Bimergen Energy Corp 10-K

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. Our financial statements for the fiscal years ended December 31, 2025 and 2024 are attached hereto. TABLE OF CONTENTS Report of Independent Registered Public Accounting Firm (PCAOB ID 820 ) 27 Consolidated Financial Statements Consolidated Balance Sheets at December 31, 2025 and 2024 29 Consolidated Statements of Operations for the years ended December 31, 2025 and 2024 30 Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2025 and 2024 31 Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024 32 Notes to Consolidated Financial Statements 33 26 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM 18012 Sky Park Circle, Suite 200 Irvine, California 92614 tel 949-852-1600 fax 949-852-1606 www.rjicpas.com To the Board of Directors and Stockholders of Bimergen Energy Corporation Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of Bimergen Energy Corporation (the Company) as of December 31, 2025 and 2024, and the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2025, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of their operations and their cash flows for each of the years in the two-year period ended December, 2025, in conformity with accounting principles generally accepted in the United States of America. Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. Our audits included performing procedures to assess the risks of material misstatement of the consolidated 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 consolidated 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 consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion. Critical Audit Matters The critical audit matters communicated below are matters arising from the current period audit of the consolidated 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 consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate. 27 Accounting for the RelyEZ Joint Venture Structure and Related Project Development Funding and Procurement Transactions During the year ended December 31, 2025, the Company, through its wholly owned subsidiary Emergen Energy, LLC, entered into and implemented a series of interrelated arrangements involving RelyEZ Energy Group, GridSpan Energy LLC, Aggreko, and related project entities in connection with the development and financing of utility-scale battery energy storage projects. These arrangements included the formation and funding of a joint venture vehicle, receipt of significant cash from GridSpan related to future project conveyance and development obligations, acquisition of project-company interests from Aggreko, and payments for long-lead equipment procurement. Management was required to determine whether the joint venture vehicle is a variable interest entity (“VIE”) and whether the Company is the primary beneficiary under ASC 810; whether any project-company membership interests or project title had transferred as of year-end; whether the GridSpan proceeds should remain deferred; whether the amounts paid for project-company interests and long-lead equipment should be recognized as assets; and whether any current or contingent obligations existed at December 31, 2025. Management concluded that the joint venture vehicle is a VIE for which the Company is not the primary beneficiary and therefore is not consolidated, that no project title or membership interests transferred to GridSpan at year-end, that the GridSpan proceeds remained deferred, that the Aggreko acquisition resulted in project-related intangible assets on consolidation, that the long-lead equipment payment was a deposit-type asset, and that the related refund and guarantee exposure did not require accrual at year-end. We identified this matter as a critical audit matter because the accounting involved especially challenging and subjective auditor judgment due to the number of interrelated agreements, the milestone-based transfer and acceptance mechanics, the need to evaluate the substance of the Company’s rights and obligations as of year-end, and the significance of the related balances and disclosures to the consolidated financial statements. How the Matter Was Addressed in the Audit Our audit procedures related to this critical audit matter included, among others, obtaining an understanding of the relevant agreements and related transactions, evaluating management’s accounting analysis and conclusions under the applicable accounting guidance, testing relevant transactions and supporting evidence, and evaluating the related consolidated financial statement presentation and disclosures. Relevant Financial Statement Accounts and Disclosures The Company’s accounting for the RelyEZ joint venture structure and the related project development, funding, and procurement transactions is described in Notes 8, 9 and 10 to the consolidated financial statements and affects the Company’s balance sheet accounts including deferred or contract liability balances, project-related intangible assets and deposits, prepaid or other asset balances, and the related disclosures concerning variable interest entities, commitments, contingencies, and significant contractual arrangements. RAMIREZ JIMENEZ INTERNATIONAL CPAS We have served as the Company’s auditor since 2025. /s/ Ramirez Jimenez International CPAs PCAOB ID No. 820 Irvine, California March 31, 2026 28 BIMERGEN ENERGY CORPORATION CONSOLIDATED BALANCE SHEETS December 31, 2025 2024 ASSETS Current assets: Cash and cash equivalents $ 401,203 $ 156,087 Deferred offering costs 393,203 222,497 Vendor deposits 1,885,680 - Prepaid expenses and other current assets 619,688 650,293 Total current assets 3,299,774 1,028,877 Intangible assets 23,900,520 22,222,200 Total assets $ 27,200,294 $ 23,251,077 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued liabilities 937,088 273,482 Accounts payable and accrued liabilities – related parties 1,316,725 540,003 Short term loan due to related parties 825,700 - Accounts payable and accrued liabilities 1,316,725 540,003 Deferred revenue 4,757,500 943,500 Total current liabilities 7,837,013 1,756,985 Commitments and Contingencies (See Notes 7 and 14) - Stockholders’ equity Preferred stock, $ 0.001 par value, 10,000,000 shares authorized, 0 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively - - Common stock: $ 0.001 par value, 1,000,000,000 shares authorized, 3,930,906 and 5,121,384 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively 3,931 5,121 Additional paid-in capital 29,107,471 26,263,670 Accumulated deficit ( 9,748,121 ) ( 4,774,699 ) Total stockholders’ equity 19,363,281 21,494,092 Total liabilities and stockholders’ equity $ 27,200,294 $ 23,251,077 The accompanying notes are an integral part of the audited consolidated financial statements. 29 BIMERGEN ENERGY CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS For the Year ended December 31, 2025 For the Year ended December 31, 2024 REVENUE $ - - COST OF REVENUE - - GROSS PROFIT - - OPERATING EXPENSES General and Administrative 4,928,861 2,758,731 Total Operating Expenses 4,928,861 2,758,731 LOSS FROM OPERATIONS ( 4,928,861 ) ( 2,758,731 ) OTHER INCOME (EXPENSE) Interest and Other Income 300 1,044 Interest Expense ( 44,861 ) - Total Other Income (Expense) ( 44,561 ) 1,044 LOSS BEFORE INCOME TAXES ( 4,973,422 ) ( 2,757,687 ) BENEFIT (PROVISION) FOR INCOME TAXES - - NET LOSS $ ( 4,973,422 ) $ ( 2,757,687 ) BASIC AND DILUTED LOSS PER SHARE $ ( 1.11 ) $ ( 0.54 ) WEIGHTED AVERAGE SHARES 4,481,933 5,144,443 The accompanying notes are an integral part of the audited consolidated financial statements. 