputed interest discount was calculated for this note of $ 16,804 , which was recorded directly to
the accumulated deficit balance. This discount is being amortized over the life of the original note ending on August 31, 2024. During
the year ended December 31, 2024, the Company amortized $ 13,713 of this discount. As of December 31, 2024, the balance of this discount
was $ 0 . All assets of the Company are collateral for the note. On August 18, 2025, the Company renegotiated the note with JanBella. All
JanBella notes were in default, so have been treated as one negotiation (see August 18, 2025 note below). As of December 31, 2025 and
2024, the balance on this note was $ 0 and $ 221,941 , respectively.
On
February 28, 2024, the Company and Janbella entered into a verbal agreement for a $ 100,000 0 % Senior Secured Promissory Note. On May
17, 2024, the Company and Janbella formalized the February 28, 2024 verbal agreement by entering into an 0 % Senior Secured Promissory
Note for $ 400,000 and JanBella funded an additional $ 300,000 . The note matures on August 31, 2024. There is no interest. An imputed interest
discount was calculated for this note of $ 14,087 , which was recorded directly to the accumulated deficit balance. This discount is being
amortized over the life of the original note ending on August 31, 2024. During the year ended December 31, 2024, the Company amortized
$ 14,087 of this discount. As of December 31, 2024, the balance of this discount was $ 0 . All assets of the Company are collateral for
the note. On December 24, 2024, the Company and Janbella entered into a verbal agreement for an additional $ 100,000 0 % Senior Secured
Promissory Note. On December 13, 2024 as part of the business combination, the Company paid $ 100,000 on this balance. On August 18, 2025,
the Company renegotiated the note with JanBella. All JanBella notes were in default, so have been treated as one negotiation (see August
18, 2025 note below). As of December 31, 2025 and 2024, the balance on this note was $ 0 and $ 400,000 , respectively.
On
March 14, 2025, the Company and Janbella entered into a verbal agreement for an additional $ 400,000 0 % Senior Secured Promissory Note.
Between March and April, 2025, the Company received $ 400,000 as part of this verbal agreement. On May 5, 2025, the Company paid $ 400,000
towards the balance of this note. During June 2025, the Company received an additional $ 400,000 under the verbal agreement. On July 11,
2025, the Company repaid the additional $ 400,000 . As of December 31, 2025 and 2024, the balance on this note was $ 0 and $ 0 , respectively.
59
On
August 18, 2025, the Company renegotiated the notes with JanBella. All notes were in default. In the new agreement, JanBella elected
to retain the default penalties and interest on the notes and elected to forgive the default status and extend the notes to February
1, 2026 . The adjusted balance of the notes with the default penalties and interest is $ 2,747,038 . The Company recognized interest expense
of $ 1,276,447 for the default penalties and interest on the notes. The interest rate on all notes was set at 8.00 % and the notes became
convertible at a fixed price of $ 1.10 . The Company is currently negotiating extensions for these notes. As of December 31, 2025 and 2024,
the balance on this consolidated note was $ 2,747,308 and $ 0 and accrued interest was $ 82,411 and $ 0 , respectively.
On
July 10, 2025, the Company and The Alessi 2023 Irrevocable Trust entered into an unsecured Promissory Note for $ 2,142,857 . The note matures on April
30, 2026 . The interest rate is 8.00 %. An original interest discount was included on this note of $ 642,857 . This discount is being amortized
over the life of the original note ending on April 30, 2026. This note is convertible at a fixed price of $ 5.00 . During the year ended
December 31, 2025, the Company amortized $ 306,458 of this discount. As of December 31, 2025 and 2024, the balance was $ 2,142,857 and
$ 0 , with accrued interest $ 82,857 and $ 0 , respectively.
On
September 16, 2025, the Company and The Alessi 2023 Irrevocable Trust entered into an unsecured Promissory Note for $ 714,286 . The note matures on
September 15, 2026 . The interest rate is 8.00 %. An original interest discount was included on this note of $ 214,286 . This discount is
being amortized over the life of the original note ending on September 15, 2026. This note is convertible at a fixed price of $ 5.00 .
During the year ended December 31, 2025, the Company amortized $ 71,037 of this discount. As of December 31, 2025 and 2024, the balance
was $ 714,286 and $ 0 , with accrued interest $ 16,825 and $ 0 , respectively.
During the year ended December 31, 2025, the Company’s CEO, William
Alessi, paid various expenses on his credit cards in behalf of the Company. The Company reimburses Mr. Alessi for these charges. As of
December 31, 2025, there was a balance due Mr. Alessi of $ 252,830 , which has been reported as an accrued liability payable to a related
party on the financial statements.
Convertible
Promissory Note
On
July 25, 2024, the Company issued an unsecured convertible promissory note in the aggregate principal amount of $ 35,000 (the “Note”)
to a related party, the Note being entered into in consideration of two transfers made by Jeffrey J. Gary to the Maker on April 18, 2024
for $ 25,000 and on May 22, 2024 for $ 10,000 . The Note does not bear interest and matures upon the closing of an initial business combination
by the Company. This note is currently in default. The principal balance may be repaid at any time. The principal balance shall be payable
by the Company either: (i) in cash, or (ii) at the Payee’s election in writing, by issuance of Maker’s private placement
warrants (the “Private Warrants”), at a price of $ 1.00 per Private Warrant. Each Private Warrant entitles the holder to purchase
one share of Class A common stock at $ 11.50 per share. As of December 31, 2025 and 2024, the balance on this note was $ 35,000 .
Private
Placement Warrants
Simultaneously
with the closing of the Initial Public Offering, the Company consummated the Private Placement of 7,500,000 and 1,200,000 Private Placement
Warrants to the Sponsor and Cantor and Odeon, respectively, for an aggregate of 8,700,000 Private Placement Warrants, at a price of $ 1.00
per Private Placement Warrant, generating proceeds of $ 8.7 million.
Each
Private Placement Warrant is exercisable for one whole share of Class A common stock at a price of $ 11.50 per share. A portion of the
proceeds from the sale of the Private Placement Warrants to the Sponsor and the underwriters was added to the proceeds from the Initial
Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the
Private Placement Warrants will expire worthless. Except as set forth below, the Private Placement Warrants will be non-redeemable for
cash and exercisable on a cashless basis so long as they are held by the Sponsor, the underwriters or their permitted transferees.
The
Sponsor, the underwriters and the Company’s officers and directors agreed, subject to limited exceptions, not to transfer, assign
or sell any of their Private Placement Warrants until 30 days after the completion of the initial Business Combination.
60
NOTE
4 – CONVERTIBLE NOTES
Streeterville
Capital, LLC Convertible Note
On
October 23, 2024, the Company entered into a securities purchase agreement (the “SPA”) with Streeterville Capital, LLC (the
“Investor”), pursuant to which the Company would sell, and the Investor would purchase, a secured convertible promissory
note in the original principal amount of $ 2,890,000 (the “Note”) for a net purchase price of $2,600,000 (after deducting
an original issue discount of $ 260,000 , and payment of $ 30,000 for the Investor’s legal, accounting, due diligence, asset monitoring,
and other transaction expenses).
The
SPA included customary representations, warranties and covenants by the Company and customary closing conditions. The SPA grants the
Investor (i) the right to fund up to an additional $ 5,000,000 to the Company, with the Company’s consent, through the date that
is six months following repayment of the Note in full (the “Reinvestment Right”), and (ii) the exclusive right, on customary
market terms, to enter into an equity line of credit or other similar financing arrangement with the Company for at least $20,000,000,
through the date that is one year following the Purchase Price Date (defined below). Pursuant the SPA, Alpha Modus, Corp. was required
to guarantee all of the Company’s obligations under the Note and related transaction documents pursuant to a guaranty agreement
(the “Guaranty”), and the Note will also be secured by security agreements (the “Security Agreements”) by and
between the Investor and both the Company and Alpha Modus, Corp., granting the Investor first priority security interests in all assets
of the Company, as well as all assets of Alpha Modus, Corp., including all of Alpha Modus’ intellectual property (and including
Alpha Modus’ patent portfolio) pursuant to a separate intellectual property security agreement (the “IP Security Agreement”).
Additionally, the Company and Alpha Modus (collectively the “Borrowers”), and William Alessi, his entity, Janbella Group,
LLC, and the trusts deemed to be beneficially owned by Mr. Alessi (each a “Capital Party” and collectively the “Capital
Parties”), were required to execute at closing a subordination and voting agreement (the “Subordination Agreement”)
pursuant to which (i) all of the Borrowers’ indebtedness and obligations to each Capital Party were subordinated to Investor, (ii)
all security interests of any Capital Party were subordinate to Investor’s security interests, (iii) the Borrowers would not make
any payments to any Capital Party, (iv) none of the Capital Parties would accelerate any subordinated debt or equity, (v) and no Capital
Party would convert or exchange their preferred stock of the Company into Common Stock, until such time as the Investor had been fully
paid and all financing agreements between the Investor and the Borrowers were terminated.
