Item 9A. Controls and Procedures
Item
9A. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
Disclosure
controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded,
processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is
accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons
performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
As
required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation
of the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2025. Based upon their
evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined
in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were not effective including those controls surrounding complex accounting areas
such as the accounting for the Company’s recapitalization.
Plan for Remediation
To remediate the material weaknesses, management
will continue to work with its accounting advisors with appropriate technical expertise in U.S. GAAP and SEC reporting to improve the consistency
and accuracy of financial data and reporting processes. Management will continue to monitor the effectiveness of the remediation
efforts. However, the material weaknesses will not be considered fully remediated until the applicable controls operate effectively for
a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.
Limitations
on the Effectiveness of Controls
Management
of the Company, including its Chief Executive Officer and its Chief Financial Officer, does not expect that the Company’s disclosure
controls and procedures or its internal control over financial reporting will prevent or detect all error and all fraud. A control system,
no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives
will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must
be considered relative to their costs. Furthermore, because of the inherent limitations in all control systems, no evaluation of controls
can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud,
if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that
breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons or
by the collusion of two or more persons. The design of any system of controls is based in part on certain assumptions about the likelihood
of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions. Projections of any evaluation of the effectiveness of controls to future periods are subject to risks. Over time, controls
may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.
Changes
in Internal Control over Financial Reporting
During
the year ended December 31, 2025, there has been no change in our internal control over financial reporting that has materially affected,
or is reasonably likely to materially affect, our internal control over financial reporting. Our process for evaluating controls and
procedures is continuous and encompasses constant improvement of the design and effectiveness of established controls and procedures.
On February 17, 2025, we completed
a reverse recapitalization transaction in which Power Up became the legal acquirer and Aspire Biopharma, Inc. was deemed the accounting
acquirer. Following the transaction, we began integrating the financial reporting processes and internal controls of the combined company,
including standardizing accounting policies and procedures and implementing common reporting and consolidation processes. These integration
activities represent enhancements to our existing internal control over financial reporting. Except for these integration activities,
there were no changes in our internal control over financial reporting during the year ended December 31, 2025 that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.
This
Annual Report on Form 10-K does not include an attestation report of our independent registered public accounting firm due to our status
as an emerging growth company under the JOBS Act.
Changes
in Internal Control over Financial Reporting
There
were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange
Act) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal
control over financial reporting.
Item
9B. Other Information.
None .
Item
9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
None.
68
PART
III
Item
10. Directors, Executive Officers and Corporate Governance.
Directors
and Executive Officers
The
Aspire board of directors is classified into Class I, Class II, and Class III directors. The term of office of the Class I directors
will expire at the first annual meeting of stockholders following the Closing, and the Class I directors will be elected for a full term
of three years. At the second annual meeting of stockholders following the Closing, the term of office of the Class II directors will
expire and Class II directors will be elected for a full term of three years. At the third annual meeting of stockholders following the
Closing, the term of office of the Class III directors will expire and Class III directors will be elected for a full term of three years.
At succeeding annual meetings of stockholders, directors will be elected for a full term of three years to succeed the directors of the
class whose terms expire at such annual meeting. Subject to any limitations imposed by applicable law, any vacancy occurring in the Aspire
board for any reason, and any newly created directorship resulting from any increase in the authorized number of directors will, unless
(a) the Aspire board determines by resolution that any such vacancies or newly created directorships will be filled by the stockholders,
or (b) as otherwise provided by law, be filled only by the affirmative vote of a majority of the directors then in office, even if less
than a quorum, or by a sole remaining director, and not by the stockholders.
As
of the date of this Report, our directors and officers are as follows:
Name
Age
Class
Position
Kraig
T. Higginson
70
III
Chief
Executive Officer and Chairman; Director
Ernest
J. Scheidemann
65
N/A
Chief
Financial Officer
Philip
Balatsos
48
II
Director
Edward
J. Kimball
61
II
Director
Howard
Doss
72
III
Director
The
experience of our directors and executive officers is as follows:
Kraig
T. Higginson .
Mr.
Higginson was appointed Chief Executive Officer (CEO) and Chairman of the Board of Directors of Aspire Biopharma Inc. in September 2021.
Mr. Higginson served as the Chairman and CEO of Sundance Strategies, Inc., a publicly traded company, from 2014 to 2021. Mr. Higginson
served as Chief Executive Officer of VIA Motors, Inc. (“Via Motors”), a hybrid electric vehicle company (PHEV), from November
2010 to January 2014, where he was responsible for overseeing the management and business of Via Motors and its employees. From October
2003 until November 2010, he served as Chairman of the Board of Directors of Raser Technologies, Inc. (“Raser Technologies”),
which was an NYSE listed company at that time. Mr. Higginson also founded American Telemedia Network, Inc. (“American Telemedia”),
a publicly traded NASDAQ company that developed a nationwide satellite network broadcasting data, video programming and advertising to
shopping centers and malls, and he served as President and Chief Executive Officer of American Telemedia from 1984 through 1988. Mr.
Higginson’s years of experience in the management of public companies is a great asset to the Company. We believe that Mr. Higginson
is qualified to serve as a member of the Board and as an executive because of his extensive business background.
Ernest
J. Scheidemann .
Mr.
Scheidemann was appointed Chief Financial Officer (CFO) of Aspire Biopharma Inc. in July 2022. Starting in November of 2018, Mr.
Scheidemann has advised or was retained as an outsourced Chief Financial Officer (CFO), and/or financial advisor for many companies,
including public and private companies, special situations, and start-ups, through his firm FinTrust Consulting, LLC. Mr.
Scheidemann was the CFO of Benchmark Builders, Inc. from April 2017 through November 2018. From 2008 to 2015, Mr. Scheidemann was
CFO of ASG Technologies, Inc., a private global software company later acquired by Rocket Software. Prior to that, Mr. Scheidemann
was the Treasurer and CFO of WCI Communities, a $2.0 billion publicly traded homebuilder from 2004 to 2008 and held various
progressive finance and accounting leadership roles with AT&T Corp from 1984 through 1999. Mr. Scheidemann is a Certified Public
Accountant (CPA) and holds a Certified in Financial Forensics (CFF) accreditation from the America
Institute of CPA’s . We believe that Mr. Scheidemann is qualified to serve as an executive officer of the Company because of his
extensive business and accounting background.
Directors
Edward
J. Kimball .
Edward
J. Kimball, MD is a Director of Aspire. Since 2019, Dr. Kimball has been a Professor of Surgery at the University of Utah Health Sciences
Center and has served as Medical Director of Surgical Critical Care at the Salt Lake VA Medical Center since 2008. He is the Chief Medical
Officer for Outreach Network Development and Telehealth and Medical Director of TeleICU services for U Health and has held the position
since 2014. Dr. Kimball’s research in critical care medicine has been focused on shock resuscitation, inflammation and its effects
on abdominal organ function. He and his colleagues designed the device used as an international standard for assessing intra-abdominal
pressures in critically ill patients. He is the current president of the World Abdominal Compartment Society. Dr. Kimball served as a
medical officer in the US Army and continues to provide training for US Special Forces. He is married to Rebekah Ellsworth Kimball, has
four children and resides in Salt Lake City. We believe that Mr. Kimball is qualified to serve as a member of the Board because of his
extensive medical background.
Howard
Doss
Mr.
Doss (age: 72) has served as the Chief Financial Officer of PowerUp from August 2023 until February 2025. He is a seasoned chief financial
officer and accountant. He served as Chief Financial Officer of Kernel Group Holdings, Inc. In 2021, he served as Chief Financial Officer
of Aesther Healthcare Acquisition Corp., a special purpose acquisition company until it consummated its initial business combination
in February 2023. He has also served as chief financial officer of Trade Health, Inc., an online marketplace for health traded on Nasdaq
under the symbol “SCNX.” Mr. Doss has served in a variety of capacities with accounting and investment firms. He joined the
staff of Seidman & Seidman (BDO Seidman, Dallas) in 1977 and in 1980 he joined the investment firm Van Kampen Investments, opening
the firm’s southeast office in Tampa, Florida in 1982. He remained with the firm until 1996 when he joined Franklin Templeton.
After working for the Principal Financial Group office in Tampa, Florida, Mr. Doss was City Executive for U.S. Trust in Sarasota, Florida,
responsible for high-net-worth individuals. He retired from that position in 2009. He served as CFO and Director for Sansur Renewable
Energy, an alternative energy development company, from 2010 to 2012. Mr. Doss has also served as President of STARadio Corp. since 2005.
Mr. Doss is a member of the America Institute of CPA’s. He is a graduate of Illinois Wesleyan University.
Philip
Balatsos
Mr.
Balatsos (age: 48) is a Senior financial markets executive with experience in foreign exchange and emerging market sales and trading.
He has a proven track record of driving revenue growth, expanding institutional client relationships, and building businesses across
global markets. His experience spans bulge-bracket banks, international financial institutions, entrepreneurial ventures, and public
company boards. He presently holds a senior position at Oscar Gruss & Son Inc. in foreign exchange sales and trading. He previously
served as vice president of foreign exchange and emerging markets rates sales and trading at XP Investments US LLC and was the director
of foreign exchange hedge fund sales at Barclays Capital. He currently serves on the Board of Directors of Ciso Global, Inc. and Inspire
Veterinary Partners, Inc. (OTCMKTS: IVPR), and served on the Board of Directors of Sadot Group Inc. from October 2019 through December
2023. He earned his Bachelor of Science in business administration from Skidmore College.
Family
Relationships
There
are no family relationships between any of our current officers or directors.
69
Composition
of Aspire’s Board of Directors
The
Aspire Board consists of four (4) members. Kraig Higginson will serve as Chairman. The primary responsibilities of the board will be to
provide oversight, strategic guidance, counseling, and direction to management.
The
board will be divided into the following three classes:
●
Class
I, which consists currently of no directors, whose term was set to expire at the annual meeting of stockholders expected to be held
in 2026;
●
Class
II, which consists of Edward Kimball and Philip Balatos, whose terms will expire at the annual meeting of stockholders to be held
in 2026; and
●
Class
III, which consists of Kraig Higginson and Howard Doss, whose terms will expire at the annual meeting of stockholders to be held
in 2027.
At
each annual meeting of stockholders, directors elected to succeed those directors whose terms expire shall be elected for a term of office
to expire at the third succeeding annual meeting of stockholders after their election. In accordance with Proposed Charter, each director
will hold office until the annual meeting for the year in which his or her term expires and until his or her successor has been elected
and qualified, subject, however, to such director’s earlier death, resignation, retirement, disqualification or removal.
In
the future, the Aspire nominating and corporate governance committee and Aspire Board may consider a broad range of factors relating
to the qualifications and background of nominees. The Aspire nominating and corporate governance committee’s and Aspire Board’s
priority in selecting board members is to identify persons who will further the interests of stockholders through his or her established
record of professional accomplishments, the ability to contribute positively to the collaborative culture among board members, knowledge
of Aspire’s business, understanding of the competitive landscape, and professional and personal experiences and expertise relevant
to Aspire’s growth strategy.
Director
Independence
The
Nasdaq listing standards require that a majority of our board of directors be independent. An “independent director” is defined
generally as a person who has no material relationship with the listed company (either directly or as a partner, shareholder or officer
of an organization that has a relationship with the company). We have three “independent directors” as defined in the Nasdaq
listing standards and applicable SEC rules prior to completion of the initial public offering. A majority of our board of directors is
comprised of independent directors to comply with the majority independent board requirement in Rule 5605(b) of the Nasdaq listing rules.
Our
board of directors has determined that Edward Kimball, Philip Balatos, and Howard Doss are independent directors under applicable SEC
and Nasdaq rules. Our independent directors will have regularly scheduled meetings at which only independent directors are present.
Committees
of the Board of Directors
Our
board of directors has two standing committees: an audit committee and a compensation committee. Subject to phase-in rules and a limited
exception, the rules of the Nasdaq and Rule 10A-3 of the Exchange Act require that the audit committee of a listed company be comprised
solely of independent directors. Subject to phase-in provisions, the rules of the Nasdaq require that the compensation committee and
the nominating committee of a listed company be comprised solely of independent directors; provided that if no such nominating committee
exists, such selection or recommendation may be made by independent directors constituting a majority of the board’s independent
directors.
Audit
Committee
We
have established an audit committee of the board of directors. Under the Nasdaq listing standards and applicable SEC rules, we are required
to have at least three members of the audit committee, all of whom must be independent, subject to certain phase-in provisions. Howard
Doss, Edward Kimball and Phillip Balatsos are members of our audit committee, and Howard Doss serves as the chairman of the audit committee.
Our board of directors has determined that each member of the audit committee is independent under the Nasdaq listing standards and applicable
SEC rules. Each member of the audit committee is financially literate and our board of directors has determined that Howard Doss qualifies
as an “audit committee financial expert” as defined in applicable SEC rules.
70
We
have adopted an audit committee charter, which is available on our website and details the principal functions of the audit committee,
including:
The
functions of this committee will include, among other things:
●
evaluating
the performance, independence and qualifications of our independent auditors and determining whether to retain our existing independent
auditors or engage new independent auditors;
●
reviewing
our financial reporting processes and disclosure controls;
●
reviewing
and approving the engagement of our independent auditors to perform audit services and any permissible non-audit services;
●
reviewing
the adequacy and effectiveness of our internal control policies and procedures, including the effectiveness of our internal audit
function;
●
reviewing
with the independent auditors the annual audit plan, including the scope of audit activities and all critical accounting policies
and practices to be used by Aspire;
●
obtaining
and reviewing at least annually a report by our independent auditors describing the independent auditors’ internal quality
control procedures and any material issues raised by the most recent internal quality-control review;
●
monitoring
the rotation of our independent auditor’s lead audit and concurring partners and the rotation of other audit partners as required
by law;
●
prior
to engagement of any independent auditor, and at least annually thereafter, reviewing relationships that may reasonably be thought
to bear on their independence, and assessing and otherwise taking the appropriate action to oversee the independence of our independent
auditor;
●
reviewing
our annual and quarterly financial statements and reports, including the disclosures contained in the section entitled “ Aspire’s
Management’s Discussion and Analysis of Financial Condition and Results of Operations ,” and discussing the statements
and reports with our independent auditors and management;
●
reviewing
with our independent auditors and management significant issues that arise regarding accounting principles and financial statement
presentation and matters concerning the scope, adequacy, and effectiveness of our financial controls and critical accounting policies;
●
reviewing
with management and our auditors any earnings announcements and other public announcements regarding material developments;
●
establishing
procedures for the receipt, retention and treatment of complaints received by Aspire regarding accounting, internal accounting controls,
auditing or other matters;
●
preparing
the report that the SEC requires in our annual proxy statement;
●
reviewing
our major financial risk exposures, including the guidelines and policies to govern the process by which risk assessment and risk
management is implemented;
●
reviewing
and evaluating the audit committee charter annually and recommending any proposed changes to the board;
●
review
in advance all conflicts of interest and related party transactions to assess an impact on Aspire’s internal controls or financial
reporting and disclosures; and
●
pre-approve
all related party transactions entered into by Aspire.
The
composition and function of the audit committee is expected to comply with all applicable requirements of the Sarbanes-Oxley Act and
all applicable SEC and Nasdaq rules and regulations.
71
Compensation
Committee
We
have established a compensation committee of our board of directors. The members of our compensation committee are Edward Kimball, Howard
Doss and Phillip Balatsos. Phillip Balatsos serves as chairman of the compensation committee.
Under
the Nasdaq listing standards, we are required to have a compensation committee composed entirely of independent directors, subject to
certain phase-in provisions. Our board of directors has determined that each member of the compensation committee is independent.
We
have adopted a compensation committee charter, which is available on our website and details the principal functions of the compensation
committee, including:
●
reviewing
and approving the corporate objectives that pertain to the determination of executive compensation;
●
reviewing
and approving the compensation and other terms of employment of our executive officers;
●
reviewing
and approving performance goals and objectives relevant to the compensation of our executive officers and assessing their performance
against these goals and objectives;
●
making
recommendations to the board regarding the adoption or amendment of equity and cash incentive plans and approving amendments to such
plans to the extent authorized by the board;
●
reviewing
and making recommendations to the board regarding the type and amount of compensation to be paid or awarded to non-employee board
members;
●
reviewing
and assessing the independence of compensation consultants, legal counsel and other advisors as required by Section 10C of the Exchange
Act;
●
administering
equity incentive plans, to the extent such authority is delegated by the board;
●
reviewing
and approving the terms of any employment agreements, severance arrangements, change in control protections and any other compensation,
perquisites and special or supplemental benefits for executive officers;
●
reviewing
with management our disclosures under the caption “Compensation Discussion and Analysis” in periodic reports or proxy
statements to be filed with the SEC, to the extent such caption is included in any such report or proxy statement;
●
preparing
an annual report on executive compensation that the SEC requires in the Post-Combination Company’s annual proxy statement;
and
●
reviewing
and evaluating the compensation committee charter annually and recommending any proposed changes to the board.
The
composition and function of the compensation committee is expected to comply with all applicable requirements of the Sarbanes-Oxley Act
and all applicable SEC and Nasdaq rules and regulations.
Notwithstanding
the foregoing, as indicated above, other than reimbursement of expenses and as set forth below, no compensation of any kind, including
finder’s, consulting or other similar fees, will be paid to any of our existing shareholders, officers, directors or any of their
respective affiliates, prior to, or for any services they render in order to complete the consummation of a business combination although
we may consider cash or other compensation to officers or advisors we may hire subsequent to this offering to be paid either prior to
or in connection with our initial business combination.
72
Accordingly,
it is likely that prior to the consummation of an initial business combination, the compensation committee will only be responsible for
the review and recommendation of any compensation arrangements to be entered into in connection with such initial business combination.
The
charter also provides that the compensation committee may, in its sole discretion, retain or obtain the advice of a compensation consultant,
independent legal counsel or other adviser and will be directly responsible for the appointment, compensation and oversight of the work
of any such adviser. However, before engaging or receiving advice from a compensation consultant, external legal counsel or any other
adviser, the compensation committee will consider the independence of each such adviser, including the factors required by Nasdaq and
the SEC.
Compensation
Committee Interlocks and Insider Participation
None
of our officers currently serves, or in the past year has served, as a member of the compensation committee of any entity that has one
or more officers serving on our board of directors.
Code
of Ethics
We
have adopted a code of ethics and business conduct, which we refer to as the Code of Ethics, applicable to our directors, officers and
employees. We have filed a copy of our form of Code of Ethics, audit committee charter and compensation committee charter as exhibits
to our registration statement on Form S-1 (File No. 333-261941), which exhibits are incorporated by reference as exhibits to this Report.
You may review these documents by accessing our public filings at the SEC’s web site at www.sec.gov . In addition, a copy
of the Code of Ethics will be provided without charge upon request from us. We intend to disclose any amendments to or waivers of certain
provisions of our Code of Ethics in a Current Report on Form 8-K.
Insider
Trading Arrangements and Policies
Subsequent
to the consummation of the Reverse Recapitalization, we adopted an insider trading policy which requires insiders to: (i) refrain from purchasing
shares during certain blackout periods and when they are in possession of any material non-public information and (ii) to clear all trades
with our legal counsel prior to execution.
Compliance
with Section 16(a) of the Exchange Act
Section
16(a) of the Exchange Act requires our executive officers, directors and persons who beneficially own more than 10% of a registered class
of our equity securities to file with the Securities and Exchange Commission initial reports of ownership and reports of changes in ownership
of our ordinary shares and other equity securities. These executive officers, directors, and greater than 10% beneficial owners are required
by SEC regulation to furnish us with copies of all Section 16(a) forms filed by such reporting persons. Based solely on our review of
such forms furnished to us and written representations from certain reporting persons, we believe that all reports applicable to our
executive officers, directors and greater than 10% beneficial owners were filed in a timely manner in accordance with Section 16(a) of
the Exchange Act during fiscal year 2025.
73
Item
11. Executive Compensation.
COMPENSATION
OF NAMED EXECUTIVE OFFICERS
The
following provides compensation information pursuant to the scaled disclosure rules applicable to emerging growth companies and smaller
reporting companies under SEC rules. Our named executive officers (“NEOs”) for the year ended December 31, 2025 were Kraig
Higginson, our current Chief Executive officer, Ernest Scheidemann, our Chief Financial Officer.
The
compensation of our NEOs generally consists of a combination of base salary, bonuses and equity-based compensation. Bonus awards for
2025 and 2024 were determined at the sole discretion of the Compensation Committee based on an assessment of the performance of the NEOs.
The
following tables contain certain compensation information for our NEOs in the fiscal years ended December 31, 2025 and 2024.
Name and Principal
Position
Year
Salary
($)
Bonus
($)
Nonequity
Incentive Plan Compensation
($)
Option
Awards
($)
All
Other Compensation
($)
Total
($)
Kraig T. Higginson
2025
135,000
120,000
-
-
255,000
Chief
Executive Officer (1)
2024
-
-
-
-
-
Ernest J. Scheidemann, Jr.
2025
220,000
100,000
-
-
320,000
Chief
Financial Officer
2024
-
-
-
-
-
-
Employment
Agreements
Name
and Principal Position
Annual
Base Salary
Kraig T. Higginson
Chief Executive Officer
$ 180,000
Ernest J. Scheidemann, Jr.
Chief Financial Officer
$ 240,000
(1) Michael
G. Howe, former Chief Executive Officer, received $37,500 in cash compensation in 2025.
Upon
the completion of the Reverse Recapitalization, the Company entered into employment agreements with Kraig T. Higginson, in his capacity as
Chief Executive Officer, and Ernest J. Scheidemann, Jr., in his capacity as Chief Financial Officer (the “Executive Employment
Agreements”).
The Executive Employment Agreements provide for an indefinite term
of employment, during which time Mr. Higginson will be entitled to an annual base salary in the amount of $180,000 and Mr. Scheidemann
will be entitled to an annual base salary of $240,000, subject to annual review. Mr. Higginson and Mr. Scheidemann will also be eligible
for an annual performance-based bonuses based upon achieved company performance metrics for revenue, profitability, and the development
of new business relationships, and/or executive achievement of identified performance goals for the given fiscal year which goals shall
be determined by the board of directors.
74
The
Executive Employment Agreements also provide that Mr. Higginson and Mr. Scheidemann would be eligible to participate in all employee
benefit plans, programs, and arrangements made available to the Company’s senior employees in accordance with the terms of such
plans. Mr. Higginson and Mr. Scheidemann would be eligible for time off as needed, reimbursement of all documented reasonable business
expenses incurred, and such other fringe benefits and perquisites as are provided by the Company, in its sole discretion, to its employees
from time to time.
