UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended March 31, 2025
or
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from to
Commission
file number 333-99393
BROWNIE’S
MARINE GROUP, INC.
(Exact
name of registrant as specified in its charter)
Florida
90-0226181
(State
or other jurisdiction of incorporation or organization)
(I.R.S.
Employer Identification No.)
4061
SW , 47th Avenue , Davie , Florida
33314
(Address
of principal executive offices)
(Zip
code)
(954)
462-5570
Registrant’s
telephone number, including area code
Not
applicable
Former
name, former address and former fiscal year, if changed since last report
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
Not
applicable
Not
applicable
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As
of June 27, 2025, there were 439,805,747 shares of common stock outstanding.
TABLE
OF CONTENTS
Page
No.
PART I – FINANCIAL INFORMATION
ITEM
1.
FINANCIAL STATEMENTS.
4
PART II – OTHER INFORMATION
ITEM
1.
LEGAL PROCEEDINGS.
24
ITEM
1A.
RISK FACTORS.
24
ITEM
2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
24
ITEM
3.
DEFAULTS UPON SENIOR SECURITIES.
24
ITEM
4.
MINE SAFETY DISCLOSURES.
24
ITEM
5.
OTHER INFORMATION.
24
ITEM
6.
EXHIBITS.
25
2
NOTE
REGARDING FORWARD-LOOKING INFORMATION
This
Quarterly Report includes forward-looking statements that relate to future events or our future financial performance and involve known
and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements
to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking
statements. Words such as, but not limited to, “believe,” “expect,” “anticipate,” “estimate,”
“intend,” “plan,” “targets,” “likely,” “aim,” “will,” “would,”
“could,” and similar expressions or phrases identify forward- looking statements. We have based these forward-looking statements
largely on our current expectations and future events and financial trends that we believe may affect our financial condition, results
of operation, business strategy and financial needs.
You
should read thoroughly this Quarterly Report with the understanding that our actual future results may be materially different from what
we expect. We qualify all of our forward-looking statements by risk factors included in our Annual Report on Form 10-K filed with the
Securities and Exchange Commission (“SEC”) on May 9, 2024, which risk factors could adversely impact our business and financial
performance. New risk factors emerge from time to time and it is not possible for our management to predict all risk factors, nor can
we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results
to differ materially from those contained in any forward-looking statements. All forward-looking statements speak only as of the date
on which they are made. We undertake no obligation to update such statements to reflect events that occur or circumstances that exist
after the date on which they are made, except as required by applicable law.
3
PART
I
ITEM
1. FINANCIAL STATEMENTS
BROWNIE’S
MARINE GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
March 31, 2025
December 31, 2024
(Unaudited)
ASSETS
Current Assets
Cash
$ 341,038
$ 417,678
Accounts receivable – net of allowances of $ 17,933 in 2025 and $ 52,660 in 2024
250,896
180,496
Accounts receivable - related parties
19,853
41,686
Accounts receivable
19,853
41,686
Inventory, net
2,200,553
2,062,279
Prepaid expenses and other current assets
133,426
328,785
Total current assets
2,945,766
3,030,924
Property, equipment and leasehold improvements, net
302,082
303,498
Operating lease assets
1,538,491
1,629,192
Intangible assets, net
495,449
501,489
Goodwill
249,986
249,986
Other assets
51,826
51,826
Total assets
$ 5,583,600
$ 5,766,915
Liabilities and stockholders’ equity
Current liabilities
Accounts payable and accrued liabilities
$ 655,900
$ 675,950
Accounts payable - related parties
18,889
18,448
Customer deposits and unearned revenue
317,046
410,636
Other liabilities
442,175
386,402
Operating lease liabilities
418,327
394,672
Related party convertible demand note, net
39,088
38,772
Convertible notes
360,868
360,561
Current maturities long term debt
1,241
70,308
Related party notes payable
544,088
505,000
Total current liabilities
2,797,622
2,860,749
Loans payable, net of current portion
91,398
46,763
Operating lease liabilities
1,163,249
1,279,444
Total liabilities
4,052,269
4,186,956
Commitments and contingent liabilities (see note 8)
-
-
Stockholders’ equity
Preferred stock; $ 0.001 par value: 10,000,000 shares authorized; 425,000 issued and outstanding as of March 31, 2024 and December 31, 2023.
425
425
Common stock; $ 0.0001 par value; 1,000,000,000 shares authorized; 449,567,462 shares issued and outstanding at March 31, 2025 and 449,430,935 shares issued and outstanding at December 31, 2024, respectively.
43,795
44,951
Common stock payable 138,941 shares and 138,941 shares, respectively as of March 31, 2025 and December 31, 2024.
14
14
Additional paid-in capital
19,467,774
19,461,898
Accumulated deficit
( 17,980,677 )
( 17,927,329 )
Total stockholders’ equity
$ 1,531,331
$ 1,579,960
Total liabilities and stockholders’ equity
$ 5,583,600
$ 5,766,915
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements
4
BROWNIE’S
MARINE GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENT OF OPERATIONS
FOR
THE THREE MONTHS ENDED MARCH 31,
(unaudited)
2025
2024
Net revenues
Net revenues
$ 1,320,004
$ 1,492,299
Net revenues - related parties
209,198
115,223
Net revenues
209,198
115,223
Total net revenues
1,529,202
1,607,522
Cost of net revenues
Cost of net revenues
923,287
889,918
Cost of net revenues - related parties
72,264
53,124
Cost of net revenues
72,264
53,124
Royalties expense - related parties
3,992
9,061
Royalties expense
25,629
67,984
Total cost of revenues
1,025,172
1,020,087
Gross profit
504,030
587,435
Operating expenses
Selling, general and administrative
548,126
899,821
Research and development costs
1,142
3,378
Total operating expenses
549,268
903,199
Loss from operations
( 45,238 )
( 315,764 )
Other (income) expense, net
-
-
Other Income
18,849
-
Interest expense
( 28,080 )
( 19,952 )
Total other (income) expense - net
( 9,231 )
( 19,952 )
Loss income before provision for income taxes
( 54,468 )
( 335,716 )
Provision for income taxes
-
-
Net loss
$ ( 54,468 )
$ ( 335,716 )
Basic loss per common share
$ ( 0.00 )
$ ( 0.00 )
Diluted loss per common share
$ ( 0.00 )
$ ( 0.00 )
Basic weighted average common shares outstanding
449,430,935
438,937,858
Diluted weighted average common shares outstanding
449,430,935
438,937,858
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements
5
BROWNIE’S
MARINE GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
FOR
THE THREE MONTHS ENDED MARCH 31, 2025 AND 2024
(unaudited)
Outstanding
Par
Outstanding
Par
Shares
Amount
Capital
Deficit
Equity
Preferred Stock
Common Stock
Common Stock Payable
Additional
Total
Shares
Shares
Paid-in
Accumulated
Stockholders
Outstanding
Par
Outstanding
Par
Shares
Amount
Capital
Deficit
Equity
Balance, December 31, 2024
425,000
$ 425
449,430,935
$ 44,944
138,941
$ 14
$ 19,460,786
$ ( 17,926,209 )
$ 1,579,960
Shares issued for accrued interest in convertible notes
-
-
136,527
14
-
6,988
-
7,002
Stock Option Expense
-
-
-
-
-
-
-
( 1,163 )
Net Loss
-
-
-
-
-
-
-
( 54,468 )
( 54,468 )
Balance, March 31, 2025 (unaudited)
425,000
425
449,567,462
$ 44,958
138,941
$ 14
$ 19,467,774
$ ( 17,980,677 )
$ 1,531,331
Preferred Stock
Common Stock
Common Stock Payable
Additional
Total
Shares
Shares
Paid-in
Accumulated
Stockholders
Outstanding
Par
Outstanding
Par
Shares
Amount
Capital
Deficit
Equity
Balance, December 31, 2023
425,000
425
437,742,050
$ 43,775
138,941
$ 14
$ 19,236,068
$ ( 17,685,610 )
$ 1,594,672
Balance
425,000
425
437,742,050
$ 43,775
138,941
$ 14
$ 19,236,068
$ ( 17,685,610 )
$ 1,594,672
Shares issued for the purchase of units
-
-
-
-
-
Shares issued for accrued interest in convertible notes
-
-
198,204
20
-
-
10,987
-
11,007
Stock Option Expense
-
-
-
-
-
-
12,423
-
12,423
Net Loss
-
-
-
-
-
-
-
( 335,716 )
( 335,716 )
Balance, March 31, 2024 (unaudited)
425,000
425
437,940,254
$ 43,795
138,941
$ 14
$ 19,259,478
$ ( 18,021,326 )
$ 1,282,386
Balance
425,000
425
437,940,254
$ 43,795
138,941
$ 14
$ 19,259,478
$ ( 18,021,326 )
$ 1,282,386
The
accompanying notes are an integral part of these unaudited consolidated financial statements
6
BROWNIE’S
MARINE GROUP, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR
THE THREE MONTHS ENDED MARCH 31,
(unaudited)
2025
2024
Cash
flows provided by operating activities:
Net
loss
$ ( 54,468 )
$ ( 335,716 )
Adjustments
to reconcile net loss to cash used in operating activities:
Depreciation
and amortization
7,456
39,202
Amortization
of debt discount
623
2,526 )
Amortization
of right-of-use asset
90,701
66,605
Common
Stock Issued for services
Reserve
for Nomad recall
( 86,300
)
Stock
Based Compensation - Options
12,423
Stock
based compensation - stock grant
-
Shares
issued for convertible notes
5,839
11,007
Changes
in operating assets and liabilities
Change
in accounts receivable, net
( 70,400 )
( 77,914 )
Change
in accounts receivable - related parties
21,833
9,025
Change
in inventory