30 BIMERGEN ENERGY CORPORATION CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS ’ EQUITY Common Stock Preferred Stock Additional Paid-In Accumulated Total Stockholders’ Shares Amount Shares Amount Capital Deficit Equity Balances, December 31, 2023 3,460,459 $ 3,460 - $ - $ 2,141,740 $ ( 2,017,012 ) $ 128,188 Common Stock for Services 6,970 7 - - 79,202 - 79,209 Stock Based Compensation 20,715 21 - - 1,246,161 - 1,246,182 Sale of Common Stock 64,337 64 - - 575,936 - 576,000 Common Stock issued for Emergen Energy, LLC 1,587,300 1,587 - - 22,220,613 - 22,222,200 Cancelled Stock from Litigation Settlement ( 18,396 ) ( 18 ) - - 18 - - Net loss - - - ( 2,757,687 ) ( 2,757,687 ) Balances, December 31, 2024 5,121,384 $ 5,121 - $ - $ 26,263,670 $ ( 4,774,699 ) $ 21,494,092 Common Stock for Services 26,616 27 - - 167,584 - 167,611 Stock Based Compensation - - - - 2,285,000 - 2,285,000 Sale of Common Stock 65,000 65 - - 389,935 - 390,000 Common Stock issued for Round Up Fractional Shares of Reverse Split 5,600 6 - - ( 6 ) - - Cancelled Stock from Litigation Judgement ( 1,287,694 ) ( 1,288 ) - - 1,288 - - Net loss - - - ( 4,973,422 ) ( 4,973,422 ) Balances, December 31, 2025 3,930,906 $ 3,931 - $ - $ 29,107,471 $ ( 9,748,121 ) $ 19,363,281 The accompanying notes are an integral part of the audited consolidated financial statements. 31 BIMERGEN ENERGY CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS 2025 2024 YEAR ENDED DECEMBER 31, 2025 2024 Cash flows from operating activities: Net loss $ ( 4,973,422 ) $ ( 2,757,687 ) Adjustments to reconcile net loss to net cash provided by (used in) operating activities: Common Stock issued for services 167,611 79,209 Stock Based Compensation 2,285,000 1,246,182 Changes in operating assets and liabilities: Vendor deposits ( 1,885,680 ) - Prepaid expenses and other assets 30,606 ( 639,294 Deferred revenue 3,814,000 943,500 Accounts payable and accrued liabilities 663,605 238,254 Accounts payable and accrued liabilities – Related Parties 776,722 540,003 Net cash provided by (used in) operating activities 878,442 ( 349,833 ) Cash flows from investing activities: Purchase intangible assets- BESS development projects ( 1,678,320 ) - Net cash provided by (used in) investing activities ( 1,678,320 ) - Cash flows from financing activities: Cash from Sale of Common Stock, net 390,000 576,000 Proceeds from Short Term Loan – Related Party 825,700 - Deferred Offering Costs ( 170,706 ) ( 222,497 Net cash provided by financing activities 1,044,994 353,503 Net increase in cash and cash equivalents 245,116 3,670 Cash and cash equivalents at beginning of period 156,087 152,417 Cash and cash equivalents at end of period $ 401,203 $ 156,087 Supplemental disclosure of non-cash Investing and Financing Activities: Common Stock cancelled related to litigation settlement agreement – 18,396 Common Shares - 18 Common Stock cancelled related to litigation judgement – 1,287,694 Common Shares 1,288 - Common Stock issued in exchange for 100 % equity interest in Emergen Energy LLC – 1,587,300 Common Shares - 22,222,200 The accompanying notes are an integral part of the audited consolidated financial statements. 32 BIMERGEN ENERGY CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS NOTE 1. DESCRIPTION OF BUSINESS Bimergen Energy Corporation (the “Company”, “we” or “us”) was incorporated under the laws of Delaware on March 4, 1998. In connection with the Company’s planned expansion of its business following the completion of the acquisition of Bitech Mining Corporation, a Wyoming corporation (“BTM”), it filed a Certificate of Amendment to its Certificate of Incorporation, as amended (the “Certificate of Amendment”) with the Secretary of State of the State of Delaware on April 29, 2022 to change its corporate name to Bitech Technologies Corporation. On January 28, 2025, the Company filed a Certificate of Amendment to its Certificate to Incorporation to: (i) effect a reverse stock split of its common stock, par value $ 0.001 per share (the “Common Stock”) at a ratio of 1 post-split share for every 140 pre-split shares; and (ii) to change the name of the Company to Bimergen Energy Corporation. In April 2024, the Company acquired a portfolio of development-stage Battery Energy Storage System (BESS) and solar energy projects from Emergen Energy LLC (“Emergen”). The acquired portfolio includes 23 utility-scale BESS projects with an estimated cumulative storage capacity of 1.965 gigawatts (GW) and 13 utility-scale solar energy projects with an anticipated cumulative generation capacity of 1.640 GW (collectively, the “Development Projects”), subject to completion of development, construction, and interconnection milestones. The Company became the sole project owner upon acquisition. As of the date of this filing, the Development Projects are in various stages of development and have not yet achieved commercial operation. The Company expects that certain BESS projects may be colocated with solar projects, depending on site configuration and permitting. Reverse Stock Split On February 3, 2025, the Company’s shareholders approved and the Company effected a reverse stock split of the shares of common stock at a ratio of 1-for-140 (the “Reverse Stock Split”). The number of authorized shares and par value per share were not adjusted as a result of the Reverse Stock Split. All references to shares, restricted stock awards, and options to purchase common stock, share data, per share data, and related information contained in the consolidated financial statements have been retrospectively adjusted to reflect the effect of the Reverse Stock Split for all periods presented. Liquidity As of December 31, 2025, the Company had cash and cash equivalents of approximately $ 0.4 million, negative working capital of approximately $ 4.5 million, and an accumulated deficit of approximately $ 9.7 million. The Company also incurred recurring losses from operations during 2025. These conditions initially raised substantial doubt about the Company’s ability to continue as a going concern within one year after the date these consolidated financial statements are issued. Subsequent to year-end, on February 23, 2026, the Company completed an underwritten public offering that generated gross proceeds of approximately $ 13.6 million, before deducting underwriting discounts, commissions, and offering expenses. The Company intends to use the net proceeds to support BESS project asset development, development of BESS projects, and working capital. Management has also evaluated the Company’s contractual commitments and liquidity needs in light of the completed financing. As of December 31, 2025, no capital call was due from the Company under the RelyEZ / GridSpan joint venture arrangements, and management concluded that the contingent refund obligation associated with the GridSpan $ 3.564 million payment to the Company was remote as of year-end