The
Executive Employment Agreements contain a non-disparagement provision, customary confidentiality, and invention assignment covenants,
as well as non-interference and employee and customer non-solicitation covenants. If either Mr. Higginson or Mr. Scheidemann are terminated
by the Company without “cause” or due to their resignation for “good reason” (each as defined the Executive Employment
Agreements), subject to their execution and non-revocation of a general release of claims in favor of the Company and its affiliates
and his continued compliance with the restrictive covenants in the employment agreement, he would be entitled to severance consisting
of: (I) the aggregate amount of his earned but unpaid base salary then in effect, (II) incurred but unreimbursed documented reasonable
reimbursable business expenses through the date of such termination, and (III) any other amounts due under applicable law, in each case
earned and owing through the date of termination.
The
foregoing description of the Executive Employment Agreements is qualified in its entirety by the full text of the Executive Employment
Agreements, copies of which are attached hereto as Exhibits 10.11 and 10.12, and which are incorporated herein by reference.
Director
Compensation
Aspire’s Directors have
received the following compensation for services rendered to us.
Name
Fees
Earned
or Paid in Cash (5)
($)
Option
Awards
($)
All
Other
Compensation (6)
($)
Total
($)
Kraig T. Higginson
$ 37,500
$ -
$ 50,000
$ 87,500
Michael C. Howe (1)
$ -
$ -
$ -
$ -
Gary E. Stein (1)
$ -
$ -
$ -
$ -
Barbara J. Sher (1)
$ -
$ -
$ -
$ -
Edward J. Kimball
$ 29,167
$ -
$ 50,000
$ 71,167
Surendra Ajjarapu (2)
$ 29,167
$ -
$ 41,667
$ 70,834
Donald G. Fell (3)
$ 37,500
$ -
$ 41,667
$ 79,167
Howard Doss (4)
$ 22,500
$ -
$ 16,667
$ 39,167
(1)
Resigned as of July 24, 2025.
(2)
Resigned as of January 7, 2026
(3)
Resigned as of February 6, 2026.
(4)
Joined on July 24, 2025
(5)
The Company intends to pay $53,333 of this amount in the form of options in 2026.
(6)
Equity bonus not yet granted at December 31, 2025
75
Item
12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
The
following table sets forth information regarding the beneficial ownership of our ordinary shares as of March 23, 2026, based on information obtained from the persons named below, with respect to the beneficial ownership of our ordinary shares,
by:
●
each
person known by us to be the beneficial owner of more than 5% of our outstanding ordinary shares;
●
each
of our executive officers and directors that beneficially owns our ordinary shares; and
●
all
our executive officers and directors as a group.
Unless
otherwise indicated, we believe that all persons named in the table have sole voting and investment power with respect to all of our
ordinary shares beneficially owned by them. The following table does not reflect record or beneficial ownership of the private placement
warrants as these warrants are not exercisable within 60 days of the date of this Report.
Beneficial
ownership is determined according to the rules of the SEC, which generally provide that a person has beneficial ownership of a security
if he, she or it possesses sole or shared voting or investment power over that security, including options and restricted stock units
that are currently exercisable or vested or that will become exercisable or vest within 60 days. This table is based upon information
supplied by officers, directors and principal stockholders and Schedules 13G or 13D filed with the SEC. Unless otherwise indicated in
the footnotes to this table and subject to community property laws where applicable, the Company believes that all persons named in the
table have sole voting and investment power with respect to all shares of Aspire Common Stock beneficially owned by them. The beneficial
ownership percentages set forth in the table below are based on 5,024,124 shares of our Common Stock issued and outstanding as of the
Closing Date and other than as noted below.
Name
and Address of Beneficial Owner
Number
of Shares
%
of Common Stock Outstanding
Directors
and Executive Officers: (1)
Kraig T. Higginson
263,280
5.2 %
Ernest J. Scheidemann, Jr.
(2)
14,105
*
Edward J. Kimball
3,135
*
Howard Doss
10,000
*
Philip Balatsos
-
All
Directors and Executive Officers as a group (6 individuals)
290,520
5.8 %
Five Percent Holders:
Kraig T. Higginson
263,280
5.2 %
All
Five Percent Holders (1 entity)
263,280
5.2 %
*
Less
than 1%
(1)
The
address of each of these individuals is c/o Aspire Biopharma Holdings, Inc., 23150 Fashion Drive, Suite 232, Estero, Florida 33928
(2)
Represents
shares of common stock held by Turkey Bay Holdings LLC, which Mr. Scheidemann claims beneficial ownership of.
Equity
Compensation Plan
The
2024 Plan is administered by the compensation committee of the Company (the “Committee”).
76
Except
where the authority to act on such matters is specifically reserved to the Aspire Board under the 2024 Plan or applicable law, the Committee
will have full power and authority to interpret and construe all provisions of the 2024 Plan, any award, and any award agreement, and
take all actions and to make all determinations required or provided for under the 2024 Plan, any award, and any award agreement, including
the authority to:
●
designate
grantees of awards;
●
determine
the type or types of awards to be made to a grantee;
●
determine
the number of shares of Aspire Common Stock subject to an award or to which an award relates;
●
establish
the terms and conditions of each award;
●
prescribe
the form of each award agreement;
●
subject
to limitations in the 2024 Plan (including the prohibition on repricing of options or share appreciation rights without stockholder
approval), amend, modify, or supplement the terms of any outstanding award; and
●
make
substitute awards.
The
Aspire Board will also be authorized to appoint one or more committees of the Aspire Board consisting of one or more directors of Aspire
who need not meet the independence requirements above for certain limited purposes permitted by the 2024 Plan, and to the extent permitted
by applicable law, the Committee will be authorized to delegate authority to the Chief Executive Officer of Aspire and/or any other officers
of Aspire for certain limited purposes permitted by the 2024 Plan. The Aspire Board will retain the authority under the 2024 Plan to
exercise any or all of the powers and authorities related to the administration and implementation of the 2024 Plan.
The
Aspire Board may amend, suspend, or terminate the 2024 Plan at any time; provided that with respect to awards that are granted under
the 2024 Plan, no amendment, suspension or termination may materially impair the rights of the award holder without such holder’s
consent. No such action may amend the 2024 Plan without the approval of stockholders if the amendment is required to be submitted for
stockholder approval by the Aspire Board, the terms of the 2024 Plan, or applicable law.
77
Awards
Awards
under the 2024 Plan may be made in the form of:
●
stock
options, which may be either incentive stock options or nonqualified stock options;
●
stock
appreciation rights or “SARs”;
●
restricted
stock;
●
restricted
stock units;
●
deferred
stock units;
●
unrestricted
stock;
●
dividend
equivalent rights;
●
performance
awards, including performance shares;
●
other
equity-based awards; or
●
cash.
An
incentive stock option is an option that meets the requirements of Section 422 of the Code, and a non-qualified stock option is an option
that does not meet those requirements. A SAR is a right to receive upon exercise, in the form of stock, cash or a combination of stock
and cash, the excess of the fair market value of one share of Aspire Common Stock on the exercise date over the exercise price of the
SAR. Restricted stock is an award of Aspire Common Stock subject to restrictions over restricted periods that subject the shares of Aspire
Common Stock to a substantial risk of forfeiture, as defined in Section 83 of the Code. A restricted stock unit or deferred stock unit
is an award that represents a conditional right to receive shares of Aspire Common Stock in the future and that may be made subject to
the same types of restrictions and risk of forfeiture as restricted stock. Unrestricted shares are shares of Aspire Common Stock free
of restrictions other than those imposed under federal or state securities law. Dividend equivalent rights are awards entitling the grantee
to receive cash, shares of Aspire Common Stock, other awards under the 2024 Plan or other property equal in value to dividends or other
periodic payments paid or made with respect to a specified number of shares of Aspire Common Stock. Performance awards are awards made
subject to the achievement of one or more performance goals over a performance period established by the Committee. Other equity-based
awards are awards representing a right or other interest that may be denominated or payable in, valued in whole or in part by reference
to, or otherwise based on or related to stock, other than an option, SAR, restricted stock, restricted stock unit, unrestricted stock,
dividend equivalent right, or a performance award.
The
2024 Plan provides that each award will be evidenced by an award agreement, which may specify terms and conditions of the award that
differ from the terms and conditions that would otherwise apply under the 2024 Plan in the absence of the different terms and conditions
in the award agreement. In the event of any inconsistency between the 2024 Plan and an award agreement, the provisions of the 2024 Plan
will control.
Awards
under the 2024 Plan may be granted alone or in addition to, in tandem with, or in substitution or exchange for any other award under
the 2024 Plan, other awards under another compensatory plan of Aspire or any of its affiliates (or any business entity that has been
a party to a transaction with Aspire or any of Aspire’s affiliates), or other rights to payment from Aspire or any of its affiliates.
Awards granted in addition to or in tandem with other awards may be granted either at the same time or at different times.
The
Committee may permit or require the deferral of any payment pursuant to any award into a deferred compensation arrangement, which may
include provisions for the payment or crediting of interest or dividend equivalent rights, in accordance with rules and procedures established
by the Committee. Awards under the 2024 Plan generally will be granted for no consideration other than past services by the grantee of
the award or, if provided for in the award agreement or in a separate agreement, the grantee’s promise to perform future services
to Aspire or one of its subsidiaries or other affiliates.
78
Forfeiture;
Clawback
Aspire
may reserve the right in an award agreement to cause a forfeiture of the gain realized by a grantee with respect to an award on account
of actions taken by, or failed to be taken by, such grantee in violation or breach of, or in conflict with, any employment agreement,
non-competition agreement, agreement prohibiting solicitation of employees or clients of Aspire or any affiliate, confidentiality obligations
with respect to Aspire or any affiliate, or otherwise in competition with Aspire or any affiliate, to the extent specified in such award
agreement. If the grantee is an employee and is terminated for “Cause” (as defined in the 2024 Plan), the Committee may annul
the grantee’s award as of the date of the grantee’s termination.
In
addition, any award granted pursuant to the 2024 Plan will be subject to mandatory repayment by the grantee to Aspire to the extent (i)
set forth in the 2024 Plan or in an award agreement, or (ii) the grantee is or becomes subject to any clawback policy or compensation
recovery policy or such other similar policy of Aspire or an affiliate, or any applicable laws which impose mandatory recoupment.
Shares
Subject to the 2024 Plan
Subject
to adjustment as described below, the maximum number of shares of Aspire Common Stock reserved for issuance under the 2024 Plan will
be equal to the sum of (a) ten percent (10%) of the shares of Aspire Common Stock issued and outstanding upon the consummation of the
Reverse Recapitalization, plus (b) an annual increase as of the first business day of each calendar year, for a period of not more than ten
(10) years and starting with the 2025 calendar year, in an amount equal to the lesser of (i) a number of shares of Aspire Common Stock
equal to 10% of the total number of shares of Aspire Common Stock outstanding as of the last day of the immediately preceding calendar
year, or (ii) such lesser number of shares of Aspire Common Stock as determined by the Committee. The maximum number of shares of Aspire
Common Stock available for issuance pursuant to incentive stock options granted under the 2024 Plan will be the same as the total number
of shares of Aspire Common Stock reserved for issuance under the 2024 Plan. Shares of Aspire Common Stock issued under the 2024 Plan
may be authorized and unissued shares of Aspire Common Stock, or treasury shares of Aspire Common Stock, or a combination of the foregoing.
Any
shares of Aspire Common Stock covered by an award, or portion of an award, granted under the 2024 Plan that are not purchased or forfeited
or canceled, or expire or otherwise terminate without the issuance of shares of Aspire Common Stock or are settled in cash in lieu of
shares of Aspire Common Stock, will again be available for issuance under the 2024 Plan.
Shares
of Aspire Common Stock subject to an award granted under the 2024 Plan will be counted against the maximum number of shares of Aspire
Common Stock reserved for issuance under the 2024 Plan as one share for every one share subject to such an award. In addition, at least
the target number of shares of Aspire Common Stock issuable under a performance award will be counted against the maximum number of shares
of Aspire Common Stock reserved for issuance under the 2024 Plan as of the grant date, but such number will be adjusted to equal the
actual number of shares of Aspire Common Stock issued upon settlement of the performance award to the extent different from such number
initially counted against the share reserve.
The
number of shares of Aspire Common Stock available for issuance under the 2024 Plan will not be increased by the number of shares of Aspire
Common Stock: (i) tendered or withheld or subject to an award surrendered in connection with the purchase of shares of Aspire Common
Stock upon exercise of an option; (ii) that were not issued upon the net settlement or net exercise of a stock-settled SAR; (iii) deducted
or delivered from payment of an award in connection with Aspire’s tax withholding obligations; or (iv) purchased by Aspire with
proceeds from option exercises.
79
Options
The
2024 Plan authorizes the Committee to grant incentive stock options (under Section 422 of the Code) and options that do not qualify as
incentive stock options. An option granted under the 2024 Plan will be exercisable only to the extent that it is vested. Each option
will become vested and exercisable at such times and under such conditions as the Committee may approve consistent with the terms of
the 2024 Plan. No option may be exercisable more than ten years after the option grant date, or five years after the option grant date
in the case of an incentive stock option granted to a “ten percent stockholder” (as defined in the 2024 Plan); provided that,
to the extent deemed necessary or appropriate by the Committee to reflect differences in local law, tax policy, or custom with respect
to any option granted to a grantee who is a foreign national or is a natural person who is employed outside of the United States, such
option may terminate, and all rights to purchase shares of Aspire Common Stock thereunder may cease, upon the expiration of a period
longer than ten (10) years from the date of grant of such option as the Committee shall determine. The Committee may include in the option
agreement provisions specifying the period during which an option may be exercised following termination of the grantee’s service.
The exercise price of each option will be determined by the Committee, provided that the per share exercise price will be equal to or
greater than 100% of the fair market value of a share of Aspire Common Stock on the grant date (other than as permitted for substitute
awards). If Aspire were to grant incentive stock options to any ten percent stockholder, the per share exercise price will not be less
than 110% of the fair market value of a share of Aspire Common Stock on the grant date.
Incentive
stock options and nonqualified stock options are generally non-transferable, except for transfers by will or the laws of descent and
distribution. The Committee may, in its discretion, determine that a nonqualified stock option may be transferred to family members by
gift or other transfers deemed not to be for value.
Share
Appreciation Rights
The
2024 Plan authorizes the Committee to grant SARs that provide the recipient with the right to receive, upon exercise of the SAR, cash,
Aspire Common Stock, or a combination of the two. The amount that the recipient will receive upon exercise of the SAR generally will
equal the excess of the fair market value of shares of Aspire Common Stock on the date of exercise over the fair market value of shares
of Aspire Common Stock on the grant date. SARs will become exercisable in accordance with terms determined by the Committee. SARs may
be granted in tandem with an option grant or independently from an option grant. The term of a SAR cannot exceed ten (10) years from
the date of grant. The per share exercise price of a SAR will be no less than the fair market value of one share of Aspire Common Stock
on the grant date of such SAR.
SARs
will be nontransferable, except for transfers by will or the laws of descent and distribution. The Committee may determine that all or
part of a SAR may be transferred to certain family members of the grantee by gift or other transfers deemed not to be for value.
Fair
Market Value
For
so long as the Aspire Common Stock remains listed on Nasdaq, the fair market value of the Aspire Common Stock on an award’s grant
date, or on any other date for which fair market value is required to be established under the 2024 Plan, will be the closing price of
Aspire’s Common Stock as reported on Nasdaq on such date. If there is no such reported closing price on such date, the fair market
value of the Aspire Common Stock will be the closing price of the Aspire Common Stock as reported on such market on the next preceding
date on which any sale of Aspire Common Stock will have been reported.
If
the Aspire Common Stock ceases to be listed on Nasdaq and is listed on another established national or regional stock exchange, or traded
on another established securities market, fair market value will similarly be determined by reference to the closing price of the Aspire
Common Stock on the applicable date as reported on such other stock exchange or established securities market.
If
the Aspire Common Stock ceases to be listed on Nasdaq or another established national or regional stock exchange, or traded on another
established securities market, the Committee will determine the fair market value of the Aspire Common Stock by the reasonable application
of a reasonable valuation method in a manner consistent with Section 409A of the Code.
As
of March 23, 2026, the latest practicable date, the closing price per share of Aspire Common
Stock, as reported on Nasdaq was $1.43.
No
Repricing
Except
in connection with a corporate transaction involving Aspire (including, without limitation, any stock dividend, distribution (whether
in the form of cash, shares of common stock, other securities or other property), stock split, extraordinary dividend, recapitalization,
change in control, reorganization, business combination, consolidation, split-up, spin-off, combination, repurchase or exchange of shares
of common stock or other securities or similar transaction), Aspire may not, without obtaining stockholder approval, (a) amend the terms
of outstanding options or SARs to reduce the exercise price of such outstanding options or SARs, (b) cancel outstanding options or SARs
in exchange for, or in substitution of, options or SARs with an exercise price that is less than the exercise price of the original options
or SARs, or (c) cancel outstanding options or SARs with an exercise price above the current price of Aspire Common Stock in exchange
for cash or other securities, in each case, unless such action is (i) subject to and approved by Aspire’s stockholders, or (ii)
would not be deemed to be a repricing under the rules of any stock exchange or securities market on which the Aspire Common Stock is
listed or publicly traded.
80
Restricted
Stock, Restricted Stock Units, and Deferred Stock Units
The
2024 Plan authorizes the Committee to grant restricted stock, restricted stock units, and deferred stock units. Subject to the provisions
of the 2024 Plan, the Committee will determine the terms and conditions of each award of restricted stock, restricted stock units, and
deferred stock units, including the restricted period for all or a portion of the award, the restrictions applicable to the award, and
the purchase price, if any, for the shares of Aspire Common Stock subject to the award. The restrictions, if any, may lapse over a specified
period of time or through the satisfaction of conditions, in installments or otherwise, as the Committee may determine. A grantee of
restricted stock will have all of the rights of a stockholder as to those shares of Aspire Common Stock, including, without limitation,
the right to vote the shares of Aspire Common Stock and receive dividends or distributions on the shares of Aspire Common Stock, except
to the extent limited by the Committee. The Committee may provide in an award agreement evidencing a grant of restricted stock that (a)
cash dividend payments or distributions paid on restricted stock will be reinvested in shares of Aspire Common Stock, which may or may
not be subject to the same vesting conditions and restrictions as applicable to such shares of restricted stock, or (b) any dividend
payments or distributions declared or paid on shares of restricted stock will only be made or paid upon satisfaction of the vesting conditions
and restrictions applicable to such shares of restricted stock. Dividend payments or distributions declared or paid on shares of restricted
stock which vest or are earned based on upon the achievement of performance goals will not vest unless such performance goals for such
shares of restricted stock are achieved, and if such performance goals are not achieved, the grantee of such shares of restricted stock
will promptly forfeit and, to the extent already paid or distributed, repay to Aspire such dividend payments or distributions. Grantees
of restricted stock units and deferred stock units will have no voting or dividend rights or other rights associated with share ownership,
although the Committee may award dividend equivalent rights on such units.
During
the restricted period, if any, when restricted stock, restricted stock units, and deferred stock units are non-transferable or forfeitable,
a grantee is prohibited from selling, transferring, assigning, pledging, exchanging, hypothecating, or otherwise encumbering or disposing
of the grantees’ restricted stock, restricted stock units, and deferred stock units.
Unrestricted
Stock
The
2024 Plan authorizes the Committee to grant unrestricted stock, free of any restrictions such as vesting requirements, in such amounts
and upon such terms as the Committee may determine. Unrestricted stock awards may be granted or sold in respect of past services.
Dividend
Equivalent Rights
The
2024 Plan authorizes the Committee to grant dividend equivalent rights. Dividend equivalent rights may be granted independently or in
connection with the grant of any equity-based award, except that no dividend equivalent right may be granted in connection with, or related
to an option or SAR. Dividend equivalent rights may be paid currently (with or without being subject to forfeiture or a repayment obligation)
or may be deemed to be reinvested in additional shares of Aspire Common Stock or awards which may thereafter accrue additional dividend
equivalent rights (with or without being subject to forfeiture or a repayment obligation) and may be payable in cash, shares of Aspire
Common Stock, or a combination of the two. Dividend equivalent rights granted as a component of another award may (a) provide that such
dividend equivalent right will be settled upon exercise, settlement, or payment of, or lase of restriction on, such other award and that
such dividend equivalent will expire or be forfeited or annulled under the same conditions as such award or (b) contain terms and conditions
which are different from the terms and conditions of such other award, provided that dividend equivalent rights credited pursuant to
a dividend equivalent right granted as a component of another award which vests or is earned based on the achievement of performance
goals will not vest unless such performance goals for such underlying award are achieved, and if such performance goals are not achieved,
the grantee of such dividend equivalent right will promptly forfeit and, to the extent already paid or distributed, repay to Aspire payments
or distributions made in connection with such dividend equivalent rights.
81
Performance
Awards
The
2024 Plan authorizes the Committee to grant performance awards. The Committee will determine the applicable performance period, the performance
goals, and such other conditions that apply to the performance award. Any performance measures may be used to measure the performance
of Aspire and its subsidiaries and other affiliates as a whole or any business unit of Aspire, its subsidiaries, and/or its affiliates
or any combination thereof, as the Committee may deem appropriate, or any performance measures as compared to the performance of a group
of comparable companies, or published or special index that the Committee deems appropriate. Performance goals may relate to Aspire’s
financial performance or the financial performance of Aspire’s operating units, the grantee’s performance, or such other
criteria determined by the Committee. If the performance goals are met, performance awards will be paid in cash, shares of Aspire Common
Stock, other awards, or a combination thereof.
Other
Equity-Based Awards
The
2024 Plan authorizes the Committee to grant other types of stock-based awards under the 2024 Plan. The terms and conditions that apply
to other equity-based awards are determined by the Committee.
Forms
of Payment
The
exercise price for any option or the purchase price (if any) for restricted stock, vested restricted stock units, and/or vested deferred
stock units is generally payable (i) in cash or in cash equivalents acceptable to Aspire, (ii) to the extent the award agreement provides,
by the tender (or attestation of ownership) of shares of Aspire Common Stock having a fair market value on the date of tender (or attestation)
equal to the exercise price or purchase price, (iii) to the extent permitted by law and to the extent permitted by the award agreement,
through a broker-assisted cashless exercise, or (iv) to the extent the award agreement provides and/or unless otherwise specified in
an award agreement, any other form permissible by applicable law, including net exercise or net settlement and service rendered to Aspire
or Aspire’s affiliates.