( 138,274 )
31,535
Change
in prepaid expenses and other current assets
195,359 )
( 76,792 )
Recovery
of bad debt
-
-
Change
in reserve of slow moving inventory
-
-
Change
in other assets
-
-
Change
in ROU assets
-
-
Change
in accounts payable and accrued liabilities
( 44,482 )
( 57,296 )
Change
in customer deposits and unearned revenue
( 93,590 )
( 50,835
Change
in long term lease liability
( 92,540 )
( 66,075 )
Change
in other liabilities
142,073
20,346
Change
in accounts payable - related parties
441
5,595 )
Net
cash used in operating activities
( 115,729 )
( 466,364 )
Cash
flows used in investing activities:
Purchase
of fixed assets
-
( 5,995 )
Net
cash used in investing activities
( 5,995 )
Cash
flows from financing activities:
Proceeds
from issuance of units
-
280,000
Proceeds
of related party demand note
39,088
-
Proceeds
from long term debt
-
-
Repayment
of debt
-
-
Net
cash provided from in financing activities
39,088
280,000
Net
decrease in cash
( 76,641 )
( 192,359 )
Cash,
beginning balance
417,678
431,112
Cash,
end of period
$ 341,038
238,753
Supplemental
disclosures of cash flow information:
Cash
Paid for Interest
$ 17,073
8,944
Cash
Paid for Income Taxes
$ -
-
Supplemental
disclosure of non-cash financing activities:
Common
Stock issued for payment of convertible note interest
11,007
11,007
Equipment
obtained through financing
$ -
$ -
The
accompanying condensed notes are an integral part of these unaudited consolidated financial statements
7
BROWNIE’S
MARINE GROUP, INC. AND SUBSIDIARIES
CONDENSED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2024
(UNAUDITED)
Note
1. Company Overview
Brownie’s
Marine Group, Inc. (the “Company”) designs, tests, manufactures and distributes recreational hookah diving, scuba and water
safety products through its wholly owned subsidiary, Trebor Industries, Inc., a Florida corporation, incorporated in 1981 (“Trebor”
or “BTL”), manufactures and sells high pressure air and industrial compressor packages, yacht based scuba air compressor
and nitrox generation systems through its wholly owned subsidiary, Brownie’s High Pressure Compressor Services, Inc., a Florida
corporation incorporated in 2017 (“BHP”) and doing business as LW Americas (“LWA”) and develops and markets portable
battery powered surface supplied air dive systems through its wholly owned subsidiary BLU3, Inc., a Florida corporation (“BLU3”).
On September 3, 2021, the Company, entered into an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”)
with Submersible Acquisition, Inc., a Florida corporation and wholly owned subsidiary of the Company (“Acquisition Sub”),
Submersible Systems, Inc., a Florida corporation (“Submersible” or “SSI”), and Summit Holdings V, LLC, a Florida
limited liability company (“Summit”) and Tierra Vista Group, LLC, a Florida limited liability company (“Tierra Vista”
and, together with Summit, the “Sellers”), the owners of all of the capital stock of Submersible, pursuant to which Acquisition
Sub merged with and into Submersible (the “Merger”), and Submersible, the surviving corporation, became a wholly owned subsidiary
of the Company.
Submersible
is a manufacturer of high pressure tanks and redundant air systems for the military and recreational diving industries, based in Huntington
Beach, California and sells its products to governments, militaries, private companies and the dive industry throughout the world.
Note
2. Basis of Presentation and Summary of Significant Accounting Policies
Basis
of Presentation
The
unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange
Commission (“SEC”). Accordingly, such interim financial statements do not include all the information and footnotes required
by accounting principles generally accepted in the United States (“GAAP”) for complete annual financial statements. The information
furnished reflects all adjustments, consisting only of normal recurring items which are, in the opinion of management, necessary in order
to make the financial statements not misleading. The balance sheet as of December 31, 2024 has been derived from the Company’s
annual financial statements that were audited by an independent registered public accounting firm but does not include all of the information
and footnotes required for complete annual financial statements. These financial statements should be read in conjunction with the audited
consolidated financial statements and notes thereto which are included in the Company’s Annual Report on Form 10-K for the year
ended December 31, 2024 for a broader discussion of the Company’s business and the risks inherent in such business. The results
of operations for the three months ended March 31, 2025, are not necessarily indicative of results to be expected for any other interim
period or the fiscal year ending December 31, 2025.
8
Principles
of Consolidation
The
consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Trebor, BHP, BLU3, SSI and LBI.
All significant intercompany transactions and balances have been eliminated in consolidation.
Use
of estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Cash
and cash equivalents
Only
highly liquid investments with original maturities of 90 days or less are classified as cash and equivalents. These investments are stated
at cost, which approximates market value.
Financial
instruments that potentially subject the Company to concentration of credit risk consist principally of cash deposits. Accounts at each
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 per EIN. At March 31, 2025 and
December 31, 2024, the Company had approximately $ 0 and $ 25,000 in excess of the FDIC insured limit.
Accounts
receivable
The
Company manufactures and sells its products to a broad range of customers, primarily retail stores. Few customers are provided with payment
terms of 30 days. The Company has tracked historical loss information for its trade receivables and compiled historical credit loss percentages
for different aging categories (current, 1–30 days past due, 31–60 days past due, 61–90 days past due, and more than
90 days past due).
In
accordance with ASU 2016-13, Financial Instruments-Credit Losses (Topic 326), management believes that the historical loss information
it has compiled is a reasonable base on which to determine expected credit losses for trade receivables held at March 31, 2025, because
the composition of the trade receivables at that date is consistent with that used in developing the historical credit-loss percentages
(i.e., the similar risk characteristics of its customers and its lending practices have not changed significantly over time). As a result,
management applied the applicable credit loss rates to determine the expected credit loss estimate for each aging category. Accordingly,
the allowance for expected credit losses at March 31, 2025 and December 31, 2025 totaled $ 17,933 and $ 52,660 , respectively.
Inventory
Inventory
consists of the following:
Schedule of Inventory
March 31, 2025 (unaudited)
December 31, 2024
Raw materials
$ 1,440,541
$ 1,397,819
Work in process
60,978
40,978
Finished goods
873,453
821,912
Rental Equipment
-
-
Allowance reserve
( 174,419 )
( 198,430 )
Inventory, net
$ 2,200,553
$ 2,062,279
9
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC Topic 606 Revenue from Contracts with Customers . The Company recognizes revenue
when performance obligations under the terms of a contract with the customer are satisfied. The Company typically satisfies its performance
obligations in contracts with customers upon shipment of the goods. Generally, payment is due upon receipt of the invoice and the contracts
do not have significant financing components. Product sales occur once control or title is transferred based on the commercial terms.
Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods. Product sales are
recorded net of variable consideration, such as provisions for returns, discounts and promotional allowances. Such provisions are calculated
based on the actual allowances given. Management believes that adequate provision has been made for cash discounts, returns, spoilage
and promotional allowances based on the Company’s historical experience.
A
breakdown of the total revenue between related party and non-related party revenue is as follows:
Schedule of Related Party and Non-related Party Revenue
2025
2024
Three months ended March 31
2025
2024
(unaudited)
(unaudited)
Revenues
$ 1,320,005
$ 1,492,299
Revenues - related parties
209,198
115,223
Total Revenues
$ 1,529,203
$ 1,607,522
Cost
of Sales
Cost
of sales consists of the cost of the components of finished goods, the costs of raw materials utilized in the manufacture of products,
in-bound and out- bound freight charges, direct manufacturing labor as well as certain internal transfer costs, warehouse expenses incurred
prior to the manufacture of the Company’s finished products, inventory allowance for excess and obsolete products, and royalties
paid on licensing agreements. Components account for the largest portion of the cost of sales. Components include plastic molded parts,
gas powered engines, aluminum pressure bottles, electronic parts, batteries and packaging materials.