The
Note matured 18 months following the date the purchase price is delivered to the Company (the “Purchase Price Date”), accrued
interest of 10% per annum, was prepayable (after providing five trading days’ notice) at a 20% premium to the then-outstanding
balance of the Note, and was convertible into Class A common stock (“Common Stock”) of the Company as described below. Within
30 days of the Purchase Price Date, the Company was obligated to file a registration statement on Form S-1 with the SEC registering a
number of shares of Common Stock issuable upon conversion of the Note, and such registration statement was filed as described below.
The
Note was convertible at the election of the Investor into shares of Common Stock at any time following the earlier of the effective date
of the registration statement described above or one year following the Purchase Price Date, at a conversion price equal to 90% multiplied
by the lowest daily volume-weighted average price during the five trading days preceding conversion, and provided that (i) the Investor
may not convert the Note into shares of Common Stock to the extent that such conversion would result in the Investor’s beneficial
ownership of Common Stock being in excess of 4.99% (or 9.99% if the Company’s market capitalization is less than $10 million),
and provided that (ii) the Note is not convertible into a total cumulative number of shares of Common Stock in excess of the number of
shares of Common Stock permitted by Nasdaq Listing Rule 5635 (the “Exchange Cap”). Pursuant to the terms of the Note, the
Company was required to, within 120 days of the Purchase Price Date, seek shareholder approval of the Note and the issuance of shares
of Common Stock, issuable upon conversion of the Note and pursuant to the Reinvestment Right, in excess of the Exchange Cap (the “Shareholder
Approvals”). If such shareholder approval is not obtained within 120 days, the Company was required to continue to seek shareholder
approval every three months thereafter until shareholder approval is obtained. Pursuant to the Subordination Agreement, each Capital
Party was required to vote all of their shares of Company stock in favor of the Shareholder Approvals. Under the SPA, the Company was
required to initially reserve 7,500,000 shares of its Common Stock for issuance to the Investor under the Note, and the Company was required
to add additional shares to the reserve in increments of 100,000 shares when requested by the Investor if at the time of the request
the number of shares being held in reserve is less than three times the number of shares of Common Stock equal to the outstanding balance
under the Note divided by the applicable conversion price at that time.
61
On
December 12, 2024, the Company amended the SPA (the “Amended SPA”) to revise the terms of the Note. Pursuant to the Amended
SPA, the Note was not convertible below a floor price of $ 4.00 /share, but if the closing bid price of the Company’s common stock
is less than the floor price for ten consecutive trading days, the Company is required to begin making monthly payments under the Note
on the date that is 90 days following the original funding date.
On
or about December 13, 2024, the Company issued the Note to the Investor, the Note was funded on or about December 16, 2024, and the closing
bid price of the Company’s common stock was subsequently less than the $ 4.00 floor price for more than ten consecutive trading
days, which, under the terms of the Amended SPA, would have required the Company to begin making monthly payments under the Note, with
those monthly payments commencing on March 16, 2025, and with those monthly payments being equal to 120% multiplied by the outstanding
balance divided by the lesser of 6 or the number of months remaining until the Note’s maturity date.
On
January 27, 2025, the Company and the Investor entered into an amendment to the Note providing that (i) the Company was not required
to begin making monthly payments under the Note until May 16, 2025, (ii) the monthly payments will equal $485,000 plus all accrued but
unpaid interest, multiplied by 120%, and (iii) the Company would pay to the Investor 50% of all proceeds received by the Company from
any equity line of credit or similar arrangement within one trading day of receipt by the Company.
On
April 28, 2025, the Company and the Investor entered into a second amendment to the Note (the “Second Amendment”) providing
that (i) the 20 % prepayment penalty under the Note was eliminated, but the outstanding balance of the Note was increased to $ 3,597,502
(i.e., the outstanding balance under the Note as of April 28, 2025, plus the prepayment penalty of 20 % as of April 28, 2025), (ii) the
Company would have the right on up to three occasions to extend the monthly payment start date for one month, with the outstanding balance
automatically increasing by one percent for each extension, (iii) the monthly payments would equal $ 582,000 plus all accrued but unpaid
interest, (iv) the floor price was reduced to $ 1.25 , (v) the Investor’s beneficial ownership limitation was increased to 9.99 %,
(vi) the Company agreed to hold a stockholder meeting within 60 days to approve the issuances to the Investor under the Note and under
an equity line of credit agreement with the Investor in excess of the Exchange Cap (as such term was defined in the Note), (vii) the
Company agreed to sell the Investor 1,250,000 shares of common stock (the “Pre-Delivery Shares”) for $ 125 , which Pre-Delivery
Shares shall be used by the Investor only as pre-delivery shares under the Note and a future equity line of credit agreement between
the Company and the Investor, (viii) the Company agreed to file a registration statement to register the Pre-Delivery Shares and other
shares of common stock issuable to the Investor upon conversion of the Note, and (ix) the Investor provided its written consent to the
Company entering into the Patent Monetization Agreement and Option Agreement described below.
A
registration statement registering shares for resale by the Investor was filed by the Company with the SEC pursuant to the Company’s
obligations under the Second Amendment to register Pre-Delivery Shares and other shares of common stock issuable to the Investor upon
conversion of the Note (of which 1,250,000 Pre-Delivery Shares and 3,000,000 other conversion shares were registered for resale in that
registration statement). That registration statement was declared effective by the SEC on May 23, 2025. On May 29, 2025, the Investor
converted $ 767,000 of the Note into 613,600 shares of Company common stock. On June 11, 2025, the Investor converted $ 125,000 of the
Note into 100,000 shares of Company common stock. On July 10, 2025, the Investor converted $ 162,500 of the Note into 130,000 shares of
Company common stock. On July 16, 2025, the Investor converted $ 150,000 of the Note into 120,000 shares of Company common stock. On July
23, 2025, the Investor converted an aggregate of $ 2,545,500 of the Note into 2,036,400 shares of Company common stock, leaving a balance
due to the Investor under the Note of approximately $ 11,312 , which the Company paid on July 23, 2025, satisfying the note in full. On
or about July 25, 2025, the Company repurchased the 1,250,000 Pre-Delivery Shares from the Investor for $ 125 , and on or about August
6, 2025, the Pre-Delivery Shares were returned to the Company by the Investor and cancelled.
The
Company recorded a debt discount of $ 290,000 in connection with this Note. During the year ended December 31, 2024, the Company amortized
$ 9,543 as debt discount interest expense. As of December 31, 2024, the balance of the debt discount was $ 280,457 . During the three months
ended March 31, 2025, the Company amortized $ 124,058 as debt discount interest expense. As of March 31, 2025, the balance of the debt
discount was $ 156,399 . On April 28, 2025, the Company amortized the remaining balance of $ 156,399 as part of the note amendment. Per
ASC 470, the Company evaluated the consideration given for the amendment to the note and determined that the note was extinguished, based
on the conclusion that there was a greater than 10% change in the present value of the cash flows of the new loan, compared to the old
loan. The Company recognized a loss on extinguishment of debt of $ 598,324 in relation to this note amendment. On April 28, 2025, the
Company issued 1,250,000 shares of common stock as financing incentive in connection with the amendment. These shares were valued at
$ 1.15 per share for a total value of $ 1,437,500 . Streeterville paid $ 125 for these shares and the Company recorded a debt discount on
the amended note of $ 1,437,375 . During the year ended December 31, 2025, the Company fully amortized $ 1,437,375 of the debt discount
as debt discount interest expense because the note was paid in full. As of December 31, 2025, the balance of the debt discount was $ 0 .
During the year ended December 31, 2025, the Company issued 3,000,000 shares of common stock pursuant to conversion notices for $ 3,750,000
in principal and accrued interest. During July 2025, the Company’s legal counsel paid the remaining balance of $ 11,312 towards
the note and then billed the Company for this amount, which was subsequently paid. As of December 31, 2025 and 2024, the balance was
$ 0 and $ 2,890,000 with accrued interest of $ 0 and $ 14,450 , respectively.
62
Loeb
& Loeb, LLP Convertible Note
On
December 13, 2024, the Company entered into an unsecured Convertible Promissory Note for $ 325,000 with Loeb & Loeb, LLP for services rendered
in connection with the business combination.
The
maturity date (the “Maturity Date”) of this promissory note is the earlier of (i) 12 months from the issue date referenced
above (the “Issue Date”), or (ii) the date that is 10 business days following the date that the Issuer repays Streeterville
Capital, LLC (the “Lender”) in full, and the Maturity Date is the date upon which the Principal Sum, as well as any unpaid
interest and other fees hereunder, shall be due and payable.