Change
in Capitalization
The
Committee may adjust the terms of outstanding awards under the 2024 Plan to preserve the proportionate interests of the holders in such
awards on account of any recapitalization, reclassification, share split, reverse share split, spin-off, combination of shares, exchange
of shares, share dividend or other distribution payable in capital shares, or other increase or decrease in such shares effected without
receipt of consideration by Aspire. The adjustments will include proportionate adjustments to (i) the number and kind of shares subject
to outstanding awards and (ii) the per share exercise price of outstanding options or SARs.
Transaction
not Constituting a Change in Control
If
Aspire is the surviving entity in any reorganization, business combination, or consolidation of Aspire with one or more other entities
which does not constitute a “change in control” (as defined in the 2024 Plan), any awards will be adjusted to pertain to
and apply to the securities to which a holder of the number of shares of Aspire Common Stock subject to such award would have been entitled
immediately after such transaction, with a corresponding proportionate adjustment to the per share price of options and SARs so that
the aggregate price per share of each option or SAR thereafter is the same as the aggregate price per share of each option or SAR subject
to the option or SAR immediately prior to such transaction. Further, in the event of any such transaction, performance awards (and the
related performance measures if deemed appropriate by the Committee) will be adjusted to apply to the securities that a holder of the
number of Aspire Common Stock subject to such performance awards would have been entitled to receive following such transaction.
82
Effect
of a Change in Control in which Awards are not Assumed
Except
as otherwise provided in the applicable award agreement, in another agreement with the grantee, or as otherwise set forth in writing,
upon the occurrence of a change in control in which outstanding awards are not being assumed or continued, the following provisions will
apply to such awards, to the extent not assumed or continued:
●
Immediately
prior to the occurrence of such change in control, in each case with the exception of performance awards, all outstanding shares
of restricted stock and all restricted stock units, deferred stock units, and dividend equivalent rights will be deemed to have vested,
and all shares of Aspire Common Stock and/or cash subject to such awards will be delivered; and either or both of the following two
actions will be taken:
○
At
least fifteen (15) days prior to the scheduled consummation of such change in control, all options and SARs outstanding will become
immediately exercisable and will remain exercisable for a period of fifteen (15) days. Any exercise of an option or SAR during this
fifteen (15) day period will be conditioned on the consummation of the applicable change in control and will be effective only immediately
before the consummation thereof, and upon consummation of such change in control, the 2024 Plan and all outstanding but unexercised
options and SARs will terminate, with or without consideration as determined by the Committee in its sole discretion; and/or
○
The
Committee may elect, in its sole discretion, to cancel any outstanding awards of options, SARs, restricted stock, restricted stock
units, deferred stock units, and/or dividend equivalent rights and pay or deliver, or cause to be paid or delivered, to the holder
thereof an amount in cash or capital stock having a value (as determined by the Committee acting in good faith), in the case of restricted
stock, restricted stock units, deferred stock units, and dividend equivalent rights (for shares of Aspire Common Stock subject thereto),
equal to the formula or fixed price per share paid to holders of shares of Aspire Common Stock pursuant to such change in control
and, in the case of options or SARs, equal to the product of the number of shares of Aspire Common Stock such subject to such options
or SARs multiplied by the amount, if any, which (i) the formula or fixed price per share paid to holders of shares of Aspire Common
Stock pursuant to such change in control exceeds (ii) the option price or SAR price applicable to such options or SARs.
●
For
performance awards, if less than half of the performance period has lapsed, such awards will be treated as though the target performance
thereunder has been achieved. If at least half of the performance period has lapsed, such performance awards will be earned, as of
immediately prior to but contingent on the occurrence of such change in control, based on the greater of (i) deemed achievement of
target performance or (ii) determination of actual performance as of a date reasonably proximate to the date of consummation of the
change in control as determined by the Committee, in its sole discretion.
●
Other
Equity-Based Awards will be governed by the terms of the applicable award agreement.
Effect
of a Change in Control in which Awards are Assumed
Except
as otherwise provided in the applicable award agreement, in another agreement with the grantee, or as otherwise set forth in writing,
upon the occurrence of a change in control in which outstanding awards are being assumed or continued, the following provisions will
apply to such awards, to the extent not assumed or continued: The 2024 Plan and the options, SARs, restricted stock, restricted stock
units, deferred stock units, dividend equivalent rights, and other equity-based equity awards granted under the 2024 Plan will continue
in the manner and under the terms so provided in the event of any change in control to the extent that provision is made in writing in
connection with such change in control for the assumption or continuation of such awards, or for the substitution for such awards of
new options, SARs, restricted stock, restricted stock units, deferred stock units, dividend equivalent rights, and other equity-based
awards relating to the capital stock of a successor entity, or a parent or subsidiary thereof, with appropriate adjustment as to the
number of shares of Aspire Common Stock and exercise price of options and SARs.
In
general, a “change in control” means:
●
a
transaction or series of related transactions whereby a person or group (with certain exceptions) becomes the beneficial owner of
50% or more of the total voting power of Aspire’s voting stock on a fully diluted basis;
●
individuals
who, as of the Effective Date, constitute the Aspire Board (together with any new directors whose election was approved by at least
a majority of the members of the Aspire Board then in office), cease to constitute a majority of the members of the Aspire Board
then in office;
●
a
business combination or consolidation of Aspire, other than any such transaction in which the holders of Aspire’s voting stock
immediately prior to the transaction own directly or indirectly at least a majority of the voting power of the surviving entity immediately
after the transaction;
●
a
sale of substantially all of Aspire’s assets to another person or entity; or
●
the
consummation of a plan or proposal for the dissolution or liquidation of Aspire.
Notwithstanding
the foregoing, the transactions contemplated by the Reverse Recapitalization Agreement shall not, individually or collectively,
constitute a change in control.
83
Item
13. Certain Relationships and Related Transactions, and Director Independence.
On
February 16, 2021, our Original Sponsor paid an aggregate purchase price of $25,000, or approximately $0.0029 per share, to subscribe
for an aggregate of 8,625,000 Class B ordinary shares, par value $0.0001. Prior to the initial investment in the company of $25,000 by
our Original Sponsor, our company had no assets, tangible or intangible. The per share price of the founder shares was determined by
dividing the amount contributed to our company by the number of founder shares issued. On February 11, 2022, we effected a 1.11111111-for-1.0
share dividend of our ordinary shares, such that our Original Sponsor owned an aggregate of 7,187,500 founder shares, for a resulting
purchase price of approximately resulting in a purchase price of approximately $0.0035 per share. As a result of the underwriters’
election to fully exercise their over-allotment option, none of the 937,500 founder shares that were subject to forfeiture by our Original
Sponsor were forfeited.
Our
Original Sponsor purchased an aggregate of 244,083 private placement warrants, after giving effects to the 1-for-40 reverse stock split, at a purchase price of $1.50 per warrant, for an aggregate
purchase price of $14,645,000, in a private placement that occurred simultaneously with the closing of our initial public offering. The
placement warrants may not, subject to certain limited exceptions, be transferred, assigned or sold by the holder until 30 days after
the completion of our initial business combination.
If
any of our officers or directors becomes aware of a business combination opportunity that falls within the line of business of any entity
to which he or she has then-current fiduciary or contractual obligations, then, subject to his or her fiduciary duties under Cayman Islands
law, he or she will honor his or her fiduciary or contractual obligations to present such opportunity to such entity. Our officers and
directors currently have certain relevant fiduciary duties or contractual obligations that may take priority over their duties to us.
PowerUp’s
Sponsor, officers and directors, or any of their respective affiliates, will be reimbursed for any bona-fide, documented out-of-pocket
expenses incurred in connection with activities on our behalf such as identifying potential target businesses and performing due diligence
on suitable business combinations. Our audit committee will review on a quarterly basis all payments that were made by us to our Sponsor,
officers and directors, or any of their respective affiliates and will determine which expenses and the amount of expenses that will
be reimbursed. There is no cap or ceiling on the reimbursement of out-of-pocket expenses incurred by such persons in connection with
activities on our behalf.
PowerUp’s
Original Sponsor loaned us up to $300,000 to be used for a portion of the expenses of our initial public offering. These loans were non-interest
bearing, unsecured and were due at the earlier of June 30, 2022 and the closing of our initial public offering, which occurred on February
23, 2022. The loan was repaid upon the closing of our initial public offering out of the portion of the proceeds from our initial public
offering and the sale of placement warrants that were allocated for the payment of offering expenses (other than underwriting discounts
and commissions) and were not held in the trust account.
In
addition, PowerUp’s Original Sponsor, Sponsor, or their affiliates may, but are not obligated to, loan us additional funds as may
be required. If we complete an initial business combination, we may repay such loaned amounts out of the proceeds of the trust account
released to us. In the event that the initial business combination does not close, we may use a portion of the working capital held outside
the trust account to repay such loaned amounts but no proceeds from our trust account would be used for such repayment. Up to $1,500,000
of such loans made available by our Original Sponsor, Sponsor, or their affiliates may be convertible into warrants at a price of $1.50
per warrant at the option of the lender. The warrants would be identical to the placement warrants, including as to exercise price, exercisability
and exercise period. Except for the foregoing, the terms of such additional loans, if any, have not been determined and no written agreements
exist with respect to such loans. We do not expect to seek loans from parties other than our Original Sponsor, Sponsor, or their affiliates
as we do not believe third parties will be willing to loan such funds and provide a waiver against any and all rights to seek access
to funds in our trust account.
After
our initial business combination, members of our management team who remain with us may be paid consulting, management or other fees
from the combined company. All of these fees will be described, to the extent then known, in the tender offer or proxy solicitation materials,
as applicable, furnished to our shareholders. It is unlikely the amount of such compensation will be known at the time of distribution
of such tender offer materials or at the time of a general meeting held to consider our initial business combination, as applicable,
as it will be up to the directors of the post-transaction business to determine officer and director compensation.
We
have entered into a registration rights agreement with respect to the founder shares, placement warrants (and the Class A ordinary shares
issuable upon their exercise), and warrants (and the Class A ordinary shares issuable upon their exercise) issued upon conversion of
working capital loans (if any), which was filed as an exhibit to the Registration Statement.
We
have entered into indemnity agreements with each of our officers and directors, a form of which has been filed as an exhibit to our Registration
Statement. These agreements require us to indemnify these individuals and entity to the fullest extent permitted under applicable Cayman
Islands law and to hold harmless, exonerate and advance expenses incurred as a result of any proceeding against them as to which they
could be indemnified.
84
Sponsor
Share Conversion
On
May 18, 2023, following the extraordinary general meeting, shareholders holding all of the issued and outstanding Class B ordinary shares
elected to convert their Class B ordinary shares into Class A ordinary shares on a one-for-one basis. As a result, 7,187,500 of our Class
B ordinary shares were cancelled and 7,187,500 of our Class A ordinary shares were issued to such converting Class B shareholders. The
converting Class B shareholders agreed that all of the terms and conditions applicable to the Class B ordinary shares set forth in the
Letter Agreement, shall continue to apply to the Class A ordinary shares that the Class B ordinary shares converted into, including the
voting agreement, transfer restrictions and waiver of any right, title, interest or claim of any kind to the Trust Account or any monies
or other assets held therein.
Sponsor
Purchase Agreement
On
July 14, 2023, we entered into the Sponsor Purchase Agreement with the Original Sponsor and the Sponsor, pursuant to which the Sponsor
agreed to purchase from the Original Sponsor 4,317,500 of our Class A ordinary shares and 6,834,333 private placement warrants, each
exercisable for one Class A Ordinary Share for an aggregate purchase price of $1.00, payable at the time we complete an initial business
combination. In addition to the payment of the Sponsor Purchase Price, the Sponsor also assumed the responsibilities and obligations
of the Original Sponsor related to the Company. On August 18, 2023, the parties to the Sponsor Purchase Agreement closed the transactions
contemplated thereby.
Business
Combination Agreement
On
December 26, 2023, we entered into the Merger Agreement with Merger Sub, the Sponsor, Visiox, and Ryan Bleeks, in the capacity as the
seller representative. Pursuant to the Merger Agreement, among other things, the Company will complete the Domestication and the parties
will effect the merger of Merger Sub with and into Visiox, with Visiox continuing as the surviving entity, as a result of which all of
the issued and outstanding capital stock of Visiox shall be exchanged for shares of common stock, par value $0.0001 per share, of the
Company subject to the conditions set forth in the Merger Agreement, with Visiox surviving the Share Exchange as a wholly-owned subsidiary
of the Company.
Related
Party Loans
Loan
and transfer agreements
In
order to finance transaction costs in connection with a business combination, the New Sponsor or an affiliate of the New Sponsor, or
certain affiliates of PowerUp loaned monies for working capital purposes (“Working Capital Loans”). If the Company completes
a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company.
Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a business combination
does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds
held in the Trust Account would be used to repay the Working Capital Loans. The Working Capital Loans would either be repaid upon consummation
of a Business Combination, without interest, or, at the lender’s discretion, up to $1.5 million of such Working Capital Loans may
be convertible into warrants of the post business combination entity at a price of $1.50 per warrant. The warrants would be identical
to the Private Placement Warrants.
On
December 21, 2023, the Company entered into a Loan and Transfer Agreement between the Company, the Sponsor, and SSVK Associates, LLC
(“SSVK”), pursuant to which SSVK loaned an aggregate of $250,000 to the Sponsor, and, in turn, the Sponsor loaned $250,000
to the Company.
On
January 9, 2024, the Company entered into a Loan and Transfer Agreement between the Company, the Sponsor, and Apogee Pharma Inc. (“Apogee”),
pursuant to which Apogee loaned an aggregate of $50,000 to the Sponsor, and, in turn, the Sponsor loaned $50,000 to the Company.
On
January 10, 2024, the Company entered into a Loan and Transfer Agreement between the Company, the Sponsor, and Jinal Sheth as lender,
pursuant to which the lender loaned an aggregate of $150,000 to the Sponsor and the Sponsor loaned $150,000 to the Company.
85
Subscription
Agreements
On
March 5, 2024, the Company entered into Subscription Agreements with four investors agreed to contribute to the Sponsor an aggregate
of $1,000,00 to support the Company’s de-SPAC transaction. The Company has certain obligations under Subscription Agreements, including
to issue shares of its Class A ordinary shares to the investors in connection with the de-SPAC transaction and to pay or cause to be
repaid the contributions of the investors.
On
May 9, 2024, PowerUp entered into four separate Subscription Agreements (each, a “Second Subscription Agreement”) with the
New Sponsor, the Affiliate, and four separate Investors, whereby, the Investors collectively contributed to the New Sponsor a total of
$500,000 (the “Second Contribution”) and, in turn, the New Sponsor loaned $500,000 to PowerUp (the “May Loan”).
In
connection with its efforts to consummate the business combination, on December 18, 2024, and effective December 13, 2024, the Company
entered into (i) a subscription agreement (the “Blackstone Subscription Agreement”), (ii) a promissory note (the “Blackstone
Note”), and (iii) a registration rights agreement (the “RRA”) with Blackstone Capital Advisors, Inc. (“Blackstone”),
an entity controlled by Aspire’s former Director of Investor Relations, Lance Friedman (all transactions contemplated by such agreements,
collectively, the “Blackstone Transaction”). Pursuant to the terms of the Blackstone Transaction, Blackstone may loan up
to an aggregate principal amount of $500,000 to the Company, with an original issue discount of twenty percent (20%). As of the date
of this Current Report on Form 10-K, the aggregate principal amount loaned equals $264,142.05. The maturity date of the Blackstone Note
is the earlier of (i) June 1, 2025 or (ii) the date that the Company receives gross proceeds of at least $5,000,000 in an offering of
its debt or equity securities. The principal amount of the Blackstone Note bears interest at a rate per annum of ten percent (10%). Interest
will be due and payable on the maturity date. Additionally, the Company will pay Blackstone an exit fee equal to ten percent (10%) of
the principal amount and accrued interest on the maturity date. Upon the closing of the Reverse Recapitalization, the Sponsor will transfer
three Class A ordinary shares of PowerUp to Blackstone for each dollar loaned under the Blackstone Transaction (the “Commitment
Shares”). Pursuant to the RRA, the Company has agreed to register the Commitment Shares with the SEC in any registration statement
filed by the Company in connection with a Qualified Offering (as defined in the Blackstone Subscription Agreement), if any.
PowerUp
accounted for the First Subscription Agreements and Second Subscription Agreements under ASC 480 and ASC 815 and concluded that bifurcation of a single derivative that comprises
all of the fair value of the conversion feature(s) (i.e., derivative instrument(s)) is not necessary under ASC 815-15-25-7 through 25-10.
As a result, all debt proceeds received from Lender have been recorded using the relative fair value method of accounting under ASC 470. Pursuant to ASC 470, the Company recorded the fair value of the subscription liability on the consolidated balance
sheets using the relative fair value method. The initial fair value of the subscription liability at issuance was estimated using a Black
Scholes and Probability Weighted Expected Return Model. At the close of the Reverse Recapitalization, 1,750,000 of commitment fee shares
owing to the Investors under these agreements were transferred by affiliates to the Investors.
On
February 17, 2025, the Company assumed $1,500,000 of debt under the First Subscription and Second Subscription Agreements. All of the
debt was converted in January 2026.
Due
to affiliate
On
February 17, 2025, the Company assumed $353,679 of liabilities due to the sponsor of PowerUp and related to administrative services fees
and a residual balance due from IPO proceeds. As of August 17, 2025, a balance of $353,679 is outstanding as due to related party. The
balance is due on demand.
Promissory
Note Fee - related party
On
October 2, 2024, PowerUp entered into a Promissory Note Fee Agreement with Sponsor (the “Promissory Note Fee Agreement”).
Pursuant to the Promissory Note Fee Agreement, PowerUp and Sponsor agreed that Sponsor took a significant risk on behalf of the Company
by entering into the Visiox Promissory Note in exchange for payment of the Original Promissory Note Fee, and that Sponsor should be compensated
for that risk despite the termination of the right to receive the Original Promissory Note Fee as a result of the termination of the
Visiox BCA. As consideration for the foregoing, the Company agreed to pay Sponsor a modified promissory note fee of $1,000,000 (the “Modified
Promissory Note Fee”) upon the successful closing of a business combination. As of the date hereof, the Modified Promissory Note
Fee is still outstanding.
Notes
payable - related party
During
the years ended 2024 and 2023, Aspire Biopharma, Inc incurred expenses and costs related to officer and director compensation, rental
of office space, reimbursable expenses paid by affiliates and non-interest bearing working capital loans. In 2024, Aspire Biopharma,
Inc issued three notes payable to formalize these advances. As of December 31, 2025 the total balance of $885,563 is repayable under
these agreements.
86
Related
Party Policy
In
connection with the consummation of the initial public offering, we adopted a code of ethics requiring us to avoid, wherever possible,
all conflicts of interest, except under guidelines or resolutions approved by our board of directors (or the appropriate committee of
our board) or as disclosed in our public filings with the SEC. Under our code of ethics, conflict of interest situations will include
any financial transaction, arrangement or relationship (including any indebtedness or guarantee of indebtedness) involving the company.
A form of the code of ethics was filed as an exhibit to the Registration Statement and incorporated by reference as an exhibit to this
Report.
Item
14. Principal Accountant Fees and Services.
The
following is a summary of fees paid or to be paid to Bush & Associates CPA, LLC (“Bush”) and Turner, Stone and Company
LLP (Turner) for services rendered.
Audit
Fees. During the year ended December 31, 2025, fees for our previous independent registered public accounting firm Bush were approximately
$101,113 for the services Bush performed in connection with the audit of our December 31, 2024 financial statement included in this Annual
Report on Form 10K.
During
the year ended December 31, 2025, fees for our current independent registered public accounting firm Turner were approximately $60,250
for the services Turner performed in connection with the audit of our December 31, 2025 financial statement included in this Annual Report
on Form 10K.
Audit-Related
Fees. During the year ended December 31, 2025, our previous and current independent registered public accounting firm did not render
services in connection with any audit-related services.
During
the year ended December 31, 2024, our previous and current independent registered public accounting firm did not render services in connection
with any audit-related services.
Tax
Fees . During the year ended December 31, 2025 and 2024, our previous and current independent registered public accounting firm did
not render services to us for tax compliance, tax advice and tax planning.
During
the year ended December 31, 2025 and 2024, our previous and current independent registered public accounting firm did not render services
to us for tax compliance, tax advice and tax planning.
All
Other Fees . During the year ended December 31, 2025 and 2024, there were no fees billed for products and services provided by Bush
or Turner other than those set forth above.
87
PART
IV
Item
15. Exhibits, Financial Statements and Financial Statement Schedules.
(a)
The
following are filed with this report:
(1)
Financial
Statements
INDEX
TO FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (Turner Stone & Company, LLP PCAOB ID #76; Bush & Associates CPA LLC PCAOB ID #6797)
F-2
Consolidated Balance Sheets
F-4
Consolidated Statements of Operations
F-5
Consolidated Statements of Changes in Shareholders’ Deficit
F-6
Consolidated Statements of Cash Flows
F-7
Notes to Consolidated Financial Statements
F-8
(2)
Financial
Statements Schedule
All
financial statement schedules are omitted because they are not applicable or the amounts are immaterial and not required, or the required
information is presented in the financial statements and notes thereto beginning on page F-1 of this Report.
(3)
Exhibits
We
hereby file as part of this report the exhibits listed in the attached Exhibit Index.
Item
16. Form 10-K Summary.
Not
applicable.
88
EXHIBIT
INDEX
Exhibit
Number
Description
2.1
Agreement
and Plan of Merger, dated August 26, 2024, by and among PowerUp Acquisition Corp., PowerUp Merger Sub II, Inc., SRIRAMA Associates,
LLC, Stephen Quesenberry, and Aspire Biopharma, Inc. (incorporated by reference from Exhibit 2.1 to the Form 8-K filed by PowerUp
Acquisition Corp. on August 30, 2024).
2.2
Amendment
Agreement, dated September 5, 2024, by and among PowerUp Acquisition Corp., PowerUp Merger Sub II, Inc., SRIRAMA Associates, LLC,
Stephen Quesenberry, and Aspire Biopharma, Inc. (incorporated by reference from Exhibit 2.1 to the Form 8-K filed by PowerUp Acquisition
Corp. on September 6, 2024).
2.3
Second
Amendment Agreement, dated October 9, 2024, by and among PowerUp Acquisition Corp., PowerUp Merger Sub II, Inc., SRIRAMA Associates,
LLC, Stephen Quesenberry, and Aspire Biopharma, Inc. (incorporated by reference from Exhibit 2.1 to the Form 8-K filed by PowerUp
Acquisition Corp. on October 10, 2024).