The
breakdown of cost of sales to include cost of sales for related party and non-related party as well as the related party and non-related
party royalty expense is as follows:
Schedule of Related Party and Non-Related Party Cost of Revenue
(unaudited)
(unaudited)
Three months ended March 31
2025
2024
(unaudited)
(unaudited)
Cost of revenues
$ 923,287
$ 889,918
Cost of revenues - related parties
72,264
53,124
Cost of revenues
72,264
53,124
Royalties expense - related parties
3,992
9,061
Royalties expense
25,629
67,984
Total cost of revenues
$ 1,025,172
$ 1,020,087
10
Lease
Accounting
The
Company accounts for leases in accordance with ASC 842, Leases.
The
lease standard requires all leases to be reported on the balance sheet as right-of-use assets and lease obligations. The Company elected
the practical expedients permitted under the transition guidance of the new standard that retained the lease classification and initial
direct costs for any leases that existed prior to adoption of the standard. The Company did not reassess whether any contracts entered
into prior to adoption are leases or contain leases.
The
Company categorizes leases with contractual terms longer than twelve months as either operating or finance. Finance leases are generally
those leases that would allow the Company to substantially utilize or pay for the entire asset over its estimated life. Assets acquired
under finance leases are recorded in property and equipment, net. All other leases are categorized as operating leases. The Company did
not have any finance leases as of March 31, 2024. The Company’s leases generally have terms that range from three years for equipment
and five to twenty years for property. The Company elected the accounting policy to include both the lease and non-lease components of
its agreements as a single component and account for them as a lease.
Lease
liabilities are recognized at the present value of the fixed lease payments using a discount rate based on similarly secured borrowings
available to the Company. Lease assets are recognized based on the initial present value of the fixed lease payments, reduced by landlord
incentives, plus any direct costs from executing the leases. Lease assets are tested for impairment in the same manner as long-lived
assets used in operations. Leasehold improvements are capitalized at cost and amortized over the lesser of their expected useful life
or the lease term.
When
the Company has the option to extend the lease term, terminate the lease for the contractual expiration date, or purchase the leased
asset, and it is reasonably certain that the Company will exercise the option, it considers these options in determining the classification
and measurement of the lease. Costs associated with operating lease assets are recognized on a straight-line basis within operating expenses
over the term of the lease.
For
the three months ended March 31, 2025, and March 31, 2024, cash paid for operating lease liabilities was $ 60,376
and $ 66,075 ,
respectively.
Supplemental
balance sheet information related to leases was as follows:
Schedule of Supplemental Balance Sheet Information
Operating Leases
March 31, 2025
(unaudited)
Right-of-use assets
$ 1,538,941
Current lease liabilities
$ 418,327
Non-current lease liabilities
1,163,249
Total lease liabilities
$ 1,518,576
Stock-Based
Compensation
The
Company accounts for stock-based compensation in accordance with ASC 718, Compensation-Stock Compensation . ASC 718 requires companies
to measure the cost of employee and non-employee services received in exchange for an award of equity instruments, including stock options,
based on the grant- date fair value of the award and to recognize it as compensation expense over the period the employee and non-employee
are required to provide service in exchange for the award, usually the vesting period.
The
Company uses the Black-Scholes valuation model to calculate the fair value of options and warrants issued to both employees and non-employees.
Stock issued for compensation is valued on the effective date of the agreement in accordance with generally accepted accounting principles,
which includes determination of the fair value of the share-based transaction. The fair value is determined through use of the quoted
stock price.
11
Derivatives
The
accounting treatment of derivative financial instruments requires that the Company record certain warrants and embedded conversion options
at their fair value as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change
in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. If the classification
changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.
As a result of entering into certain note agreements, for which such instruments contained a variable conversion feature with no floor,
the Company has adopted a sequencing policy, by earliest issuance date, in accordance with ASC 815-40-35-12 whereby all future instruments
may be classified as a derivative liability with the exception of instruments related to share-based compensation issued to employees
or directors, as long as the certain variable issuance terms in certain convertible instruments exist. As of March 31, 2025 and December
31, 2024, the Company did not have any derivative liabilities.
Loss
per share of common stock
Basic
loss per share excludes any dilutive effects of options, warrants and convertible securities. Basic earnings per share is computed using
the weighted- average number of outstanding common shares during the applicable period. Diluted loss per share is computed using the
weighted average number of common and dilutive common stock equivalent shares outstanding during the period. Common stock equivalent
shares are excluded from the computation if their effect is anti-dilutive. At March 31, 2025, and March 31, 2024, 50,808,957 and 107,761,177
shares, respectively, of potentially dilutive shares were not recognized as their inclusion would be anti-dilutive. These shares reflect
shares potentially issuable under convertible notes, outstanding warrants, outstanding stock options and the conversion of preferred
stock.
Recent
accounting pronouncements
ASU
2016-13 Current Expected Credit Loss (ASC326)
In
December 2021, the FASB issued an update to ASU No. 2016-13 the Current Expected Credit Losses (CECL) standard (ASC 326), which is designed
to provide greater transparency and understanding of credit risk by incorporating estimated, forward-looking data when measuring lifetime
Estimated Credit Losses (ECL) and requires enhanced financial statement disclosures. This guidance was adopted on January 1, 2023, with
no effect to the financial statements.
ASU
2020-06 Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own
Equity (Subtopic 815-40) - Accounting for Convertible Instruments and Contracts on an Entity’s Own Equity.
In
August 2020, the FASB issued ASU 2020-06, Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
- Contracts in Entity’s Own Equity (Subtopic 815-40) - Accounting for Convertible Instruments and Contracts on an Entity’s
Own Equity. The ASU simplifies accounting for convertible instruments by removing major separation models required under current GAAP.
Consequently, more convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded
conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative
scope exception, which will permit more equity contracts to qualify for the exceptions. The ASU also simplifies the diluted net income
per share calculation in certain areas. The new guidance is effective for fiscal years beginning after December 15, 2023, including interim
periods within those fiscal years, and early adoption is permitted. The Company is currently evaluating the impact of the adoption of
the standard on the consolidated financial statements.
Other
accounting standards that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until
a future date are not expected to have a material impact on our financial statements upon adoption or are not applicable.
12
Note
3. Going Concern
The
accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates
realization of assets and the satisfaction of liabilities in the normal course of business for the twelve-month period following the
date of these consolidated financial statements. For the three months ended March 31, 2025, the Company incurred a net loss of $ 113,039 .
At March 31, 2025, the Company had an accumulated deficit of $ 17,980,677 . Despite a small working capital deficit of approximately $ 6,428
at March 31, 2025, the continued losses and cash used in operations raise substantial doubt as to the Company’s ability to continue
as a going concern for the twelve months after the date the financial statements were issued. The Company’s ability to continue
as a going concern is dependent upon the Company’s ability to increase revenues, control expenses, raise capital and sustain adequate
working capital to finance its operations. The failure to achieve the necessary levels of profitability and cash flows would be detrimental
to the Company. The consolidated financial statements do not include any adjustments that may be necessary if the Company is unable to
continue as a going concern.
Note
4. Related Party Transactions
The
Company sells products to Brownie’s Southport Divers, Brownie’s Yacht Toys and Brownie’s Palm Beach Divers, companies
owned by the brother of Robert Carmichael, the Company’s Chief Executive Officer and Chief Financial Officer. Terms of sale are
no more favorable than those extended to any of the Company’s other customers with similar sales volumes. These entities accounted
for 15.8 % and 7.2 % of the net revenues for the three months ended March 31, 2025 and March 31, 2024, respectively. Accounts receivable
from these entities totaled $ 19,853.38 and $ 12,839 , at March 31, 2025 and December 31, 2024, respectively.
The
Company sells products to BGL and 940 A, entities wholly-owned by Robert Carmichael. Terms of sale are more favorable than those extended
to the Company’s regular customers, but no more favorable than those extended to the Company’s strategic partners. Accounts
receivable from these entities totaled $ 2,389.22 and $ 10,266 at March 31, 2025 and December 31, 2024, respectively.
The
Company had accounts payable to related parties of $ 29,365 and $ 52,173 at March 31, 20254 and December 31, 2024, respectively. The balance
payable at March 31, 2025 was comprised of $ 18,889 due to Robert Carmichael and $ 10,476 due to Blake Carmichael. At December 31, 2024,
the balance payable was comprised of $ 23,713 due to 940 A, $ 460 due to Robert Carmichael and $ 10,000 due to Blake Carmichael.