and has recorded this receipt as deferred revenue. The Company had received non-refundable deposits of $ 943,500 under the Bridgelink project sale agreement in 2024, for which no revenue had been recognized as of December 31, 2025. The Company also received a $ 250,000 non-refundable payment under the Eos joint development agreement, which was recorded in deferred revenue. Management prepared an updated liquidity forecast covering the twelve-month period following the issuance of these consolidated financial statements. Based on the net proceeds received from the February 23, 2026 offering, cash on hand as of the issuance date, expected operating expenditures, expected development expenditures within management’s control, and management’s assessment of contractual obligations and deferred revenue arrangements, management concluded that its plans are probable of being effectively implemented and will mitigate the conditions that initially raised substantial doubt within one year after the date these consolidated financial statements are issued. Accordingly, although conditions and events existed as of December 31, 2025 that initially raised substantial doubt about the Company’s ability to continue as a going concern, management concluded that its plans alleviated that substantial doubt prior to the issuance of these consolidated financial statements. 33 NOTE 2. SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation and Consolidation The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). Any references in these notes to applicable guidance is meant to refer to the authoritative GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards Update (“ASU”) of the Financial Accounting Standards Board (“FASB”). The accompanying consolidated financial statements include the accounts of Bimergen Energy Corporation. and its wholly owned subsidiary, Emergen Energy, LLC. All significant intercompany transactions have been eliminated upon consolidation. Revenue recognition Revenue is recognized pursuant to ASC Topic 606, “Revenue from Contracts with Customers” (ASC 606). Accordingly, revenue is recognized at an amount that reflects the consideration to which the Company expects to be entitled in exchange for transferring goods or services to a customer. This principle is applied using the following 5-step process: 1. Identify the contract with the customer. 2. Identify the performance obligations in the contract. 3. Determine the transaction price. 4. Allocate the transaction price to the performance obligations in the contract. 5. Recognize revenue when (or as) each performance obligation is satisfied. We determined the appropriate method by which we recognize revenue by analyzing the nature of the products or services being provided as well as the terms and conditions of contracts or arrangements entered into with its customers. We account for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable. A contract’s transaction price is allocated to each distinct good or service (i.e., performance obligation) identified in the contract and each performance obligation is valued based on its estimated relative standalone selling price. We recognize the majority of its revenue at a point in time when it satisfies a performance obligation and transfers control of the product to the respective customer. The amount of revenue that is recognized is based on the transaction price, which represents the invoiced amount and includes estimates of variable consideration such as allowances for estimated customer discounts or concessions, where applicable. The amount of variable consideration included in the transaction price may be constrained and is included only to the extent that it is probable that a significant reversal in the amount of the cumulative revenue recognized under the contract will not occur in a future period. Use of Estimates The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of expenses during the reporting period. On an ongoing basis, the Company evaluates its estimates and assumptions, including those related to variable consideration, stock-based compensation, valuation of deferred tax assets and uncertain income tax positions. Management bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the amount reported as revenue and expenses that are not readily apparent from other sources. Actual results may differ materially from those estimates. Development Project Sale Revenue Recognition The Company has entered into agreements with third parties for the sale of solar development projects. These agreements may include an upfront, nonrefundable deposit and have milestone-based consideration related to the development of the project by the purchaser. Nonrefundable Upfront Deposits Upfront deposits are non-contingent and nonrefundable. These amounts are included in the transaction price and recognized as revenue at the point in time when milestones have been reported by the purchaser covering the deposit amount received. Control of the related project rights is transferred to the customer upon completion and payment of the milestones for each project. Transfer of control is determined based on the satisfaction of specified contractual milestones (e.g., execution of site control, delivery of interconnection position, and funding confirmation). The Company does not assess whether the contract contains a significant financing component for upfront deposits when the period between the customer’s payment and the transfer of control is expected to be one year or less. The Company has determined to recognize revenue upon the determination that the appropriate milestones have been met per the project sale contract and as non-refundable. The Company will relieve and charge to cost of sales the proportionate allocation of the intangible asset and the accrual of liabilities to EIP will follow the matching principle of expenses recorded related to the timing of the revenues being recorded. Milestone Payments Milestone Based Consideration Milestone payments represent variable consideration and are included in the transaction price when it becomes probable that a significant reversal of revenue will not occur. The Company evaluates each milestone against the probability and measurability criteria under ASC 606 and includes such amounts in revenue only when achievement of the milestone is deemed probable and the related deliverables have been substantially satisfied. 34 Fair Value of Financial Instruments Cash and cash equivalents, accounts payable, short term loan due to related party and accounts payable – related parties as reflected in the consolidated financial statements, approximates fair value due to their short-term nature to settlement. Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates. Cash and Cash Equivalents Cash and cash equivalents consist of liquid investments with original maturities of three months or less. Cash equivalents are stated at cost, which approximates fair value. We maintain cash and cash equivalents in banks which at times may exceed federally insured limits. We have not experienced any losses on these deposits. Deferred Offering Costs Deferred offering costs consist of legal, accounting, and underwriter costs incurred through the balance sheet date that are directly related to the offering and that will be charged to shareholders’ equity upon the completion of the offering. As of December 31, 2025 and 2024, the Company had deferred offering costs of $ 393,203 and $ 222,497 , respectively. Intangible Assets To the extent that an intangible asset is successfully developed into a revenue-generating asset, it will become a component of property, plant and equipment. To the extent that an intangible asset is not successfully developed into a revenue-generating assets, it will be considered impaired and charged to operations at that time. The estimation of the fair value of the projects requires significant management judgment with respect to revenue and expense growth rates, changes in working capital and the selection and use of an appropriate discount rate. The estimates of the fair value of the projects are based on the best information available as of the date of the assessment. The use of different assumptions would increase or decrease estimated discounted future operating cash flows and could increase or decrease an impairment charge. Company management uses its judgment in assessing whether assets may have become impaired between annual impairment tests. Indicators such as adverse business conditions, economic factors and technological change or competitive activities may signal that an asset has become impaired. Concentrations of Credit Risk Cash and cash equivalents are financial instruments that potentially subject the Company to concentrations of credit risk. As of December 31, 2025, the Company also had investments in money market funds which can be subject to certain credit risks. The Company mitigates the risks by investing in high-grade instruments, limiting its exposure to any one issuer and monitoring the ongoing creditworthiness of the financial institutions and issuers. The Company has not experienced any material losses on its financial instruments and has full access to and control over all of its cash and cash equivalents. 35 Stock Based Compensation We account for the measurement and recognition of compensation expense for all share-based payment awards made to employees and directors, including employee stock options, based on estimated fair values. Under authoritative guidance issued by the FASB, companies are required to estimate the fair value or calculated value of share-based payment awards on the date of grant using an option-pricing model. The value of awards that are ultimately expected to vest is recognized as expense over the requisite service periods in our consolidated statements of operations. We use the Black-Scholes Option Pricing Model to determine the fair-value of stock-based awards and the market trading price for any restricted stock awards on the day of grant. We recognized $ 2,189,000 and $ 1,144,182 stock compensation related to stock options for the years ended December 31, 2025 and 2024, respectively. We recognized $ 96,000 and $ 102,000 stock compensation related to restricted stock awards for the years ended December 31, 2025 and 2024, respectively. Income Taxes The Company accounts for income taxes using the asset and liability method; under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax reporting basis of assets and liabilities and are measured using enacted tax rates and laws that are expected to be in effect when the differences are expected to reverse. Realization of deferred tax assets is dependent upon future earnings, the timing and amount of which are uncertain. In evaluating the ability to recover its deferred income tax assets, the Company considers all available positive and negative evidence, including its operating results, ongoing tax planning and forecasts of future taxable income on a jurisdiction-by-jurisdiction basis. In the event the Company determines that it would be able to realize its deferred income tax assets in the future in excess of their net recorded amount, it would make an adjustment to the valuation allowance that would reduce the provision for income taxes. Conversely, if all or part of the net deferred tax assets are determined not to be realizable in the future, an adjustment to the valuation allowance would be charged to the provision of income taxes in the period when such determination is made. Tax benefits related to uncertain tax positions are recognized when it is more likely than not that a tax position will be sustained during an audit. Tax positions that meet the more-likely-than-not threshold are measured at the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement with the taxing authority. Interest and penalties related to unrecognized tax benefits are included within the provision for income tax. In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. This ASU requires public entities, on an annual basis, to provide disclosure of specific categories in the rate reconciliation, as well as disclosure of income taxes paid disaggregated by jurisdiction. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company have prospectively applied these amendments in 2025 on the Company’s consolidated financial statements. Legal Costs and Contingencies In the normal course of business, we incur costs to hire and retain external legal counsel to advise us on regulatory, litigation and other matters. We expense these costs as the related services are received. The Company recognizes a loss contingency when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. If the estimated loss is subject to potential recovery from a third party, we assess the recoverability separately and recognize the amount of recovery only when realization is probable. Loss contingencies that are reasonably possible, but not probable, are disclosed when material. Net Loss per Share Basic and diluted net loss per common share is presented in accordance with ASC Topic 260, “Earnings per Share,” for all periods presented. During the years ended December 31, 2025 and 2024, common stock equivalents from outstanding stock options and warrants have been excluded from the calculation of the diluted loss per share in the consolidated statements of operations, because all such securities were anti-dilutive. The net loss per share is calculated by dividing the net loss by the weighted average number of shares outstanding during the periods. The Company had 533,571 and 219,643 options that were potentially outstanding dilutive securities during the years ended December 31, 2025 and 2024, respectively Recent Accounting Pronouncements Adopted In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures. In 2025, the Company adopted ASU 2023 09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, on a prospective basis. The adoption impacted the presentation and disaggregation of income tax disclosures but did not affect the Company’s consolidated financial statements. Recent Accounting Pronouncements Not Yet Adopted In November 2024, the FASB issued ASU No. 