3.1
Amended
and Restated Certificate of Incorporation of Aspire Biopharma Holdings, Inc. (incorporated by reference from Exhibit 3.1 to the Form
8-K filed by Aspire Biopharma Holdings, Inc. on February 21, 2025).
3.2
Bylaws
of Aspire Biopharma Holdings, Inc. (incorporated by reference from Exhibit 3.2 to the Form 8-K filed by Aspire Biopharma Holdings,
Inc. on February 21, 2025).
4.1
Warrant
Agreement, dated February 17, 2022, by and between the Company and American Stock Transfer & Trust Company, LLC, as warrant agent
(incorporated by reference from Exhibit 4.1 to the Form 8-K filed by the Company on February 23, 2022).
10.1
Letter
Agreement, dated February 17, 2022, by and among the Company, its officers, its directors and PowerUp Sponsor LLC (incorporated by
reference from Exhibit 10.1 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.2
Investment
Management Trust Agreement, dated February 17, 2022, by and between the Company and American Stock Transfer & Trust Company,
as trustee (incorporated by reference from Exhibit 10.2 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.3
Private
Placement Warrants Purchase Agreement, dated February 17, 2022, by and between the Company and PowerUp Sponsor LLC (incorporated
by reference from Exhibit 10.4 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.4
Registration
Rights Agreement, dated as of February 17, 2022, by and between the Company and certain security holders (incorporated by reference
from Exhibit 10.3 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.5
Form
of Indemnity Agreement, dated as of February 17, 2022, by and between the Company and each of the directors and officers of the Company
(incorporated by reference from Exhibit 10.6 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.6
Amended
and Restated Promissory Note, dated as of January 14, 2022, issued to PowerUp Sponsor LLC (incorporated by reference from Exhibit
10.1 to the Form S-1 filed by PowerUp Acquisition Corp. on February 14, 2022).
10.7
Securities
Subscription Agreement, dated as of February 16, 2021, by and between the Company and PowerUp Sponsor LLC (incorporated by reference
from Exhibit 10.5 to the Form S-1 filed by PowerUp Acquisition Corp. on February 14, 2022).
10.8
Administrative
Services Agreement, dated February 17, 2022, by and between the Company and PowerUp Sponsor LLC (incorporated by reference from Exhibit
10.5 to the Form 8-K filed by PowerUp Acquisition Corp. on February 23, 2022).
10.9
Form
of Non-Redemption Agreement (incorporated by reference from Exhibit 10.1 to the Current Report on Form 8-K filed by PowerUp Acquisition
Corp. on May 1, 2023).
10.10
Purchase
Agreement, dated July 14, 2023, by and among SRIRAMA Associates, LLC, PowerUp Acquisition Corp., and PowerUp Sponsor LLC (incorporated
by reference from Exhibit 10.1 to the Form 8-K filed by PowerUp Acquisition Corp. on July 19, 2023).
10.11
Loan
and Transfer Agreement, dated December 21, 2023, by and among PowerUp Acquisition Corp., SRIRAMA Associates, LLC, and SSVK Associates,
LLC (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by PowerUp Acquisition Corp. on December 28, 2023).
89
10.12
Loan
and Transfer Agreement, dated January 9, 2024, by and among PowerUp Acquisition Corp., SRIRAMA Associates, LLC, and Apogee Pharma
Inc. (incorporated by reference from Exhibit 10.11 to the Form 10-K filed by PowerUp Acquisition Corp. on March 11, 2024).
10.13
Loan
and Transfer Agreement, dated January 10, 2024, by and among PowerUp Acquisition Corp., SRIRAMA Associates, LLC, and Jinal Sheth
(incorporated by reference from Exhibit 10.13 to the Form S-4 filed by PowerUp Acquisition Corp. on September 6, 2024).
10.14
Form
of Subscription Agreement dated March 5, 2024, by and among PowerUp Acquisition Corp., SRIRAMA Associates, LLC, VKSS Capital, LLC,
Visiox Pharmaceuticals, Inc., and Investor (incorporated by reference from Exhibit 10.12 to the Form 10-K filed by PowerUp Acquisition
Corp. on March 11, 2024).
10.15
Form
of Subscription Agreement dated May 9, 2024, by and among PowerUp Acquisition Corp., SRIRAMA Associates, LLC, VKSS Capital, LLC,
and Investor (incorporated by reference from Exhibit 10.16 to the Form S-4/A filed by PowerUp Acquisition Corp. on May 14, 2024).
10.16
Form
of Non-Redemption Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by PowerUp Acquisition Corp. on May
22, 2024).
10.17
Promissory
Note Fee Agreement by and among SRIRAMA Associates, LLC and PowerUp Acquisition Corp. dated October 2, 2024 (incorporated by reference
from Exhibit 2.1 to the Form 8-K filed by PowerUp Acquisition Corp. on October 4, 2024).
10.18
Subscription
Agreement, dated December 13, 2024, by and among PowerUp Acquisition Corp. and Blackstone Capital Advisors, Inc. (incorporated by
reference from Exhibit 10.1 to the Form 8-K filed by PowerUp Acquisition Corp. on December 26, 2024).
10.19
Promissory
Note, dated December 13, 2024, by and among PowerUp Acquisition Corp. and Blackstone Capital Advisors, Inc. (incorporated by reference
from Exhibit 10.2 to the Form 8-K filed by PowerUp Acquisition Corp. on December 26, 2024).
10.20
Registration
Rights Agreement, dated December 13, 2024, by and among PowerUp Acquisition Corp. and Blackstone Capital Advisors, Inc. (incorporated
by reference from Exhibit 10.3 to the Form 8-K filed by PowerUp Acquisition Corp. on December 26, 2024).
10.21
Asset
Purchase Agreement dated March 2022, by and among Aspire BioPharma, Inc. and Instaprin Pharmaceuticals Incorporated (incorporated
by reference from Exhibit 10.17 to the Form S-4 filed by PowerUp Acquisition Corp. on September 6, 2024).
10.22
Pharmaceutical
Development Agreement dated June 26, 2022, by and among Aspire BioPharma, Inc. and Glatt Air Techniques Inc. (incorporated by reference
from Exhibit 10.18 to the Form S-4 filed by PowerUp Acquisition Corp. on September 6, 2024),
10.23
Certificate
of Designation of Aspire Biopharma, Inc. (incorporated by reference from Exhibit 10.19 to the Form S-4 filed by PowerUp Acquisition
Corp. on September 6, 2024).
10.24
Subscription
Agreement dated August 26, 2024, by and among Aspire BioPharma, Inc. and Blackstone Capital Advisors, Inc. (incorporated by reference
from Exhibit 10.20 to the Form S-4 filed by PowerUp Acquisition Corp. on September 6, 2024).
10.25
Subscription
Agreement dated August 26, 2024, by and among Aspire BioPharma, Inc. and Kitts Group, LLC (incorporated by reference from Exhibit
10.21 to the Form S-4 filed by PowerUp Acquisition Corp. on September 6, 2024).
10.26
Form
of Executive Employment Agreement between New Aspire and Kraig Higginson (incorporated by reference from Exhibit 10.11 to the Form
8-K filed by the Company on February 21, 2025).
10.27
Form
of Executive Employment Agreement between New Aspire and Ernest Scheidemann (incorporated by reference from Exhibit 10.12 to the
Form 8-K filed by the Company on February 21, 2025)
10.28
Form
of Securities Purchase Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by the Company on February 21,
2025).
10.29
Form
of Leak Out Agreement (incorporated by reference from Exhibit 10.2 to the Form 8-K filed by Aspire Biopharma Holdings, Inc. on February
20, 2025)
10.30
Form
of Security Agreement (incorporated by reference from Exhibit 10.3 to the Form 8-K filed by the Company on February 21, 2025).
10.31
Form
of Guarantee (incorporated by reference from Exhibit 10.4 to the Form 8-K filed by the Company on February 21, 2025).
10.32
Form
of Registration Rights Agreement (incorporated by reference from Exhibit 10.5 to the Form 8-K filed by the Company on February 21,
2025).
10.33
Form
of Amendment Agreement (incorporated by reference from Exhibit 10.8 to the Form 8-K filed by the Company on February 21, 2025).
90
10.34
Form
of Lock-Up Agreement (incorporated by reference from Exhibit 10.9 to the Form 8-K filed by the Company on February 21, 2025).
10.35
Form
of Non-Compete (incorporated by reference from Exhibit 10.10 to the Form 8-K filed by the Company on February 21, 2025).
10.36
Form
of Executive Employment Agreement between New Aspire and Kraig Higginson (incorporated by reference from Exhibit 10.11 to the Form
8-K filed by the Company on February 21, 2025).
10.37
Form
of Executive Employment Agreement between New Aspire and Ernest Scheidemann (incorporated by reference from Exhibit 10.12 to the
Form 8-K filed by the Company on February 21, 2025).
10.38
2024
Omnibus Incentive Plan (incorporated by reference from Exhibit 10.37 to the Form 8-K filed by the Company on February 21, 2025).
10.40
ELOC Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by Aspire Biopharma Holdings, Inc., on February 20, 2025).
10.41
ELOC Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by Aspire Biopharma Holdings, Inc., on November 14, 2025).
10.42
Form of Debenture (incorporated by reference from Exhibit 10.40 to the Form 8-K filed by the Company on February 21, 2025).
10.43
Form of Settlement Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by the Company on April 30, 2025).
10.44
Form of Securities Purchase Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by the Company on August 22, 2025).
10.45
Form of Convertible Promissory Note (incorporated by reference from Exhibit 10.2 to the Form 8-K filed by the Company on August 22, 2025).
10.46
Form of Purchase Agreement (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by the Company on November 14, 2025).
10.47
Form of Securities Purchase Agreement, dated February 6, 2026, by and among Aspire Biopharma Holdings, Inc. and the purchasers named herein (incorporated by reference from Exhibit 10.1 to the Form 8-K filed by the Company on February 12, 2026).
10.48
Form of Registration Rights Agreement, dated February 6, 2026, by and among Aspire Biopharma Holdings, Inc. and the purchasers named herein (incorporated by reference from Exhibit 10.2 to the Form 8-K filed by the Company on February 12, 2026).
14.1
Code
of Ethics (incorporated by reference from Exhibit 14.1 to the Form 10-K filed by the Company on March 11, 2024).
19.1
Insider
Trading Policy of the Company (incorporated by reference from Exhibit 19.1 to the Form 10-K filed by PowerUp Acquisition Corp. on
March 11, 2024).
21.1
List
of Subsidiaries of the Company. (incorporated by reference from Exhibit 21.1 to the Form 8-K filed by the Company on February 21,
2025).
23.1*
Consent of Bush & Associates CPA LLC, former independent registered public accounting firm for Aspire Biopharma Holdings, Inc.
31.1*
Certification of the Principal Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2 *
Certification of the Principal Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1 *
Certification of the Principal Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2 *
Certification of the Principal Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
99.7
Clawback
Policy (incorporated by reference from Exhibit 97.1 to the Form 10-K filed by the Company on March 11, 2024).
101.INS
Inline
XBRL Instance Document*
101.SCH
Inline
XBRL Taxonomy Extension Schema*
101.CAL
Inline
XBRL Taxonomy Calculation Linkbase*
101.LAB
Inline
XBRL Taxonomy Label Linkbase*
101.PRE
Inline
XBRL Definition Linkbase Document*
101.DEF
Inline
XBRL Definition Linkbase Document*
*
Filed herewith.
91
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.
Aspire
Holdings Corp .
Date:
April 8, 2026
By:
/s/
Kraig T. Higginson
Name:
Kraig
T. Higginson
Title:
Chief
Executive Officer and Chairman
Pursuant
to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
Signature
Name
Title
Date
/s/
Kraig T. Higginson
Kraig T. Higginson
Chief
Executive Officer and Chairman
(Principal
Executive Officer)
April 8, 2026
/s/
Ernest J Scheidemann
Ernest
J. Scheidemann
Chief
Financial Officer
(Principal
Financial Officer and Principal
Accounting
Officer)
April 8, 2026
/s/
Howard Doss
Howard
Doss
Director
April 8, 2026
/s/
Edward Kimball
Edward
J. Kimball
Director
April 8, 2026
/s/
Philip Balatsos
Philip
Balatsos
Director
April 8, 2026
92
ASPIRE
BIOPHARMA HOLDINGS, INC.
INDEX
TO FINANCIAL STATEMENTS
Page
Financial Statements:
Report
of Independent Registered Public Accounting Firm (Turner Stone & Company, LLP PCAOB ID # 76 ;
Bush & Associates CPA LLC PCAOB ID # 6797 )
F-2
Consolidated
Balance Sheets as of December 31, 2025 and 2024
F-4
Consolidated
Statements of Operations for the years ended December 31,2025 and 2024
F-5
Consolidated
Statements of Changes in Shareholders’ Deficit for the years ended December 31, 2025 and 2024
F-6
Consolidated
Statements of Cash Flows for the years ended December 31, 2025 and 2024
F-7
Notes
to Consolidated Financial Statements
F-8
F- 1
Your Vision Our Focus
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and Stockholders
of Aspire Biopharma Holdings, Inc.
Opinion on the Financial Statements
We
have audited the accompanying consolidated balance sheet of Aspire Biopharma
Holdings, Inc. (the “Company”) as of December 31, 2025, and the related consolidated statements of operations, changes in stockholders’
deficit, and cash flows for the year then ended, and the related notes to consolidated financial statements (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 the results of its operations and its cash flows for the year then ended, in conformity
with accounting principles generally accepted in the United States of America.
Substantial Doubt about the Company’s
Ability to Continue as a Going Concern
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’s net loss, accumulated deficit, and working capital deficit raise
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
audit. 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 audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit 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 audit, 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 audit 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 audit 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 audit provides a reasonable basis for our opinion.
/s/ Turner, Stone & Company L.L.P .
We have served as the Company’s auditor since 2025.
Dallas, Texas
March 30, 2026
F- 2
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders
Aspire
Biopharma Inc.
OPINION
ON THE CONSOLIDATED FINANCIAL STATEMENTS
We
have audited, before the effects of the retrospective adjustment for the reverse stock split and reverse capitalization discussed in
Note 3 and 4 to the consolidated financial statements, the accompanying consolidated balance sheets of Aspire Biopharma Inc. (the “Company”)
as of December 31, 2024, and the related statement of income, stockholders’ equity, and cash flow for the year then ended December
31, 2024, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements
before the effects of the retrospective adjustment for the reverse stock split and reverse capitalization discussed in Note 3 and 4 to
the consolidated financial statements, present fairly, in all material respects, the financial position of the Company as of December
31, 2024, and the results of its operations and its cash flows for the year then ended December 31, 2024, in conformity with accounting
principles generally accepted in the United States of America.
We
were not engaged to audit, review, or apply any procedures to the retrospective adjustment for the reverse stock split and reverse capitalization
discussed in Note 3 and 4 to the financial statements, and accordingly, we do not express an opinion or any other form of assurance about
whether such retrospective adjustments are appropriate and have been properly applied. Those retrospective adjustments were audited by
other auditors.
BASIS
FOR OPINION
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial
statements based on our audit. 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 audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit 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
audit 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 audit provides
a reasonable basis for our opinion.
Substantial
Doubt about the Company’s Ability to Continue as a Going Concern
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 entity has suffered recurring losses from operations and has a net capital deficiency that raise 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.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgements. We determined that there are no critical audit matters.
/s/
Bush & Associates CPA LLC
We
have served as the Company’s auditor from 2024 through September 22, 2025
Las
Vegas, Nevada
March
03, 2025 except for Note 3 and 4 for which the date is April 8, 2026
PCAOB
ID Number 6797
F- 3
ASPIRE
BIOPHARMA HOLDINGS, INC.
CONSOLIDATED
BALANCE SHEETS
December 31,
December 31,
2025
2024
ASSETS
CURRENT ASSETS
Cash
$ 1,003,904
$ 3,633
Prepaid expenses and other
current assets
55,102
144,356
Inventories
253,160
-
Total
current assets
1,312,166
147,989
TOTAL
ASSETS
$ 1,312,166
$ 147,989
LIABILITIES AND STOCKHOLDERS’
DEFICIT
CURRENT LIABILITIES
Accounts payable
$ 1,014,377
$ 310,219
Accrued expenses
1,008,569
-
Due to affiliate
353,679
-
Notes payable – related
party
885,564
1,266,832
Promissory note fee –
related party
1,000,000
-
Other current liabilities
-
111,026
Derivative liability
40,954
-
Loan and transfer notes
payable – related party
499,214
-
Subscription agreement
loans
1,500,000
-
Convertible
note
1,290,476
-
Total current liabilities
7,592,833
1,688,077
Forward
purchase agreement liability
95,662
-
TOTAL LIABILITIES
7,688,495
1,688,077
COMMITMENTS AND CONTINGENCIES
(Note 9)
-
-
STOCKHOLDERS’ DEFICIT
Preferred Stock; $ 0.0001
par value, 10,000,000
shares authorized, none
issued or outstanding
-
-
Common stock; $ 0.0001 par
value; 490,000,000 shares authorized; 3,533,408 and 690,044 issued and outstanding at December 31, 2025 and 2024, respectively
353
69
Additional paid-in capital
20,881,399
1,237,076
Accumulated
deficit
( 27,258,081 )
( 2,777,233 )
TOTAL
STOCKHOLDERS’ DEFICIT
( 6,376,329 )
( 1,540,088 )
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
$ 1,312,166
$ 147,989
The
Company’s common stock shares issued and outstanding, common stock and additional paid-in capital as of December 31, 2025 and 2024
have been retroactively restated for the reverse stock split as described in Note 3 of the accompanying notes, which are an integral
part of these consolidated financial statements.
F- 4
ASPIRE
BIOPHARMA HOLDINGS, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
2025
2024
For
the Years Ended December 31,
2025
2024
Net revenue
$ 6,202
$ -
Cost of revenue
6,318
-
Gross margin
( 116 )
-
OPERATING EXPENSES
General and administrative
(including stock-based compensation of $ 14.1 million
and $ 0 ,
respectively)
17,637,432
940,421
Research and development
923,914
144,356
Sales
and marketing
789,829
126,094
Total
operating expenses
19,351,175
1,210,871
Loss
from operations
( 19,351,291 )
( 1,210,871 )
Other income (expense):
Interest expense
( 8,531,275 )
( 97,988 )
Change in fair value of
liabilities
3,860,889
-
Initial recognition of forward purchase liability
( 95,062 )
-
Loss
on extinguishment of debt
( 364,109 )
-
Total
other expense, net
( 5,129,557 )
( 97,988 )
Loss before provision for
income taxes
( 24,480,848 )
( 1,308,859 )
Income
tax expense
-
( 1,013 )
Net
loss
$ ( 24,480,848 )
$ ( 1,309,872 )
Weighted average shares outstanding of
Common Stock
1,494,956
689,913
Basic
and diluted net loss per share of Common Stock
$ ( 16.38 )
$ ( 1.90 )
The
Company’s weighted average shares outstanding of common stock for the years ended December 31, 2025 and 2024 have been retroactively
restated for the reverse stock split as described in Note 3 of the accompanying notes, which are an integral part of these consolidated
financial statements.
F- 5
ASPIRE
BIOPHARMA 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
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance - January 1, 2025
690,044
$ 69
$ 1,237,076
$ ( 2,777,233 )
$ ( 1,540,088 )
Conversion of warrants
143,393
14
( 14 )
-
-
Issuance of shares in Reverse Recapitalization
209,101
20
( 4,602,596 )
-
( 4,602,576 )
Issuance of shares under working capital loans
and non redemption agreements
138,424
14
( 14 )
-
-
Issuance of commitment fee shares under ELOC
agreement
75,326
8
274,992
-
275,000
Shares issued pursuant to settlement agreement
15,625
2
317,248
-
317,250
Stock-based compensation
41,563
4
14,131,246
-
14,131,250
Conversion of convertible notes
2,219,932
222
9,523,461
-
9,523,683
Net loss
-
-
-
( 24,480,848 )
( 24,480,848 )
Balance – December 31, 2025
3,533,408
$ 353
$ 20,881,399
$ ( 27,258,081 )
$ ( 6,376,329 )
Common
Stock
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Deficit
Balance - January 1, 2024
11,000,000
$ 22,000
$ 957,500
$ ( 1,467,361 )
$ ( 487,861 )
Retroactive application
of Reverse Recapitalization
( 10,310,461 )
( 21,931 )
21,931
-
-
Balance - January 1, 2024, after retroactive application of Reverse Recapitalization
689,539
69
979,431
( 1,467,361 )
( 487,861 )
Balance
689,539
69
979,431
( 1,467,361 )
( 487,861 )
Issuance of common stock
505
-
257,645
-
257,645
Net loss
-
-
-
( 1,309,872 )
( 1,309,872 )
Balance - December
31, 2024
690,044
$ 69
$ 1,237,076
$ ( 2,777,233 )
$ ( 1,540,088 )
Balance
690,044
$ 69
$ 1,237,076
$ ( 2,777,233 )
$ ( 1,540,088 )
The
Company’s common stock shares issued and outstanding, common stock and additional paid-in capital as of December 31, 2025 and 2024
have been retroactively restated for the reverse stock split as described in Note 3 of the accompanying notes, which are an integral
part of these consolidated financial statements.