The
Company has exclusive license agreements with 940 A to license the trademark “Brownie’s Third Lung”, “Tankfill”,
“Brownie’s Public Safety” and various other related trademarks as listed in the agreements. The agreements provide
that the Company pay 2.5 % of gross revenues per quarter as a royalty to 940A. Total royalty fees paid to 940A for the three months ended
March 31, 2025 and March 31, 2024 was $ 3,992 and $ 9,061 , respectively. The accrued royalty for March 31, 2025 and December 31, 2024 was
$ 4,290 and $ 7,385 which is included in other liabilities.
On
September 30, 2022, the Company issued a convertible demand 8 % promissory note in the principal amount of $ 66,793 to Robert Carmichael
for funds to meet the working capital needs of LBI. There is no amortization schedule for the note, and interest is payable in shares
of common stock of the Company at a conversion price equal to the 90 day value weighted average price (“VWAP”) of the Company’s
stock prior to the quarterly interest payment date. The note holder may demand payment or convert the outstanding principal at a conversion
rate of $ 0.021 per share at any time. The conversion rate was calculated at a 35 % discount to the 90 day VWAP of the Company’s
stock as of the date of the note. The Company recorded $ 19,250 for the beneficial conversion feature. As this conversion rate is a fixed
rate, the embedded conversion feature is not a derivative liability. . The outstanding balance on this note was $ 39,088 as of March 31,
2025.
On
January 18, 2023 and February 18, 2023, the Company issued to Charles Hyatt, a Company director, an aggregate of 11,428,570 units, with
each unit consisting of one share of common stock and a two-year warrant to purchase one share of common stock at an exercise price of
$ 0.0175 per share in consideration of $ 200,000 .
On
September 14, 2023, the Company issued a convertible demand promissory note in the principal amount of $ 50,000 to Robert Carmichael for
funds to meet the working capital needs of BLU3. There is no amortization schedule for the note as the note is interest free.. The Company
recorded $- 0 - for the beneficial conversion feature. As this conversion rate is a fixed rate, the embedded conversion feature is not
a derivative liability. The outstanding balance on this note was $ 50,000 as of March 31, 2025.
On
November 14, 2023, the Company borrowed funds through the issuance of a promissory note (the Note) in the principal amount of $ 150,000
to Charles Hyatt, a Company director, for working capital requirements and payment of certain expenses in connection with the Company’s
business combinations. The maturity date of the Note is May 7, 2024 (the “Maturity Date”). The Note bears interest at a rate
of 9.9 % per annum, and a default interest of 18 % per annum. Interest payments shall be due and payable on a monthly basis. The Company
may prepay the Note in whole or in part, at any time without premium or penalty.
On
February 5, 2024, the Company borrowed funds through the issuance of a promissory note (the Note) in the principal amount of $ 280,000 to
Charles Hyatt, a Company director, for working capital requirements and payment of certain expenses in connection with the Company’s
business combinations. The maturity date of the Note is August 6, 2024 (the “Maturity Date”). The Note bears interest
at a rate of 9.9 % per annum, and a default interest of 18 % per annum. Interest payments shall be due and payable on a monthly
basis. The Company may prepay the Note in whole or in part, at any time without premium or penalty.
13
On
March 31, 2023, the Company issued 61,204 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending March 31, 2023. The fair value of these shares was $ 1,336 .
On
June 30, 2023, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending June 30, 2023. The fair value of these shares was $ 1,287 .
On
September 30, 2023, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible
demand note for the three months ending September 30, 2023. The fair value of these shares was $ 1,287 .
On
December 31, 2023, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending December 31, 2023. The fair value of these shares was $ 1,287 .
On
March 31, 2024, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending March 31, 2024. The fair value of these shares was $ 1,287 .
On
July 16, 2024, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending June 30, 2024. The fair value of these shares was $ 1,287 .
On
August 15, 2024, the Company issued 850,000 shares to Davis Natan per a consulting agreement. The fair value of these shares was $ 8,500 .
On
December 9, 2024, the Company issued 8,241,759 shares of common stock to Blake Carmichael as compensation for a reduction in salary.
The fair value of these shares was $ 60,000 ..
Note
5. Convertible Promissory Notes and Loans Payable
Convertible
Promissory Notes
Convertible
promissory notes consisted of the following at March 31, 2025:
Schedule of Convertible Promissory Notes
Origination Date
Maturity Date
Interest Rate
Origination Principal Balance
Original Discount Balance
Period End Principal
Balance
Period End Discount
Balance
Period End Balance,
Net
Accrued Interest Balance
Reg.
9/03/21
9/03/24
8 %
346,500
( 12,355 )
$ 346,500
$ 854 )
$ 347,354
-
(1 )
9/03/21
9/03/24
8 %
3,500
( 125 )
3,500
14 )
3,514
-
(2 )
9/30/22
Demand
8 %
66,793
( 19,250 )
58,338
( 19,250 )
39,088
-
(3 )
09/14/23
Demand
8 %
50,000
50,000
(4 )
$ 458,338
$ ( 18,382 )
$ 439,956
$ -
(1)
On
September 3, 2021, the Company issued a three-year 8% convertible promissory note in the principal amount of $346,500 to Summit Holding
V, LLC as part of the acquisition of SSI. The Company is required to make quarterly payments under the note in an amount equal to
50% of the adjusted net profit of SSI. Interest is payable quarterly in shares of common stock of the Company at a conversion price
of $0.051272 per share. The note holder may convert outstanding principal and interest into shares of common stock at a conversion
price of $0.051272 per share at any time during the term of the note. The Company recorded $12,355 for the beneficial conversion
feature. This note is classified as a current liability for the quarter ended March 31, 2025. The maturity due date of the note has
been extended by the lender from September 3, 2024 to ______________ while the Company works through a determines a restructure
of the note.
(2)
On
September 3, 2021, the Company issued a three-year 8% promissory note in the principal amount of $3,500 to Tierra Vista Partners,
LLC as part of the acquisition of SSI. The Company is required to make quarterly payments under the note in an amount equal to 50%
of the adjusted net profit of SSI. Interest is payable quarterly in common stock of the Company at a conversion price of $0.051272
per share. The note holder may convert outstanding principal and interest into shares of common stock at a conversion price of $0.051272
at any time during the term of the note. The Company recorded $125 for the beneficial conversion feature. This note is classified
as a current liability for the quarter ended March 31, 2024.
(3)
On
September 30, 2022, the Company issued a convertible demand 8% promissory note in the principal amount of $66,793 to Robert Carmichael
for funds to meet the working capital needs of LBI. There is no amortization schedule for the note and interest is payable in shares
of common stock of the Company at a conversion price equal to the 90 day VWAP of the Company’s stock prior to the quarterly
interest payment date. This note is classified as a current liability as the note holder may demand payment or convert the outstanding
principal at a conversion price of $0.021 per share at any time. The Company recorded $19,250 for the beneficial conversion feature.
(4)
On September 14, 2023, the Company issued a convertible demand 8% promissory note in the principal amount of $50,000 to
Robert Carmichael for working capital needs of BLU3. There is no amortization schedule for the note, and interest is payable in shares
of common stock of the Company at a conversion price equal to the 90 day (“VWAP”) of the Company’s common stock
prior to the quarterly interest payment date. The note holder may demand payment or convert the outstanding principal at a conversion
rate of $0.01351 per share at any time. The conversion rate was calculated at a 35% discount to the 90 day VWAP of the Company’s
stock as of the date of the note. The Company recorded $-0- for the beneficial conversion feature. As this conversion rate is a fixed
rate, the embedded conversion feature is not a derivative liability. The outstanding balance on this note was $50,000 as of December
31, 2024 and December 31, 2023. Mr. Carmichael has waived interest payments on this note effective September 14, 2023.
A
breakdown of current and long-term amounts due are as follows for the convertible promissory notes as of March 31, 2025:
Schedule of Breakdown Current and Long-term Amounts
Summit Holdings V,
Tierra Vista Partners,
Robert Carmichael
Robert Carmichael
LLC Note
LLC Note
LBI Note
BLU3 Note
Total
2025
$ 346,500
$ 3,500
$ 58,338
$ 50,000
$ 458,338
Discount
854 )
14 )
( 19,250 )
( - )
( 18,382 )
Total Loan Payments
$ 347,354
$ 3,514
$ 39,088
$ 50,000
$ 439,956
Current Portion of Loan Payable
$ ( 347,354 )
$ ( 3,514 )
$ ( 39,088 )
$ ( 50,000 )
$ ( 439,956 )
Non-Current Portion of Loan Payable
$ -
$ -
$ -
$ -
$ -
(1)
On
September 3, 2021, the Company issued a three-year 8 % convertible promissory note in the principal amount of $ 346,500 to Summit Holding
V, LLC as part of the acquisition of SSI. The Company is required to make quarterly payments under the note in an amount equal to
50 % of the adjusted net profit of SSI. Interest is payable quarterly in shares of common stock of the Company at a conversion price
of $ 0.051272 per share. The note holder may convert outstanding principal and interest into shares of common stock at a conversion
price of $ 0.051272 per share at any time during the term of the note. The Company recorded $ 12,355 for the beneficial conversion
feature. This note is classified as a current liability for the quarter ended March 31, 2025. The maturity due date of the note has
been extended by the lender from September 3, 2024 to ______________ while the Company works through a determines a restructure
of the note.