Interest;
Monthly Payment; Additional Payments . Interest shall not accrue on the Principal Sum except as set forth elsewhere herein. The Issuer
shall make monthly payments of $ 25,000 beginning December 1, 2024. Additionally, the Issuer shall use at least 50 % of the proceeds from
any capital raise in excess of $ 1,000,000 following completion of the Issuer’s Business Combination with Alpha Modus, Corp. to
pay any remaining balance under the Note
Conversion .
If the Issuer is no longer subject to the Lender’s variable rate transaction prohibition or the Lender has consented to conversion
of this promissory note as set forth herein, the Holder shall have the right, at its election, to convert all or part of the outstanding
and unpaid Principal Sum, as well as any other fees pursuant to the terms hereof but not including interest, into shares of fully paid
and non-assessable shares of the Issuer’s common stock, $ 0.0001 par value per share (the “Conversion Shares”) as per
the following conversion formula: number of shares receivable upon conversion equals the dollar conversion amount divided by the Conversion
Price (as defined hereinafter). The “Conversion Price” shall equal 90 % of the 5-day volume-weighted average price (“VWAP”)
of the Issuer’s common stock at the time of conversion as reported by Bloomberg L.P. Unless otherwise agreed in writing by both
parties, at no time will the Holder convert any amount of the Note into common stock that would result in the Holder owning more than
4.99% of the common stock outstanding of the Issuer. Conversion Shares may be delivered to the Issuer by method of the Holder’s
choice (including but not limited to email, facsimile, mail, overnight courier, or personal delivery). If no objection is delivered from
the Issuer to the Holder regarding any variable or calculation of the conversion notice within 24 hours of delivery of the conversion
notice, the Issuer shall have been thereafter deemed to have irrevocably confirmed and irrevocably ratified such notice of conversion
and waived any objection thereto. The Issuer shall deliver the Conversion Shares from any conversion to the Holder (in any name directed
by the Holder) within three (3) business days of conversion notice delivery.
Registration
Rights . Provided this Note has become convertible, the Issuer represents, warrants and agrees that with respect to the Conversion
Shares, the Holder will have registration rights identical to the registration rights provided to Insight Acquisition Sponsor LLC in
the Amended and Restated Registration Rights Agreement, dated as of October 13, 2023, including, but not limited to the following: (i)
two demand registrations of the sale of the Conversion Shares at the Company’s expense, and (ii) unlimited “piggyback”
registration rights for a period of five (5) years after the Issue Date at the Company’s expense. The Company shall execute and
deliver the Joinder Agreement, attached hereto as Exhibit A. In the event the registration statement covering the Conversion Shares is
not effective within 120 days of the Issue Date, then the principal amount due the Note will increase by one and one-half percent (1.5%)
and will continue to increase by one and one-half percent (1.5%) for each thirty (30) day period such registration statement is not declared
effective.
This
note is currently in default. As of December 31, 2025 and December 31, 2024, the balance was $ 325,000 and $ 325,000 , respectively.
63
Other Convertible Notes
On
May 1, 2025, the Company issued an unsecured convertible promissory note in the aggregate principal amount of $ 500,000 (the “Note”)
to a lender. The Note bears interest of 15 % and matures on April 30, 2026. The principal balance may be repaid at any time. The note’s
conversion price shall mean 90 % (representing a discount of 10 %) multiplied by the Trading Price (as defined below) for the Common Stock
as calculated following the latest complete Trading Day prior to the Conversion Date. “Trading Price” means the five-day
( 5 -day) volume-weighted average price of the Common Stock as reported by a reliable reporting service designated by the Holder (i.e.,
Bloomberg, etc.). “Trading Day” shall mean any day on which the Common Stock is tradable for any period on the principal
securities exchange or other securities market on which the Common Stock is then being traded. The Note is not convertible below a floor
price of $ 1.25 per share. On July 17, 2025, the Company elected to pay $ 500,000 towards this note. The Company also issued 138,000 shares
of common stock to the noteholder for $ 16,042 in accrued interest. These shares were valued at $ 178,020 and the Company recognized a
loss of settlement of debt of $ 161,978 . As of December 31, 2025 and 2024, the balance on this note was $ 0 and $ 0 and accrued interest
was $ 0 and $ 0 , respectively.
On
October 16, 2025, the Company issued an unsecured convertible promissory note in the aggregate principal amount of $ 400,000 (the “Note”)
to a lender. The Note bears interest of 7 % and matures on October 16, 2026 . The principal balance may be repaid at any time. The note’s
conversion price shall mean 80 % (representing a discount of 20 %) multiplied by the Trading Price (as defined below) for the Common Stock
as calculated following the latest complete Trading Day prior to the Conversion Date. “Trading Price” means the five-day
( 5 -day) volume-weighted average price of the Common Stock as reported by a reliable reporting service designated by the Holder (i.e.,
Bloomberg, etc.). “Trading Day” shall mean any day on which the Common Stock is tradable for any period on the principal
securities exchange or other securities market on which the Common Stock is then being traded. The Company issued 363,636 warrants in
conjunction with this promissory note. These warrants are exercisable at $ 1.10 per share and mature on October 16, 2030 . Per ASC 470, the proceeds received must be allocated between the convertible
note and the warrants were classified as equity per ASC 815. The Company
valued these warrants at $ 297,151 on the date of issuance using a binomial model and recorded a debt discount for $ 297,151 on the note,
which will be amortized over the life of the note. The binomial valuation model was based on the following assumptions: (1) expected
volatility of 93.23 %, (2) weighted average risk-free interest rate of 3.55 % and (3) expected life of 5.00 years. During the year ended
December 31, 2025, the Company amortized $ 62,043 of this debt discount. As of December 31, 2025, there was a debt discount balance of
$ 235,109 remaining. As of December 31, 2025 and 2024, the balance on this note was $ 400,000 and $ 0 and accrued interest was $ 5,989 and
$ 0 , respectively.
On
October 31, 2025, the Company issued an unsecured convertible promissory note in the aggregate principal amount of $ 250,000 (the “Note”)
to a lender. The Note bears no interest and matures on October 30, 2026 . The principal balance may be repaid at any time. The note’s
conversion price shall mean 80 % (representing a discount of 20 %) multiplied by the Trading Price (as defined below) for the Common Stock
as calculated following the latest complete Trading Day prior to the Conversion Date. “Trading Price” means the five-day
( 5 -day) volume-weighted average price of the Common Stock as reported by a reliable reporting service designated by the Holder (i.e.,
Bloomberg, etc.). “Trading Day” shall mean any day on which the Common Stock is tradable for any period on the principal
securities exchange or other securities market on which the Common Stock is then being traded. The Company issued 1,000,000 warrants
in conjunction with this promissory note. These warrants are exercisable at $ 1.00 per share and mature on October 30, 2030. Per ASC 470, the proceeds received must be allocated between the convertible
note and the warrants were classified as equity per ASC 815. The Company
valued these warrants at $ 777,956 on the date of issuance using a binomial model and recorded a debt discount for $ 250,000 on the note,
which will be amortized over the life of the note. The binomial valuation model was based on the following assumptions: (1) expected
volatility of 92.98 %, (2) weighted average risk-free interest rate of 3.71 % and (3) expected life of 5.00 years. During the year ended
December 31, 2025, the Company amortized $ 41,896 of this debt discount. As of December 31, 2025, there was a debt discount balance of
$ 208,104 remaining. As of December 31, 2025 and 2024, the balance on this note was $ 250,000 and $ 0 , respectively.
On
December 30, 2025, the Company issued an unsecured convertible promissory note in the aggregate principal amount of $ 110,000 (the “Note”)
to a lender. The Note bears interest of 7 % and matures on December 29, 2026 . The principal balance may be repaid at any time. The Note
contained an original issue discount of $ 10,000 and the Company received $ 100,000 in cash. The Note can be converted at any time following
six months after the issuance. The note’s conversion price shall mean 80 % (representing a discount of 20 %) multiplied by the Trading
Price (as defined below) for the Common Stock as calculated following the latest complete Trading Day prior to the Conversion Date. “Trading
Price” means the five-day ( 5 -day) volume-weighted average price of the Common Stock as reported by a reliable reporting service
designated by the Holder (i.e., Bloomberg, etc.). “Trading Day” shall mean any day on which the Common Stock is tradable
for any period on the principal securities exchange or other securities market on which the Common Stock is then being traded. During
the year ended December 31, 2025, the Company amortized $ 55 of the debt discount leaving a balance of $ 9,945 as of December 31, 2025.
As of December 31, 2025 and 2024, the balance on this note was $ 110,000 and $ 0 and accrued interest was $ 43 and $ 0 , respectively.
64
NOTE
5 – FINANCING PAYABLE
On
December 16, 2024, the Company entered into a financing arrangement for an insurance policy. The Company financed $ 663,582 of the insurance
premiums with an interest rate of 7.5 %. The Company is required to make 10 payments of $ 68,642 with the first payment being due on January
16, 2025. During the year ended December 31, 2025, the company made all ten payments totaling $ 685,109 , of which $ 663,582 was principal
and $ 21,527 was interest. As of December 31, 2025 and 2024, the balance of this financing arrangement was $ 0 and $ 663,582 , respectively.