F- 6
ASPIRE
BIOPHARMA HOLDINGS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
2025
2024
For
the Years Ended December 31,
2025
2024
CASH FLOWS FROM OPERATING
ACTIVITIES
Net loss
$ ( 24,480,848 )
$ ( 1,309,872 )
Adjustments to reconcile
net loss to net cash used in operating activities:
Amortization of debt discount
8,019,448
-
Initial recognition of
forward purchase agreement liability
95,062
-
Issuance of commitment shares under ELOC agreement
275,000
-
Loss on extinguishment
of debt
364,109
-
Change in fair value of
derivative liabilities and convertible notes
( 3,860,889 )
-
Stock-based compensation
14,131,250
-
Changes in operating assets
and liabilities:
Prepaid expenses and other
current assets
174,254
( 109,356 )
Inventories
( 253,160 )
-
Accounts payable
( 323,776 )
247,846
Accrued expenses
1,047,088
-
Due to related party
-
906,196
Other
current liabilities
( 111,026 )
-
NET
CASH FLOWS USED IN OPERATING ACTIVITIES
( 4,923,488 )
( 265,186 )
CASH FLOWS FROM FINANCING
ACTIVITIES
Issuance of common stock
-
257,645
Proceeds from recapitalization
265,827
-
Proceeds from issuance
of convertible notes
10,250,000
-
Repayment of convertible
notes
( 3,032,645 )
-
Transaction costs paid
in connection with convertible notes
( 907,499 )
-
Proceeds from notes payable
- related party
50,000
-
Repayment
of notes payable – related party
( 701,924 )
-
NET CASH FLOWS PROVIDED
BY FINANCING ACTIVITIES
5,923,759
257,645
NET CHANGE IN CASH
1,000,271
( 7,541 )
CASH, BEGINNING OF THE
YEAR
3,633
11,174
CASH,
END OF THE YEAR
$ 1,003,904
$ 3,633
Supplemental disclosure
of noncash investing and financing activities:
Accounts payable and other
liabilities combined, net
$ 4,868,403
$ -
Shares issued pursuant to settlement agreement
$ 317,250
$ -
Issuance of shares in reverse recapitalization
$ 4,602,576
$ -
Conversion of warrants
$ 14
$ -
Conversion of convertible
notes
$ 9,523,683
$ -
Issuance of shares under
working capital loans and non redemption agreements
$ 14
$ -
Supplemental cashflow information:
Cash
paid for interest
$ 44,388
$ -
The
accompanying notes are an integral part of these consolidated financial statements.
F- 7
ASPIRE
BIOPHARMA HOLDINGS, INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1. DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS
Aspire
Biopharma Holdings, Inc. (the “Company” or “Aspire”) was incorporated as PowerUp Acquisition Corp., a Cayman
Islands exempted company, on February 9, 2021, then domesticated to Delaware as a corporation on February 17, 2025. On February 17,
2025, the Company completed the Reverse Recapitalization described below and changed its name to Aspire Biopharma Holdings, Inc.
Aspire is an early-stage biopharmaceutical company which engages in the business of developing and marketing disruptive technology
for novel sublingual delivery mechanisms initially for known drugs and supplements, such as aspirin and caffeine
products.
On
August 26, 2024, the Company (known as PowerUp Acquisition Corp. at that time) entered into an Agreement and Plan of Merger (as amended,
the “Aspire Merger Agreement”) with PowerUp Merger Sub II, Inc., a Delaware corporation and wholly-owned subsidiary of the
Company (“Merger Sub”), SRIRAMA Associates, LLC, a Delaware limited liability company (the “Sponsor”), Stephen
Quesenberry, in the capacity as the seller representative, and Aspire Biopharma, Inc., a Puerto Rico corporation (“Aspire Biopharma,
Inc.”).
On
February 17, 2025 (the “Closing Date”), the Company consummated the reverse recapitalization transaction (the “Reverse Recapitalization”)
pursuant to the terms of the Aspire Merger Agreement. In connection with the consummation of the Reverse Recapitalization, the Company changed
its name from PowerUp Acquisition Corp. to “Aspire Biopharma Holdings, Inc.” ( See Note 4 - Recapitalization ).
The
Company has two wholly-owned subsidiaries, Aspire Biopharma Inc., a Delaware corporation, formed on October 8, 2021, and Buzz Bomb
Caffeine Co. LC, a Utah corporation, formed on May 5, 2025.
NOTE
2. LIQUIDITY AND GOING CONCERN
The
Company’s primary sources of liquidity have been cash from financing activities. For the year ended December 31, 2025, net loss
was $ 24,480,848 . The Company had an accumulated deficit of $ 27,258,081 as of December 31, 2025. As of December 31, 2025, working capital
deficit was $ 6,280,667 and cash was $ 1,003,904 .
In February 2025, the Company received proceeds of
approximately $ 265,827 as a result of the Reverse Recapitalization. Immediately after the consummation of the Reverse Recapitalization,
the Company received $ 3,000,000 from the issuance of convertible notes and an additional net cash proceeds of $ 2,661,459 after partial
repayment of the convertible notes and deal costs pursuant to the August 19, 2025 Securities Purchase Agreement. In February 2026, the
Company entered into a Securities Purchase Agreement (See Note 14) pursuant to which it received net payout of approximately $ 6,777,206
after repayment of the remaining convertible notes and deal costs under the first tranche for purchases of convertible preferred stock.
The Company also entered into an ELOC agreement in November 2025, pursuant to which it can sell up to $ 100 million in common stock over
24 months.
The Company’s future capital requirements will
depend on many factors, including the timing and extent of spending to support further sales and marketing and research and development
efforts. In order to finance these opportunities, the Company will need to raise additional financing. While there can be no assurances,
the Company intends to raise such capital through issuances of additional equity under new and existing agreements. If additional financing
is required from outside sources, the Company may not be able to raise it on terms acceptable to the Company or at all. If the Company
is unable to raise additional capital when desired, the Company’s business, results of operations and financial condition would
be materially and adversely affected.
As a result of the above, in connection with the Company’s
assessment of going concern considerations in accordance with Financial Accounting Standard Board (“FASB”) Accounting Standards
Codification (“ASC”) Subtopic 205-40, “Going Concern,” management has determined that the Company’s liquidity
condition raises substantial doubt about the Company’s ability to continue as a going concern through twelve months from the date
these consolidated financial statements are available to be issued. These consolidated financial statements do not include any adjustments
relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be
unable to continue as a going concern.
F- 8
NOTE
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States (“US GAAP”) issued by the Financial Accounting Standard Board’s (“FASB”), expressed in U.S. dollars. References to US GAAP issued by the FASB in these
accompanying notes to the consolidated financial statements are to the FASB Accounting Standards Codification (“ASC”).
On
January 16, 2026, the Company effected a 1-for-40
reverse stock split with respect to our common stock (the “Reverse Split”). All share and per share information in these
consolidated financial statements give effect to this reverse stock split, including restating prior period reported
amounts.
The
Reverse Split had no effect on the Company’s authorized number of shares of common stock par value of common stock, the warrants
outstanding, total assets, total liabilities or stockholders’ deficit. We restated our common stock outstanding (shares and amount)
and the value of our additional paid-in capital (“APIC”) to reflect the number of shares outstanding after the Reverse Split.
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.
Emerging
Growth Company
The
Company is an emerging growth company as defined in Section 102 (b)(1) of the Jumpstart Our Business Startups Act of 2012 (the “JOBS
Act”), which exempts emerging growth companies from being required to comply with new or revised financial accounting standards
until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a
class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards.
The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with the requirements
that apply to non-emerging growth companies but any such an election to opt out is irrevocable. The Company has elected not to opt out
of such extended transition period, which means that when a standard is issued or revised, and it has different application dates for
public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies
adopt the new or revised standard.
This
may make the comparison of the Company’s consolidated financial statements with another public company difficult or impossible
because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with U.S. GAAP requires the Company’s 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. Making estimates requires management to exercise significant judgment. Such estimates
may be subject to change as more current information becomes available and accordingly the actual results could differ significantly
from those significant estimates. 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. Significant accounting estimates included in these financial
statements are the determination of the fair value of the subscription agreements and convertible notes. Such estimates may be subject
to change as more current information becomes available and accordingly, the actual results could differ significantly from those estimates.
F- 9
Segment
Information
ASC
280, Segment Reporting (“ASC 280”), defines operating segments as components of an enterprise where discrete
financial information is available that is evaluated regularly by the chief operating decision-maker (“CODM”) in deciding
how to allocate resources and in assessing performance. The Company’s CODM is the Chief Executive Officer, who has ultimate responsibility
for the operating performance of the Company and the allocation of resources. The CODM reviews the assets, operating results, and financial
metrics for the Company as a whole to make decisions about allocating resources and assessing financial performance. Accordingly, management
has determined that there is only one reportable segment. The CODM assesses performance for the single reportable segment and decides
how to allocate resources based on operating expenses that also is reported on the statements of operations. The measure of segment assets
is reported on the consolidated balance sheets as total assets. When evaluating the Company’s performance and making key decisions
regarding resource allocation, the CODM reviews several key metrics included in operating expenses and cash.
Operating
expenses, inclusive of general and administrative costs, research and development costs and sales and marketing costs, are reviewed and
monitored by the CODM to manage and forecast cash to ensure enough capital is available to fund operations. The CODM also reviews operating
expenses to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements. The categories of
operating expenses, as reported on the consolidated statements of operations, are the significant segment expenses provided to the CODM
on a regular basis.
Concentration
of credit risk
Financial
instruments that potentially subject the Company to concentration of credit risk consist of cash accounts in a financial institution
which, at times, may exceed the Federal Deposit Insurance Corporation (“FDIC”) 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. As of December 31, 2025 and 2024, the Company had $ 550,130 and $ 0 , respectively in deposits in U.S banks in excess of
the FDIC limit. Deposits are maintained with high-quality financial institutions that management believes are creditworthy.
Business
Combinations
The
Company evaluates whether acquired net assets should be accounted for as a business combination or an asset acquisition by first applying
a screen test to determine whether substantially all of the fair value of the gross assets acquired is concentrated in a single identifiable
asset or group of similar identifiable assets. If so, the transaction is accounted for as an asset acquisition. If not, the Company applies
its judgement to determine whether the acquired net assets meets the definition of a business by considering if the set includes an acquired
input, process, and the ability to create outputs.
The
Company accounts for business combinations using the acquisition method when it has obtained control. The Company measures goodwill as
the fair value of the consideration transferred including the fair value of any non-controlling interest recognized, less the net recognized
amount of the identifiable assets acquired and liabilities assumed, all measured at their fair value as of the acquisition date. Transaction
costs, other than those associated with the issuance of debt or equity securities, that the Company incurs in connection with a business
combination are expensed as incurred.
Any
contingent consideration is measured at fair value at the acquisition date. For contingent consideration that does not meet all the criteria
for equity classification, such contingent consideration is required to be recorded at its initial fair value at the acquisition date,
and on each balance sheet date thereafter. Changes in the estimated fair value of liability-classified contingent consideration are recognized
on the consolidated statements of operations in the period of change.
F- 10
When
the initial accounting for a business combination has not been finalized by the end of the reporting period in which the transaction
occurs, the Company reports provisional amounts. Provisional amounts are adjusted during the measurement period, which does not exceed
one year from the acquisition date. These adjustments, or recognition of additional assets or liabilities, reflect new information obtained
about facts and circumstances that existed at the acquisition date that, if known, would have affected the amounts recognized at that
date.
Cash
and Cash Equivalents
The
Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents.
The Company did no t have any cash equivalents as of December 31, 2025 or 2024.
Fair
Value of Financial Instruments
Fair
value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants as of the measurement date. The authoritative guidance establishes a hierarchy for inputs used
in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the
most observable inputs be used when available. Observable inputs are from sources independent of the Company. Unobservable inputs reflect
the Company’s assumptions about the factors market participants would use in valuing the asset or liability developed based upon
the best information available in the circumstances. The categorization of financial assets and liabilities within the valuation hierarchy
is based upon the lowest level of input that is significant to the fair value measurement. The hierarchy is broken down into three levels:
● Level
1: Inputs are quoted prices in active markets for identical assets or liabilities.
● Level
2: Inputs include quoted prices for similar assets or liabilities in active markets, quoted
prices for identical or similar assets or liabilities in markets that are not active, and
inputs (other than quoted prices) that are observable for the asset or liability, either
directly or indirectly.
● Level
3: Inputs are unobservable for the asset or liability.
The
carrying amounts of certain financial instruments, such as accounts payable and accrued expenses, approximate fair value due to their
relatively short maturities. The fair value of debt instruments for which the Company has not elected the fair value option of accounting
is based on the present value of expected future cash flows and assumptions about the then-current market interest rates as of the reporting
period and the creditworthiness of the Company. All of the Company’s debt is carried on the consolidated balance sheets on a historical
cost basis net of unamortized discounts and premiums because the Company has not elected the fair value option of accounting.
Inventories
Inventories
consisting of finished goods are stated at the lower of cost or market value with cost determined by the first-in, first-out (FIFO) method
of accounting for inventory. Inventories on hand are evaluated on an on-going basis to determine if any items are obsolete, spoiled,
or in excess of future demand. The Company provides impairment that is charged directly to cost of revenue when it has been determined
the product is obsolete, spoiled, and the Company will not be able to sell it at a normal profit above its carrying cost. There were
no impairment charges during the years ended December 31, 2025 and 2024 and there were no allowances or reserves reducing the cost basis of inventories as of December 31, 2025 and 2024.
F- 11
Research
and Development Cost
The
Company accounts for research and development cost (“R&D”) in accordance with ASC 730, Research and Development (“ASC 730”).
R&D costs are expensed as incurred.
Revenue
recognition
The
Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”). The core principle of the
guidance in Topic 606 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers
in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To
achieve the core principle, the Company applied the following five-step model that requires entities to exercise
judgment:
(1)
Identify the contracts or agreements with a customer: The Company sells pharmaceutical products directly to customers from its website.
The Company’s revenue is derived from the customer orders evidenced by invoices issued. Orders placed by customers constitute the
Company’s contracts with customers.
(2)
Identifying the performance obligations in the contract or agreement: The contract with the customer contains a single performance obligation:
fulfilment of the customer’s order.
(3)
Determine the transaction price: The Company’s sales arrangements for pharmaceutical products require a full prepayment from the
customer at a fixed price per unit based on the terms of the invoice with the customer and before the shipment of products. The transaction
price is the amount that reflects the consideration which the Company expects to receive.
(4)
Allocate the transaction price to the separate performance obligations: All transaction prices are allocated to the single performance
obligation.
(5)
Recognize revenue as each performance obligation is satisfied: This performance obligation is satisfied when control of the product is
transferred to the customer, which generally occurs upon shipment. The Company receives orders for products to be delivered over multiple
dates that may extend across reporting periods. The Company’s accounting policy treats shipping and handling activities as a fulfillment
cost. The Company invoices for each order upon payment and recognizes revenue at the fixed price for each distinct product delivered
when transfer of control has occurred, which is generally upon shipment.
The
Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration it is entitled
to in exchange for the services it transfers to its clients.
Cost
of Revenue
The
Company’s cost of revenue is comprised of costs related to its commercial revenue, including manufacturing costs and indirect costs
associated with the manufacturing, storage and distribution of its products. The Company also may include certain period costs related to manufacturing
services and inventory adjustments in cost of revenue.
Income
Taxes
The
Company follows the asset and liability method of accounting for income taxes under ASC 740, Income Taxes (“ASC 740”). Deferred tax
assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial
statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities
are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in
income in the period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax
assets to the amount expected to be realized.
F- 12
ASC
740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions
taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be
sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits
as income tax expense. The Company is currently not aware of any issues under review that could result in significant payments, accruals
or material deviation from its position.
The
Company files income tax returns with the United States and the state of Utah. Examinations by the United States and state tax
authorities may include questioning the timing and amount of deductions, the nexus of income among various state and local tax
jurisdictions and compliance with federal and state tax laws. As of December 31, 2025, the 2025 inception year is subject to
examination for U.S. federal and state purposes.
In
July 2025, the One Big Beautiful Bill Act (Public Law 119-21) was enacted. The Company recognized the income tax effects of the legislation
in the period of enactment in accordance with ASC 740. The legislation did not have a material impact on the Company’s consolidated
financial statements for the year ended December 31, 2025. The Company will continue to evaluate the impact of the legislation on future
periods.
ASC
740 also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s consolidated financial statements
and prescribes a recognition threshold and measurement process for consolidated financial statement recognition and measurement of a
tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than
not to be sustained based on its technical merits and upon examination by taxing authorities. If a tax benefit meets this criterion,
it is measured and recognized based on the largest amount of benefit that is cumulatively greater than 50% likely to be realized. There
were no unrecognized tax benefits and no amounts accrued for interest and penalties as of December 31, 2025 and 2024. The Company is
currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.
The
Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. The Company did no t recognize
interest or penalties on its consolidated statements of operations during the years ended December 31, 2025 and 2024.
Net
Loss Per Share
The
Company accounts for net loss per share in accordance with ASC 260, Earnings Per Share (“ASC 260”), which basic net income (loss) per share
is computed by dividing net loss by the weighted-average shares outstanding for the year. Diluted net loss per share is computed
giving effect to all potentially dilutive common stock and common stock equivalents, including public and private placement warrants
and the convertible promissory notes. Basic and diluted net loss per share were the same for all years presented as we were in a
loss position for all periods.
Stock-Based
Compensation
The
Company accounts for stock-based compensation arrangements granted to employees and vendors in accordance with ASC 718,
Compensation-Stock Compensation (“ASC 718”), by measuring the grant date fair value of the award and recognizing the resulting expense over the
period during which the employee is required to perform service in exchange for the award. Equity-based compensation expense is only
recognized for awards subject to performance conditions if it is probable that the performance condition will be achieved. The
Company accounts for forfeitures when they occur.
F- 13
Warrants
The
Company reviews the terms of warrants to purchase its common stock to determine whether warrants should be classified as liabilities
or stockholders’ deficit in its consolidated balance sheets. In order for a warrant to be classified in stockholders’ deficit,
the warrant must be (i) indexed to the Company’s equity and (ii) meet the conditions for equity classification.
If
a warrant does not meet the conditions for stockholders’ deficit classification, it is carried on the consolidated balance sheets
as a warrant liability measured at fair value, with subsequent changes in the fair value of the warrant recorded in other non-operating
losses (gains) in the consolidated statements of operations. If a warrant meets both conditions for equity classification, the warrant
is initially recorded, at its relative fair value on the date of issuance, in stockholders’ deficit in the consolidated balance
sheets, and the amount initially recorded is not subsequently remeasured at fair value.
Recently
Issued Accounting Pronouncements
In
December 2023, the FASB issued ASU 2023-09, Income Taxes (“Topic 740”): Improvements to Income Tax Disclosures, which requires
disaggregated information about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid.
The standard is intended to benefit investors by providing more detailed income tax disclosures that would be useful in making capital
allocation decisions. The standard was effective for public companies for fiscal years beginning after December 15, 2024. Early adoption
is permitted. The Company adopted this accounting pronouncement. There was no material effect on the Company consolidated financial statements.
On
November 4, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation
Disclosure (DISE), requiring additional disclosure of the nature of expenses included in the consolidated statements of operations.
The new standard requires disclosures about specific types of expenses included in the expense captions presented on the face of the
statements of operations as well as disclosures about selling expenses. The standard is effective for annual reporting periods
beginning after December 15, 2026 and interim reporting periods within annual reporting periods beginning after December 15,
2027.
NOTE
4. RECAPITALIZATION
On
August 26, 2024, PowerUp Acquisition Corp. (“PowerUp”) entered into an Agreement and Plan of Merger (as amended from time
to time, the “Merger Agreement”) with PowerUp Merger Sub II, Inc., a Delaware corporation and wholly-owned subsidiary of
the Company (“Merger Sub”), the New Sponsor, Stephen Quesenberry, in the capacity as the seller representative, and Aspire
Biopharma, Inc., a Puerto Rico corporation.
On
February 17, 2025 prior to the time of the consummation of the reverse recapitalization (the “Closing Date”), Merger Sub merged
with and into Aspire Biopharma, Inc, with Aspire Biopharma, Inc being the surviving company. After giving effect to the Reverse Recapitalization,
Aspire Biopharma, Inc became a wholly-owned subsidiary of Aspire Biopharma Holdings, Inc., a Delaware corporation (f/k/a PowerUp Acquisition
Corp.) (“New Aspire”). At Closing Date, the Aspire Biopharma, Inc stockholders collectively received, in the aggregate, a
number of shares of duly authorized, validly issued, fully paid and nonassessable shares of New Aspire Common Stock with
an aggregate value equal to (a) $ 350 million less (b) the amount by which Aspire Biopharma, Inc’s cash at Closing is less than
the Minimum Cash Condition (but only in the event the Minimum Cash Condition is waived by PowerUp), if any, less (c) Aspire’s indebtedness
at Closing.
F- 14
Pursuant
to the Merger Agreement, PowerUp migrated out of the Cayman Islands and domesticated as a Delaware corporation. Also, prior to the Closing
Date, Aspire Biopharma, Inc deregistered as a Puerto Rican entity and domesticated as a Delaware corporation (the “Aspire Domestication”)
in accordance with Section 3746 of the Puerto Rico General Corporations Act (as amended) and Section 388 of the Delaware General Corporation
Law. Pursuant to the Aspire Domestication, Aspire’s jurisdiction of incorporation was changed from Puerto Rico to the State of
Delaware. In connection with the Aspire Domestication, all issued and outstanding shares of Aspire’s pre-domestication voting common
stock, Series A preferred stock, and any unconverted warrants automatically converted, on a one-for-one basis, into shares of the post-domesticated
entity’s common stock, Series A preferred stock, and warrants, respectively.
In
connection with the change of PowerUp’s jurisdiction of incorporation from the Cayman Islands to the State of Delaware ( the “PowerUp
Domestication”), prior to the consummation of the Reverse Recapitalization (the” Closing Date”): (i) each issued and outstanding
Class A ordinary share, par value $ 0.0001 per share (the “Class A common stock”), of PowerUp converted, on a one-for-one
basis, into a duly authorized, validly issued, fully paid and nonassessable share of common stock, par value $ 0.0001 per share, of New
Aspire (the “New Aspire Common Stock”); and (ii) each issued and outstanding whole warrant to purchase Class A common stock
of PowerUp automatically represented the right to purchase one share of New Aspire Common Stock, at an exercise price of $ 460 per share, after giving effect to the 1 for 40 reverse stock split,
on the terms and conditions set forth in the Warrant Agreement, dated as of February 17, 2022, by and between PowerUp and Equiniti Trust
Company, LLC (f/k/a American Stock Transfer & Trust Company), a New York limited purpose trust company, as warrant agent (in such
capacity, the “Warrant Agent”, also referred to herein as the “Transfer Agent”) (the “Warrant Agreement”).
Immediately
following the PowerUp Domestication, (i) the New Aspire Common Stock reclassified as common stock, par value $ 0.0001 per share (the “New
Aspire Common Stock”); (ii) each issued and outstanding unit of PowerUp that had not been previously separated into the underlying
Class A ordinary share and underlying one-half of one warrant upon the request of the holder thereof were cancelled and entitled the
holder thereof to one share of New Aspire Common Stock and one-half of one public warrant, with a whole public warrant representing the
right to acquire one share of New Aspire Common Stock at an exercise price of $ 460 per share, after giving effect to the 1 for 40 reverse stock split, on the terms and conditions set forth
in the Warrant Agreement; (iii) the governing documents of PowerUp were amended and restated and become the certificate of incorporation
and the bylaws of New Aspire and (iv) the form of the certificate of incorporation and the bylaws were appropriately adjusted to give
effect to any amendments contemplated by the form of certificate of incorporation or the bylaws that are not adopted and approved by
the PowerUp shareholders, other than the amendments to the PowerUp governing documents that are contemplated by the Organizational Documents
Proposal, which is a condition to the Closing of the Reverse Recapitalization. No fractional warrants were issued upon the separation of units
and only whole warrants are traded.