Schedule of Future Amortization of Notes Payable
Payment Amortization
2025
346,500
Total Note Payments
$ -
Current portion of note payable
( 346,500 )
Non-Current Portion of Notes Payable
$ -
14
(2)
On
September 3, 2021, the Company issued a three-year 8 % promissory note in the principal amount of $ 3,500 to Tierra Vista Partners,
LLC as part of the acquisition of SSI. The Company is required to make quarterly payments under the note in an amount equal to 50 %
of the adjusted net profit of SSI. Interest is payable quarterly in common stock of the Company at a conversion price of $ 0.051272
per share. The note holder may convert outstanding principal and interest into shares of common stock at a conversion price of $ 0.051272
at any time during the term of the note. The Company recorded $ 125 for the beneficial conversion feature. This note is classified
as a current liability for the quarter ended March 31, 2024.
Schedule of Future Amortization of Notes Payable
Payment Amortization
2025
3,500
Total Note Payments
$ -
Current portion of note payable
( 3,500 )
Non-Current Portion of Notes Payable
$ -
(3)
On
September 30, 2022, the Company issued a convertible demand 8 % promissory note in the principal amount of $ 66,793 to Robert Carmichael
for funds to meet the working capital needs of LBI. There is no amortization schedule for the note and interest is payable in shares
of common stock of the Company at a conversion price equal to the 90 day VWAP of the Company’s stock prior to the quarterly
interest payment date. This note is classified as a current liability as the note holder may demand payment or convert the outstanding
principal at a conversion price of $ 0.021 per share at any time. The Company recorded $ 19,250 for the beneficial conversion feature.
(4)
On September 14, 2023, the Company issued a convertible demand 8 % promissory note in the principal amount of $ 50,000 to
Robert Carmichael for working capital needs of BLU3. There is no amortization schedule for the note, and interest is payable in shares
of common stock of the Company at a conversion price equal to the 90 day (“VWAP”) of the Company’s common stock
prior to the quarterly interest payment date. The note holder may demand payment or convert the outstanding principal at a conversion
rate of $ 0.01351 per share at any time. The conversion rate was calculated at a 35 % discount to the 90 day VWAP of the Company’s
stock as of the date of the note. The Company recorded $- 0 - for the beneficial conversion feature. As this conversion rate is a fixed
rate, the embedded conversion feature is not a derivative liability. The outstanding balance on this note was $ 50,000 as of December
31, 2024 and December 31, 2023. Mr. Carmichael has waived interest payments on this note effective September 14, 2023.
Demand Notes
On November 14, 2023, the Company issued a promissory note in the principal amount of $ 150,000 to Charles Hyatt, a director,
for working capital requirements and payment of certain expenses in connection with the Company’s business combinations. The
maturity date of the Note is May 7, 2024 (the “Maturity Date”). The Note bears interest at a rate of 9.9 % per annum,
and a default interest of 18 % per annum. Interest payments shall be due and payable on a monthly basis. The Company may prepay the
Note in whole or in part, at any time without premium or penalty. The balance of $ 280,000 was outstanding as of December 31, 2024,
and the due date was extended to a due date of May 5, 2025 , pursuant to an amendment dated November 13, 2024.
On February
5, 2024, the Company borrowed funds through the issuance of a promissory note in the principal amount of $ 280,000 to Charles Hyatt,
a Company director, for working capital requirements and payment of certain expenses in connection with the Company’s business
combinations. The maturity date of the note was August 6, 2024 . The note bears interest at a rate of 9.9 % per annum, and has a default
interest rate of 18 % per annum. Interest payments are and payable on a monthly basis. The Company may prepay the note in whole or
in part, at any time without premium or penalty. The balance of $ 280,000 was outstanding as of December, and the due date was extended
to a due date of May 5, 2025 , pursuant to an amendment dated November 13, 2024
Loans
Payable
Schedule of Future Amortization of Loans Payable
Mercedes
BTL (1)
Navitas 2021 BLU3
(2)
NFS
SSI (3)
Navitas 2022 BLU3
(4)
Navitas 2024 BLU3
(5)
Navitas
2024 BTL (6)
Total
-
-
-
-
2025
5,584
21,432
4,555
17,941
4,223
2,963
56,697
2026
-
6,338
-
-
6,243
4,411
16,691
2027
-
-
-
-
7,022
5,002
12,024
2028
-
-
-
-
7,899
5,672
13,571
Thereafter
-
-
-
-
1,409
4,747
6,157
Total Loan Payments
5,584
27,770
4,555
17,941
26,796
22,794
105,440
Current Portion of Loan Payable
( 5,584 )
( 21,432 )
( 4,555 )
( 17,941 )
( 5,771 )
( 4,014 )
( 59,298 )
Non-Current Portion of Loan Payable
-
6,338
-
-
21,025
18,780
46,143
(1)
On
August 21, 2020, the Company executed an installment sales contract with Mercedes Benz Coconut Creek for the purchase of a 2019 Mercedes
Benz Sprinter delivery van. The installment agreement is for $ 55,841 with a zero interest rate payable over 60 months with a monthly
payment of $ 931 and is personally guaranteed by Mr. Carmichael. The loan balance as of March 31, 2024 was $ 17,063 and $ 19,855 as
of December 31, 2023.
(2)
On
May 19, 2021, BLU3 executed an equipment finance agreement with Navitas Credit Corp. (“Navitas”) to finance the purchase
of certain plastic molding equipment. The amount financed is $ 75,764 payable over 60 equal monthly installments of $ 1,611 . The equipment
finance agreement contains customary events of default. The loan balance as of March 31, 2024 was $ 38,492 and $ 42,525 as of December
31, 2023.
(3)
On
June 29, 2022, SSI executed an equipment financing agreement with NFS Leasing (“NFS Leasing”) to secure replacement production
molds. The total purchase price of the molds was $ 84,500 of which $ 63,375 was financed by NFS Leasing on August 15, 2022. The financing
agreement has a 33 month term beginning in August 2022 with a monthly payment of $ 2,571 . The financing agreement contains customary
events of default, is guaranteed by the Company and NFS Leasing has a lien on all of the assets of SSI. The loan balance as of March
31, 2024 and December 31, 2023 was $ 32,448 and $ 38,607 , respectively.
(4)
On
December 12, 2022, BLU3 executed an equipment finance agreement to finance the purchase of certain plastic molding equipment through
Navitas. The amount financed is $ 63,689 payable over 36 equal monthly installments of $ 2,083 . The equipment finance agreement contains
customary events of default. The loan balance as of March 31, 2024 was $ 41,273 and $ 44,839 as of December 31, 2023.
(5)
On
February 12, 2024, BLU3 executed an inventory finance agreement to finance the purchase of
certain equipment stock through Navitas. The amount financed is $ 32,274 payable over 60 equal
monthly installments of $ 715 . The inventory finance agreement contains customary events of
default. The loan balance as of March 31, 2024 was $ 31,476 .
15
(6)
On
September 4, 2024, BLU3 executed an inventory finance agreement to finance the purchase of certain equipment stock through Navitas.
The amount financed is $ 24,620 payable over 60 equal monthly installments of $ 602 . The inventory finance agreement contains customary
events of default. The loan balance as of September 30, 2024 was $ 23,722 .
Note
6. Goodwill and Intangible Assets, Net
The
following table sets for the changes in the carrying amount of the Company’s Goodwill for the three months ended March 31, 2025.
Summary of Changes in Goodwill
2025
Balance, January 1
$ 249,986
Addition:
-
Balance, March 31
$ 249,986
The
Company performed an evaluation of the value of goodwill at December 31, 2023. Based upon this evaluation it was determined that there
should be no adjustment to goodwill. There has been nothing noted during the three months ended March 31, 2025 that would indicate that
the value of goodwill should change through that date.
