BARFRESH FOOD GROUP INC. 10-K

Item 9A. Controls and Procedures. Management’s Annual Report on Internal Control over Financial Reporting Disclosure Controls and Procedures Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Securities and Exchange Act of 1934 Rule 13a-15(e). Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of December 31, 2024. Management’s Annual Report on Internal Control over Financial Reporting Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) under the Exchange Act, for the Company. Internal control over financial reporting includes those policies and procedures that: (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of its management and directors; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements. Our management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2024. The framework used by management in making that assessment was the criteria set forth in the document entitled “Internal Control – Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in 2013. Under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Securities and Exchange Act of 1934 Rule 13a-15(e). Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of December 31, 2024. This report shall not be deemed to be filed for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, and is not incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing. Changes in Internal Control over Financial Reporting None Item 9B. Other Information. None Item 9C. Disclosure Regarding Foreign Jurisdictions that Prevent Inspections. None 21 PART III Item 10. Directors, Executive Officers and Corporate Governance. Information required by this Item regarding our directors and executive officers, corporate governance, including our audit committee and code of ethics, and compliance with Section 16(a) of the Exchange Act is incorporated by reference to our proxy statement to be filed with the SEC in connection with our 2024 Annual Meeting of Stockholders (the “Proxy Statement”). Item 11. Executive Compensation. Information required by this Item regarding executive compensation is incorporated by reference to our Proxy Statement. Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters. Information required by this Item regarding executive compensation is incorporated by reference to our Proxy Statement. Information required by this item regarding securities authorized for issuance under our equity compensation plans is incorporated by reference to the information set forth under the caption “Executive Compensation” in our Proxy Statement. Item 13. Certain Relationships and Related Transactions, and Director Independence. Information required by this Item regarding executive compensation is incorporated by reference to our Proxy Statement. Item 14. Principal Accounting Fees and Services. Information required by this Item regarding executive compensation is incorporated by reference to our Proxy Statement. PART IV Item 15. Exhibits and Financial Statements. (a) 1. Financial Statements See Index to Financial Statements in Item 8 of this Annual Report on Form 10-K, which is incorporated herein by reference. 2. Financial Statement Schedules All other financial statement schedules have been omitted because they are either not applicable or the required information is shown in the financial statements or notes thereto. 3. Exhibits See the Exhibit Index, which follows the signature page of this Annual Report on Form 10-K, which is incorporated herein by reference. (b) Exhibits See Item 15(a) (3) above. (c) Financial Statement Schedules See Item 15(a) (2) above. Item 16. Form 10-K Summary. None . 22 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. BARFRESH FOOD GROUP INC. Date: March 27, 2025 By: /s/ Riccardo Delle Coste Riccardo Delle Coste Chief Executive Officer (Principal Executive Officer) 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 Capacity Date /s/ Riccardo Delle Coste Chief Executive Officer and Director March 27, 2025 Riccardo Delle Coste (Principal Executive Officer /s/ Lisa Roger Chief Financial Officer March 27, 2025 Lisa Roger (Principal Financial Officer) /s/ Steven Lang Director March 27, 2025 Steven Lang /s/ Joseph M. Cugine Director March 27, 2025 Joseph M. Cugine /s/ Isabelle Ortiz-Cochet Director March 27, 2025 Isabelle Ortiz-Cochet /s/ Alexander Ware Director March 27, 2025 Alexander Ware /s/ Justin Borus Director March 27, 2025 Justin Borus 23 Exhibit Index Exhibit Number Description 3.1 Certificate of Incorporation of Moving Box Inc. dated February 25, 2010 (incorporated by reference to Exhibit 3.1 to Form S-1 (Registration No. 333-168738) as filed August 11, 2010) 3.2 Amended and Restated Bylaws of Barfresh Food Group Inc. (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K as filed August 4, 2014) 3.3 Certificate of Amendment of Certificate of Incorporation of Moving Box Inc. dated February 13, 2012 (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K as filed February 17, 2012) 3.4 Certificate of Amendment of Certificate of Incorporation of Smoothie Holdings Inc. dated February 16, 2012 (incorporated by reference to Exhibit 3.2 to Current Report on Form 8-K as filed February 17, 2012) 3.5 Certificate of Amendment of Certificate of Incorporation of Barfresh Food Group Inc. dated December 17, 2021 (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K as filed December 29, 2021) 3.6 Certificate of Amendment of Certificate of Incorporation of Barfresh Food Group Inc. dated August 1, 2022 (incorporated by reference to Exhibit 3.1 to Current Report on Form 8-K as filed August 2, 2022) 4.1 Description of Securities Registered Under Section 12 of the Securities Exchange Act of 1934, as amended (incorporated by reference to Exhibit 4.20 to Annual Report on Form 10-K for the year ended December 31, 2019, as filed April 13, 2020) 10.1 Barfresh Food Group, Inc. 2015 Equity Incentive Plan (incorporated by reference to Exhibit 10.10 to Annual Report Form 10-K filed July 7, 2015)+ 10.2 Barfresh Food Group, Inc. First Amended and Restated 2023 Equity Incentive Plan (incorporated by reference to Exhibit 4.5 to Registration Statement on Form S-8 filed August 14, 2024)+ 10.3 Executive Employment Agreement by and between Smoothie, Inc. and Riccardo Delle Coste dated April 27, 2015 (incorporated by reference to Exhibit 10.11 to Annual Report Form 10-K filed July 7, 2015)+ 10.4 Form of Securities Purchase Agreement together