On
December 16, 2025, the Company entered into a financing arrangement for an insurance policy. The Company financed $ 464,000 of the insurance
premiums with an interest rate of 7.5 %. The Company is required to make 10 payments of $ 47,686 with the first payment being due on January
16, 2026. As of December 31, 2025 and 2024, the balance of this financing arrangement was $ 464,000 and $ 0 and accrued interest was $ 1,160
and $ 0 , respectively.
NOTE
6 – WARRANTS
As
of December 31, 2025 and 2024, the Company has 12,000,000 Public Warrants and 8,700,000 Private Placement Warrants outstanding.
Public
Warrants may only be exercised for a whole number of shares. No fractional Public Warrants will be issued upon separation of the Units
and only whole Public Warrants will trade. The Public Warrants will become exercisable 30 days after the completion of a Business Combination;
provided that the Company has an effective registration statement under the Securities Act covering the shares of Class A common stock
issuable upon exercise of the Public Warrants and a current prospectus relating to them is available (or the Company permits holders
to exercise their Public Warrants on a cashless basis and such cashless exercise is exempt from registration under the Securities Act).
The Company agreed that as soon as practicable, but in no event later than 15 business days after the closing of the initial Business
Combination, the Company will use its best efforts to file with the SEC and have an effective registration statement covering the shares
of Class A common stock issuable upon exercise of the warrants and to maintain a current prospectus relating to those shares of Class
A common stock until the warrants expire or are redeemed. If a registration statement covering the Class A common stock issuable upon
exercise of the warrants is not effective by the 60th business day after the closing of the initial Business Combination, warrant holders
may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain
an effective registration statement, exercise warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities
Act or another exemption. Notwithstanding the above, if the Company’s shares of Class A common stock are at the time of any exercise
of a warrant not listed on a national securities exchange such that they satisfy the definition of a “covered security” under
Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants
to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so
elect, it will not be required to file or maintain in effect a registration statement, and in the event the Company does not so elect,
it will use its best efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.
The
warrants have an exercise price of $ 11.50 per share, subject to adjustments, and will expire five years after the completion of a Business
Combination or earlier upon redemption or liquidation. In addition, if (x) the Company issues additional shares of Class A common stock
or equity-linked securities for capital raising purposes in connection with the closing of the initial Business Combination at an issue
price or effective issue price of less than $9.20 per share of Class A common stock (with such issue price or effective issue price to
be determined in good faith by the board of directors and, in the case of any such issuance to the Initial Stockholders or their affiliates,
without taking into account any Founder Shares held by the Initial Stockholders or such affiliates, as applicable, prior to such issuance)
(the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity
proceeds, and interest thereon, available for the funding of the initial Business Combination on the date of the consummation of the
initial Business Combination (net of redemptions), and (z) the volume weighted average trading price of Class A common stock during the
20 trading day period starting on the trading day prior to the day on which the Company consummates its initial Business Combination
(such price, the “Market Value”) is below $9.20 per share, the exercise price of the warrants will be adjusted (to the nearest
cent) to be equal to 115 % of the higher of the Market Value and the Newly Issued Price, and the $ 18.00 per share redemption trigger price
described below under “Redemption of warrants” will be adjusted (to the nearest cent) to be equal to 180 % of the higher of
the Market Value and the Newly Issued Price.
65
The
Private Placement Warrants are identical to the Public Warrants, except that the Private Placement Warrants and the shares of Class A
common stock issuable upon exercise of the Private Placement Warrants will not be transferable, assignable or salable until the completion
of a Business Combination, subject to certain limited exceptions. Additionally, except as set forth below, the Private Placement Warrants
will be non-redeemable so long as they are held by the Sponsor, the underwriters or their permitted transferees. If the Private Placement
Warrants are held by someone other than the Sponsor, the underwriters or their permitted transferees, the Private Placement Warrants
will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.
Redemption
of warrants . Once the warrants become exercisable, the Company may redeem the outstanding warrants for cash (except as
described herein with respect to the Private Placement Warrants):
●
in
whole and not in part;
●
at
a price of $ 0.01 per warrant;
●
upon
a minimum of 30 days’ prior written notice of redemption; and
●
if,
and only if, the closing price of Class A common stock equals or exceeds $ 18.00 per share (as adjusted) for any 20 trading days within
a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to
the warrant holders.
NOTE
7 – EARNOUT SHARES AND SPONSOR EARNOUT SHARES
The
stockholders of Alpha Modus, Corp. may be issued up to 2,200,000 additional shares of Company common stock (the “Earnout Shares”).
The Earnout Shares will be earned and issued in one-third (1/3) increments (of approximately 733,333 shares) if, for any twenty (20)
trading days within any thirty (30)-consecutive trading day period beginning at least 180 days after the Closing and on or prior to the
5-year anniversary of the Closing, the VWAP of the Company’s common stock equals or exceeds $ 13.00 per share, $ 15.00 per share
and $ 18.00 per share (as equitably adjusted for stock splits, stock dividends, combinations, recapitalizations and the like after the
Closing), respectively, with all remaining Earnout Shares earned and issued upon certain changes of control of the Company at or prior
to the 5-year anniversary of the Closing.
Additionally,
at the Closing, the Company’s sponsor, Insight Acquisition Sponsor LLC (the “Sponsor”) was required to deposit 750,000
shares of Company common stock into escrow (the “Sponsor Earnout Shares”), and the Sponsor Earnout Shares will be released
to the Sponsor according to the same milestones and timelines applicable to the Earnout Shares described above (earned and issued in
one-third (1/3) increments of approximately 250,000 shares).
“Closing
Share Price” means, for any security as of any date(s), the dollar volume-weighted average price for such security on the principal
securities exchange or securities market on which such security is then traded during the period beginning at 9:30:01 a.m., New York
time, and ending at 4:00:00 p.m., New York time, as reported by Bloomberg through its “HP” function (set to weighted average)
or, if the foregoing does not apply, the dollar volume-weighted average price of such security in the over-the-counter market on the
electronic bulletin board for such security during the period beginning at 9:30:01 a.m., New York time and ending at 4:00:00 p.m., New
York time, as reported by Bloomberg, or, if no dollar volume-weighted average price is reported for such security by Bloomberg for such
hours, the average of the highest closing bid price and the lowest closing ask price of any of the market makers for such security as
reported by OTC Markets Group Inc. If the Closing Share Price cannot be calculated for such security on such date(s) on any of the foregoing
bases, the Closing Share Price of such security on such date(s) shall be the fair market value per share on such date(s) as reasonably
determined by the Company.
If
the condition for more than one Milestone is achieved, the Company Earnout Shares to be issued in connection with such Milestone shall
be cumulative with any Company Earnout Shares earned prior to such time and the Escrowed Sponsor Shares to be released from escrow to
Sponsor shall be cumulative with any Escrowed Sponsor Shares released prior to such time in connection with the achievement of any other
Milestone; provided that, for the avoidance of doubt, the Company Earnout Shares in respect of each Milestone will be issued and earned
only once and the aggregate Company Earnout Shares issued shall in no event exceed 2,200,000 shares of Class A Common Stock.
66
If,
at or following the 5-year anniversary of the Closing Date, the $ 13.00 Share Price Milestone, $ 15.00 Share Price Milestone and/or the
$ 18.00 Share Price Milestone have not occurred, none of the Earnout Shares that related to that particular Milestone shall be issued,
and the Escrowed Sponsor Shares that have not been released from escrow to Sponsor shall automatically without further action be forfeited
and deemed cancelled.
In
the event that after the Closing and prior the 5-year anniversary of the Closing Date, there is a Change of Control, the $ 13.00 Share
Price Milestone, $ 15.00 Share Price Milestone, and/or the $ 18.00 Share Price Milestone, as applicable, shall be deemed to have occurred
to the extent any such Milestone has not been achieved prior to the date of such Change of Control. For purposes hereof, a “Change
of Control” means the occurrence in a single transaction or as a result of a series of related transactions, of one or more of
the following events:
a.
any person or any group of persons acting together which would constitute a “group” for purposes of Section 13(d) of the
Exchange Act or any successor provisions thereto (a “Group”) (excluding a corporation or other entity owned, directly or
indirectly, by the stockholders in substantially the same proportions as their ownership of stock of IAC) (x) is or becomes the beneficial
owner, directly or indirectly, of securities of the Company representing more than 50% of the combined voting power of then outstanding
voting securities or (y) has or acquires control of the Board;
b.
a merger, consolidation, reorganization or similar business combination transaction involving the Company, and, immediately after the
consummation of such transaction or series of transactions, either (x) the Board immediately prior to the merger or consolidation does
not constitute at least a majority of the board of directors of the company surviving the merger or, if the surviving company is a Subsidiary,
the ultimate parent thereof, or (y) the voting securities of the Company immediately prior to such merger or consolidation do not continue
to represent or are not converted into more than 50% of the combined voting power of the then outstanding voting securities of the person
resulting from such transaction or series of transactions or, if the surviving company is a Subsidiary, the ultimate parent thereof;
or
c.
the sale, lease or other disposition, directly or indirectly, by the Company of all or substantially all of the assets of the Company
and its Subsidiaries, taken as a whole, other than such sale, lease or other disposition of all or substantially all of the assets of
the Company and its Subsidiaries, taken as a whole, to an entity at least a majority of the combined voting power of the voting securities
of which are owned, directly or indirectly, by stockholders of the Company.