The
following table sets for the components of the Company’s intangible assets at March 31, 2025:
Summary of Intangible Assets
Amortization
Period (Years)
Cost
Accumulated Amortization
Net Book Value
Intangible Assets Subject to amortization
Trademarks
15
$ 121,000
$ ( 26,785 )
$ 94,215
Customer Relationships
10
600,000
( 205,000 )
395,000
Non-Compete Agreements
5
22,000
( 15,766 )
6,234
Total
$ 743,000
$ ( 247,551 )
$ 495,449
The
aggregate amortization remaining on the intangible assets as of March 31, 2025 is a follows:
Schedule of Estimated Intangible Assets Amortization Expense
Intangible Amortization
2025 (9 months remaining)
66,426
2025
71,367
2026
71,367
2027
68,067
2028
68,067
Thereafter
221,523
Total
$ 495,449
Amortization
expense for amortizable intangible assets for each of the three months ended March 31, 2025 and 2024 was 18,117 .
Note
7. Stockholders’ Equity
Common
Stock
On
January 18, 2023 and February 18, 2023, the Company issued to Charles Hyatt, an aggregate of 11,428,570 units, with each unit consisting
of one share of common stock and a two-year warrant to purchase one share of common stock at an exercise price of $ 0.0175 per share in
consideration of $ 200,000 .
On
March 31, 2023, the Company issued 61,204 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending March 31, 2023. The fair value of these shares was $ 1,336 .
On
March 31, 2023, the Company issued an aggregate of 137,000 shares of common stock to the holders of convertible notes for payment of
interest for the three months ending December 31, 2022. The fair value of these shares was $ 7,000 .
16
On
June 30, 2023, the Company issued 61,205 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending June 30, 2023. The fair value of these shares was $ 1,326 .
On
June 30, 2023, the Company issued an aggregate of 137,000 shares of common stock to the holders of convertible notes for payment of interest
for the three months ending June 30, 2023. The fair value of these shares was $ 7,000 .
On
September 30, 2023, the Company issued 61,205 shares of common stock to Robert Carmichael for payment of interest on the convertible
demand note for the three months ending September 30, 2023. The fair value of these shares was $ 1,326 .
On
September 30, 2023, the Company issued an aggregate of 137,000 shares of common stock to the holders of convertible notes for payment
of interest for the three months ending September 30, 2023. The fair value of these shares was $ 7,000 .
On
December 31, 2023, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending December 31, 2023. The fair value of these shares was $ 1,287 .
On
December 31, 2023, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment
of interest for the three months ending December 31, 2023. The fair value of these shares was $ 7,000 .
On
March 31, 2024, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending December 31, 2023. The fair value of these shares was $ 1,287 .
On
March 31, 2024, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment of
interest for the three months ending December 31, 2023. The fair value of these shares was $ 7,000 .
On
June 30, 2024, the Company issued 123,354 shares of common stock to Robert Carmichael for payment of interest on the convertible demand
note for the three months ending June 30, 2024. The fair value of these shares was $ 2,672 .
On
June 30, 2024, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment of interest
for the three months ending June 30, 2024. The fair value of these shares was $ 4,328 .
On
August 15, 2024 the Company issued 850,000 shares of common stock to the holders of convertible notes for payment of professional services.
The fair market value of these shares was $ 8,500 .
On
September 30, 2024, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment
of interest for the three months ending September 30, 2024. The fair value of these shares was $ 7,000 .
On
December 9, 2024, the Company issued 8,241,759 shares to Blake Carmichael as compensation related to a salary reduction. The fair market
value of these shares was $ 60,000 .
On
December 31, 2024, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment
of interest for the three months ending December 31, 2024. The fair value of these
shares
was $ 7,000 .
On
March 31,2025, the Company issued an aggregate of 136,527 shares of common stock to the holders of convertible notes for payment of interest
for the three months ending March 31 2025,. The fair value of these shares was $ 7,000 .
Preferred
Stock
During
the second quarter of 2010, the holders of the majority of the Company’s outstanding shares of common stock approved an amendment
to the Company’s Articles of Incorporation authorizing the issuance of 10,000,000 shares of blank check preferred stock. The blank
check preferred stock as authorized has such voting powers, designations, preferences, limitations, restrictions and relative rights
as may be determined by the Board of Directors of the Company from time to time in accordance with the provisions of the Florida Business
Corporation Act. In April 2011, the Board of Directors designated 425,000 shares as Series A Convertible Preferred Stock. Each share
of Series A Convertible Preferred Stock is convertible into a share of the Company’s common stock at any time at the option of
the holder at a conversion price of $ 18.23 per share. Holders of shares of Series A Convertible Preferred Stock are entitled to 250 votes
for each share held . The Company’s common stock and Series A Convertible Preferred Stock vote together on any matters submitted
to our shareholders. As of March 31, 2025, and December 31, 2024, 425,000 shares of Series A Convertible Preferred Stock are issued and
outstanding and are owned by Robert Carmichael.
17
Equity
Incentive Plan
On
May 26, 2021 the Company adopted an Equity Incentive Plan (the “Plan”). Under the Plan, stock options may be granted to employees,
directors, and consultants in the form of incentive stock options or non-qualified stock options, stock purchase rights, time vested
and/performance invested restricted stock, and stock appreciation rights and unrestricted shares may also be granted under the Plan.
25,000,000 shares are reserved for issuance under the Plan. The term of the Plan is ten years.
The
Company also issued options outside of the Plan that were not approved by the security holders. These options may be granted to employees,
directors, and consultants in the form of incentive stock options or non-qualified stock options.
Equity
Compensation Plan Information as of March 31, 2025:
Schedule
of Equity Compensation Plan Information
Number of securities
to be issued upon exercise of outstanding options, warrants and
rights (a)
Weighted – average exercise price of outstanding options,
warrants and rights (b)
Number of securities remaining available for future issuances under equity
compensation plans (excluding securities reflected in column (a) (c)
Equity Compensation Plans Approved by Security Holders
1,800,000
$ 0.04474
23,200,000
Equity Compensation Plans Not Approved by Security Holders
28,869,400
0.0432
—
Total
30,669,400
$ 0.0432
23,200,000
Options
For
the years ended December 31, 2024 and 2023, the Company has issued no options. Upon exercise, shares of new common stock are issued by
the Company.
For
the years ended December 31, 2024 and 2023, the Company recognized an expense of approximately $ 91,492 and $ 81,424 , respectively, of
non-cash compensation expense (included in General and Administrative expense in the accompanying Consolidated Statement of Operations)
determined by application of a Black-Scholes option pricing model with the following inputs: exercise price, dividend yields, risk-free
interest rate, and expected annual volatility. The Company uses straight-line amortization of compensation expense over the requisite
service period for time-based options. For performance-based options the Company evaluates the likelihood of a vesting qualification
being met, and will establish the expense based on that evaluation. The maximum contractual term of the Company’s stock options
is 5 years. The Company recognizes forfeitures as they occur. There are options to purchase approximately 5,806,266 shares that have
vested as of December 31, 2024.
The
Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The
calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price
on the date of grant as well as assumptions regarding the following:
Schedule
of Valuation Assumptions of Options
Year ended December 31,
2025
2024
Expected volatility
266.0 % - 346.4 %
172.0 % – 346.4 %
Expected term
1.5 – 5.0 Years
1.5 - 5.0 Years
Risk-free interest rate
0.21 % - 3.18 %
0.16 % - 4.64 %
Forfeiture Rate
2.2 %
0.17 %
The
expected volatility was determined with reference to the historical volatility of the Company’s stock. The Company uses historical
data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents
the period of time that options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual
life of the option is based on the U.S. Treasury rate in effect at the time of grant.
18
A
summary of the status of the Company’s outstanding stock options as of December 31, 2025 and 2024 and changes during the periods
ending on that date is as follows
The
Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards and warrant issuances. The
calculation of the fair value of the awards using the Black-Scholes option-pricing model is affected by the Company’s stock price
on the date of grant as well as assumptions regarding the following:
Summary
of Outstanding Stock Options Valuation Assumptions
Year ended December 31,
2025
2024
Expected volatility
266.0 % - 346.4 %
172.0 % – 346.4 %
Expected term
1.5 – 5.0 Years
1.5 - 5.0 Years
Risk-free interest rate
0.21 % - 3.18 %
0.16 % - 4.64 %
Forfeiture Rate
2.2 %
0.17 %
The
expected volatility was determined with reference to the historical volatility of the Company’s stock. The Company uses historical
data to estimate option exercise and employee termination within the valuation model. The expected term of options granted represents
the period of time that options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual
life of the option is based on the U.S. Treasury rate in effect at the time of grant.