with form of Convertible Promissory Note (incorporated by reference to Exhibit 10.1 from the Quarterly Report on Form 10-Q filed October 26, 2023) 10.5 Barfresh Food Group Inc. 2024 Employee Stock Purchase Plan (incorporated by reference to Exhibit 4.9 to Registration Statement on Form S-8 filed August 14, 2024)+ 10.6 Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 from the Current Report on Form 8-K filed February 6, 2025) 21.1 Subsidiaries (incorporated by reference to Exhibit 21.1 to Annual Report on Form 10-K for the year ended December 31, 2019, filed April 13, 2020) 23.2 Consent of Independent Registered Public Accounting Firm* 31.1 Rule 13a-14(a) Certification of Principal Executive Officer* 31.2 Rule 13a-14(a) Certification of Principal Financial Officer* 32.1 Certification Pursuant to 18 U.S.C. Section 1350* 32.2 Certification Pursuant to 18 U.S.C. Section 1350* 97.1 Compensation Recovery Policy (incorporated by reference to Exhibit 97.1 to Annual Report on Form 10-K for the year ended December 31, 2023, filed March 22, 2024) 101.INS Inline XBRL Instance. 101.XSD Inline XBRL Schema. 101.PRE Inline XBRL Presentation. 101.CAL Inline XBRL Calculation. 101.DEF Inline XBRL Definition. 101.LAB Inline XBRL Label. 104 Cover Page Interactive Data File (embedded within the Inline XBRL document) * Filed herewith + Compensatory plan In accordance with SEC Release 33-8238, Exhibit 32.1 is being furnished and not filed. Furnished herewith. XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections. 24 Barfresh Food Group Inc. Index to Consolidated Financial Statements Page Report of Independent Registered Public Accounting Firm (Eide Bailly LLP, Denver, Colorado, PCAOB ID 286 ) F-2 Consolidated Balance Sheets as of December 31, 2024 and 2023 F-3 Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023 F-4 Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2024 and 2023 F-5 Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023 F-6 Notes to Consolidated Financial Statements F-7 F- 1 Report of Independent Registered Public Accounting Firm To the Board of Directors and Stockholders Barfresh Food Group, Inc. Los Angeles, California Opinion on the Consolidated Financial Statements We have audited the accompanying consolidated balance sheets of Barfresh Food Group, Inc. (the “Company”) as of December 31, 2024 and 2023, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the years then ended, 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 Barfresh Food Group, Inc. as of December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended, 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 these 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 Barfresh Food Group, Inc. in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Barfresh Food Group Inc. 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 entity’s internal control over financial reporting. Accordingly, we express no such opinion. Our audits included performing procedures to assess the risk 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 Matter The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was 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 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 a separate opinion on the critical audit matter or on the accounts or disclosures to which they relate. Valuation of Inventories As discussed in Note 1 to the Company’s consolidated financial statements, adjustments are made to reduce the cost of inventory to its net realizable value for estimated excess or obsolete balances. The Company values its inventories at the lower of cost or net realizable value, with cost being determined using the first-in, first-out method. Management monitors inventory quantities on hand and records adjustments for estimated excess or obsolete items based on estimated future demand for product. We identified the valuation of inventories as a critical audit matter. The principal considerations for our determination that performing procedures relating to valuation of inventories is a critical audit matter are related to the significant assumptions used by management when determining the future demand of the inventory. Auditing the significant assumptions involves especially challenging auditor judgment due to the nature and extent of audit evidence and effort required to address these matters. The primary procedures we performed to address this critical audit matter included: ● Obtained management’s analysis and gained an understanding of management’s processes, controls and methodology to develop the estimate for excess and obsolete inventory. ● Evaluated the reasonableness of assumptions used by management in determining the estimated future demand for product, including examining the historical accuracy of the Company’s prior estimates, and sales and return activity in 2025. ● Tested the completeness, accuracy and relevance of the underlying data used in management’s estimate. ● Tested the mathematical accuracy and computations related to the application of the methodology. We have served as Barfresh Food Group Inc.’s auditor since 2012. /s/ Eide Bailly LLP Denver, Colorado March 27, 2025 F- 2 Barfresh Food Group Inc. Consolidated Balance Sheets December 31, December 31, 2024 2023 Assets Current assets: Cash $ 235,000 $ 1,891,000 Trade accounts receivable, net 829,000 821,000 Other receivables 55,000 160,000 Inventory, net 1,500,000 1,214,000 Prepaid expenses and other current assets 104,000 67,000 Total current assets 2,723,000 4,153,000 Property, plant and equipment, net of depreciation 333,000 409,000 Intangible assets, net of amortization 178,000 241,000 Other non-current assets 84,000 7,000 Total assets $ 3,318,000 $ 4,810,000 Liabilities and Stockholders’ Equity Current liabilities: Line of credit $ 609,000 $ - Accounts payable 1,200,000 1,670,000 Disputed co-manufacturer accounts payable (Note 6) 499,000 499,000 Accrued expenses 142,000 85,000 Accrued payroll and employee related expenses 67,000 53,000 Financing agreements - current 99,000 - Total current liabilities 2,616,000 2,307,000 Financing agreements 124,000 - Total liabilities 2,740,000 2,307,000 Commitments and contingencies - - Stockholders’ equity: Preferred stock, $ 0.000001 par value, 400,000 shares authorized, none issued or outstanding - - Common stock, $ 0.000001 par value; 23,000,000 shares authorized; 14,746,172 and 14,420,105 shares