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation (Subtopic 220-40): Disaggregation of Income Statement Expenses”. The amendments in ASU 2024-03 require a public business entity to disclose specific information about certain costs and expenses in the notes to its consolidated financial statements for interim and annual reporting periods. The objective of the disclosure requirements is to provide disaggregated information about a public business entity’s expenses to help investors (a) better understand the entity’s performance, (b) better assess the entity’s prospects for future cash flows, and (c) compare an entity’s performance over time and with that of other entities. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact of the adoption of this standard on its consolidated financial statements. NOTE 3. STOCKHOLDERS’ EQUITY The total number of authorized shares of our common stock, par value $ 0.001 per share, was 1,000,000,000 shares. As of December 31, 2025 and 2024, there were 3,930,906 and 5,121,384 common shares issued and outstanding, respectively. The total number of authorized shares of our preferred stock, par value $ 0.001 per share, was 10,000,000 . There was no preferred stock outstanding as of December 31, 2025 and 2024. 36 During the year ended December 31, 2024 the Company sold 64,337 unregistered shares of its Common Stock to eight private accredited investors for an aggregate of $ 576,000 ($ 7.00 - $ 11.20 per share) The Company issued 6,970 unregistered shares of its Common Stock valued at $ 79,209 during the year ended December 31, 2024 as payment for services provided to the Company. The Company issued 14,286 of restricted securities awards valued at $ 120,000 ($ 8.40 per share) during January 2024 and recorded $ 30,000 as stock compensation expense in the quarter ended March 31, 2024 as payment for services provided by two employees of the Company. Services were cancelled as of December 2024 and 10,714 restricted common shares were cancelled. The Company issued 17,143 of restricted securities awards valued at $ 192,000 ($ 11.20 per share) on July 1, 2024 and recorded $ 72,000 as stock compensation expense in the year ended December 31, 2024 as payment for services provided by the consultant of the Company. The remaining will vest quarterly through April 2026. During the year ended December 31, 2025 the Company sold 65,000 unregistered shares of its Common Stock to four private accredited investors for an aggregate of $ 390,000 ($ 6.00 per share) During the year ended December 31, 2025 the Company issued 26,616 unregistered shares of its Common Stock for services valued at $ 167,611 . NOTE 4. STOCK OPTIONS As of December 31, 2025 and December 31, 2024, there were 1,414,286 and 966,072 options outstanding, respectively. The Company adopted an option plan in December 2025 and can issue up to 500,000 non-qualified stock options to purchase common stock. All options outstanding as of December 31, 2025 were issued prior to the plan being adopted hence are non-plan grants. We have granted non-qualified stock options to employees and contractors. All non-qualified options are generally issued with an exercise price no less than the fair value of the common stock on the date of the grant as determined by our Board of Directors. Options typically may be exercised up to ten years following the date of the grant, with vesting schedules determined by us upon grant. Vesting schedules vary by grant, with some fully vesting immediately upon grant to others that ratably vest over a period of time up to five years. Standard vested options may be exercised up to three months following date of termination of the relationship unless alternate terms are specified at grant. The fair values of options are determined using the Black-Scholes option-pricing model. Forfeitures are accounted for as they occur. The estimated fair value of options is recognized as expense on the straight-line basis over the options’ vesting periods. At December 31, 2025, we had approximately $ 5.4 million unrecognized stock-based compensation related to stock options expected to be recognized over the next 2.0 years on a weighted average. Stock option transactions during the year ended December 31, 2025 were as follows: SCHEDULE OF STOCK OPTION TRANSACTIONS Shares Weighted- Average Exercise Price Weighted Average Remaining Contractual Term (in years) Aggregate Intrinsic Value (in millions) Outstanding at December 31, 2024 966,072 $ 102.75 9.0 $ 1.0 Options Granted 450,000 4.50 Options Exercised - - Repriced legacy options (modification) ( 700,000 ) 140.00 Reissued legacy options (repriced) 700,000 4.50 8.3 Options Forfeited or Cancelled ( 1,786 ) 14.70 Options Expired - - Outstanding and Vested or Expected to Vest at December 31, 2025 1,414,286 4.53 8.5 8.5 Options Exercisable at December 31, 2025 533,571 4.58 8.1 $ 3.2 37 On August 26, 2025, the Company repriced 700,000 outstanding stock options originally granted in prior periods from a weighted-average exercise price of $ 140.00 to $ 4.50 per share. The modification was accounted for in accordance with ASC 718. The incremental fair value of the modified awards, measured on the modification date, was approximately $ 1,518,000 , of which $ 318,000 related to vested awards was recognized immediately and the remainder will be recognized prospectively over the remaining vesting periods. No options were exercised during the period ended December 31, 2025. We recognized stock compensation of $ 2,189,000 and $ 1,144,182 related to stock options for the years ended December 31, 2025 and 2024, respectively. The Black-Scholes option pricing model, used to estimate fair value of the option awards, requires the use of the following assumptions: ● Fair value of common stock. The fair value of the common stock is the Company’s closing price per share on the OTC listing at the grant date. ● Expected Term. The expected term of options granted represents the period of time that the options are expected to be outstanding. Due to the lack of historical exercise history, the expected term of the Company’s stock options has been determined by calculating the midpoint of the contractual term of the options and the weighted-average vesting period. ● Expected Volatility. The expected stock price volatility assumption was determined by examining the historical volatilities for industry peers, as the Company did not have any trading history for the common stock. The Company will continue to analyze the historical stock price volatility and expected term assumption as more historical data for the common stock becomes available. ● Risk-Free Interest Rate. The risk-free interest rate assumption is based on the U.S. Treasury instrument whose term was consistent with the expected term of the Company’s stock options. ● Dividends. The Company has not paid any cash dividends on common stock since inception and does not anticipate paying any dividends in the foreseeable future. Consequently, an expected dividend yield of zero was used. The fair value of options granted was estimated using the Black-Scholes valuation model using the following assumptions for the years ended December 31, 2025 and 2024, respectively: SCHEDULE OF FAIR VALUE OF VALUATION ASSUMPTIONS Year ended December 31, 2025 2024 Expected volatility 105 % 99 % Expected dividend yield — % — % Expected term (in years) 4.3 - 6.2 5.8 - 6.1 Risk-free interest rate 3.8 % 4.0 % - 4.7 % The fair value of options granted was estimated using the Black-Scholes valuation model using the following assumptions for the years ended December 31, 2025 and 2024, respectively: Aggregate intrinsic value represents the difference between the fair value of the underlying common stock and the exercise price. The intrinsic value of options outstanding at December 31, 2024 was $ 1.0 million. The intrinsic value of options outstanding and vested or expected to vest and exercisable at December 31, 2025 was $ 8.5 million and $ 3.2 million, respectively. The weighted-average grant date fair value of options granted for the years ended December 31, 2025 and 2024, was $ 2.72 and $ 6.88 , respectively. No options were exercised during the years ended December 31, 2025 and 2024. 