A
summary of the status of the Company’s outstanding stock options as of December 31, 2025 and 2024 and changes during the periods
ending on that date is as follows
Schedule
of Outstanding Stock Option Activity
Weighted
Weighted
Average
Average
Remaining
Aggregate
Number of
Exercise
Contractual
Intrinsic
Options
Price
Life in Years
Value
Outstanding at December 31, 2022
238,439,167
$ 0.0362
1.43
Granted
-
-
Forfeited
( 170,999,530 )
0.0379
Exercised
-
-
Expired
( 35,295,237 )
0.0180
Cancelled
-
-
Outstanding – December 31, 2023
67,439,637
$ 0.0362
1.43
Exercisable – December 31, 2023
41,057,753
$ 0.0321
1.33
$ 68,994
Granted
-
-
Forfeited
( 1,475,000 )
0.0379
Exercised
-
-
Expired
( 35,295,237 )
0.0180
Cancelled
-
-
Outstanding – December 31, 2024
30,669,400
$ 0.0432
1.68
Exercisable – December 31, 2024
5,806,266
$ 0.0448
2.01
$ -
Exercisable – March 31, 2025
0
0
0
0
The
following table summarizes information about employee stock options outstanding at December 31, 2024
Schedule
of Exercise Price of Employee Stock Options Outstanding
Range of Exercise Price
Number outstanding at December 31, 2024
Weighted average remaining life
Weighted average exercise price
Number exercisable at December 31, 2024
Weighted average exercise price
Weighted average remaining life
$ 0.0229 - $ 0.0325
50,000
1.62
$ 0.0302
50,000
$ 0.0302
1.62
$ 0.0360 - $ 0.0425
22,659,400
1.55
$ 0.0398
4,659,400
$ 0.0395
1.42
$ 0.0440 - $ 0.0531
7,960,000
1.60
$ 0.0530
2,350,000
$ 0.0530
1.44
Outstanding options
30,669,400
1.68
$ 0.0360
5,806,266
$ 0.0448
2.01
As
of December 31, 2024, the Company had approximately $ 987,800
of unrecognized pre-tax non-cash compensation expense related
to options to performance based options to purchase shares, which the Company expects to recognize, based on a weighted-average period
of 2.1
years. The Company uses straight-line amortization of compensation
expense over the requisite service period for time-based options. For performance-based options the Company evaluates the likelihood
of a vesting qualification being met, and will establish the expense based on that evaluation. Stock
option expense recognized during the year ended March 31, 2025 and December 31, 2024 was $ 0.00
and $ 91,492 ,
respectively.
19
Warrants
On
January 18, 2023 and February 18, 2023, the Company issued to Charles Hyatt, an aggregate of 11,428,570 units, with each unit consisting
of one share of common stock and a two-year warrant to purchase one share of common stock at an exercise price of $ 0.0175 per share in
consideration of $ 200,000 .
A
summary of the Company’s warrants as of December 31, 2024 and 2023, and changes during the years ended December 31, 2024 and 2023
is presented below:
Schedule
of Warrant Activity
Weighted
Weighted
Average
Average
Remaining
Aggregate
Number of
Exercise
Contractual
Intrinsic
Warrants
Price
Life in Years
Value
Outstanding at December 31, 2023
18,255,951
$ .0245
1.55
Granted
11,428,570
0.0175
Forfeited
( 4,000,000 )
-
Exercised
-
-
Cancelled
-
-
Outstanding – December 31, 2024
25,684,521
$ 0.0247
1.55
Exercisable – December 31, 2024
25,684,521
$ 0.0247
1.55
$ 12,000
Granted
-
-
Forfeited
( 14,255,952 )
-
Exercised
-
-
Cancelled
-
-
Outstanding – December 31, 2024
11,428,570
$ 0.0175
0.09
Exercisable – December 31, 2024
11,428,570
$ 0.0175
0.09
$ -
These warrants expired as of February 2025.
Note
14. Income Taxes
The
Company records a valuation allowance to reduce its deferred tax assets to the amount that is more likely than not to be realized. While
the Company has considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the
valuation allowance, in the event the Company were to determine that it would not be able to realize all or part of its net deferred
tax assets in the future, an adjustment to the deferred tax assets would be charged to income in the period such determination was made.
Likewise, should the Company determine that it would be able to realize its deferred tax assets in the future in excess of its net recorded
amount, an adjustment to the deferred tax assets would increase income in the period such determination was made.
20
The
components of the provision for income tax expense are as follows for the years ended:
Schedule
of Provision for Income Tax Expense
2024
2023
December 31,
2024
2023
Current taxes
Federal
$ —
$ —
State
—
—
Current taxes
—
—
Change in deferred taxes
62,146
347,400
Change in valuation allowance
( 62,146 )
( 347,400 )
Provision for income tax expense
$ —
$ —
The
following is a summary of the significant components of the Company’s deferred tax assets and liabilities at December 31, 2024
and 2023:
Summary
of Significant Components of Deferred Tax Assets and Liabilities
2024
2023
December 31,
2024
2023
Deferred tax assets:
Equity based compensation
$ 416,237
$ 416,237
Allowance for doubtful accounts
5,954
13,800
Deferred Rent
( 1,796 )
-
Reserves for slow moving inventory
50,292
47,800
Depreciation
52,867
23,800
Reserve for recall
0
3,200
Net operating loss carry forward
2,027,000
2,027,000
Total deferred tax assets
2,550,554
2,531,837
Deferred tax liabilities
Reserve for recall
-
-
Total deferred tax asset (liability)
-
-
Total deferred tax
2,550,554
2,531,837
Valuation allowance
( 2,550,554 )
( 2,531,837 )
Deferred tax assets, net of valuation allowance
$ -
$ -
The
effective tax rate used for calculation of the deferred taxes as of December 31, 2024 was 26.35 . The Company has established a 100 % valuation
allowance against deferred tax assets of approximately $ 2,550,500 , due to the uncertainty regarding realization reserve against the deferred
tax assets. The change in valuation allowance was an increase of $ 18,717 . The Company has approximately $ 3,346,650 of net loss carryforward
that expire through 2037 and $ 4,497,364 that carryforward indefinitely but is limited to 80% of taxable income in any one year.
The
effective tax rate used for calculation of the deferred taxes as of December 31, 2023 was 21.39 %. The Company has established a 100 %
valuation allowance against deferred tax assets of $ 2,531,800 due to the uncertainty regarding realization reserve against the deferred
tax assets. The change in valuation allowance was an increase of $ 347,400 .
The
significant differences between the statutory tax rate and the effective tax rates for the Company for the years ended are as follows:
Schedule
of Differences Between Statutory Tax Rate and Effective Tax Rate
December 31,
2024
2023
Statutory tax rate
( 21.00 )%
( 21.00 )%
State tax, net of Federal benefits
( 4.28 )%
( 4.28 )%
Permanent differences
0.11 %
0.21 %
Temporary differences
( 1.18 )%
3.68 %
Change in valuation allowance
26.35 %
21.39 %
Effective tax rate
— %
— %
The
Company’s income tax returns for 2020 through 2024 remain subject to examination by the Internal Revenue Services and state tax
authorities.
21
Note
15. Commitments and Contingencies
Leases
On
August 14, 2014, the Company entered into a thirty-seven 37 month lease for its facilities in Pompano Beach, Florida, commencing
on September 1, 2014. Terms included payment of a $ 5,367 security deposit; base rent of approximately $ 4,000 per month over the term
of the lease plus sales tax; and payment of 10.76 % of annual operating expenses (common areas maintenance), which was approximately $ 2,000
per month subject to periodic adjustment. On December 1, 2016, the Company entered into an amendment to the initial lease agreement,
commencing on October 1, 2017, extending the term of the lease for an additional eighty-four months , expiring September 30, 2024 . The
base rent was increased to $ 4,626 per month with a 3 % annual escalation throughout the amended term.
On
January 4, 2018, the Company entered into a sixty-one month 61 lease renewal for its facility in Huntington Beach, California
commencing on February 1, 2018. Terms included base rent of approximately $ 9,300 per month for the first 12 months with an annual escalation
clause of 2.5 % thereafter. The Company paid a security deposit of $ 8,450 upon entering into the lease. The Company did not renew this
lease at expiration.
On
November 11, 2018, the Company entered a sixty-nine month 69 lease commencing on January 1, 2019 for approximately 8,025 square
feet adjoining its existing facility in Pompano Beach, Florida. Terms of the new lease include a $ 6,527 security deposit; initial base
rent of approximately $ 4,848 per month escalating at 3 % per year during the term of the lease plus Florida state sales tax and 10.11 %
of the buildings annual operating expenses (common area maintenance) which is approximately $ 1,679 per month, subject to adjustment as
provided in the lease. The Company did not renew this lease at expiration.