If
the Company shall, at any time or from time to time, after the date hereof effect a subdivision, stock split, stock dividend, reorganization,
combination, recapitalization or similar transaction affecting the outstanding shares of Class A Common Stock, the number of Earnout
Shares issuable hereunder (and the number of Escrowed Sponsor Shares to be released), and the stock price targets set forth above shall
be equitably adjusted for such subdivision, stock split, stock dividend, reorganization, combination, recapitalization or similar transaction.
Any adjustment under this paragraph shall become effective at the close of business on the date the subdivision or combination becomes
effective (which shall be the “ex” date, if any, with respect to any such event).
67
NOTE
8 – FAIR VALUE MEASUREMENTS
The
following tables present information about the Company’s liabilities that are measured at fair value on a recurring basis as of
December 31, 2025 and 2024 and indicate the fair value hierarchy of the valuation techniques that the Company utilized to determine such
fair value:
The
fair value of financial instruments on December 31, 2025 is summarized below:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON A RECURRING BASIS
Description
Quoted Prices in Active Markets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Other Unobservable Inputs (Level 3)
Liabilities:
Derivative liabilities-public warrants
$ -
$ 658,800
$ -
Derivative liabilities-private warrants
$ -
$ 487,573
$ -
Derivative liabilities-earnout shares
$ -
$ -
$ -
Derivative liabilities-sponsor earnout shares
$ -
$ -
$ -
Total
$ -
$ 1,146,373
$ -
Mezzanine Equity:
Series C preferred stock
$ -
$ -
$ 41,170,508
The
fair value of financial instruments on December 31, 2024 is summarized below:
Description
Quoted Prices in Active Markets (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Other Unobservable Inputs (Level 3)
Liabilities:
Derivative liabilities-public warrants
$ -
$ -
$ 1,020,000
Derivative liabilities-private warrants
$ -
$ -
$ 930,053
Derivative liabilities-earnout shares
$ -
$ -
$ 785,351
Derivative liabilities-sponsor earnout shares
$ -
$ -
$ 267,733
Total
$ -
$ -
$ 3,003,137
Mezzanine Equity:
Series C preferred stock
$ -
$ -
$ 71,809,025
The
initial and subsequent fair values of the Public Warrants issued in connection with the Initial Public Offering and the fair value of
the Private Placement Warrants have been estimated using a Black-Scholes model. For the year ended December 31, 2025 and 2024, the Company
recognized a gain in the statement of operations resulting from an decrease in the fair value of warrant liabilities of $ 803,680 for
the year ended December 31, 2025 and recognized a loss in the statement of operations resulting from an increase in the fair value of
warrant liabilities of $ 397,553 for the year ended December 31, 2024, presented as change in fair value of derivative warrant liabilities
on the accompanying consolidated statements of operations.
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates: December
31, 2025 and 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
December 31, 2025
December 31, 2024
Exercise price
$ 11.5000
$ 11.5000
Stock price
$ 0.4601
$ 3.0000
Public warrant price
$ 0.0549
$ 0.0850
Volatility
92.40 %
33.50 %
Risk-free rate
3.64 %
4.38 %
Dividend yield
0.00 %
0.00 %
The
initial fair value of the Company Earnout Shares and the fair value of the Sponsor Earnout Shares have been estimated using a Monte Carlo
simulation model. For the year ended December 31, 2025 and 2024, the Company recognized a gain in the statement of operations resulting
from a decrease in the fair value of liabilities of approximately $ 1,053,084 and $ 18,731,514 , respectively, presented as change in fair
value of derivative earnout shares and sponsor earnout shares liabilities on the accompanying consolidated statements of operations.
68
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates: December
31, 2025 and 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
December 31, 2025
December 31, 2024
Stock price
$ 0.4601
$ 3.0000
Volatility
25.80 %
33.50 %
Risk-free rate
3.64 %
4.38 %
Dividend yield
0.00 %
0.00 %
The
initial fair value of the Series C Preferred Stock has been estimated using a Monte Carlo simulation model at the business combination
date of December 13, 2024. For the year ended December 31, 2024, the Company recognized the fair value of the Series C Preferred Stock
of approximately $ 71,809,025 , presented as mezzanine equity on the accompanying consolidated balance sheets.
The
following table provides quantitative information regarding Level 3 fair value measurements inputs at the measurement date: December
13, 2024:
SCHEDULE OF QUANTITATIVE INFORMATION REGARDING LEVEL 3 FAIR VALUE MEASUREMENTS INPUTS
December 13, 2024
Stock price
$ 9.50
Volatility
26.50 %
Risk-free rate
4.25 %
Dividend yield
0.00 %
NOTE
9 – MEZZANINE EQUITY
Series
C Preferred Stock
On
December 13, 2024 as part of the business combination, the Company issued 7,500,000 shares of series C preferred stock to Legacy Alpha
Modus shareholders in exchange for the same number of Legacy Alpha Modus’ common stock. Management reviewed ASC 480, ASC 805, ASC
815, ASC 820 and ASC 825 to determine the proper treatment of the series C preferred shares. Management concluded that the series C preferred
shares qualify as temporary equity under ASC 815; therefore, the Company will recognize the series C preferred shares within mezzanine
equity in its balance sheet. In accordance with ASC 480, the series C preferred shares will be initially recorded and measured at fair
value; however, when estimating the fair value of the series C preferred shares, the Company has followed the guidance in ASC 820, “Fair
Value Measurement”. Because Redemption is contingent upon the occurrence of certain events that have not been met, subsequent changes
to the carrying value of the series C preferred shares will not be recognized until Redemption becomes probable of occurring.
In
the consolidated financial statements, the series C preferred shares are being presented as being issued in 2023 when a Legacy Alpha
Modus shareholder converted Legacy Alpha Modus series B preferred shares in preparation for the pending business combination. The consolidated
financial statements reflect the 10 shares of series B preferred stock converting into 7,500,000 shares of series C preferred stock and
2,334,092 shares of class A common stock.
On
June 30, 2025, the Company issued 26,079,868 shares of common stock for the conversion of 3,200,000 shares of preferred series C stock.
These shares carrying value was $ 30,638,517 , which was moved from mezzanine equity to shareholders’ equity. As of December 31,
2025 and 2024, there were 4,300,000 and 7,500,000 shares of series C preferred stock issued and outstanding, respectively.
NOTE
10 – STOCKHOLDERS’ EQUITY
Preferred
Stock
The
Amended and Restated Charter authorizes the issuance of 8,500,000 shares of preferred stock, 7,500,000 shares of which have been designated
as Series C Redeemable Convertible Preferred Stock (“Series C Preferred Stock”), and 1,000,000 shares of which will be undesignated
(see Note 9 – Mezzanine Equity). As of December 31, 2025 and 2024, there were 0 shares of preferred stock issued and outstanding.
69
The
Series C Preferred Stock has the following rights:
I.
Ranking .
The Series C Preferred Stock will rank senior to the Alpha Modus common stock and other classes of Alpha Modus preferred stock with respect to rights
upon liquidation, winding up or dissolution.
II.
Voting .
Each share of Series C Preferred Stock shall entitle the holder to one vote on all matters submitted to the vote of Alpha Modus’
shareholders;
III.
Dividends .