Prior
to the effective time of the consummation of the Reverse Recapitalization, Aspire Biopharma, Inc caused (i) each share of Aspire Biopharma,
Inc Preferred Stock that is issued and outstanding immediately prior to the effective time of the Reverse Recapitalization to be automatically
converted into a number of shares of Aspire common stock at the then-effective conversion rate (the “Preferred Conversion”).
All of the shares of Aspire preferred stock converted into shares of Aspire common stock were no longer outstanding and ceased to exist,
and each holder of Aspire Biopharma, Inc preferred stock thereafter ceased to have any rights with respect to such Aspire Biopharma,
Inc preferred stock. Aspire Biopharma, Inc caused each Aspire Biopharma, Inc warrant to be terminated in exchange for shares of Aspire
common stock in accordance with the respective warrant agreements associated with each such warrant.
On
February 17, 2025 (the “Closing Date”), the Reverse Recapitalization was consummated. In connection with the consummation of the
Reverse Recapitalization, PowerUp Acquisition Corp. changed its name to Aspire Biopharma Holdings, Inc.
F- 15
On
February 17, 2025, the Company entered into a Securities Purchase Agreement (“Securities Purchase Agreement”) with Cobra
Alternative Capital Strategies, LLC (“Cobra”), a single member entity controlled by Aspire’s former Director of Investor
Relations, Lance Friedman, which services were provided through a consulting agreement with Blackstone Capital Advisors, Inc. (a firm
that Mr. Friedman controls) that was terminated effective February 17, 2025, and Target Capital X LLC (collectively, the “Investors”).
Under the Securities Purchase Agreement, the Company issued two 20% original issue discount senior secured convertible debentures (“Debentures”)
in an aggregate principal amount of $ 3,750,000 , and may issue additional Debentures upon the mutual agreement of the Company and the
holders of Debentures representing at least a majority of the aggregate principal and interest owed under the outstanding Debentures
(“Requisite Holders”), under the Securities Purchase Agreement (the “Offering”). The conversion price per share
of each Debenture is equal to 92.5 % of the lowest daily VWAP (as defined in the Debentures) of the Company’s shares of common stock
during the five trading day period ending on the trading day immediately prior to delivery or deemed delivery of the applicable Conversion
Notice (as defined in the Debentures), subject to adjustments related to the trading price of the Company’s common stock provided
that no conversion may be at a price per share less than the floor price of $ 4.00 per share ( See Note 7 - Convertible Notes).
In
connection with the Reverse Recapitalization, on the Closing Date, certain officers, directors, and stockholders of Aspire Biopharma, Inc
each entered into a non-competition agreement and lock-up agreements with the Company.
The
Reverse Recapitalization was accounted for as a reverse recapitalization in accordance with GAAP. Under this method of accounting, PowerUp,
who is the legal acquirer, was treated as the “acquired” company for financial reporting purposes and Aspire Biopharma, Inc
was treated as the accounting acquirer. Aspire Biopharma, Inc has been determined to be the accounting acquirer based on evaluation of
the following facts and circumstances under the redemption scenarios:
● Aspire
Biopharma Inc’s existing stockholders will have more than 64.4 % of the voting interest
of New Aspire under both the no redemption and maximum redemption scenarios;
● Aspire
Biopharma Inc’s senior management will comprise the senior management of New Aspire;
● the
directors nominated by Aspire will represent the majority of the board of directors of New
Aspire;
● Aspire
Biopharma Inc’s operations will comprise the ongoing operations of New Aspire; and
● New
Aspire will assume Aspire’s name.
Accordingly,
for accounting purposes, the Reverse Recapitalization was treated as the equivalent of a capital transaction in which Aspire is issuing stock
for the net assets of PowerUp. The net assets of PowerUp will be stated at historical cost, with no goodwill or other intangible assets
recorded. Operations prior to the Reverse Recapitalization will be those of Aspire Biopharma, Inc.
Transaction
Proceeds
Upon
closing of the Reverse Recapitalization, the Company received gross proceeds of $ 811,370 as a result of the Reverse Recapitalization, offset by
total transaction costs of $ 545,543 . The following table reconciles the elements of the Reverse Recapitalization to the consolidated statement
of cash flows and the consolidated statement of changes in stockholders’ deficit for the year ended December 31, 2025:
SCHEDULE OF RECONCILES THE ELEMENTS OF THE BUSINESS COMBINATION
Cash-trust and cash, net of redemptions
$ 811,370
Less: transaction costs,
paid
( 545,543 )
Net proceeds from the Reverse Recapitalization
265,827
Less: accounts payable, accrued liabilities
and other current liabilities combined
( 1,577,057 )
Less: Promissory note fee – related party
combined
( 1,000,000 )
Less: Subscription agreement loans combined
( 1,828,098 )
Less: Loan and transfer note payable combined
( 499,214 )
Less: Forward purchase agreement liability
combined
( 49,034 )
Add: other assets, net
85,000
Reverse recapitalization,
net
$ ( 4,602,576 )
F- 16
The
number of shares of Common Stock issued immediately following the consummation of the Reverse Recapitalization were:
SCHEDULE OF CONSUMMATION OF THE BUSINESS COMBINATION
PowerUp Class A common stock, outstanding
prior to the Reverse Recapitalization
7,765,144
Less: Redemption of PowerUp
Class A common stock
( 507,631 )
Class A common stock of PowerUp
7,257,513
PowerUp Class B common
stock, outstanding prior to the Reverse Recapitalization
—
Reverse Recapitalization Class A common stock, before giving effect to the 1-for-40 reverse split
7,257,513
Reverse Recapitalization Class
A common stock, after giving effect to the 1-for-40 reverse split
181,438
Issuance of shares related working capital
agreements
93,750
Aspire Biopharma, Inc.
Shares
875,000
Common
Stock immediately after the Reverse Recapitalization, after giving effect to the 1-for-40 reverse split
1,150,188
The
number of Aspire Biopharma, Inc. shares was determined as follows after giving effect to the Reverse Split described in Note 3:
SCHEDULE OF NUMBER OF SHARES CONVERSION RATIO
Aspire
Biopharma, Inc Shares
Aspire’s
Shares after conversion ratio
Common Stock issued to existing
Aspire Biopharma, Inc. Shareholders
13,295,551
833,437
Common Stock obligation
shares issued
—
41,563
Number of Shares
13,295,551
875,000
Public
and private placement warrants
The
359,974 Public Warrants issued at the time of the PowerUp’s initial public offering, and 244,083 warrants, after giving effect to the 1 for 40 reverse stock split, issued in connection
with private placement at the time of the PowerUp’s initial public offering (the “Private Placement Warrants”) remained
outstanding and became warrants for the Company (See Note 12 - Fair Value Measurements).
NOTE
5. RELATED PARTY TRANSACTIONS
Loan
and transfer agreements
In
order to finance transaction costs in connection with the Reverse Recapitalization, the New Sponsor or an affiliate of the New Sponsor,
or certain affiliates of PowerUp loaned monies for working capital purposes (“Working Capital Loans”) by entering into
several Loan and Transfer Agreements. Upon completion of the Reverse Recapitalization, the Company would repay the Working Capital Loans
out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of
funds held outside the Trust Account. In the event that a Reverse Recapitalization did not close, the Company had the option to use a
portion of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account
could be used to repay the Working Capital Loans. The Working Capital Loans would either be repaid upon consummation of a Reverse Recapitalization, without interest, or, at the lender’s discretion, up to $ 1.5
million of such Working Capital Loans may be convertible into warrants of the post Reverse Recapitalization entity at a price of $ 1.50
per warrant. The warrants would be identical to the Private Placement Warrants.
F- 17
On
December 21, 2023, PowerUp entered into a Loan and Transfer Agreement with the New Sponsor and SSVK Associates, LLC
(“SSVK”), pursuant to which SSVK loaned an aggregate of $ 250,000
to the New Sponsor, and, in turn, the New Sponsor loaned $ 250,000
to PowerUp. On February 17, 2025, the Company assumed $ 250,000
of liabilities related to this agreement. As of December 31, 2025 and 2024, there was $ 250,000
and $ 0
in borrowings under the agreement, respectively, and included in loan and transfer notes payable-related party and included in loan
and transfer notes payable-related party on the accompanying consolidated balance sheets. The debt discount was fully amortized to
interest expense as a non-cash charge over the term of the loan and transfer liability ending at the date of consummation of the
Reverse Recapitalization.
On
January 9, 2024, PowerUp entered into a Loan and Transfer Agreement with the New Sponsor and Apogee Pharma (“Apogee”),
pursuant to which Apogee loaned an aggregate of $ 50,000
to the New Sponsor, and, in turn, the New Sponsor loaned the $ 50,000
to the Company. On February 17, 2025, the Company assumed $ 50,000
of liabilities related to this agreement. At the close of the Reverse Recapitalization, Apogee was issued 1,250
shares of Common Stock after giving effect to the 1 for 40 reverse stock split as commitment fees pursuant to this agreement. As of
December 31, 2025 and 2024, there was $ 50,000
and $ 0
in borrowings under the agreement, respectively, and included in loan and transfer notes payable-related party on the accompanying
consolidated balance sheets. The debt discount was fully amortized to interest expense as a non-cash charge over the term of the
loan and transfer liability ending at the date of consummation of the Reverse Recapitalization.
On
January 10, 2024, PowerUp entered into a Loan and Transfer Agreement with the New Sponsor and Jinal Sheth (“Sheth”), pursuant
to which Sheth loaned an aggregate of $ 149,214 to the New Sponsor and the New Sponsor loaned $ 149,214 to PowerUp. On February 17, 2025,
the Company assumed $ 149,214 of liabilities related to this agreement. As of December 31, 2025 and 2024, there was $ 149,214 and
$ 0 in borrowings under the agreement, respectively, and included in loan and transfer notes payable-related party on the accompanying
consolidated balance sheets. The debt discount was fully amortized to interest expense as a non-cash charge over the term of the loan
and transfer liability ending at the date of consummation of the Reverse Recapitalization.
On
December 3, 2024, the Company entered into a second Loan and Transfer Agreement with the New Sponsor and Apogee Pharma (“Apogee
2”), pursuant to which Apogee 2 loaned an aggregate of $ 50,000 to the New Sponsor and the New Sponsor loaned $ 50,000 to the Company.
On February 17, 2025, the Company assumed $ 50,000 of liabilities related to these working capital loans. As of December 31, 2025 and
2024, there was $ 50,000 and $ 0 in borrowings under the agreement, respectively, and included in loan and transfer notes payable-related
party on the accompanying consolidated balance sheets. The debt discount was fully amortized to interest expense as a non-cash charge
over the term of the loan and transfer liability ending at the date of consummation of the Reverse Recapitalization.
Subscription
Agreements
On
March 5, 2024, PowerUp entered into four separate Subscription Agreements (each, a “First Subscription Agreement”) with the
New Sponsor, Visiox, VKSS Capital, LLC, an affiliate of, and an entity under common control with, the New Sponsor (the “Affiliate”),
and four separate investors (each, an “Investor”), whereby the Investors collectively contributed to New Sponsor a total
of $ 1,000,000 (the “First Contribution”). The New Sponsor utilized the First Contribution to support PowerUp’s previously
anticipated merger with Visiox by funding certain obligations to Visiox pursuant to the Secured Convertible Promissory Note, dated December
1, 2023, issued by Visiox to the New Sponsor (the “Visiox Convertible Note”) (together, all loans and advances, the “March
Loan”).
F- 18
On
May 9, 2024, PowerUp entered into four separate Subscription Agreements (each, a “Second Subscription Agreement”) with the
New Sponsor, the Affiliate, and four separate Investors, whereby, the Investors collectively contributed to the New Sponsor a total of
$ 500,000 (the “Second Contribution”) and, in turn, the New Sponsor loaned $ 500,000 to PowerUp (the “May Loan”).
PowerUp
accounted for the First and Second Subscription Agreements under ASC 480, Distinguishing Liabilities from Equity (“ASC
480”) and ASC 815, Derivatives and Hedging (“ASC 815”) and concluded that bifurcation of a single derivative that comprises
all of the fair value of the conversion feature(s) (i.e., derivative instrument(s)) is not necessary under ASC 815-15-25-7 through
25-10. As a result, all debt proceeds received from Investor have been recorded using the relative fair value method of accounting
under ASC 470, Debt (“ASC 480”). Pursuant to ASC 470, the Company recorded the fair value of the subscription liability on the
consolidated balance sheets using the relative fair value method. The initial fair value of the subscription liability at issuance
was estimated using a Black Scholes and Probability Weighted Expected Return Model. At the close of the Reverse Recapitalization, 43,750
of commitment fee shares, after giving effect to the 1-for-40
Reverse Split, owing to the Investors under these agreements were transferred by affiliates to the Investors.
On
February 17, 2025, the Company assumed $ 1,500,000 of debt under the First Subscription and Second Subscription Agreements. For the year
ended December 31, 2025, the Company accrued $ 250,000 in interest expense payable on the Subscription Agreements which is included in
accrued expenses on the accompanying 2025 consolidated balance sheet. At December 31, 2025, $ 1,500,000 owing under these agreements
is included in subscription agreement loan balance on the consolidated balance sheet.
Due
to affiliate
On
February 17, 2025, the Company assumed $ 353,679
of liabilities due to the Sponsor of PowerUp related to administrative services fees and a residual balance due from initial public offering (“IPO”)
proceeds. As of December 31, 2025 and 2024, the balance of $ 353,679
and $ 0
is recorded within due to affiliate on the consolidated balance sheets.
Promissory
Note Fee – related party
On
October 2, 2024, PowerUp entered into a Promissory Note Fee Agreement with the Sponsor (the “Promissory Note Fee Agreement”).
Pursuant to the Promissory Note Fee Agreement, PowerUp and the Sponsor agreed that the Sponsor took a significant risk on behalf of the
Company by entering into the Visiox Promissory Note in exchange for payment of the Original Promissory Note Fee, and that the Sponsor
should be compensated for that risk despite the termination of the right to receive the Original Promissory Note Fee as a result of the
termination of the proposed merger with previous target, Visiox. As consideration for the foregoing, PowerUp agreed to pay Sponsor a
modified promissory note fee of $ 1,000,000 (the “Modified Promissory Note Fee”) upon the successful closing of a merger.
At the close of the Reverse Recapitalization, the Company assumed this liability. At December 31, 2025, the Modified Promissory Note
Fee is still outstanding and payable and included in promissory note fee – related party on the consolidated balance sheets.
Notes
payable – related party
During
the years 2024 and 2023, Aspire Biopharma, Inc incurred expenses and costs related to officer and director compensation, rental of office
space, reimbursable expenses paid by affiliates and non-interest bearing working capital loans. On September 27, 2024, to formalize the
related party working capital advances, Aspire Biopharma, Inc issued three nonconvertible 20 % original issues discount (“OID”)
notes payable to related parties for a total face value of $ 1,066,391 . The notes were due the earlier of June 27, 2025 (9 months from
issuance); or (ii) the date that the Company receives gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities
(a “Qualified Offering”). The notes do not bear interest but have a 5 % exit fee payable on maturity or repayment and had
original issuance discounts totaling $ 213,278 and are unsecured. Pursuant to the February 18, 2025 subordination agreement between two
note holders and Cobra, payments will not be made on the matured notes until full payment of the Cobra obligation (See Note 7 - Convertible
Notes). For the years ended December 31, 2025 and 2024, total amortized debt discount of $ 74,226 and $ 139,052 , respectively, was included
in interest expense on the accompanying consolidated statements of operations.
F- 19
On
October 2, 2024, the Company issued one non-convertible 20 % OID note payable to a related party for working capital for a total face
value of $ 62,500 . The note is due on the earlier of July 2, 2025 (9 months from issuance); or (ii) the date that the Company receives
gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities (a “Qualified Offering”). The note
does not bear interest but has a 5 % exit fee payable on maturity or repayment and had an OID totaling $ 12,500 and was unsecured. Pursuant
to the Settlement Agreement (See Note 6 - Subscription Agreement Loans), the note was amended to extend the maturity date to September
10, 2025. In August 2025, the note balance was fully repaid. For the years ended December 31, 2025 and 2024, total amortized debt discount
of $ 8,379 and $ 4,121 , respectively, was included in interest expense on the accompanying consolidated statements of operations.
On
December 30, 2024, the Company issued one non-convertible 20 % OID note payable for working capital to a related party for a total face
value of $ 40,625 . The note is due the earlier of September 30, 2025 (9 months from issuance); or (ii) the date that the Company receives
gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities (a “Qualified Offering”). The note
does not bear interest but has a 5 % exit fee payable on maturity or repayment and had original issuance discounts totaling $ 8,125 and
was unsecured. For the years ended December 31, 2025 and 2024, total amortized debt discount of $ 8,095 and $ 30 , respectively, was included
in interest expense on the accompanying consolidated statements of operations.
On
December 31, 2024, the Company issued one non-convertible 20 % OID note payable for working capital to a related party for a total face
value of $ 279,878 . The note is due the earlier of September 30, 2025 (9 months from issuance); or (ii) the date that the Company receives
gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities (a “Qualified Offering”). The note
does not bear interest but has a 5 % exit fee payable on maturity or repayment and had original issuance discounts totaling $ 46,646 and
was unsecured. For the year ended December 31, 2025, total amortized debt discount of $ 46,646 was included in interest expense on the
accompanying 2025 consolidated statement of operations.
On
January 22, 2025, the Company issued one non-convertible 20 % OID note payable for working capital to a related party for a total face
value of $ 31,250 . The note is due the earlier of October 22, 2025 (9 months from issuance); or (ii) the date that the Company receives
gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities (a “Qualified Offering”). The note
does not bear interest but has a 5 % exit fee payable on maturity or repayment and had original issuance discounts totaling $ 6,250 and
was unsecured. In August 2025, the note balance was fully repaid. For the year ended December 31, 2025, total amortized debt discount
of $ 6,250 was included in interest expense on the accompanying 2025 consolidated statement of operations.
On
February 13, 2025, the Company issued one non-convertible 20 % OID note payable for working capital to a related party for a total face
value of $ 31,250 . The note is due the earlier of November 13, 2025 (9 months from issuance); or (ii) the date that the Company receives
gross proceeds of at least $ 2,500,000 in an offering of its debt or equity securities (a “Qualified Offering”). The note
does not bear interest but has a 5 % exit fee payable on maturity or repayment and had original issuance discounts totaling $ 6,250 and
were unsecured. In August 2025, the note balance was fully repaid. For the year ended December 31, 2025, total amortized debt discount
of $ 6,250 was included in interest expense on the accompanying 2025 consolidated statement of operations.
F- 20
The
following table reflects the outstanding balances of each note issuance at December 31, 2025 and 2024
SCHEDULE OF NOTE ISSUANCE
Issuance
date
December
31, 2025
December
31, 2024
September 27, 2024
$ 591,692
$ 920,240
October 2, 2024
-
65,513
December 30, 2024
-
38,569
December 31, 2024
293,872
242,510
Total Principal
885,564
1,541,474
Unamortized debt discount
-
( 274,642 )
Total
$ 885,564
$ 1,266,832
At
December 31, 2025 and 2024, total balance of $ 885,564
and $ 1,266,832
inclusive of unamortized debt discount of $0 and $274,642, respectively, is included in Notes payable – related party on the
accompanying consolidated balance sheets.
NOTE
6. SUBSCRIPTION AGREEMENT LOANS
Blackstone
Subscription Agreement
On
December 18, 2024, and effective December 13, 2024, PowerUp entered into (i) a subscription agreement (the “Blackstone Subscription
Agreement”), (ii) a promissory note (the “Blackstone Note”), and (iii) a registration rights agreement (the “RRA”)
with Blackstone Capital Advisors, Inc. (“Blackstone”), an entity controlled by Aspire’s former Director of Investor
Relations, Lance Friedman (all transactions contemplated by such agreements, collectively, the “Blackstone Transaction”).
Pursuant to the terms of the Blackstone Transaction, Blackstone may loan up to an aggregate principal amount of $ 500,000 to the Company,
with an original issue discount of twenty percent ( 20 %). Blackstone loaned the maximum of $ 500,000 to the PowerUp. The maturity date
of the Blackstone Note is the earlier of (i) June 1, 2025 or (ii) the date that the Company receives gross proceeds of at least $ 5,000,000
in an offering of its debt or equity securities. The principal amount of the Blackstone Note bears interest at a rate per annum of ten
percent ( 10 %). Interest will be due and payable on the maturity date. Additionally, the Company will pay Blackstone an exit fee equal
to ten percent ( 10 %) of the principal amount and accrued interest on the maturity date. Upon the closing of the Reverse Recapitalization,
the Sponsor will transfer three Class A ordinary shares of PowerUp to Blackstone for each dollar loaned under the Blackstone Transaction
(the “Commitment Shares”). On February 17, 2025, the Blackstone Subscription Agreement was amended (the “Amended Blackstone
Subscription Agreement”) to fix the commitment shares to 44,875 after giving effect to the 1 for 40 reverse stock split. The commitment
shares were issued at the close of the Reverse Recapitalization. The Company has agreed to register the Commitment Shares with the SEC in
a registration statement filed by the Company in connection with a Qualified Offering (as defined in the Blackstone Subscription Agreement),
if any.
On
February 17, 2025, a value of $ 328,098 inclusive of principal balance loaned of $ 423,474 was assumed under this agreement. On April 24,
2025, the Company entered into a settlement agreement (the “Settlement Agreement”) with Cobra, Blackstone and their affiliates
(collectively, the “Lenders”) to resolve all matters related to previously issued notices of default and to amend certain
outstanding loan agreements. In connection with the Settlement Agreement, the Company issued 15,625 shares of common stock with a fair
value of $ 317,250 , after giving effect to the 1-for-40 reverse stock split to Blackstone Capital Advisors, Inc. or its designees. Pursuant
to the Settlement Agreement between the Company and the Lenders, the Blackstone Subscription Agreement was amended (the “April
2025 Amended Blackstone Subscription Agreement) to extend the maturity date to August 15, 2025. In addition, the Company paid $ 60,000
as an addition to the principal in lender deal cost in consideration for Blackstone’s waiver of its right to additional interest
or penalties due to the default. The amendment of the debt was accounted under ASC 470.