issued and outstanding at December 31, 2024 and 2023, respectively - - Additional paid in capital 64,199,000 63,299,000 Accumulated deficit ( 63,621,000 ) ( 60,796,000 ) Total stockholders’ equity 578,000 2,503,000 Total liabilities and stockholders’ equity $ 3,318,000 $ 4,810,000 See the accompanying notes to the consolidated financial statements F- 3 Barfresh Food Group Inc. Consolidated Statements of Operations For the years ended December 31, 2024 and 2023 2024 2023 Revenue $ 10,717,000 $ 8,127,000 Cost of revenue 7,049,000 5,243,000 Gross profit 3,668,000 2,884,000 Operating expenses: Selling, marketing and distribution 3,139,000 2,614,000 General and administrative 3,043,000 2,686,000 Depreciation and amortization 259,000 400,000 Total operating expenses 6,441,000 5,700,000 Loss from operations ( 2,773,000 ) ( 2,816,000 ) Interest expense 52,000 8,000 Net loss $ ( 2,825,000 ) $ ( 2,824,000 ) Per share information - basic and fully diluted: Weighted average shares outstanding 14,678,000 13,359,000 Net loss per share $ ( 0.19 ) $ ( 0.21 ) See the accompanying notes to the consolidated financial statements F- 4 Barfresh Food Group Inc. Consolidated Statements of Stockholders’ Equity For the years ended December 31, 2024 and 2023 Shares Amount Capital (Deficit) Total Additional Common Stock paid in Accumulated Shares Amount Capital (Deficit) Total Balance December 31, 2022 12,934,741 $ - $ 60,905,000 $ ( 57,972,000 ) $ 2,933,000 Conversion of debt and interest (Note 5) 1,315,491 - 1,863,000 - 1,863,000 Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding 165,779 - ( 18,000 ) - ( 18,000 ) Equity-based compensation expense - - 562,000 - 562,000 Value of shares relinquished in modification of stock-based compensation awards (Note 7) - - ( 24,000 ) - ( 24,000 ) Issuance of stock for services 4,094 - 11,000 - 11,000 Net loss - - - ( 2,824,000 ) ( 2,824,000 ) Balance December 31, 2023 14,420,105 $ - $ 63,299,000 $ ( 60,796,000 ) $ 2,503,000 Balance 14,420,105 $ - $ 63,299,000 $ ( 60,796,000 ) $ 2,503,000 Conversion of debt and interest (Note 5) 124,208 - 136,000 - 136,000 Conversion of debt and interest 124,208 - 136,000 - 136,000 Issuance of common stock for equity compensation, net of shares repurchased for income tax withholding 201,859 - ( 20,000 ) - ( 20,000 ) Equity-based compensation expense - - 784,000 - 784,000 Net loss - - - ( 2,825,000 ) ( 2,825,000 ) Balance December 31, 2024 14,746,172 $ - $ 64,199,000 $ ( 63,621,000 ) $ 578,000 Balance 14,746,172 $ - $ 64,199,000 $ ( 63,621,000 ) $ 578,000 See the accompanying notes to the consolidated financial statements F- 5 Barfresh Food Group Inc. Consolidated Statements of Cash Flows For the years ended December 31 2024 and 2023 2024 2023 Net loss $ ( 2,825,000 ) $ ( 2,824,000 ) Adjustments to reconcile net loss to net cash used in operating activities Stock-based compensation 784,000 562,000 Depreciation and amortization 283,000 403,000 Loss on asset disposal - 18,000 Amortization of line of credit discount 6,000 - Stock and options issued for services - 11,000 Changes in assets and liabilities Accounts receivable ( 8,000 ) ( 695,000 ) Other receivables 105,000 ( 59,000 ) Inventories ( 286,000 ) ( 166,000 ) Prepaid expenses and other assets 40,000 10,000 Accounts payable ( 399,000 ) 202,000 Accrued expenses 71,000 ( 402,000 ) Net cash used in operating activities ( 2,229,000 ) ( 2,940,000 ) Investing activities Purchase of property and equipment ( 53,000 ) - Net cash used in investing activities ( 53,000 ) - Financing activities Borrowings under line of credit 2,811,000 - Repayment of line of credit ( 2,208,000 ) - Issuance of convertible debt 65,000 1,830,000 Financing agreement payments ( 22,000 ) - Repurchases from stock compensation program ( 20,000 ) ( 18,000 ) Net cash provided by (used in) financing activities 626,000 1,812,000 Net decrease in cash ( 1,656,000 ) ( 1,128,000 ) Cash, beginning of year 1,891,000 3,019,000 Cash, end of year $ 235,000 $ 1,891,000 See the accompanying notes to the consolidated financial statements F- 6 Barfresh Food Group Inc. Notes to Consolidated Financial Statements Note 1. Summary of Significant Accounting Policies Barfresh Food Group Inc., (“we,” “us,” “our,” and the “Company”) was incorporated on February 25, 2010 in the State of Delaware. The Company is engaged in the manufacturing and distribution of ready-to-drink and ready-to-blend beverages, particularly, smoothies, shakes and frappes. Basis of Presentation The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Principles of Consolidation The consolidated financial statements include the financial statements of the Company and our wholly owned subsidiaries, Barfresh Inc. and Barfresh Corporation Inc. (formerly known as Smoothie, Inc.). All inter-company balances and transactions among the companies have been eliminated upon consolidation. Use of Estimates The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results may differ from these estimates. Vendor Concentrations The Company is exposed to supply risk as a result of concentration in its vendor base resulting from the use of a limited number of contract manufacturers. Purchases from the Company’s significant contract manufacturers as a percentage of all finished goods purchased were as follows: Schedule of Contract Manufacturers Percentage of Finished Goods 2024 2023 Manufacturer A 54 % 49 % Manufacturer B 38 % 45 % Other Manufacturers 8 % 6 % Concentration of Credit Risk The amount of cash on deposit with financial institutions exceeds the $ 250,000 federally insured limit at December 31, 2023. However, we believe that cash on deposit that exceeds $ 250,000 in the financial institutions is financially sound and the risk of loss is minimal. F- 7 The following customers accounted for 10% or more of the Company’s accounts receivable balance at December 31: Schedule of Company's Contract Manufacturers of Finished Goods 2024 2023 Customer A 23 % 10 % Customer B 16 % 16 % Customer C 10 % 25 % Customer D 10 % 11 % Financial Instruments Our financial instruments consist of cash, accounts receivable, accounts payable, and the line of credit and financing agreements. The carrying value of our financial instruments approximates their fair value. Accounts Receivable Accounts receivable are recorded and carried at the original invoiced amount less allowances for credits and for any potential uncollectible amounts due to credit