The Series C Preferred Stock shall be treated pari passu with the Alpha Modus common stock except that the dividends per share payable on
the Series C Preferred Stock shall equal the dividend per share declared on each share of Alpha Modus common stock multiplied by $ 10.00 (the
“Face Value”) and divided by the applicable Conversion Price (as defined below). “Conversion Price” means
a price per share equal to the lesser of either the Face Value, or (a) if no Trigger Event (as defined below) has occurred, 100%
of the average of the 5 lowest closing bid prices of the Alpha Modus common stock during the 10 days preceding the conversion notice date
(the “Measurement Period”), not to exceed 100% of the lowest sales price on the last day of the Measurement Period, or
(b) following any Trigger Event, 50.0% of the average of the lowest closing bid prices of the common stock during the Measurement
Period, not to exceed 50.0% of the lowest sales price on the last day of such Measurement Period. “Trigger Event” generally
means (a) a failure of a holder of Series C Preferred Stock to receive conversion shares when required or any agreement between Alpha Modus
and the Series C Preferred Stockholder that is either (x) related to the payment of cash or delivery of conversion shares, or (y)
curable, has not occurred before, and is not cured within 5 trading days of notice; (c) Alpha Modus’ suspension from trading or delisting
from its principal trading exchange or market; (d) notification of an intention for Alpha Modus or its transfer agent not to comply with
a conversion notice; (e) Alpha Modus’ bankruptcy, insolvency, reorganization, liquidation or similar proceedings; (f) the appointment
of a custodian, receiver or similar official for Alpha Modus; (g) the entry of judgments against Alpha Modus in excess of $500,000 which are not
stayed or satisfied within 30 days of entry; (h) Alpha Modus’ failure to comply with reporting requirements of Securities Exchange
Act; (i) the initiation of any regulatory, administrative or enforcement proceeding against Alpha Modus; or (j) any material provision of
the designation of the Series C Preferred Stock ceases to be valid or is contested.
IV.
Liquidation .
Upon any liquidation, dissolution or winding up of Alpha Modus, holders of Series C Preferred Stock shall be paid the Face Value per share,
plus any accrued but unpaid dividends (the “Liquidation Value”).
V.
Redemption .
Alpha Modus shall be obligated to pay holders the Liquidation Value to
redeem the Series C Preferred Stock upon the occurrence of a Deemed Liquidation Event (as defined below) or Trigger Event (as defined
below). “Deemed Liquidation Event” generally means (a) a merger or consolidation where Alpha Modus or a subsidiary is a party
to the merger and Alpha Modus issues shares of stock (except for domicile mergers and mergers not constituting a change of control); (b)
Alpha Modus issues convertible or equity securities that senior to the Series C Preferred Stock in any respect; (c) a holder does not
receive conversion shares upon conversion of the Series C Preferred Stock within 5 trading days due to the occurrence of an event that
is solely within the control of Alpha Modus; (d) trading of the common stock is halted or suspended for 10 or more consecutive trading
days due to the occurrence of an event that is solely within the control of Alpha Modus; or (e) a sale or other disposition of substantially
all the assets of Alpha Modus that is not approved by the holders of the Series C Preferred Stock.
VI.
Conversion .
Shares of Series C Preferred Stock are not convertible until 18 months following Closing of the Business Combination so long as a
Trigger Event has not occurred. Beginning 18 months following Closing of the Business Combination, or following the occurrence of
a Trigger Event, shares of Series C Preferred Stock are convertible at election of the holder at the then-applicable Conversion Price.
70
Common
Stock
Class
A Common Stock - The Company is authorized to issue 228,500,000 shares of Class A common stock with a par value of $ 0.0001
per share. As of December 31, 2025 and 2024, there were 42,567,644 and 12,455,252 shares of Class A common stock issued and outstanding,
respectively.
On
March 29, 2024, the Company issued 1,400,000 shares of Class A common stock to JanBella, a related party, as part of the note extension
for the note that had matured on January 17, 2024. The shares of common stock were valued at $ 0.025 per share for a total value of $ 35,000 .
The Company recorded the charge of $ 35,000 as a debt discount and amortized $ 35,000 as debt discount interest expense during the year
ended December 31, 2024.
On
April 11, 2024, the Company entered into an agreement to retain Maxim Group LLC (“Maxim”) to provide capital market
advisory and investment banking services to the Company. The Company shall issue to Maxim (or its designees) an aggregate of 50,000
shares of Class A common stock, which shall be converted into shares of the surviving publicly traded entity (the “Capital
Markets Advisory Fee Stock”). The Capital Markets Advisory Fee Stock issued to Maxim shall be registered in the
Company’s S-4 Registration Statement (in connection with the De-SPAC Transaction), unrestricted and freely tradeable. In
connection with the closing of the De-SPAC Transaction, the Company shall pay to Maxim a non-refundable advisory fee of $ 300,000 ,
payable upon the Company or its successor’s first capital raise (including any self-directed capital raises) after the closing
of the De-SPAC Transaction (the “Advisory Fee”). The 50,000
shares of common stock have been valued at $ 0.025
per share for a total value of $ 1,250 . The Company recognized $ 1,250 in stock-based compensation expense.
On
May 14, 2024, the Company entered into an agreement with Pickwick Capital Partners, LLC (“Pickwick”). The Company and
Pickwick previously entered into a certain letter agreement dated March 7, 2023, pursuant to which Pickwick would provide the
Company corporate finance and strategic advisory services, and would be compensated for those services (the “Letter
Agreement”). During the term of the Letter Agreement, Pickwick introduced the Company to Insight Acquisition Corp., a special
purpose acquisition company (“Insight”), and the Company and Insight have entered into a business combination agreement
(the “Business Combination”), thereby entitling Pickwick to payment of a success fee under the Letter Agreement. This
agreement determined the value of the success fee and method of payment. In accordance with this agreement, the Company issued 195,000
shares of Class A common stock to Pickwick. These shares were valued at $ 0.025
per share for a total value of $ 4,875 . The Company recognized $ 4,875 in stock-based compensation expense.
On
May 16, 2024, the Company entered into a subscription agreement with Polar Multi-Strategy Master Fund (“Polar”), in which
Polar agreed to purchase 1,000,000 shares of Class A common stock for $ 25,000 . These shares have been valued at $ 0.025 per share for
a total value of $ 25,000 . On December 12, 2024, the Company and Polar entered into a forfeiture agreement, in which, Polar agreed to
surrender 850,000 shares of Class A common stock which were immediately cancelled by the Company.
On
December 13, 2024, the Company issued 5,767,944 shares of class A common stock as part of the business combination agreement, which is
being treated as a reverse recapitalization for accounting purposes. At this time, the Company recognized the fair value of the Series
C preferred stock of $ 71,809,025 (see Note 8 – Fair Value Measurements and Note 9 – Mezzanine Equity). Also, as part of the
business combination agreement, the Company issued 1,392,308 shares of Class A common stock to JanBella as a forbearance fee, since its
note was not paid off as part of the business combination. These shares were valued at the market price of $ 9.50 per share for a total
value of $ 13,226,926 , which the Company recognized as a forbearance fee expense in the consolidated statements of operations.
On
January 5, 2025, the Company issued 2,632 shares of Class A common stock to each of the four non-employee directors for the quarterly
issuance set out in the director agreements. These shares were valued as of the closing price of the Company’s common stock on
January 5, 2025 at $ 2.70 per share. The Company recognized $ 28,425 in stock-based compensation expense.
On
January 5, 2025, the Company issued 11,000 shares of Class A common stock to two individuals for services rendered as a bonus for their
diligence and efforts with the merger. These shares were valued of the closing price of the Company’s common stock on January 5,
2025 at $ 2.70 per share. The Company recognized $ 29,700 in stock-based compensation expense.
71
On April 28, 2025, the Company issued 1,250,000 shares of Class A common stock to Streeterville Capital, LLC as a financing incentive
in association with the note amendment entered into by the lender and the Company. These shares were valued as of the closing price of
the Company’s common stock at $ 1.15 per share. Streeterville Capital, LLC paid $ 125 for these shares and the Company recognized
$ 1,437,375 as a debt discount against the convertible note and will amortize the discount over the remaining life of the convertible
note. On August 5, 2025, these shares were repurchased by the Company for $ 125 and immediately cancelled.
On April 29, 2025, the Company issued 15,690 shares of Class A common stock to each of the four non-employee directors for the
quarterly issuance set out in the director agreements. These shares were valued as of the closing price of the Company’s common
stock on April 29, 2025 at $ 1.22 per share. The Company recognized $ 76,567 in stock-based compensation expense.
On April 29, 2025, the Company issued 39,266 shares of Class A common stock to the Company’s Chief Revenue Officer, Thomas
Gallagher, in consideration of his $ 62,500 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing
price of the Company’s common stock on April 29, 2025 at $ 1.22 per share. The Company recognized $ 47,905 in stock-based compensation
expense.
On
May 27, 2025, the Company entered into an exchange agreement (the “Exchange Agreement”) with four family trusts of the Company’s
CEO, William Alessi, pursuant to which the trusts would exchange an aggregate of 3,200,000 shares of Series C Preferred Stock ( 800,000
shares held in the name of The WRA 2023 Irrevocable Trust, 800,000 shares held in the name of The Janet Alessi 2023 Irrevocable Trust,
800,000 shares held in the name of The Isabella Alessi 2023 Irrevocable Trust, and 800,000 shares held in the name of The Kim Alessi
Richter Irrevocable Trust, all of which are deemed to be beneficially owned by Mr. Alessi as Mr. Alessi’s spouse is the trustee
of each of the trusts) for an aggregate of 26,079,868 shares of Class A common stock (with each of the trusts being issued 6,519,967
shares of common stock). In the Exchange Agreement, each of the trusts agreed not to sell or otherwise transfer the shares of common
stock to be received in the exchange until June 13, 2026 (except for permitted transfers to an affiliate). On or about June 30, 2025,
the trusts’ preferred shares were cancelled, and 26,079,868 shares of Class A common stock were issued to the trusts. These shares
carrying value was $ 30,638,517 , which was moved from mezzanine equity to shareholders’ equity.