For the year ended December 31, 2025, $ 364,109 was recorded as loss of extinguishment of debt in the accompanying consolidated statements
of operations. In August 2025, the Blackstone Note was fully settled including all exit fees and accrued interests.
F- 21
NOTE
7. CONVERTIBLE NOTES
Securities
Purchase Agreement
On
February 17, 2025, the Company entered into a Securities Purchase Agreement (“Securities Purchase Agreement”) with Cobra
Alternative Capital Strategies, LLC, an entity controlled by the Company’s former Director of Investor Relations, Lance Friedman,
which services were provided through a consulting agreement with Blackstone Capital Advisors, Inc. that was terminated effective February
17, 2025, and Target Capital X LLC (collectively, the “Investors”). Under the Securities Purchase Agreement, the Company
issued 20 % original issue discount senior secured convertible debentures (“February 2025 Convertible Debentures”) in an aggregate
principal amount of $ 3,750,000 which includes a 20 % OID. The conversion price per share of each Debenture is equal to 92.5 % of the lowest
daily VWAP (as defined in the Debentures), provided that no conversion may be at a price per share less than the floor price of $ 4.00
per share. At the close of the Reverse Recapitalization, 52,663 of commitment fee shares, after giving effects to the 1-for-40 reverse stock
split, owing to the Investors under these agreements were transferred by affiliates to the Investors.
The
Company analyzed for the Securities Purchase Agreement under ASC 480 and ASC 815
and concluded that bifurcation of a single derivative that comprises all of the fair value of
the conversion feature(s) (i.e., derivative instrument(s)) is not necessary. As a result, all debt proceeds received have been recorded
using the fair value method of accounting under ASC 825, Fair Value Measurement (“ASC 825”). Pursuant to ASC 825, the Company recorded
the fair value of the subscription liability on the 2025 consolidated balance sheet using the fair value method. The initial fair value
of the subscription liability at issuance was estimated using a Monte Carlo Model. In August and September 2025, the Company repaid a
total of $ 3,032,645 of the February 2025 Convertible Debentures. At December 31, 2025, the fair value of $ 1,146,236 of the Securities
Purchase Agreement is included in Convertible Notes on the accompanying 2025 consolidated balance sheet. For the year ended December
31, 2025, $ 711,996 debt discount amortized was included in interest expense on the consolidated statement of operations. For the year
ended December 31, 2025, change in fair value of $ 249,447 was included as an income and expense, respectively in change in fair value
of liabilities on the 2025 consolidated statement of operations.
Convertible
Notes
On
August 19, 2025, the Company entered into a Securities Purchase Agreement (the “ August Securities Purchase Agreement”) with
certain investors (the “Purchasers”), pursuant to which the Company sold to the Purchasers certain notes in an aggregate
principal amount of $ 9,687,500 for a subscription price of $ 7,750,000 (the “August 2025 Notes”) with a maturity date of February
19, 2026 . The August 2025 Notes have a 20 % OID of $ 1,937,500 which is included in the aggregate principal amount of $ 9,687,500 and do
not bear an interest rate except for instances of default. Of the $ 7,750,000 total funding (before transaction expenses and debt repayments)
under the Securities Purchase Agreement, $ 4,500,000 was funded on August 19, 2025 (the “first Tranche”), $ 1,000,000 was funded
on September 22, 2025 (the “Second Tranche”), and the balance of $ 2,250,000 (the “Third Tranche”) was funded
on September 30, 2025. The August 2025 Notes are convertible into up to an aggregate of 3,679,436 shares of common stock after giving
effects to the 1-for-40 reverse stock split (the “ Conversion Shares”) subject to certain conditions.
The
August 2025 Notes are convertible (in whole or in part) at any time on or after the thirty-first (31st) day following the Issuance Date
into such number of shares of Common Stock as shall be determined by dividing (x) that portion identified by the Purchaser of (A) the
outstanding principal amount, plus (B) accrued and unpaid interest with respect to such outstanding principal amount of such Purchaser’s
Note and any other amounts owing under such Note or other Transaction Documents (the as that term is defined in the Notes) by (y) the
conversion price then in effect on the date on which the Purchaser delivers a notice of conversion. The conversion price means the greater
of (i) eighty (80%) percent of the lowest Closing Price on any Trading Day during the five (5) Trading Days prior to the applicable conversion
date or (ii) the floor price (the “Floor Price”). The Floor Price means 20% of the average closing price of the Company’s
Common Stock for the five days prior to the Closing Date.
F- 22
The
August 2025 Notes may not be converted and shares of Common Stock may not be issued under Notes if, after giving effect to the conversion
or issuance, such Purchaser (together with its affiliates, if any) would beneficially own in excess of 4.99% of our outstanding shares
of our Common Stock, which we refer to herein as the “Note Blocker”. The Note Blocker may be raised or lowered to any other
percentage not in excess of 9.99% at the option of the applicable Purchaser of Notes, except that any raise will only be effective upon
61-days’ prior notice to us .
In
connection with the August Securities Purchase Agreement, the Company entered into a registration rights agreement, dated as of August
19, 2025 (the “Registration Rights Agreement”), pursuant to which the Company agreed to file the initial resale registration
statement by no later than September 18, 2025, to register the resale of the common stock underlying the Notes. The resale registration
statement became effective on September 30, 2025.
The
Company accounted for the August 2025 Notes under ASC 470 and ASC 815 and
concluded that bifurcation of multiple embedded features was necessary under ASC 815-15-25-1. As a result, the Company separately
accounted for the embedded features as a single compound derivative. The Company recorded the initial fair value of the derivative
liability of $ 4,101,583
and the debt issuance cost of $ 907,499
as a debt discount, which will be amortized to interest expense over the expected term of the debt.
During
the year ended December 2025, a total value of $ 9,523,683
of Convertible Notes were converted into 2,219,932
shares of common stock of the Company after giving effects to the 1-for-40
reverse split. The remaining debt of $ 163,817 was converted into 48,755 common stock in January 2026.
For
the year ended December 31, 2025, total amortized debt discounts of $ 6,927,005 was
included in interest expense on the accompanying 2025 consolidated statement of operations. At December 31, 2025, the balance of
$ 144,241 of
the August 2025 Notes is included in Convertible Notes on the consolidated balance and comprises the principal balance of $ 163,817 ,
net of unamortized debt discount of $ 19,576 .
NOTE
8. REVENUES
Net
sales include revenue from product sales and shipping and handling charges, net of returns and discounts. Revenue is measured as the
amount of consideration the Company expects to receive in exchange for transferring products. All revenue is recognized when or as
the Company satisfies its performance obligations under the contract. The Company recognizes revenue by transferring control of the
promised products to the customer, which primarily occurs when products are shipped to the customer. The Company recognizes revenue
for shipping and handling charges at the time the products are shipped to the customer. The Company estimates product returns based
on historical return rates. All of the Company’s contracts have a single performance obligation and are short-term in nature.
Sales taxes and value added taxes in foreign jurisdictions that are collected from customers and remitted to governmental
authorities are accounted for on a net basis and therefore are excluded from net sales. The Company recognizes revenue from the sale
of pharmaceutical products directly to customers and is recognized at an amount that reflects the consideration expected to be
received in exchange for such products.
The
customer order evidenced by invoices issued is considered to be the contract with the customers. At contract inception, an assessment
of the products and services promised in the contracts with customers is performed and a performance obligation is identified for each
distinct promise to transfer a product to the customer. To identify the performance obligations, the Company considers the products promised
per the invoice regardless of whether they are explicitly stated or are implied by customary business practices.
The
performance obligation is considered to be fulfilled upon the shipment of the products. At each reporting period, any invoiced sales
that have not yet shipped is recorded as deferred revenue. As of December 31, 2025, there was no deferred revenue.
F- 23
The
following tables represent net sales disaggregated by revenue source:
SCHEDULE
OF DISAGGREGATION OF REVENUE
Year ended
December
31, 2025
Nutraceutical
products
$ 6,202
Total revenues
$ 6,202
The
following tables represent net sales disaggregated by geography, based on the customers’ billing addresses.
SCHEDULE
OF DISAGGREGATION OF NET SALES DISAGGREGATED BY GEOGRAPHY
Year
ended December 31, 2025
United States
$ 6,153
Canada
30
United Kingdom
19
Total revenues
$ 6,202
NOTE
9. COMMITMENTS AND CONTINGENCIES
Registration
Rights
The
holders of Private Placement Warrants and warrants that may be issued upon conversion of working capital loans, if any, are entitled
to registration rights pursuant to a registration rights agreement dated February 17, 2022. These holders are entitled to certain demand
and “piggyback” registration rights. The Company will bear the expenses incurred in connection with the filing of any such
registration statements. On May 13, 2025, the Company filed a Registration Statement on Form S-1 to register 73,225 of the outstanding
244,083 Private Placement Warrants, after giving effects to the 1-for-40 reverse stock split. The Registration Statement was declared effective on May 30, 2025.
Equity
Line of Credit (“ELOC”) Agreement
On
February 13, 2025, PowerUp entered into a Purchase Agreement (“ELOC Agreement”) with Arena Business Solutions Global SPC
II, Ltd. (“Arena”). Under the ELOC Agreement, the Company has the right, but not the obligation, to direct Arena to purchase
up to $ 100,000,000 in shares of the Company’s common stock (the “ELOC Shares”) upon satisfaction of certain terms and
conditions contained in the ELOC Agreement, including, without limitation, an effective registration statement filed with the SEC registering
the resale of ELOC Commitment Shares (as defined below) and additional shares to be sold to Arena from time to time under the ELOC Agreement.
The term of the ELOC Agreement began on the date of execution and ends on the earlier of (i) the first day of the month following the
36-month anniversary of the execution date, (ii) the date on which the Investor shall have purchased the maximum amount of ELOC Shares,
or (iii) the effective date of any written notice of termination delivered pursuant to the terms of the ELOC Agreement (the “Commitment
Period”). In consideration for the Arena’s execution and delivery of the ELOC Agreement, the Company issued to Arena 50,000
Common Shares after giving effects to the 1-for-40 reverse stock split (the “Commitment Fee Shares”), of which 27,663 after
giving effect to the 1-for-40 reverse stock split became freely tradable upon the closing of the Reverse Recapitalization.
F- 24
At
close of the Reverse Recapitalization, the Company assumed a $ 49,034 forward purchase agreement liability under the ELOC Agreement. For the
year ended December 31, 2025, the change in fair value of the purchase agreement was a gain of $ 49,034 , which is included in change in
fair value of liabilities on the accompanying 2025 consolidated statement of operation. In November 2025, the Arena ELOC was terminated.
On
November 11, 2025, the Company entered into a new Purchase Agreement (the “Second ELOC Agreement”) with Arena Business Solutions
Global SPC II, Ltd. (“Arena”). Under the Second ELOC Agreement, the Company has the right, but not the obligation, to direct
Arena to purchase up to $ 100,000,000 in shares of the Company’s common stock (the “ELOC Shares”) upon satisfaction
of certain terms and conditions contained in the Second ELOC Agreement, including, without limitation, an effective registration statement
filed with the SEC registering the resale of the ELOC Commitment Fee Shares and additional shares to be sold to Arena
from time to time under the Second ELOC Agreement.
The
term of the Second ELOC Agreement began on November 11, 2025 and ends on the earlier of (i) the first day of the month following the
36-month anniversary of the execution date, (ii) the date on which the Investor shall have purchased the maximum amount of Second ELOC
Shares, or (iii) the effective date of any written notice of termination delivered pursuant to the terms of the Second ELOC Agreement
(the “Commitment Period”). In consideration for the Arena’s execution and delivery of the Second ELOC Agreement, the
Company is required to issue Common Shares to Arena equal to $250,000 divided by the lowest 1-Trading Day VWAP of the Common Shares of
the five (5) Trading Days immediately preceding the effectiveness of the initial registration statement (the “Commitment Fee Shares”),
plus $25,000 in Common shares for fees associated with the prior ELOC Agreement with the Company, based on a price equal to the lowest
1-Trading Day VWAP of the Common Shares of the five (5) Trading Days immediately preceding the date of execution and delivery of this
Agreement .
The
Company issued 75,325 shares of common stock after giving effects to the 1-for-40 reverse stock split to Arena in November and December
2025 and an additional 6,066 true up shares in January 2026, representing payment of the commitment fee shares. At December 31, 2025, the fair value of the forward purchase agreement liability
related to the Second ELOC Agreement is $ 95,662 and included in forward purchase agreement liability on the accompanying 2025 consolidated
balance sheet.
Instaprin
Acquisition
On
March 28, 2022, the Company closed on an asset purchase agreement (APA) of Instaprin Pharmaceuticals, Inc.’s (“Instaprin”)
intangible assets, inclusive of U.S. Patent No. 62/794141, International Publication No. 2020/15460 A1 and WO 2020/150685 A1, and the
Instaprin U.S. Trademark No. 86274378, trade secrets and proprietary information, all applications for any of the foregoing, commercial
and scientist relationships, and any license or agreements granting rights related to the foregoing.
The
purchase price for the Acquired Assets (as defined in the APA) was $ 3,628,325 plus interest thereon, to be paid to the SEC on behalf
of Instaprin in satisfaction of the SEC’s judgment against Instaprin and its former CEO, from sales of the product, as follows:
20 % from the first $ 5,000,000 of sales and 10 % from sales thereafter until the entire contingent purchase price obligation is satisfied.
Additionally, ten percent (10%) of the Company’s equity was to be delivered at Closing, in proportion to their equity holdings
in the Company, to be issued to a Trustee for the former Instaprin Shareholders, along with an additional ten percent (10%) of the Company’s
equity to be issued to Instaprin’s service providers, pursuant to a stock incentive plan to be adopted. As of December 31, 2025,
the Company has not recorded the assets from the APA due to the contingent nature of the transaction and the Company has not yet adopted a stock incentive plan.
F- 25
NOTE
10. STOCKHOLDERS’ DEFICIT
Preferred
Stock —The Company is authorized to issue 10,000,000 shares of preferred stock with a par value of $ 0.0001 per share and with
such designations, voting and other rights and preferences as may be determined from time to time by the Board. At December 31, 2025
and 2024, there were no shares of preferred stock issued or outstanding.
Common
Stock — The Company is authorized to issue 490,000,000 shares of Common Stock with a par value of $ 0.0001 per share. As of December
31, 2025 and 2024, there were 3,533,408 and 690,044 shares of common stock issued and outstanding, respectively, after giving
effect to the 1-for-40 reverse stock split.
PowerUp
Warrants
As
part of the PowerUp IPO, PowerUp issued warrants to third-party investors where each whole warrant entitles the holder to purchase
one share of the Company’s Class A common stock at an exercise price of $ 460 per
share (the “Public Warrants”). Simultaneously with the closing of the IPO, PowerUp completed the private sale of 244,083 warrants
(the “Private Placement Warrants”) where each warrant allows the holder to purchase one fortieth share of the
Company’s Common Stock at $ 460 per
share, after giving effect to the 1 for 40 reverse stock split. At December 31, 2025, there are Public Warrants 359,974 and 244,083 Private
Placement Warrants outstanding.
The
Public Warrants became exercisable commencing 30 days after the consummation of the Reverse Recapitalization.
Once
the warrants became exercisable, the Company may redeem the warrants:
● in
whole and not in part;
● at
a price of $ 16 per warrant;
● upon
not less than 30 days’ prior written notice of redemption, to each warrant holder;
and
● if,
and only if, the reported last sale price of the Company’s Common Stock equals or exceeds
$ 720.00 per share (as adjusted for share subdivisions, share consolidations, share capitalizations,
rights issuances, reorganizations, recapitalizations and the like) for any 20 trading days
within a 30 -trading day period ending on the third trading day prior to the date the Company
sends the notice of redemption to the warrant holders.
The
Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the IPO, except that the Private Placement
Warrants and the common stock issuable upon the exercise of the Private Placement Warrants are not transferable, assignable, or saleable
until 30 days after the completion of a Reverse Recapitalization, subject to certain limited exceptions.
The
Company has determined that Public Warrants and the Private Placement Warrants issued in connection with its IPO in February 2022 are
subject to treatment as equity. Upon the closing of the Reverse Recapitalization, in accordance with the guidance contained in ASC 815, the
warrants continue to be equity classified.
Stock-based compensation
On
February 29, 2024, Aspire Biopharma, Inc entered into a Corporate advisory agreement with an advisory firm, pursuant to which the advisory
firm will receive 6 % of the amount shares outstanding after the close of the Reverse Recapitalization as compensation for advisory services
to support the Company’s efforts related to the Reverse Recapitalization. On January 3, 2025, the agreed upon compensation was reduced
to 4.75 % of the amount of shares outstanding after the close of the Reverse Recapitalization. In February 2025, 41,563 shares of the 875,000
Reverse Recapitalization shares after giving effects to the 1-for-40 reverse stock split were issued to the affiliated company under this
agreement. The issuance of these shares to the service advisors is subject to ASC 718. Under ASC 718, compensation associated with equity-classified
awards is measured at fair value upon the grant date. The shares were granted subject to a performance condition (i.e., the occurrence
of a Reverse Recapitalization). Stock-based compensation of $ 14,131,250 was recognized in general and administrative expenses upon consummation
of the Reverse Recapitalization in February 2025 based on the grant date fair value per share. The fair value was determined by applying a
15 % discount for lack of marketability to the market price of the shares on date of grant.
F- 26
Aspire
Biopharma warrants
During
the year ended December 31, 2024, Aspire Biopharma, Inc issued 44,000,000 warrants
at a per share price of $ 0.40 .
As of December 31, 2024, there were 91,500,000
warrants outstanding and all were fully vested. On January 21, 2025, the 91,500,000
warrants were converted into 91,500,000
shares of Aspire Biopharma Inc. common stock, which, on the Reverse Recapitalization date, were subsequently converted into 143,393
shares of common stock of the Company after giving effects to the 1-for-40
reverse stock split.
Working
capital loan and other share issuance as close of the Reverse Recapitalization
Pursuant
to the First Subscription Agreement, the Company issued 43,750 shares of Common Stock after giving effect to the 1-for-40 reverse stock
split to the Investors representing commitment fee shares at Closing Date (See Note 5 - Related Party Transactions).
Pursuant
to the Blackstone Subscription Agreement, on February 17, 2025, the Company issued 44,875 shares of Common Stock after giving effect
to the 1-for-40 reverse stock split to Blackstone representing commitment fee shares at Closing Date (See Note 6 - Subscription Agreement
Loans).
Pursuant
to the Loan and Transfer Agreement with Apogee, the Company issued 1,250 shares of Common Stock after giving effect to the 1-for-40
reverse stock split to the New Sponsor at Closing Date (See Note 5 - Related Party Transactions).
On
May 22, 2024, PowerUp entered into a non-redemption agreement with the sponsor of PowerUp and an investor, pursuant to which the investor
agreed not to exercise their redemption rights with respect to holdings of PowerUp shares and in consideration of same, received 1,875
Common Stock of the Company after giving effect to the 1-for-40 reverse stock split at the close of the Reverse Recapitalization.
On
July 13, 2023, PowerUp entered into an amended service agreement with a vendor ( the “Amended Service Agreement”).
Pursuant to the Amended Service Agreement, the vendor will act as a capital market advisor in exchange for a cash fee and 2,000
common shares, after giving effect to the 1-for-40
Reverse Split. The shares were issued to the vendor on the Closing Date of the Reverse Recapitalization.
Other
Share issuances
As
stated in Note 5, On April 28, 2025, in connection with the Settlement Agreement, the Company issued 15,625
shares of common stock after giving effects to the 1-for-40
Reverse Split after giving effect to the 1-for-40
Reverse Split to Blackstone Capital Advisors, Inc. or its designees.
As
stated in Note 9, In November 2025 and December 2025, the Company issued a total of 75,325 shares of common stock after giving effect
to the 1-for-40 Reverse Split to Arena pursuant to the Second ELOC Agreement.
F- 27
NOTE
11. INCOME TAXES
The
income tax provision consists of the following for the years ended December 31, 2025 and 2024:
SCHEDULE
OF INCOME TAX PROVISION
2025
2024
Federal
Current
$ -
$ -
Deferred
-
-
State and local
Current
-
-
Deferred
-
-
Foreign
Current
-
1,013
Deferred
-
-
Income tax provision
/ (benefit)
$ -
$ 1,013
Below
is a reconciliation of the statutory tax rate to the Company’s effective tax rate for the year ended December 31,
2025.
SCHEDULE
OF RECONCILIATION OF STATUTORY TAX RATE TO EFFECTIVE TAX RATE
2025
Amount
%
Pretax book
income (loss)
$ ( 24,480,848 )
100.0
Statutory federal income tax
$ ( 5,140,978 )
21.0
Research tax credits
( 48,657 )
0.2
Change in valuation allowance
2,828,659
( 11.5 )
Non-taxable or non-deductible items:
Non-deductible transaction costs
3,171,730
( 13.0 )
Change in derivative liability
( 810,787 )
3.3
Meals and entertainment
33
-
Minimum tax liability
-
-
Income tax expense
$ -
-
2024
Amount
%
Pretax book income (loss)
$ ( 1,308,859 )
100.0
Statutory federal income tax
-
-
Minimum tax liability
1,013
0.08
Income tax expense
$ 1,013
0.08
The
Company’s deferred tax assets are as follows at December 31, 2025 and 2024:
SCHEDULE
OF DEFERRED TAX ASSETS
2025
2024
Deferred tax assets:
Net operating
loss carryforward
$ 3,250,617
$
-
Research tax credit carryforward
48,657
-
Total deferred tax assets
3,299,274
-
Less: Valuation allowance
( 3,299,274 )
-
Net deferred tax assets
$ -
$
-
F- 28
In
assessing the realization of the deferred tax assets, management considers whether it is more likely than not that some portion of
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 temporary differences representing net future deductible amounts
become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax
planning strategies in making this assessment. After consideration of all of the information available, management believes that
significant uncertainty exists with respect to future realization of the deferred tax assets and has therefore established a full
valuation allowance. For the year ended December 31, 2025, the valuation allowance increased by $ 3,299,274 ,
due to increases in the net operating loss carryforward and research tax credit carryforward as a result of being taxed for the first time in 2025. The Company will continue to assess
the realizability of the deferred tax assets at each reporting date based upon actual and forecasted operating results.
As
of December 31, 2025 the Company had U.S. federal and state net operating loss carryforwards of $ 13,238,106 with an indefinite carryforward
period.