losses. Accounts receivable from customers are typically unsecured. The Company’s credit policy calls for payment generally within 30 days. The credit worthiness of a customer is evaluated prior to an initial sale and is updated periodically based on payment performance. We make estimates of the expected credit and collectability trends for the allowance for credit losses based on our assessment of various factors, including historical experience, the age of the accounts receivable balances, credit quality of our customers, current economic conditions, and other factors that may affect our ability to collect from our customers. Expected credit losses are recorded as general and administrative expenses on our consolidated statements of operations. As of December 31, 2024 and 2023, there was no allowance for credit losses. There was no credit loss expense for the years ended December 31, 2024 and 2023. Accounts receivable amounted to $ 126,000 on January 1, 2023. Inventory Inventory consists of packaging, raw materials and finished goods and is carried at the lower of cost or net realizable value on a first in first out basis. The Company monitors the remaining useful life of its inventory and establishes a reserve of obsolescence where appropriate. Intangible Assets Intangible assets are comprised of patents, net of amortization and trademarks. The patent costs are being amortized over the life of the patent, which is twenty years from the date of filing the patent application. In accordance with ASC Topic 350 Intangibles – Goodwill and Other (“ASC 350”), the costs of internally developing other intangible assets, such as patents, are expensed as incurred. However, as allowed by ASC 350, costs associated with the acquisition of patents from third parties, legal fees and similar costs relating to patents have been capitalized. In accordance with ASC 350 legal costs related to trademarks have been capitalized. We have determined that trademarks have an indeterminable life and therefore are not being amortized. Long-Lived Assets and Other Acquired Intangible Assets We evaluate the recoverability of property and equipment and finite-lived intangible assets for possible impairment whenever events or circumstances indicate that the carrying amount of such assets may not be recoverable. The evaluation is performed at the lowest level for which identifiable cash flows are largely independent of the cash flows of other assets and liabilities. Recoverability of these assets is measured by a comparison of the carrying amounts to the future undiscounted cash flows the assets are expected to generate. If such review indicates that the carrying amount of property and equipment and intangible assets is not recoverable, the carrying amount of such assets is reduced to fair value. There was no impairment in 2024 or 2023. F- 8 Property, Plant, and Equipment Property, plant, and equipment is stated at cost less accumulated depreciation and accumulated impairment loss, if any. Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets. Leasehold improvements are being amortized over the shorter of the useful life of the asset or the lease term that includes any expected renewal periods that are deemed to be reasonably assured. The estimated useful lives used for financial statement purposes are: Summary of Estimated Useful Lives of Assets Manufacturing equipment 7 years Customer equipment 7 years Revenue Recognition In accordance with ASC 606, Revenue from Contracts with Customers, revenue is recognized when a customer obtains ownership of promised goods. The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these goods. The Company applies the following five steps: 1) Identify the contract with a customer A contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also be supplemented by other agreements that formalize various terms and conditions with customers. 2) Identify the performance obligation in the contract Performance obligations promised in a contract are identified based on the goods or services that will be transferred to the customer. For the Company, this consists of the delivery of frozen beverages, which provide immediate benefit to the customer. 3) Determine the transaction price The transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods and is generally stated on the approved sales order. Variable consideration, which typically includes rebates or discounts, are estimated utilizing the most likely amount method. Provisions for refunds are generally provided for in the period the related sales are recorded, based on management’s assessment of historical and projected trends. 4) Allocate the transaction price to performance obligations in the contract Since the Company’s contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated to that single performance obligation. 5) Recognize revenue when or as the Company satisfies a performance obligation The Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods, which generally occurs at the time of delivery to a customer warehouse. Customer sales incentives such as volume-based rebates or discounts are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfilment costs and presented in distribution, selling and administrative costs. Payments that are received before performance obligations are recorded are shown as current liabilities. The Company evaluated the requirement to disaggregate revenue and concluded that substantially all of its revenue comes from a single product, frozen beverages. F- 9 Research and Development Expenditures for research activities relating to product development and improvement are charged to expense as incurred. The Company incurred $ 132,000 and $ 115,000 , in research and development expenses for the years ended December 31, 2024 and 2023, respectively, which is included in general and administrative expense in the accompanying consolidated statements of operations. Storage and Shipping Costs Storage and outbound freight costs are included in selling, marketing and distribution expense. For the years ended December 31, 2024 and 2023, storage and outbound freight amounted to $ 1,473,000 and $ 1,278,000 , respectively. Leases We determine if an arrangement is a lease upon inception. A contract is or contains a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The right to control the use of an asset includes the right to obtain substantially all of the economic benefits of the underlying asset and the right to direct how and for what purpose the asset is used. Operating lease right-of-use assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Lease expense is recognized on a straight-line basis over the lease term. As a lessee, the Company leases office space. Income Taxes The provision for income taxes is determined in accordance with the provisions of ASC Topic 740, Accounting for Income Taxes (“ASC 740”). Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements, uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. ASC 740 requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of evidence, it is more than likely than not that some portion or all of the deferred tax assets will not be recognized. For the years ended December 31, 2024 and 2023 we did no t have any interest and penalties or any significant unrecognized uncertain tax positions. Derivative Liability The Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The Company determined that its convertible instruments issued in 2024 and 2023 did not include any embedded derivatives that require bifurcation. Loss per Share We calculate net loss per share in accordance with ASC Topic 260, Earnings per Share . Basic net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding for the period, and diluted earnings per share is computed by including common stock equivalents outstanding for the period in the denominator. At December 31, 2024 and 2023 any common stock equivalents would have been anti-dilutive as we had losses for the years then ended. F- 10 Stock Based Compensation The Company calculates stock compensation in accordance with ASC Topic 718, Compensation-Stock Based Compensation (“ASC 718”). ASC 718 requires that the cost resulting from all share-based payment transactions be recognized in the financial statements and establishes fair value as the measurement objective in accounting for share-based payment arrangements and requires all entities to apply a fair-value-based measurement method in accounting for share-based payment transactions with employees. Reclassifications Certain reclassifications have been made to the 2023 financial statements to conform to the 2024 presentation, namely stock-based compensation paid to the Company’s directors has been reclassified from stock and options issued for services and shares repurchased for employee tax withholding under the Company’s stock compensation program have been reclassified to financing activities in the consolidated statement of cash flows, with corresponding changes reflected in the statement of stockholders’ equity. Interest expense has been reclassified from general and administrative expense in the 2023 financial statements to conform to the 2024 presentation. Recent pronouncements From time to time, new accounting pronouncements are issued that we adopt as of the specified effective date. We have not determined if the impact of recently issued standards that are not yet effective will have an impact on our results of operations and financial position. Subsequent events On February 5, 2025, the Company entered into securities purchase agreements with several investors, pursuant to which the Company sold an aggregate of 1,052,793 shares of common stock at a price of $ 2.85 per share in a registered direct offering. Note 2. Inventory Inventory consists of the following at December 31: Schedule of Inventory December, December 31, 2024 2023 Raw materials and packaging $ 505,000 $ 28,000 Finished goods 995,000 1,186,000 Inventory, net $ 1,500,000 $ 1,214,000 Note 3. Property Plant and Equipment Major classes of property and equipment consist of the following at December 31: Schedule of Property and Equipment, Net December 31, December 31, 2024 2023 Manufacturing equipment $ 1,376,000 $ 1,546,000 Customer equipment 1,398,000 1,410,000 Construction in Progress 152,000 - Property and equipment, gross 2,926,000 2,956,000 Less: accumulated depreciation ( 2,593,000 ) ( 2,547,000 ) Property and equipment, net of depreciation $ 333,000 $ 409,000 F- 11 The Company recorded depreciation expense related to these assets of $ 220,000 and $ 339,000 for the years ended December 31, 2024 and 2023, respectively. Depreciation expense in cost of revenue was $ 25,000 and $ 18,000 for the years ended December 31, 2024 and 2023 respectively. Note 4. Intangible Assets Intangible assets consist of the following at December 31: Schedule of Intangible Assets 2024 2023 Patent costs, subject to amortization $ 768,000 $ 768,000 Less: accumulated amortization ( 714,000 ) ( 651,000 ) Patent costs, net 54,000 117,000 Trademarks, not subject to amortization 124,000 124,000 Total $ 178,000 $ 241,000 The amounts carried on the balance sheet represent cost to acquire, legal fees and similar costs relating to the patents incurred by the Company. Amortization is recorded through the expiration date of the patent. The amount charged to expenses for amortization of the patent costs was $ 63,000 for each of the years ended December 31, 2024 and 2023, respectively. The Company expects to record $ 54,000 in amortization expense in 2025. Note 5. Debt Line of Credit In August 2024, the Company secured receivables financing of $ 1,500,000 (the “Facility”). Under the Facility, the Company may borrow up to 90% of eligible customer account balances. Amounts outstanding bear interest at a rate prime plus 1.2% (8.70% as of December 31, 2024) and collateral fees of 0.15% and are secured by accounts receivable and inventory. The Facility expires on September 5, 2025, and renews automatically, unless notice is given or received. As of December 31, 2024, borrowings under the Facility amounted to $ 620,000 and $ 880,000 was available to borrow, subject to available collateral. Unamortized deferred financing cost amounted to $ 11,000 as of December 31, 2024. F- 12 Financing Agreements In 2024, the Company entered into financing agreements to purchase equipment and software as a service, with imputed or stated interest of 15 - 19 %. Amounts due under the agreements are as follows as of December 31, 2024: Schedule of Financing Agreements 2025 128,000 2026 136,000 Total payments due 264,000 Less: interest ( 41,000 ) Financing agreements 223,000 Less: current portion ( 99,000 ) Financing agreements $ 124,000 Convertible Notes From July 2023 to March 2024, the Company executed subscription agreements for