On
May 29, 2025, the Company issued 613,600 shares of Class A common stock to Streeterville Capital, LLC pursuant to its partial conversion
of the Note issued by the Company to Streeterville Capital, LLC on or about December 13, 2024, described above. The lender converted
$ 767,000 in principal and accrued interest.
On
June 11, 2025, the Company issued 100,000 shares of Class A common stock to Streeterville Capital, LLC pursuant to its partial conversion
of the Note issued by the Company to Streeterville Capital, LLC on or about December 13, 2024, described above. The lender converted
$ 125,000 in principal and accrued interest.
On
July 1, 2025, the Company issued 21,113 shares of Class A common stock to each of the four non-employee directors for the quarterly issuance
set out in the director agreements. These shares were valued as of the closing price of the Company’s common stock on July 1, 2025
at $ 1.16 per share. The Company recognized $ 97,964 in stock-based compensation expense.
On
July 10, 2025, the Company issued 130,000 shares of Class A common stock to Streeterville Capital, LLC pursuant to its partial conversion
of the Note issued by the Company to Streeterville Capital, LLC on or about December 13, 2024, described above. The lender converted
$ 162,500 in principal and accrued interest.
On
July 16, 2025, the Company issued 120,000 shares of Class A common stock to Streeterville Capital, LLC pursuant to its partial conversion
of the Note issued by the Company to Streeterville Capital, LLC on or about December 13, 2024, described above. The lender converted
$ 150,000 in principal and accrued interest.
On
July 17, 2025, the Company issued 52,832 shares of Class A common stock to the Company’s Chief Revenue Officer, Thomas Gallagher,
in consideration of his $ 62,500 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price
of the Company’s common stock on July 17, 2025 at $ 1.29 per share. The Company recognized $ 68,153 in stock-based compensation expense.
72
On
July 17, 2025, the Company issued 26,000 shares of Class A common stock to two individuals for services rendered to the Company. These
shares were valued of the closing price of the Company’s common stock on July 17, 2025 at $ 1.29 per share. The Company recognized
$ 33,540 in stock-based compensation expense.
On
July 17, 2025, the Company issued 138,000 shares of Class A common stock to a noteholder for $ 16,042 in accrued interest. These shares
were valued as of the closing price of the Company’s common stock on July 17, 2025 at $ 1.29 per share for a total of $ 178,020 .
The Company recognized a loss of settlement of debt of $ 161,978 .
On
July 23, 2025, the Company issued 2,036,400 shares of Class A common stock to Streeterville Capital, LLC pursuant to its partial conversion
of the Note issued by the Company to Streeterville Capital, LLC on or about December 13, 2024, described above. The lender converted
$ 2,545,500 in principal and accrued interest.
On
September 30, 2025, the Company issued 20,904 shares of Class A common stock to each of the four non-employee directors for the quarterly
issuance set out in the director agreements. These shares were valued as of the closing price of the Company’s common stock on
September 30, 2025 at $ 1.19 per share. The Company recognized $ 99,503 in stock-based compensation expense.
On
September 30, 2025, the Company issued 52,258 shares of Class A common stock to the Company’s Chief Revenue Officer, Thomas Gallagher,
in consideration of his $ 62,500 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price
of the Company’s common stock on September 30, 2025 at $ 1.19 per share. The Company recognized $ 62,187 in stock-based compensation
expense.
On
September 30, 2025, the Company issued 15,127 shares of Class A common stock to the Company’s Chief Financial Officer, Rodney Sperry,
in consideration of his $ 18,000 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price
of the Company’s common stock on September 30, 2025 at $ 1.19 per share. The Company recognized $ 18,000 in stock-based compensation
expense.
On
December 31, 2025, the Company issued 45,817 shares of Class A common stock to each of the four non-employee directors for the quarterly
issuance set out in the director agreements. These shares were valued as of the closing price of the Company’s common stock on
December 31, 2025 at $ 0.4601 per share. The Company recognized $ 84,322 in stock-based compensation expense.
On
December 31, 2025, the Company issued 114,543 shares of Class A common stock to the Company’s Chief Revenue Officer, Thomas Gallagher,
in consideration of his $ 62,500 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price
of the Company’s common stock on December 31, 2025 at $ 0.4601 per share. The Company recognized $ 52,701 in stock-based compensation
expense.
On
December 31, 2025, the Company issued 39,122 shares of Class A common stock to the Company’s Chief Financial Officer, Rodney Sperry,
in consideration of his $ 18,000 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price
of the Company’s common stock on December 31, 2025 at $ 0.4601 per share. The Company recognized $ 18,000 in stock-based compensation
expense.
On
December 31, 2025, the Company issued 119,752 shares of Class A common stock to the Company’s VP of Technology, Puneet Vij, in
consideration of his $ 56,250 quarterly fee pursuant to his employment agreement. These shares were valued as of the closing price of
the Company’s common stock on December 31, 2025 at $ 0.4601 per share. The Company recognized $ 55,098 in stock-based compensation
expense.
Class
B Common Stock - The Company is authorized to issue 20,000,000 shares of Class B common stock with a par value of $ 0.0001
per share. As of December 31, 2025 and 2024, there were zero shares of Class B common stock issued and outstanding.
Common
stockholders of record are entitled to one vote for each share held on all matters to be voted on by stockholders. Holders of Class B
common stock and holders of Class A common stock will vote together as a single class, except as required by applicable law or stock
exchange rule.
73
Warrants
On
October 16, 2025, the Company issued warrants to purchase 363,636 shares of Class A Common Stock of the Company at $ 1.10 per share in
connection with a convertible note payable (see Note 4). These warrants expire on October 15, 2030 . The Company valued these warrants
at $ 297,151 using a binomial model and recorded this amount as in increase in additional paid-in capital. The binomial valuation model
was based on the following assumptions: (1) expected volatility of 93.23 %, (2) weighted average risk-free interest rate of 3.55 % and
(3) expected life of 5.00 years.
On
October 31, 2025, the Company issued warrants to purchase 1,000,000 shares of Class A Common Stock of the Company at $ 1.00 per share
in connection with a convertible note payable (see Note 4). These warrants expire on October 30, 2030 . The Company valued these warrants
at $ 250,000 using a binomial model and recorded this amount as in increase in additional paid-in capital. The binomial valuation model
was based on the following assumptions: (1) expected volatility of 92.98 %, (2) weighted average risk-free interest rate of 3.71 % and
(3) expected life of 5.00 years.
As
of December 31, 2025, the Company had 1,363,636 warrants issued and outstanding.
NOTE
11 – INCOME TAXES
As
of December 31, 2025, and 2024, the Company has net operating loss carry forwards of $ 3,834,075 and $ 2,240,166 , respectively, which may
be available to reduce future years’ taxable income through 2045. The Company’s net operating loss carry forwards may be
subject to annual limitations, which could reduce or defer the utilization of the losses as a result of an ownership change as defined
in Section 382 of the Internal Revenue Code.
The
Company’s tax expense differs from the “expected” tax expense for Federal income tax purposes (computed by applying
the United States Federal tax rate of 21% and state tax rate of 5% to loss before taxes for fiscal year 2025 and 2024), as follows:
SCHEDULE OF TAX EXPENSE FOR FEDERAL
INCOME TAX PURPOSES
-
-
December 31, 2025
December 31, 2024
Tax benefit at the statutory rate
$ ( 1,684,459 )
21.00 %
$ 861,644
21.0 %
State income taxes, net of federal income tax benefit
( 401,062 )
5.00 %
205,153
5.0 %
Unallowed deductions
3,991
- 0.05 %
-
0.00 %
Change in warrant derivative liability
( 208,957 )
2.61 %
103,364
2.52 %
Change in earnout shares derivative liability
( 273,802 )
3.41 %
( 4,870,194 )
- 118.70 %
Stock based forbearance fee expense
-
0.00 %
3,439,001
83.82 %
Stock based compensation expense
200,878
- 2.50 %
-
0.00 %
Gain (loss) on settlement of debt
197,679
- 2.46 %
-
0.00 %
Amortization of debt discount
571,823
- 7.13 %
24,608
0.60 %
Change in valuation allowance
1,593,909
- 19.87 %
236,623
5.77 %
Total
$ -
$ 200
The
tax effects of the temporary differences between reportable financial statement income and taxable income are recognized as deferred
tax assets and liabilities.