38 NOTE 5. RESTRICTED STOCK AWARDS Restricted Stock Award transactions during the years ended December 31, 2025 were as follows: SCHEDULE OF RESTRICTED STOCK AWARDS December 31, 2025 Shares Weighted- Average Grant Date Fair Value Unvested at Beginning of Period 69,883 $ 34.05 Granted - - Vested ( 8,572 ) 11.20 Forfeited or Cancelled RSAs - - Unvested at End of Period 61,312 $ 36.85 At December 31, 2025, we had approximately $ 2.3 million unrecognized stock-based compensation related to restricted stock awards. The weighted average non-performance based will be recognized over the next 0.3 years. The performance based restricted stock awards of $ 2.2 million will be recognized in 2026. The Company recognized stock compensation of $ 96,000 and $ 102,000 related to restricted stock awards for the years ended December 31, 2025 and 2024, respectively. NOTE 6. ACQUISITION OF EMERGEN ENERGY LLC On April 24, 2024 (the “Closing”), the Company acquired 100 % of the membership interests of Emergen Energy LLC (“Emergen”) pursuant to a Membership Interest Purchase Agreement dated April 14, 2024 (as amended on April 24, 2024, the “MIPA”). At Closing the Company issued 1,587,300 unregistered shares of common stock to C & C Johnson Holdings LLC (an entity controlled by Cole Johnson) with a fair value of $ 22.2 million (based on the $ 14.00 closing price on April 24, 2024). Emergen became a wholly-owned subsidiary; Mr. Johnson simultaneously became President of the Company’s BESS and Solar divisions and a director of the Company. Emergen, formed immediately prior to the transaction, held only early-stage renewable-energy development rights and no liabilities or operating activities. Accordingly, management concluded the transaction is an asset acquisition rather than a business combination. At acquisition, Emergen’s assets consisted of 1.965GW and 3.840GW of BESS and Solar Projects, respectively. Because the projects lacked substantive process or outputs, the Company recorded the entire $ 22.2 million purchase price as indefinite-lived intangible assets (“Development Projects”) and allocated the $ 22.2 million purchase price to the BESS and Solar portfolios based on relative fair values determined from project-level discounted-cash-flow models corroborated by observable market pricing for comparable development assets. The Company allocated $ 20.0 million and $ 2.2 million to BESS and Solar Projects respectively as of the acquisition date. The following agreements were entered into on the date of Closing as provided for in the MIPA: On April 24, 2024 the Company and Emergen entered into a PMSA with Energy Independent Partners LLC (“EIP”), an entity controlled by Cole Johnson, under which EIP provides development, permitting, and financing-support services for each project. On April 24, 2025 the parties executed Amendment No. 2 to the PMSA, stated to be retroactively effective to June 28, 2024 and governed by Delaware law. Amendment 2 superseded Amendment 1 and eliminated the former Initial-Fee and RTB-Fee construct, replacing it with a single “Development-Fee” model that is payable only when a project secures third-party, project-specific financing. The principal commercial terms now in effect are: ● BESS projects. For each battery-storage project, the Company will owe EIP a development fee of $ 0.035 per watt once that specific project secures third-party debt and/or equity financing sufficient to fund the fee. Based on the current BESS portfolio capacity (approximately 1.965 GW), the aggregate exposure, if every project achieves financing, would be about $ 69 million. ● Solar projects. For each solar-power project, the same rate—$ 0.035 per watt—applies, again only after project-specific financing is in place. Given the remaining solar capacity in the Emergen portfolio (roughly 1.640 GW), the maximum potential fees total approximately $ 57 million. ● Other renewable projects. For any future development projects that are neither BESS nor solar, the fee is the greater of (i) 50 percent of gross margin or (ii) $ 0.02 per watt, payable once the project reaches ready-to-build (RTB) status. Because the Company has no such projects in its pipeline today, no aggregate cap is presently estimable. 39 Based on portfolio capacities; actual fees depend on future financings and may not be incurred. ● Sale-of-Project Clause – If a project is sold, EIP is entitled to the greater of unpaid Development Fees or 62.5 % of net sale proceeds. ● Acceleration Clause – 62.5 % of unpaid fees accelerate within 90 days of (i) a change in control of the Company or (ii) removal of Mr. Johnson from his role. ● Termination & Indemnification – The PMSA may be terminated by mutual consent or for cause; customary indemnities apply. Because payment is contingent on future project-financing milestones, no PMSA liabilities have been recognized as of December 31, 2025. NOTE 7. SOLAR PROJECTS SALE On May 30, 2024, Emergen entered into a Project Sale Agreement (“PSA”) with Bridgelink Development, LLC (“Bridgelink”) covering 2.425 GW of green-field solar projects (the “Greenfield Projects”). Bridgelink simultaneously resold the projects to an unrelated third-party purchaser (“Purchaser”). Total consideration payable to Emergen is $ 19.4 million, comprising: ● a non-refundable deposit of $ 943,500 received in June 2024; and ● $ 18.5 million in milestone payments—$ 5,000 per MW upon securing necessary land rights and $ 3,000 per MW upon the project reaching ready-to-build (“RTB”) status. There is no specified timetable for milestone achievement. The deposit is recorded as contract liability (deferred revenue). Revenue (and related cost) will be recognized at a point in time when the relevant milestones are achieved by the purchaser, which management expects within twelve months of year-end. No milestone revenue was recognized in 2024 and 2025 because the required conditions were not met. Under the Project Management Services Agreement (“PMSA”), Emergen remits 62.5 % of amounts received to Energy Independent Partners LLC (“EIP”), an entity controlled by Cole Johnson, and retains 37.5 %. Accordingly, $ 250,000 of the June 2024 deposit was paid to EIP and the remaining $ 339,688 remains deferred and recorded as accounts payable and accrued liabilities – related parties. Additional EIP payments will be recorded only when Bridgelink remits milestone proceeds. Bridgelink may return a project, without refund, only if no milestone payment has yet been made and the return occurs within seven years of the PSA’s effective date. A