substantially all of a $ 2,000,000 privately placed convertible debt offering. The debt was available to be drawn in 25% increments, maturing on the anniversary of the draw, bearing interest at 10% per annum for the term, regardless of earlier payment or conversion, and was mandatorily convertible as to principal and interest into shares of the Company’s common stock at any time prior to maturity at the greater of $1.20 or 85% of the volume-weighted average price of the common stock for the ten trading days immediately preceding the written notice of the conversion (the “Conversion Price”). If the Company had not exercised the mandatory conversion, the holder of the debt had the option after six months and on up to four occasions to convert all or any portion of the principal and interest into shares of the Company’s common stock at the Conversion Price. On October 23, 2023, the Company drew down $ 1,390,000 in convertible debt and converted a total of $ 1,207,000 of principal into 820,160 shares of common stock. Additionally, on December 19, 2023, the Company drew $ 470,000 in convertible debt and converted a total of $ 653,000 of principal and $ 4,000 of accrued interest into 495,331 shares of common stock. Finally, between March 27 and 29, 2024 the Company drew down $ 136,000 in convertible debt and converted the total drawn into 124,208 shares, settling all debt. Debt drawdowns included the non-cash settlement of $ 30,000 and $ 71,000 in 2023 and 2024, respectively. Note 6. Commitments and Contingencies Lease Commitments The Company leases office space under a non-cancelable operating lease which expired on March 31, 2023 and has been extended multiple times, most recently through March 31, 2025. The Company incurred lease expense of $ 85,000 and $ 80,000 for the years ended December 31, 2024 and 2023, respectively. Due to the short-term nature of the extensions, there is no right of use asset or related liability as of December 31, 2024 and 2023. Legal Proceedings Schreiber Dispute The Company’s products are produced to its specifications through several contract manufacturers. One of the Company’s contract manufacturers (the “Manufacturer”) provided approximately 52 % and 42 % of the Company’s products in the years ended December 31, 2022 and 2021, respectively, under a Supply Agreement with an initial term through September 2025. Over the course of 2022, the Company experienced numerous quality issues with the case packaging utilized by the Manufacturer. In addition, in July of 2022, the Company began receiving customer complaints about the texture of the Company’s smoothie products produced by the Manufacturer. In response, the Company withdrew product from the market and destroyed on-hand inventory, withholding $ 499,000 in payments due to the Manufacturer. F- 13 The Company attempted to resolve the issues based on the contractual procedures described in the Supply Agreement. However, on November 4, 2022, in response to a formal proposal of alternate resolutions, the Company received notification from the Manufacturer that it was denying any responsibility for the defective manufacture of the product. In response, on November 10, 2022, the Company filed a complaint in the United States District Court for the Central District of California, Western Division (the “Complaint”), claiming that the Manufacturer had not met its obligations under the Supply Agreement, and seeking economic damages. In response, the Manufacturer terminated the Supply Agreement. On January 20, 2023, the Company filed a voluntary dismissal of the Complaint which allowed the parties to reach a potential resolution outside of the court system. However, as the parties were once again unable to come to an agreement, the Company re-filed the Complaint in California State Court in August 2023 and continues to progress through the court system. In May 2024, the Company entered into a non-recourse litigation financing arrangement which is expected to be adequate to pursue the Complaint to conclusion. Due to the uncertainties surrounding the claim, the Company is not able to predict either the outcome or a range of reasonably possible recoveries that could result from its actions against the Manufacturer, and no gain contingencies have been recorded. The disruption in its supply resulting from the dispute has and will continue to adversely impact the Company’s results of operations and cash flow until a suitable resolution is reached or new sources of reliable supply at sufficient volume can be identified and developed, the timing of which is uncertain. The Company has mitigated the impact of the supply disruption with the introduction of its single-serve smoothie cartons; however, the product format has not been accepted by some customers or as a substitute for the bottle product in all use cases. Other legal matters From time to time, various lawsuits and legal proceedings may arise in the ordinary course of business. However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time that may harm our business. We are currently the defendant in one legal proceeding for an amount less than $ 100,000 . Our legal counsel and management believe a material unfavorable outcome to be remote. Note 7. Stockholders’ Equity In 2023, the Company issued 1,315,491 shares of common stock pursuant to the conversion of debt and accrued interest, as more fully described in Note 5. In 2023, the Company issued 165,779 shares of common stock for equity-based compensation. Additionally, 4,094 shares of common stock valued between $ 1.45 - $ 4.00 were issued for services. In 2024, the Company issued 124,208 shares of common stock pursuant to the conversion of debt and accrued interest, as more fully described in Note 5. In 2024, the Company issued 201,859 shares of common stock for equity-based compensation. Warrants The following is a summary of changes in warrants outstanding for the years ended December 31, 2024 and 2023: Summary of Changes in Warrants Outstanding Number of warrants Outstanding at December 31, 2022 1,180,190 Expired ( 936,375 ) Outstanding at December 31, 2023 243,815 Expired ( 122,739 ) Outstanding at December 31, 2024 121,076 F- 14 The following is a summary of all outstanding warrants as of December 31, 2024: Summary of Outstanding Warrants Warrant issuance event Number of warrants Exercise price per share Remaining term in years Intrinsic value at date of