The
tax effect of significant components of the Company’s deferred tax assets and liabilities at December 31, 2025 and 2024, are as
follows:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
December 31, 2025
December 31, 2024
Deferred tax assets:
Net operating loss carryforward
$ 3,834,075
$ 2,240,166
Timing differences
-
-
Total gross deferred tax assets
3,834,075
2,240,166
Less: Deferred tax asset valuation allowance
( 3,834,075 )
( 2,240,166 )
Total net deferred taxes
$ -
$ -
In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal
of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
74
Because
of the historical earnings history of the Company, the net deferred tax assets for 2025 and 2024 were fully offset by a 100 % valuation
allowance. The valuation allowance for the remaining net deferred tax assets was $ 3,834,075 and $ 2,240,166 as of December 31, 2025 and
2024, respectively.
The
tax years 2021 – 2025 remain open to examination by federal agencies and other jurisdictions in which it operates.
NOTE
12 – SEGMENT INFORMATION
The
Company operates as one operating segment. The Company’s chief operating decision maker (“CODM”) is its chief executive
officers, who review financial information presented on a consolidated basis. The CODM uses consolidated operating margin and net income
(loss) to assess financial performance and allocate resources. These financial metrics are used by the CODM to make key operating decisions,
such as the allocation of budget between cost of revenues, sales and marketing, professional fees, and general and administrative expenses.
The
following table presents selected financial information with respect to the Company’s single operating segment for the years ended
December 31, 2025 and 2024:
SCHEDULE OF FINANCIAL INFORMATION
December 31, 2025
December 31, 2024
For the Years Ended
December 31, 2025
December 31, 2024
Revenue
$ 7,138
$ -
Operating expenses
General and administrative expenses
3,159,313
396,434
Professional fees
2,092,013
438,461
Total operating expenses
5,251,326
834,895
Operating loss
( 5,244,188 )
( 834,895 )
Operating margin
- 100 %
- 100 %
Other income (expenses)
Patent infringement income
108,096
-
Interest income
36
13
Change in fair value of earnout shares liability
1,053,084
18,731,514
Change in fair value of warrants liability
803,680
( 397,553 )
Loss on settlement of debt
( 760,302 )
-
Forbearance fee expense
-
( 13,226,926 )
Interest expense
( 3,981,641 )
( 168,886 )
Total other income (expense)
( 2,777,047 )
4,938,162
Income (loss) before income tax expense
( 8,021,235 )
4,103,267
Income tax expense
-
( 200 )
Net income (loss)
$ ( 8,021,235 )
$ 4,103,067
The
Company’s had $ 8,050 and $ 0 in long-lived tangible assets for the years ended December 31, 2025 and 2024, respectively.
75
NOTE
13 – COMMITMENTS AND CONTINGENCIES
The
Company is subject, from time to time, to claims by third parties under various legal disputes. The defense of such claims, or any adverse
outcome relating to any such claims, could have a material adverse effect on the Company’s liquidity, financial condition and cash
flows.
Certain
conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company, but which will only
be resolved when one or more future events occur or fail to occur. The Company’s management and its legal counsel assess such contingent
liabilities, and such assessment inherently involves an exercise of judgment. In assessing loss contingencies related to legal proceedings
that are pending against the Company or unasserted claims that may result in such proceedings, the Company’s legal counsel evaluates
the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or
expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s financial statements. If the assessment indicates
that a potentially material loss contingency is not probable but is reasonably possible, or is probable but cannot be estimated, then
the nature of the contingent liability, together with an estimate of the range of possible loss if determinable and material, would be
disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the nature of the guarantee
would be disclosed.
NOTE
14 – SUBSEQUENT EVENTS
The
Company has evaluated subsequent events through the date the financial statements were issued. The Company has determined that there
are no other such events that warrant disclosure or recognition in the financial statements, except as noted below.
On
October 24, 2025, the Company entered into consulting agreements with Rucus Holdings LLC (“Rucus”) and Leron Group LLC (“Leron”),
pursuant to which Rucus and Leron would provide marketing and sales services to the Company in connection with the rollout of the Company’s
financial services kiosks with a major US retailer, and the Company would issue Rucus 250,000 shares of Class A common stock, and the
Company would issue Leron 4,000,000 shares of Class A common stock. Such shares were issued to Rucus and Leron on or about January 20,
2026. These shares were valued at $ 0.8049 on January 20, 2026 for a total value of $ 3,420,825 . The Company recognized stock compensation
expense of $ 3,420,825 .
On
January 20, 2026, the Company issued 400,000 shares of Class A common stock to Maxim Partners, LLC for the conversion of $ 368,750 on
accounts payable. These shares were valued at $ 0.8049 on January 20, 2026 for a total value of $ 321,960 . The Company recognized a gain
on settlement of debt of $ 46,790 .
On
February 19, 2026, the Company issued 776,759 shares of Class A common stock to Loeb & Loeb, LLP
pursuant
to its conversion of the Note issued by the Company to Loeb & Loeb, LLP on or about December 13, 2024. The lender converted $ 325,000
in principal and $ 80,903 in accrued default interest. These shares were valued at $ 0.5048 on February 19, 2026 for a total value of $ 392,108 .
The Company recognized a gain on settlement of debt of $ 13,795 .
On
February 27, 2026, the Company issued 95,000 shares of Class A common stock to two individuals for services rendered as a bonus for their
diligence and efforts for the Company. These shares were valued at $ 0.5014 on February 27, 2026 for a total value of $ 47,633 . The Company
recognized stock compensation expense of $ 47,633 .
On
January 16, 2026, the Form S-3 filed with the SEC by the Company was declared effective. The Company made an agreement with HC Wainwright
& Co., LLC to sell stock under the “At the Market” plan setforth in the Form S-3. During the three months ended March 31,
2026, the Company issued 2,433,564 shares of Class A common stock for $ 1,924,383 in cash. Selling costs of these shares amounted to $ 69,282
and the Company received $ 1,855,101 in cash.
76
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
On
December 18, 2024, the Company informed WithumSmith+Brown, PC (“Withum”), the Company’s independent registered public
accounting firm prior to the Transactions, of its dismissal as the Company’s independent registered public accounting firm. The
Company’s Audit Committee participated in and approved the determination to dismiss Withum. The report of Withum on IAC’s
financial statements as of and for the fiscal years ended December 31, 2023 and 2022, did not contain an adverse opinion or a disclaimer
of opinion, and were not qualified or modified as to uncertainties, audit scope or accounting principles.
During
the fiscal years ended December 31, 2023 and 2022, and the subsequent period through December 18, 2024, there were no disagreements with
Withum on any matter of accounting principles or practices, financial statement disclosures or audited scope or procedures, which disagreements
if not resolved to Withum’s satisfaction would have caused Withum to make reference to the subject matter of the disagreement in
connection with its report. During the fiscal years ended December 31, 2023 and 2022, and the subsequent period through December 18,
2024, there were no reportable events as defined in Item 304(a)(1)(v) of Regulation S-K under the Exchange Act, other than the material
weaknesses in internal controls identified by IAC’s management, in consultation with its advisors, related to the Company’s
inability to timely file periodic reports, the manner in which an amount due to shareholders was accounted for, the over withdrawal of
trust funds, the incorrect transfer of funds to the Sponsor’s account, and restatement of prior period financial statements, as
described in Item 9A. Controls and Procedures in IAC’s Annual Report on Form 10-K for the period ended December 31, 2023,
filed with the SEC on May 14, 2024, and Item 4. Controls and Procedures of the Company’s subsequent Quarterly Reports on
Form 10-Q. The Company has authorized Withum to respond fully to the inquiries of the successor accountant.
The
Company provided Withum with a copy of the foregoing disclosures prior to the filing of the original Current Report on Form 8-K reporting
Withum’s dismissal, and requested that Withum furnish a letter addressed to the SEC, which was filed as Exhibit 16.1 to such Current
Report, stating whether it agreed with such disclosures, and, if not, stating the respects in which it did not agree.
On
December 18, 2024, the Company’s Audit Committee approved the engagement of MaloneBailey, LLP (“MaloneBailey”) as the
Company’s independent registered public accounting firm to audit the Company’s consolidated financial statements for the
year ending December 31, 2024. MaloneBailey served as the independent registered public accounting firm of Legacy Alpha Modus prior to
the Transactions. During the fiscal years ended December 31, 2023 and 2022, and prior to December 18, 2024, IAC did not consult with
MaloneBailey with respect to (i) the application of accounting principles to a specified transaction, either completed or proposed, the
type of audit opinion that might be rendered on IAC’s financial statements, and neither a written report nor oral advice was provided
to IAC that MaloneBailey concluded was an important factor considered by IAC in reaching a decision as to any accounting, auditing or
financial reporting issue, or (ii) any other matter that was the subject of a disagreement or a reportable event (each as specified above).
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.