The
Company files income tax returns with the United States and Utah. Examinations by the United States and state tax authorities may include
questioning the timing and amount of deductions, the nexus of income among various state and local tax jurisdictions and compliance with
federal and state tax laws. As of December 31, 2025, the 2025 inception year is subject to examination for U.S. federal and state purposes.
For
the year ended December 31, 2025 the Company has not recognized any amount of interest and penalties in its
consolidated statements of operations.
F- 29
NOTE
12. FAIR VALUE MEASUREMENTS
The
following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring
basis at December 31, 2025 and 2024 and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine
such fair value.
SCHEDULE
OF ASSETS AND LIABILITIES THAT ARE MEASURED AT FAIR VALUE ON A RECURRING BASIS
Quoted Prices in Active Markets
Significant Other Observable
Inputs
Significant Other Unbservable
Inputs
December
31, 2025
Level
(Level
1)
(Level
2)
(Level
3)
Liabilities:
Convertible Notes
3
—
—
$ 1,146,236
Forward Purchase Agreement liabilities
3
—
—
95,662
Derivative liability
3
—
—
$ 40,954
Convertible
Notes
As
discussed in Note 7 - Convertible Notes, the February 2025 Convertible Debentures are classified and accounted for as a financial liability which is measured at fair value on a recurring basis (one of the instruments is accounted for at fair value on a recurring basis
under ASC 480-10, as a derivative instrument under ASC 815).
The
financial liabilities are valued under a Monte Carlo Model. The estimated fair value of the financial liabilities component is determined
using Level 3 inputs. Inherent in the pricing models are assumptions related to expected share-price volatility, expected life and risk-free
interest rate.
The
key inputs of the models used to value the Company’s February 2025 Convertible Debentures as of December 31, 2025 were:
SCHEDULE
OF CONVERTIBLE NOTES
Inputs
December
31, 2025
Term remaining - years
0.13
Share price
0.13
Debt rate
12.49 %
The
change in the fair value of the convertible notes measured using Level 3 inputs is summarized as follow:
SCHEDULE
OF FAIR VALUE OF THE CONVERTIBLE NOTES
February
Notes
Balance, December 31, 2024
$ —
Convertible notes, beginning balance
—
Fair value at issuance
3,000,000
Paid-in-kind interest
217,438
OID amortized
711,996
Repayment of Note
( 3,032,645 )
Change in fair value
249,447
Balance, December 31, 2025
$ 1,146,236
Convertible notes, ending balance
1,146,236
Forward
purchase agreement liabilities
As
discussed in Note 9 - Commitment and Contingencies, the forward purchase agreement liabilities are classified and accounted for as financial liabilities which will be measured at fair value on a recurring basis.
The
forward purchase agreements liabilities are valued under a Probability Weighted Expected Return Model (“PWERM”) which fair
values repayable capital investment and uses a Black Scholes Model that fair values the conversion features within the convertible debt.
The PWERM is a multistep process in which value is estimated based on the probability-weighted present value of various future outcomes.
The estimated fair value of the forward purchase agreements liabilities are determined using Level 3 inputs. Inherent in the pricing
models are assumptions related to expected share-price volatility, expected life and risk-free interest rate. There were no draws for
the year ended December 31, 2025; therefore, no valuation was required.
The
change in the fair value of the forward purchase agreement liabilities measured using Level 3 inputs is summarized as follows:
Forward
purchase agreement liabilities - ELOC Agreement
SCHEDULE
OF FAIR VALUE FORWARD PURCHASE AGREEMENT LIABILITIES
Balance, December 31, 2024
$
-
Assumed in Reverse Recapitalization
49,034
Change in fair value
( 39,133 )
Termination of agreement
( 9,901 )
Forward purchase agreement at December 31, 2025
$
-
F- 30
Forward
purchase agreement liabilities - Second ELOC Agreement
Balance, December 31, 2024
$ -
Initial recognition of liability
95,062
Change in fair value
600
Forward purchase agreement liability at December 31, 2025
$ 95,662
Derivative
liability
As
discussed in Note 7 - Convertible Notes, the Company accounted for the August 2025 Notes under ASC 470 and ASC 815
and concluded that bifurcation of multiple embedded features was necessary under ASC 815-15-25-1.
As a result, the Company separately accounted for as a single compound derivative. The initial fair value of the derivative liability
at issuance was $ 4,101,583 and estimated using a Monte Carlo Model. For the year ended December 31, 2025, change in fair value of the
derivative liability of $ 75,482 was recorded as an income on the consolidated statements of operations. At December 31, 2025, the fair
value of the derivative of $ 40,954 was included in derivative liability on the accompanying 2025 consolidated balance sheet.
The
key inputs of the models used to value the Company’s derivative liability as of December 31, 2025 were:
SCHEDULE
OF KEY INPUTS OF MODELS USED TO VALUE DERIVATIVE LIABILITY
Inputs
December 31, 2025
Term Remaining - Years
0.14
- 0.39
Share Price
$ 0.10 -
$ 0.42
Risk Free Rate
3.52 %
- 3.92 %
The
change in the fair value of the derivative liability measured using Level 3 inputs is summarized as follows
SUMMARY
OF CHANGE IN FAIR VALUE OF DERIVATIVE LIABILITY
For the Year
ended
December
31, 2025
Balance, December 31, 2024
$ -
Derivative
liability, beginning balance
-
Initial recognition
4,101,583
Conversion of shares
( 3,985,147 )
Change in fair value
( 75,482 )
Derivative liability at December 31, 2025
$ 40,954
Derivative liability, ending balance
40,954
F- 31
NOTE
13. SEGMENT INFORMATION
When
evaluating the Company’s performance and making key decisions regarding resource allocation, the CODM reviews several key metrics
included in net loss, which include the following:
SCHEDULE
OF SEVERAL KEY METRICS INCLUDED IN NET LOSS AND TOTAL ASSETS
2025
2024
For
the Years Ended
December 31,
2025
2024
Gross margin
$ ( 116 )
$ -
Operating expenses
( 19,351,175 )
( 1,210,871 )
Other expenses, net
( 5,129,557 )
( 97,988 )
Income tax expense
-
( 1,013 )
Net loss
$ ( 24,480,848 )
$ ( 1,309,872 )
Gross margin,
operating expenses, other expenses, net and income tax expense are reviewed and monitored by the CODM to manage and forecast cash to ensure enough
capital is available for working capital needs and to fund research and development efforts. The CODM also reviews general and administrative
costs to manage, maintain and enforce all contractual agreements to ensure costs are aligned with all agreements and budget. General
and administrative costs, as reported on the consolidated statements of operations, are the significant segment expenses provided to
the CODM on a regular basis.
All
other segment items included in net loss are reported on the consolidated statements of operations and described within their respective
disclosures.
NOTE
14. SUBSEQUENT EVENTS
The
Company evaluated subsequent events and transactions that occurred after the balance sheet date through the date that the consolidated
financial statements were issued. Based upon this review, other than disclosed below or within these consolidated financial statements,
the Company did not identify any other subsequent events that would have required adjustment or disclosure in the consolidated financial
statements.
F- 32
Exchange
Agreements
On
January 1, 2026, the Company entered into Exchange Agreements (the “Exchange Agreements”) with certain holders of the Company’s
debt (the “Holders”) to exchange approximately $ 1.75 million in debt for shares (the “Exchange Shares’) of the
Company’s common stock (the “Exchange”) (See Note 5). The debt was incurred by the Company’s predecessor, PowerUp
pursuant to subscription agreements dated March 4, 2024, and May 9, 2024. The Holders were Sponsors of PowerUp’s initial public
offering.
Pursuant
to the Exchange Agreements, the Holders may, in their discretion, submit a notice of exchange setting forth the Exchange Amount, the
Exchange Shares, and the applicable Exchange Price. Within one business day of receipt of an Exchange Notice, the Company will issue
to such Holder the number of Exchange Shares equal to the Exchange Amount divided by the Exchange Price, and such Exchange Amount shall
be deducted from the Outstanding Balance. Each Holder may submit up to four (4) Exchange Notices, but each Exchange Notice may not exchange
more than thirty percent (30%) of the applicable Holder’s Outstanding Balance.
In
addition, upon a financing in excess of $3,000,000 (a “Financing”), the Company may repay part or all of any Holder’s
Outstanding Balance. Upon a Financing, a Holder may elect to receive cash proceeds from any Financing in an amount equal to twenty five
percent (25%) of such Holder’s Outstanding Balance, to be applied to such Holder’s Outstanding Balance. If a Holder elects
to require any part of its Outstanding Balance to be repaid from the proceeds of a Financing, it can elect to receive up to 33.33% of
the aggregate proceeds of such Financing .
In
January 2026, pursuant to the Exchange Agreements, the Subscription Agreement Loan balances along with applicable interest were converted
into 645,755 shares of ordinary stock of the Company after giving effects to the 1-for-40 reverse stock split.
2024
Stock Incentive Plan and Approval of Equity Award Agreements
On
January 8, 2026, the Board of Directors (the “Board”) of the Company confirmed certain terms of the 2024 Stock Incentive
Plan (the “Plan”), which was approved by the Company’s stockholders at an extraordinary general meeting of stockholders
held on February 4, 2025, by determining the share limit numbers of 4,890,000 to be included in the Plan in accordance with the terms
of the Plan and the Proxy Statement for the Meeting (the “Proxy Statement”). The Plan permits the Company to grant various
incentive awards to eligible employees, directors, and consultants, with the goal of attracting, retaining and motivating persons who
make (or are expected to make) important contributions to the Company by providing these individuals with equity ownership opportunities
and to align their interests and efforts to the long-term interests of the Company’s stockholders.
On
January 8, 2026, the Board also approved and adopted forms of award agreements with respect to grants of restricted stock units (“RSUs”)
and stock options (“Options”) under the Plan, to be used for grants of equity awards to the Company’s executive officers,
directors and other employees (the “Award Agreements”). Each RSU represents the right to receive a share (a “Share”)
of the Company’s common stock, par value $ 0.0001 per share (the “Common Stock”), upon the RSU becoming vested, subject
to continued employment through the applicable vesting date. Each Option represents the right to purchase a Share at a predetermined
exercise price, subject to continued employment through the applicable vesting date.
F- 33
January
2026 Securities Purchase Agreement
On
January 26, 2026, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with certain
investors (the “Purchasers”), pursuant to which the Company sold to the Purchasers certain debentures in an aggregate principal
amount of $ 2,173,913 for a subscription price of $ 2,000,000 (the “Debentures”) with a maturity date of April 23, 2026 . The
Notes have an 8 % original issue discount and do not bear any annual interest. The Debentures are due the sooner of (i) 90 days, or (ii)
upon the Company’s receipt of gross proceeds of at least $ 8,000,000 in any equity or debt financing. The Company shall have the
option to prepay this Debenture(s) at any time after the Original Issue Date at an amount equal to the Principal Amount. The Company
shall provide Holder(s) with ten (10) Business Days’ prior written notice of intention to satisfy the Debentures, whether at maturity,
by prepayment, or in default. The Debentures are not convertible into common stock. In connection with the financing, the Purchasers
received an aggregate of 790,000 Shares of the Company’s common stock as incentive shares.
Conversions of Notes and Share Issuances
As disclosed in Note 7, the company converted the
remaining $ 163,817 of convertible notes into 48,755 common stock in January 2026.
The Company issued the additional 6,066 true up commitment fee shares to Arena in January 2026 (See Note 9).
Series
A Preferred Stock
Pursuant
to the terms of the Securities Purchase Agreement, on February 2, 2026, the Company filed the Certificate of Designation with the Delaware
Secretary of State designating, 25,000 shares of its authorized and unissued preferred stock as Series A Convertible Preferred Stock.
The Certificate of Designation sets forth the rights, preferences and limitations of the shares of Preferred Stock. Terms not otherwise
defined in this item shall have the meanings given in the Certificate of Designation.
The
following is a summary of the terms of the Preferred Stock:
Conversion.
Pursuant to the Certificate of Designation, each share of Preferred Stock, subject to the Stockholder Approval (as defined in the
Certificate of Designation), is convertible at the option of the holder into shares of common stock at a conversion price equal to
80% of the lowest closing price of our Common Stock as of the closing of the Principal Market (as such term is defined in the
Certificate of Designation) for each of the five (5) Trading Days (as such term is defined in the Certificate of Designation)
immediately prior to the date of conversion, or other date of determination (but in no event less than the floor price), subject to
certain adjustments as set forth in the Certificate of Designation (the “Conversion Price”). The floor price is equal to
20% of the Minimum Price (as such term is defined by the rules and regulations of the Nasdaq Stock Market LLC, Rule 5635(d)(1)(A))
(or such lower amount as permitted, from time to time, by the Principal Market (the “Floor Price”). The number of shares
of common stock issuable upon conversion of a share of Preferred Stock shall be determined by dividing (x) the stated value of the
Preferred Stock to be converted by (y) the Conversion Price.
The
shares of Preferred Stock will be convertible immediately upon issuance, at the option of the holder, at the Conversion Price,
subject to a conversion cap that limits the conversion of the Preferred Stock such that an Investor may not beneficially own more
than 4.99% (the “Maximum Percentage”) of the shares of common stock that would be issued and outstanding following such
conversion. An Investor may decrease or increase the Maximum Percentage by written notice to the Company from time to time to any
other percentage not in excess of 9.99%, provided that any increase in the Maximum Percentage will not be effective until the
sixty-first (61st) day after such notice is delivered to the Company, provided further that a holder shall not convert any Preferred
Stock to the extent that, after giving effect to such conversion, the aggregate number of shares of common stock issued or issuable
upon conversion of the Preferred Stock would exceed 19.99% of the issued and outstanding shares of the Company’s common stock
unless and until the Company has obtained the shareholder approval required by Nasdaq Listing Rule 5636(d) .
Ranking.
The Series A shall rank (i) senior to all of the common stock; (ii) senior to any class or series of capital stock of the Corporation
hereafter created specifically ranking by its terms junior to any Series A (“Junior Securities”); (iii) on parity with any
class or series of capital stock of the Corporation created specifically ranking by its terms on parity with the Preferred Stock (“Parity
Securities”); and (iv) junior to any class or series of capital stock of the Corporation hereafter created specifically ranking
by its terms senior to any Series A (“Senior Securities”), in each case, as to dividends or distributions of assets upon
liquidation, dissolution or winding up of the Corporation, whether voluntarily or involuntarily. Subject to any superior liquidation
rights of the holders of any Senior Securities of the Corporation and the rights of the Corporation’s existing and future creditors,
upon any liquidation, dissolution or winding-up of the Corporation, whether voluntary or involuntary (a “Liquidation”), each
Holder shall be entitled to be paid out of the assets of the Corporation legally available for distribution to stockholders, prior and
in preference to any distribution of any of the assets or surplus funds of the Corporation to the holders of the Common Stock and Junior
Securities and pari passu with any distribution to the holders of Parity Securities, an amount equal to the Stated Value for each share
of Series A held by such Holder and an amount equal to any accrued and unpaid dividends thereon, and thereafter the Holders shall be
entitled to receive out of the assets, whether capital or surplus, of the Corporation the same amount that a holder of Common Stock would
receive if the Series A were fully converted (disregarding for such purposes any conversion limitations hereunder) to common stock which
amounts shall be paid pari passu with all holders of common stock. The Corporation shall mail written notice of any such Liquidation,
not less than sixty (60) days prior to the payment date stated therein, to each Holder.
F- 34
Price
Protection. Except for any Exempt Issuance, in the event the Corporation issues or sells any securities including options or convertible
securities (or amends any outstanding securities of the Company), at an effective price of, or with an exercise or conversion price of
less than the conversion price, then upon such issuance or sale, the conversion price shall be reduced to the lesser of (i) the Floor
Price; or (ii) the sale price or the exercise or conversion price of the securities issued or sold. In case any shares of common stock,
convertible securities or options are issued in connection with the issue or sale of other securities of the Company, together comprising
one integrated transaction, each share of common stock underlying any such convertible securities or options shall be deemed to be one
additional share of common stock for the purposes of determining the effective price of the non-Exempt Issuance.
Participation
Rights. Subject to certain terms and conditions in the Certificate of Designation, until the six (6) month anniversary of the issuance
of the Series A to the Holder, upon any Subsequent Financing, the Holders of the outstanding Series A shall have the right to participate
in an amount equal to an aggregate of 30% of the Subsequent Financing on the same terms, conditions and price provided for in the Subsequent
Financing.
February
2026 Securities Purchase Agreement
On
February 6, 2026, the Company entered into a securities purchase agreement (the “Securities Purchase Agreement”) with certain
accredited investors (the “Investors”), pursuant to which the Company agreed to issue and sell, in a private placement (the
“Offering”), up to 25,000 shares (the “Shares”) of the Company’s newly-designated Series A Convertible
Preferred Stock, par value $ 0.0001 per share (the “Preferred Stock”), which Preferred Stock is convertible into shares of
the Company’s common stock, par value $ 0.0001 per share (the “Common Stock”) as more fully described in the Certificate
of Designations, Preferences and Rights of the Series A Convertible Preferred Stock (the “Certificate of Designation”).
Pursuant
to the Certificate of Designation on February 6, 2026, subject to Stockholder Approval (as defined below), each share of Preferred Stock
is convertible at the option of the holder into shares of Common Stock at a conversion price equal to 80% of the lowest closing price
of our Common Stock as of the closing of the Principal Market (as such term is defined in the Certificate of Designation) for each of
the five (5) Trading Days (as such term is defined in the Certificate of Designation) immediately prior to the date of conversion, or
other date of determination (but in no event less than the floor price), subject to certain adjustments as set forth in the Certificate
of Designation (the “Conversion Price”). The floor price is equal to 20% of the Minimum Price (as such term is defined by
the rules and regulations of The Nasdaq Stock Market LLC under Nasdaq Listing Rule 5635(d)(1)(A)) or such lower amount as permitted,
from time to time, by the Principal Market (the “Floor Price”). The number of shares of Common Stock issuable upon conversion
of a share of Preferred Stock shall be determined by dividing (x) the stated value of the Preferred Stock to be converted by (y) the
Conversion Price.
The
shares of Preferred Stock will be convertible immediately upon issuance, at the option of the holder, at the Conversion Price, subject
to a conversion cap that limits the conversion of the Preferred Stock such that an Investor may not beneficially own more than 4.99%
of the shares of Common Stock that would be issued and outstanding following such conversion (the “Maximum Percentage”).
An Investor may decrease or increase the Maximum Percentage by written notice to the Company from time to time to any other percentage
not in excess of 9.99%, provided that any increase in the Maximum Percentage will not be effective until the sixty-first (61st) day after
such notice is delivered to the Company, provided further that a holder shall not convert any Preferred Stock to the extent that, after
giving effect to such conversion, the aggregate number of shares of Common Stock issued or issuable upon conversion of the Preferred
Stock would exceed 19.99% of the issued and outstanding shares of the Company’s Common Stock unless and until the Company has obtained
the shareholder approval required by Nasdaq Listing Rule 5636(d) (“Shareholder Approval”) .
Pursuant
to the Securities Purchase Agreement, the Company closed on an aggregate of 13,750 Shares resulting in gross proceeds of $ 11,000,000
including the conversion of $ 943,801 in existing debt into Shares on the same terms, before deducting fees to be paid to the placement
agents and financial advisors of the Company and other estimated offering expenses payable by the Company.
RBW
Capital Partners, LLC acted as placement agent for the Offering. As compensation in connection with the Offering, the Company paid the
placement agent a placement agent fee equal to $ 900,000 .
The
initial closing of the issuance of Preferred Stock occurred on or February 6, 2025 (the “Initial Closing”). At the Initial
Closing, the Company issued 13,750 Shares of Preferred Stock for aggregate gross proceeds of $ 11,000,000 , which included $ 943,801 of
debt that converted into Preferred Shares on the same terms. Subject to the satisfaction or waiver of certain conditions set forth in
the Purchase Agreement, a second closing may take place, pursuant to which the Company may issue up to 12,500 additional Shares of Preferred
Stock for aggregate proceeds not to exceed $ 10,000,000 (the “Second Closing”). The Second Closing is contingent on the effectiveness
of the registration statement to register the shares of Common Stock issuable upon conversion of the Shares and receipt of Shareholder
Approval.
In
connection with the Offering, the Company will file a proxy statement with the United States Securities and Exchange Commission (the
“Commission”) seeking the approval of its stockholders for (i) the transactions contemplated by the Securities Purchase Agreement,
(ii) the issuance of the Preferred Stock and the Common Stock issuable upon the conversion of the Preferred Stock, (iii) a reverse stock
split of the Company’s Common Stock at a range of one for five (1-for-5) to a maximum of one for five hundred (1-for-500) shares,
whether effected in a single transaction or in multiple transactions, and all related amendments to the Company’s certificate of
incorporation, and (iv) an amendment to the Company’s certificate of incorporation to effect an increase in the Company’s
authorized shares to the extent required to issue the securities. Pursuant to the Securities Purchase Agreement, the Company shall file
the proxy statement within ten (10) business days after the initial closing .
In
addition, the Company and each Investor entered into a registration rights agreement (the “Registration Rights Agreement”).
Pursuant to the Registration Rights Agreement, within fifteen (15) days following the Initial Closing, the Company shall file a resale
registration statement on Form S-1 (or Form S-3 if the Company is S-3 eligible) providing for the resale by the Investors of the Registrable
Securities (as defined in the Registration Rights Agreement) and to use its best efforts to cause such resale registration statement
to be declared effective by the staff of the Commission within forty five (45) days following the Initial Closing, or within sixty five
(65) days in the event of a review by the Commission.
Pursuant
to the Securities Purchase Agreement, the Investors have the right to appoint one (1) director to our Board of Directors. The Securities
Purchase Agreement and Registration Rights Agreement contain certain representations and warranties, covenants and indemnities customary
for similar transactions. The representations, warranties and covenants contained in the Securities Purchase Agreement and Registration
Rights Agreement were made solely for the benefit of the parties to the Securities Purchase Agreement and Registration Rights Agreement
and may be subject to limitations agreed upon by the contracting parties.
The
Company filed the registration statement to issue the shares on February 17, 2026. On February 24, 2026, the SEC notified the Company
in writing that there will be no review of the registration statement. The effectiveness of the registration statement is dependent on
the filing of this Form 10-K and shareholder’s approval.
Nasdaq
Compliance
On
February 18, 2026, the Company was notified that it had regained compliance with Listing Rule 5450(b)(2)(A), the “MVLS Rule,”
and is in full compliance with the terms set forth in the Panel’s (“Panel”) decision dated December 11, 2025.
F- 35
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.