grant Settlement of deferred compensation 121,076 $ 3.51 0.24 $ - Equity Incentive Plan Through 2022, the Company issued equity incentive awards under the 2015 Equity Incentive Plan (the “2015 Plan”) and outside the Plan. In June 2023, the Company’s stockholders adopted the 2023 Equity Incentive Plan (the “2023 Plan”), reserving 650,000 shares for future issuance. The Board of Directors discontinued further grants under the 2015 Plan. Awards may be granted to employees, members of the Board of Directors and consultants, and may take the form of options, restricted stock, restricted stock units, performance shares and stock appreciation rights. The Company has issued options with no intrinsic value, stock awards and stock units through December 31, 2023, and issues new shares upon exercise of options or vesting of stock awards and stock units. The Company has reserved approximately 319,000 and 363,000 , respectively for awards outstanding under the 2015 Plan and 2023 Plan, and 248,000 shares for equity awards issued outside either of the Company’s equity incentive plans. As of December 31, 2024, 822,000 shares remain available for the issuance of awards under the 2023 Plan. Total shares reserved for awards that are outstanding and expected to vest or available for issuance are 1,752,000 as of December 31, 2024. Employee Stock Purchase Plan In 2024, the Company adopted an Employee Stock Purchase Plan (the “ESPP”) which permits employees to defer compensation to purchase shares at a 15 % discount to the lower of the market price at the beginning or end of the deferment period. There were no deferrals in 2024. The Company reserved 1,400,000 shares for issuance under the ESPP. Stock-Based Compensation The total amount of equity-based compensation included in general and administrative expense in the accompanying consolidated statements of operations was $ 784,000 and $ 562,000 for the years ended December 31, 2024 and 2023. As of December 31, 2024, the Company has $ 338,000 of total unrecognized share-based compensation expense related to unvested options, stock awards and stock units, which is expected to be amortized over the remaining weighted average period of 3.0 years. F- 15 Stock Options The following is a summary of stock option activity: Summary of Stock Options Activity Number of Options Weighted average exercise price per share Remaining term in years Outstanding on December 31, 2022 682,939 $ 7.30 3.2 Issued 65,468 $ 1.50 8.0 Forfeited ( 4,254 ) $ 5.65 Expired ( 157,062 ) $ 7.92 Outstanding on December 31, 2023 587,091 $ 6.50 3.6 Issued 404,074 $ 4.80 8.0 Forfeited ( 178,669 ) $ 7.39 Expired ( 102,173 ) $ 8.38 Outstanding on December 31, 2024 710,323 $ 5.04 5.5 Exercisable, December 31, 2024 512,361 $ 5.77 4.1 In December 2024, the Company modified 163,669 options that were expected to expire from December of 2024 through July of 2026 to extend the term through December 31, 2026. As a result of the modification, the Company recorded $ 110,000 of stock compensation expense, representing the fair value of the re-issued options compared to the fair value of the expiring options immediately prior to the modification. The fair value of the options issued was calculated using the Black-Sholes option pricing model, based on the criteria shown below: Summary of Fair Value of Options Using Black-Sholes Option Pricing Model 2024 2023 Expected term (in years) 5.6 8.0 Expected volatility 103.9 % 84.4 % Risk-free interest rate 4.2 % 3.7 % Expected dividends $ - $ - Weighted average grant date fair value per share $ 1.53 $ 1.21 F- 16 Restricted Stock The following is a summary of restricted stock award and restricted stock unit activity: Schedule of Restricted Stock Award and Restricted Stock Unit Activity Number of shares Weighted average grant date fair value Unvested at January 1, 2023 41,923 $ 4.92 Granted 5,000 $ 1.25 Forfeited ( 4,386 ) $ 5.06 Vested ( 9,931 ) $ 3.33 Unvested at December 31, 2023 32,606 $ 4.82 Granted 65,000 $ 1.73 Forfeited ( 25,000 ) $ 1.64 Vested ( 10,733 ) $ 5.58 Unvested at December 31, 2024 61,873 $ 2.72 Performance Stock Units The Company issues performance share units (“PSUs”) that represent shares potentially issuable based upon achievement of Company and individual performance targets. The grantees have the ability to earn 0 % and, in some cases, up to 200 % of the PSU target award. The awards also included various time-based service requirements. The following is a summary of PSU activity: Schedule of Performance Stock Unit Activity Number of shares Weighted average grant date fair value Unvested January 1, 2023 17,678 $ 4.50 Cash settled ( 17,678 ) $ 4.50 Granted 288,469 $ 1.70 Forfeited ( 224,581 ) $ 1.67 Unvested at December 31, 2023 63,888 $ 1.84 Granted 429,844 $ 1.22 Forfeited ( 283,369 ) $ 1.22 Vested ( 52,669 ) $ 1.15 Unvested and expected to vest at December 31, 2024 157,694 $ 1.20 In February 2023, the awards granted for 2022 were modified to pay the original grant-date fair value of the shares expected to vest in cash. Additionally, the Company performance targets were modified to allow approximately 77,000 shares to vest that would have otherwise been forfeited, and were not included in the total unvested at December 31, 2022. As a result of the modifications, the Company recorded an additional $ 218,000 in compensation expense in 2023. F- 17 Note 8. Income Taxes Income tax provision (benefit) for the years ended December 31, 2024 and 2023 is summarized below: Summary of Income Tax Provision (Benefit) 2024 2023 Current: Federal $ - $ - State - - Total - - Deferred: Federal ( 626,000 ) ( 464,000 ) State 1,270,000 ( 155,000 ) Change in valuation allowance ( 644,000 ) 619,000 Total - - Provision for income taxes $ - $ - The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate before provision for income taxes. The sources and tax effect of the differences are as follows: Summary of Statutory Federal Income Tax Rate Before Provision for Income Taxes 2024 2023 Statutory federal income tax rate 21 % 21 % State tax 4 7 Permanent differences - - Change in valuation allowance ( 25 ) ( 28 ) Total Income tax - % - % Components of the net deferred income tax assets at December 31, 2024 and 2023 were as follows: Schedule of Components of Net Deferred Income Tax Assets 2024 2023 Net operating loss carryover $ 13,923,000 $ 14,567,000 Valuation allowance ( 13,923,000 ) ( 14,567,000 ) Deferred tax