December 31, 2024 amendment clarified that all funds paid to Emergen are non-refundable and limited the return option as noted above; all other material terms remain unchanged. NOTE 8. RELYEZ JOINT VENTURE On April 20, 2025, the Company’s wholly owned subsidiary, Emergen Energy, LLC, entered into a definitive agreement with RelyEZ Energy Group to form GridSpan Energy LLC for the development, construction, and operation of utility-scale battery energy storage projects in the United States. Under the arrangement, each accepted project special purpose vehicle entity (“SPV”) is expected to be owned 80% by RelyEZ and 20% by Emergen until project refinancing. Following refinancing, the Company may repurchase RelyEZ’s interest at cost plus a stated annual return in accordance with the governing agreements. RelyEZ funded $ 10.0 million into the joint venture during 2025. As of December 31, 2025, the Company had not contributed capital to the joint venture and no capital call was issued or due from the Company. Management evaluated the joint venture under ASC 810 and determined that GridSpan Energy LLC is a variable interest entity (“VIE”) and that the Company is not the primary beneficiary. Accordingly, the joint venture is not consolidated in the accompanying consolidated financial statements. As of December 31, 2025, the carrying amount of the Company’s recognized interests related to the joint venture was $ 0 . The Company’s maximum exposure to loss related to the joint venture primarily consists of its contractual capital commitment of up to $ 12.5 million, which becomes callable on a 10% pro rata basis after RelyEZ’s initial $ 10.0 million funding, together with any other contractual commitments expressly described in the governing agreements. The Company did not provide financial support to the joint venture during 2025 beyond the commitments described above. 40 NOTE 9. GRIDSPAN PROJECT CONVEYANCE AGREEMENT During 2025, Emergen entered into project company purchase and transfer arrangements with GridSpan covering specified battery energy storage projects. Under those arrangements, the Company received $ 3.564 million from GridSpan as an advance payment related to future project conveyance and development obligations. As of December 31, 2025, no project had reached notice to proceed (“NTP”), and no title to any project or project company membership interests had transferred to GridSpan. Accordingly, the amount received from GridSpan remained deferred as of year-end and no revenue or gain was recognized in the accompanying consolidated financial statements. In connection with the GridSpan arrangement, the Company entered into a Cession and Delegation Agreement and a related Parent Company Guarantee intended to provide GridSpan and RelyEZ with additional contractual enforcement and performance support. Management concluded that these arrangements did not result in a transfer of project ownership as of December 31, 2025. The GridSpan arrangement includes a contingent refund obligation if specified conditions are not met, including certain financing and project milestone conditions by June 30, 2026. Management evaluated this contingency under ASC 450 and concluded that the likelihood of loss was remote as of December 31, 2025; accordingly, no liability was accrued. NOTE 10. PROJECT RIGHTS AND LONG-LEAD EQUIPMENT DEPOSITS During 2025, Emergen entered into arrangements with Aggreko and related counterparties in connection with specified battery energy storage projects. Under an executed amendment dated December 31, 2025, Emergen paid $ 1.678 million related to two project companies, Aggreko MSR Grid PC21 LLC and Aggreko MSR Grid PC36 LLC. As of December 31, 2025, Emergen remained the 100% owner of those project companies and no onward transfer of project title or project company membership interests had occurred. Accordingly, the amount paid was recognized as an intangible asset in the consolidated financial statements. During 2025, Emergen also paid $ 1.886 million in connection with long-lead equipment procurement. As of December 31, 2025, Emergen was the purchaser of record and held the associated deposit and refund rights under the relevant procurement arrangements. Accordingly, the amount was recognized as a vendor deposit as of year-end. The Company expects such rights to be assigned in the future only if the applicable project milestones are achieved. NOTE 11. RELATED PARTY TRANSACTIONS All transactions described in Notes to Consolidated Financial Statements 6 and 7 were transacted with a now related party, Cole Johnson, President and Director, as of the April 24, 2024 acquisition of Emergen Energy, LLC. All negotiations related to these transactions were prior to Cole Johnson being a related party to Bimergen. During the year ended December 31, 2025, the Company issued sixteen unsecured promissory notes, aggregating $ 825,700 , to EIP, an entity controlled by president and director Cole Johnson. The notes were executed per the schedule below: Promissory Notes Executed: SCHEDULE OF PROMISSORY NOTES EXECUTED March 3, 2025 $ 60,000 March 28, 2025 $ 75,000 April 22, 2025 $ 25,000 April 30, 2025 $ 75,000 May 20, 2025 $ 25,000 May 30, 2025 $ 77,300 June 9, 2025 $ 28,000 June 30, 2025 $ 50,000 July 17, 2025 $ 100,000 July 31, 2025 $ 50,000 August 8, 2025 $ 25,000 August 18, 2025 $ 25,000 August 19, 2025 $ 15,000 August 25, 2025 $ 100,000 September 24, 2025 $ 24,000 September 30, 2025 $ 71,400 $ 825,700 The notes bear simple interest at 9.5  percent per annum, mature on March 31, 2026 , are pre-payable without penalty, and were used to fund working-capital for operating expenses.  Accrued interest at December, 2025 was approximately $ 40,600 . The promissory notes were repaid with interest subsequent to year end (see Note 15). NOTE 12 INCOME TAX U.S. Federal Corporate Income Tax The Company’s effective income tax rate differs from the amount computed by applying the federal statutory income tax rate to loss before income taxes as follows: SCHEDULE OF RECONCILIATION OF STATUTORY INCOME TAX RATES AND EFFECTIVE TAX RATE December 31, 2025 December 31, 2024 Income tax benefit at federal statutory rate ( 21.0 )% ( 21.0 )% State income tax benefit, net of federal benefit ( 8.8 )% ( 8.8 )% Change in valuation allowance 29.8 % 29.8 % Income taxes at effective rate - % - % 41 Temporary differences between financial statement carrying amounts and the tax basis of assets and liabilities and tax credit and operating loss carryforward that create deferred tax assets and liabilities are as follows: SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES 2025 2024 Tax Operating Loss Carryforward - USA $ 1,432,000 $ 835,520 Other - - Valuation Allowance - USA ( 1,432,000 ) ( 835,520 ) Deferred Tax Assets, Net $ - $ - A valuation allowance is required to be established when it is more likely than not that all or a portion of a deferred tax asset will not be realized. Realization of deferred tax assets is dependent upon future earnings, the timing and amount of which are uncertain. The Company has reviewed its positive and negative evidence and has concluded that it is more likely than not that the net deferred tax assets will not be realized due to the cumulative losses incurred