assets, net $ - $ - ASC 740 requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of evidence, it is more than likely than not that some portion or all of the deferred tax assets will not be recognized. After consideration of all the evidence, both positive and negative, management has determined that a $ 13,923,000 and $ 14,567,000 allowance at December 31, 2024 and 2023, respectively, is necessary to reduce the deferred tax assets to the amount that will more likely than not be realized. The decrease in the valuation allowance for the current period is $ 644,000 resulted from a lower blended state tax rate, partially offset by current year tax losses and the adjustments to finalize the 2023 tax loss upon filing the tax returns. As of December 31, 2024, the Company has a net operating loss carry forward to offset future taxable income of approximately $ 55,036,000 , $ 28,482,000 of which begins to expire in 2033. Net operating loss carry forwards of $ 26,554,000 may be carried forward indefinitely. The Company may have experienced an ownership change that could limit its ability to utilize its operating loss carryforward to offset taxable income in future years. An analysis will be required to determine whether such change has occurred, the outcome of which could impact the Company’s operating results and cash flow if and when it achieves profitability in taxable jurisdictions. F- 18 CARES Act On March 27, 2020, the U.S. government enacted the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) to provide certain relief as a result of the COVID-19 pandemic. The CARES Act provides tax relief, along with other stimulus measures, including a provision for an Employee Retention Credit (“ERC”), which allows for employers to claim a refundable tax credit against the employer share of Social Security tax equal to 70% of the qualified wages paid to employees from the start of the COVID-19 pandemic through September 30, 2021. The ERC was designed to encourage businesses to keep employees on the payroll during the COVID-19 pandemic. As there is no authoritative guidance under U.S. GAAP on accounting for government assistance to for-profit business entities, the Company accounts for the ERC by analogy to International Accounting Standard (“IAS”) 20, Accounting for Government Grants and Disclosure of Government Assistance. In accordance with IAS 20, management determined based upon receipt of confirmation of the claim made by its co-employment partner and review of the calculations provided that it has reasonable assurance for receipt of the ERC and recorded the ERC benefit of $ 92,000 within general and administrative expenses in the accompanying consolidated statement of operations for the year ended December 31, 2023. The Company recorded a corresponding receivable for the benefit expected to be received within other receivables on the consolidated balance sheet as of December 31, 2023. The Company received the refund in March 2024. ERC claims can be made in a variety of circumstances with varying degrees of subjectivity and clear authoritative guidance. Paid claims are subject to IRS inspection which may occur prior to expiration of the statute of limitations. The Company’s ERC claim was based on objectively calculated declines in revenue using methods that are clearly defined in the CARES Act and various regulations and interpretations thereof. Note 9. Business Segments and Customer Concentrations The Company operates in one business segment. The Chief Executive Officer is the chief operating decision maker whom assesses performance and allocates resources based on actual and projected operating results. Sales to the following customers represented more than 10% of total sales for the years ended December 31, 2024 and 2023: Schedule of Revenue by Major Customers by Reporting Segments 2024 2023 Customer A 15 % 15 % Customer B 15 % 8 % Customer C 14 % 14 % Customer D 8 % 14 % Customer E 7 % 11 % F- 19 Note 10. Supplemental Cash Flow Information Supplemental cash flow information is as follows: Schedule of Cash Flow Supplemental Information 2024 2023 Cash paid during the year for: Amounts included in the measurement of lease liabilities $ - $ 20,000 Interest $ 46,000 $ 8,000 Non-cash financing and investing activities: Financed acquisition of long-term assets $ 245,000 $ - Convertible note issued in exchange for trade payables $ 71,000 $ 30,000 Conversion of debt and interest to equity $ 136,000 $ 1,863,000 Value of shares relinquished in modification of stock-based compensation awards (Note 7) $ - $ 24,000 Note 11. Liquidity During the years ended December 31, 2024 and 2023, the Company used cash for operations of $ 2,229,000 and $ 2,940,000 , respectively. As of December 31, 2024, the Company had $ 235,000 of cash. The Company has a history of operating losses and negative cash flow, which are expected to improve with growth. As described more fully in Note 6, the dispute and subsequent contract termination with the Manufacturer has resulted in limitations in the Company’s ability to procure certain products necessary to achieve our growth projections and in elevated legal costs. To mitigate the impact of procurement constraints, the Company built and paid for inventory in anticipation of third quarter seasonal requirements, and invested in materials necessary to carry out trials and initial production runs at new co-manufacturers. The Company secured a receivables-based line of credit in August 2024 of $ 1,500,000 , with $ 880,000 available to borrow as of December 31, 2024. Management expects that the cash cycle will shorten as additional contracted capacity improves in production volume and efficiency in 2025. Additionally, in May 2024, the Company obtained non-recourse litigation financing to allow vigorous pursuit of the complaint against the Manufacturer without further expense to the Company. Finally, as described in Note1, the Company raised $ 3,000,000 through the sale of the Company’s common stock in February 2025. Although alleviated, the financial position at December 31, 2024 and historical results raise substantial doubt about the Company’s ability to continue as a going concern. As described, the Company has completed steps to mitigate dispute related issues and raise capital. The actions taken have resulted in the alleviation of the substantial doubt about the Company’s ability to continue as a going concern. F- 20