since inception; therefore, the Company continues to maintain a valuation allowance. The valuation allowance increased by $ 0.6 million and $ 0.8 million during the years ended December 31, 2025 and 2024, respectively. The Company’s valuation allowance includes both federal and state deferred tax assets, including California net operating loss carryforwards, because management concluded that sufficient positive evidence does not exist to support realization of those attributes as of December 31, 2025. Pursuant to the Internal Revenue Code of 1986, as amended (“IRC”), specifically Sections 382 and 383, the Company’s ability to use tax attribute carryforwards to offset future taxable income is limited if the Company experiences a cumulative change in ownership of more than 50% within a three-year testing period. The Company has not completed an ownership change analysis pursuant to IRC Section 382 therefore the ability to offset taxable income in the future may be impacted by ownership changes occurring prior to December 31, 2025. If ownership changes within the meaning of IRC Section 382 occur in the future, the amount of remaining tax attribute carryforwards available to offset future taxable income and income tax expense in future years may be significantly restricted or eliminated. Further, the Company’s deferred tax assets associated with such tax attributes could be significantly reduced or eliminated upon realization of an ownership change within the meaning of IRC Section 382. If eliminated, the related asset would be removed from the deferred tax asset schedule, with a corresponding reduction in the valuation allowance. Additionally, limitations on the utilization of the Company’s tax attribute carryforwards can increase the amount of taxable income and current income tax expense recognized. Due to the existence of the valuation allowance, ownership change limitations that are not significant may not impact the Company’s effective tax rate. As of December 31, 2025, the Company had U.S. federal net operating loss carryforwards for income tax purposes of approximately $ 4.8 million. In general, U.S. federal net operating losses arising in taxable years beginning after December 31, 2020 may be carried forward indefinitely, subject to applicable utilization limitations, including the 80% of taxable income limitation and any limitations imposed by IRC Sections 382 and 383. As of December 31, 2025, the Company also had state net operating loss carryforwards for income tax purposes of approximately $ 4.8 million, substantially all of which relate to California. State net operating loss carryforwards are subject to jurisdiction-specific carryforward, utilization, and suspension rules. For California, the net operating loss deduction is suspended for certain taxpayers for taxable years 2024 through 2026, and the carryover period for suspended losses is extended. Subsequent to the issuance of the Company’s previously issued consolidated financial statements, management identified an error in the presentation of the deferred tax asset disclosure related to net operating loss carryforwards. Specifically, the deferred tax asset inventory was presented using gross net operating loss carryforward amounts rather than tax-effected deferred tax asset amounts. As a result, the deferred tax asset table did not appropriately reflect deferred tax assets measured using the applicable enacted tax rates. Accordingly, the Company revised the deferred tax asset disclosure to present deferred tax assets related to net operating loss carryforwards on a tax-effected basis. This revision affected only the presentation of the deferred tax footnote disclosure and did not impact the Company’s previously reported net loss, total assets, total liabilities, stockholders’ equity, or cash flows for any period presented, as the Company maintained a full valuation allowance against its net deferred tax assets in all periods presented. Management concluded that the revision was not material to any previously issued financial statements and, therefore, revised the prior-period disclosure in these consolidated financial statements. NOTE 13 SEGMENT INFORMATION The Company operates and manages its business as one reportable operating segment. The Company’s CODM, the Chief Executive Officer, reviews internal financial information presented and decides how to allocate resources based on net income (loss). Net income (loss) is used for evaluating financial performance. Significant segment expenses include salaries and payroll, legal fees, stock based compensation, audit costs, contract services, rent, and other administrative expenses. The measurement of segment assets is reported on the consolidated balance sheets as total assets. The following table presents the significant segment expenses and other segment items regularly reviewed by our CODM. SIGNIFICANT OF SEGMENT EXPENSES AND OTHER SEGMENT ITEMS For the Year Ended December 31, 2025 For the Year Ended December 31, 2024 Revenues $ - $ - Cost of Goods Sold - - Gross Profit - - Operating Expenses Salaries and Payroll Expenses 730,000 459,580 Legal Fees 185,374 278,248 Stock-based compensation 2,285,000 1,246,182 Audit Costs 199,000 48,730 Contract Services 512,205 401,166 Rent 20,100 19,261 Other operating expenses 806,175 305,564 Total Operating Expenses 4,928,861 2,758,731 Loss (Income) from Operations ( 4,928,861 ) ( 2,758,731 ) Interest Income and Other (Expenses), net ( 44,561 ) 1,044 Net loss before Income Tax $ ( 4,973,422 ) $ ( 2,757,687 ) NOTE 14 COMMITMENTS AND CONTINGENCIES The Company is subject to various claims, legal actions, and regulatory proceedings arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the ultimate resolution of these matters is not expected to have a material adverse effect on the Company’s financial position, results of operations, or cash flows. NOTE 15. SUBSEQUENT EVENTS Underwritten Public Offering On February 23, 2026, the Company closed an underwritten public offering of 3,100,000 shares of common stock, 300,000 pre-funded warrants, and 3,600,000 accompanying warrants, including the partial exercise of the underwriter’s over-allotment option for 200,000 additional warrants. Gross proceeds from the offering were approximately $ 13.6 million, before deducting underwriting discounts, commissions, and other offering expenses. The accompanying warrants are exercisable immediately at an exercise price of $ 5.00 per share and expire five years from issuance. The pre-funded warrants are exercisable immediately at an exercise price of $ 0.0001 per share and do not expire. The Company intends to use the net proceeds for BESS project asset development, development of BESS projects, and working capital 42 ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE On April 11, 2025, the Audit Committee (the “Audit Committee”) of the Board of Directors of the Company dismissed Fortune CPAs as the Company’s independent registered public accounting firm, effective immediately. On April 14, 2025, the Audit Committee approved the engagement of Ramirez Jimenez International CPAs as the Company’s new independent registered public accounting firm for and with respect to the year ending December 31, 2024, effective immediately.