On
May 2, 2022, LBI entered into a lease assignment agreement with Gold Coast Scuba, LLC and Vicnsons Realty Group, LLC whereby LBI is the
assignee to the remainder of the lease for the property located at 259 Commercial Blvd., Suites 2 and 3 in Lauderdale-By-The Sea, Florida.
The lease is in its third year of a three-year term and has a $ 2,816 per month base rent. The lease provides an option to renew for an
additional term of two years with an increase of base rent by 3.5 %.
On
September 14, 2022, SSI entered into a sixty-month lease renewal for its facility in Huntington Beach, California effective February
1, 2022. Terms included base rent of approximately $ 17,550 per month for the first 24 months with an annual escalation clause of 3.0 %
thereafter. Obligations under the lease are guaranteed by the Company. The Company paid an additional security deposit of $ 10,727 upon
entering into the lease.
On
September 30, 2022, SSI entered into a sublease of its facility in Huntington Beach, California with Camburg Engineering, Inc.(“Tenant”)
commencing October 1, 2022, The term of the sublease is through December 31, 2023 with a base monthly rent of $ 2,247 for the first twelve
months with an 3 % annual escalation thereafter. The Tenant also pays a monthly common area maintenance of $ 112 . The Tenant provided a
security deposit of $ 2,426 upon entering into the sublease. This lease has expired but the tenant remains on a month to month basis.
On November 1, 2024, the Brownies Marine Group entered
a 45 month sublease agreement with Inovar Packaging , LLC for approximately 19,065 square feet in the building located at 4061 SW , 47 th
Ave, Davie, Florida, 33314. The monthly base rent staring the first of November, 2024 will be $ 26,000 ( twenty six thousand dollars ).
The rent will increase to $ 31,000 ( thirty one thousand dollars ) on October 2025 through the rest of the term of tem of the lease. The
sublease will terminate on July 31, 2028.
Royalty
Agreement
On
June 30, 2020, the Company entered into Amendment No. 2 to its Patent License Agreement with Setaysha Technical Solutions, LLC (“STS”).
The amendment set certain limits and expectations of the assistance from STS related to designing and commercializing certain diving
products and revised the royalty payments due to STS as consideration for uncompensated services. The Company is obligated to pay STS
a minimum yearly royalty of $ 60,000 ,
or $ 15,000
per fiscal quarter, beginning in December 2019
and increasing by 2.15 %
per year. The minimum royalty was temporarily increased to $ 60,000
for fiscal years 2022, 2023 and 2024, with a fourth quarter
true up against earned royalties. In addition, if the Company terminates the Agreement with STS prior to December 31, 2023, the Company
is obligated to pay STS $ 180,000 ,
less cumulative royalties paid in excess of $ 200,174
for the years 2019 through 2024. In accordance with the amendment,
the Company will pay additional minimum royalties of $ 60,000
per year or $ 15,000
per quarter for the years 2022 through 2024. On January 24,
2024, the Company entered into Addendum No. 3 to the STS Agreement. Addendum No. 3 delays the additional minimum yearly royalty of $ 60,000 ,
or $ 15,000
per fiscal quarter from 2024 to 2025. Therefore, no additional
minimum royalty was required during 2024, but will be required beginning the fiscal first quarter of 2025. 2025 will be the final year
of the additional minimum royalty under the STS agreement. On November 1, 2022 the Company issued to the designees of STS 1,155,881
shares of common stock with a fair value of $ 30,000
in accordance with the Patent License Agreement. Royalty recorded
under the Amended agreement was $ 25,504
and $ 125,159
for the three months ended March 31, 2025 and year ended December
31, 2024
Consulting
and Employment Agreements
On
November 5, 2020, the Company entered into a three-year employment agreement with Christopher Constable (the “Constable Employment
Agreement”) pursuant to which Mr. Constable serves as Chief Executive Officer of the Company. Previously, Mr. Constable had provided
advisory services to the Company through an agreement with Brandywine LLC. In consideration for his services, Mr. Constable shall receive
(i) an annual base salary of $ 200,000 , payable in accordance with the customary payroll practices of the Company, and (ii) upon execution
of the Employment Agreement and on each anniversary of the date of the Agreement during the term, a non-qualified immediately exercisable
five-year option to purchase that number of shares equal to $ 100,000 of the value of the Company’s common stock at an exercise
price equal to the market price of the Company’s common stock on the date of issuance. Accordingly, on November 5, 2020, Mr. Constable
was issued an option to purchase 5,434,783 shares of the common stock at an exercise price of $ 0.0184 per share and on November 5, 2021,
Mr. Constable was issued an option to purchase 2,403,846 shares of the Company’s common stock at an exercise price of $ 0.0401 per
share.
22
In
addition, Mr. Constable shall be entitled to receive four-year 4 stock options to purchase shares of common stock at an exercise
price equal to $ 0.0184 per share in the following amounts based upon the following performance milestones during the term of the Constable
Employment Agreement: (i) 2,000,000 shares – if the Company’s total net revenues, as reported in its statement of operations
in its financial statements in its filings with the SEC, including as a result of a stock or asset acquisition of a third party (“Net
Revenues”) are in excess of $ 5,000,000 , in the aggregate, for four consecutive fiscal quarters; (ii) 3,000,000 shares – if
the Company’s Net Revenues are in excess of $ 7,500,000 , in the aggregate, for four consecutive fiscal quarters; (iii) 5,000,000
shares – if the Company’s Net Revenues are in excess of $ 10,000,000 , in the aggregate, for four consecutive fiscal quarters;
and (iv) 20,000,000 shares – if the Company’s common stock is listed on the NASDAQ or New York Stock Exchange.
On
June 24, 2023, Mr. Constable resigned as Chief Executive Officer of the Company effective July 7, 2023 .
On
August 1, 2021, the Company and Blake Carmichael entered into a three-year employment agreement (the “Blake Carmichael Employment
Agreement”) pursuant to which Mr. Blake Carmichael shall serve as Chief Executive Officer of BLU3. In consideration for his services,
Blake Carmichael shall receive (i) an annual base salary of $ 120,000 , payable in accordance with the customary payroll practices of the
Company, and (ii) a cash bonus equal to 5% of the net income of BLU3 payable quarterly, beginning with the first full calendar quarter
after the execution of the agreement. (iii) upon execution of the Employment Agreement, a non-qualified five-year stock option to purchase
3,759,400 shares at $ 0.0399 , 33.3% of which shares vest immediately, 33.3% vest on the second anniversary, and 33.3% vest on the third
anniversary of the agreement. This agreement automatically renews for one year term unless either party give a 30 day notice .
In
addition, Blake Carmichael shall be entitled to receive a five-year 5 stock option to purchase up to 18,000,000 shares of common
stock at an exercise price of $ 0.0399 per share that will vest upon annual financial metrics based upon a revenue measurement, expediency
measurement and an EBITDA measurement.
On
September 3, 2021, SSI and Christeen Buban entered into a three-year employment agreement (the “Buban Employment Agreement”)
pursuant to which Ms. Buban shall serve as the President of SSI. In consideration for her services, Mrs. Buban shall receive (i) an annual
base salary of $ 110,000 ,
payable in accordance with the customary payroll practices of the Company, (ii) a car allowance and cell phone allowance of $ 10,800
per year, (iii) a five-year 5 option issued under the
Plan to purchase 300,000 shares of common stock of the Company at $ 0.0531 per share, which option vests quarterly over the eight calendar
quarters for one year term unless either party give a 30 day notice.
In
addition, Mrs. Buban shall be entitled to receive a five-year 5 stock option to purchase up to 7,110,000
shares of common stock of the Company at an exercise price
of $ 0.0531
per share, which vests upon the attainment of certain defined
annual financial metrics, as set forth in the Buban Employment Agreement.
On
May 2, 2022, the Company entered into a two-year employment agreement with Steven Gagas (the “Gagas Employment Agreement”)
pursuant to which Mr. Gagas shall serve as the General Manager of the dive shop currently operating within LBI. In consideration for
his services Mr. Gagas shall receive an annual salary of $ 50,000 . The agreement terminated upon Mr. Gagas’ retirement in January
2024.
On
January 17, 2022, the Company entered into an agreement with The Crone Law Group, PC (“CLG”) for the provision of legal services.
In consideration therefor, the Company will pay CLG a monthly flat fee of $ 3,000 for the SEC reporting work, and its normal hourly rate
for any other legal work and issued 1,000,000 shares of common stock with a fair market value of $ 27,500 to CLG. Mr. Gagas retired in
January, 2024
On
December 22, 2022, the U.S. Consumer Products Safety Commission (the “CPSC”) issued a voluntary recall notice for the Nomad
tankless dive system, which is distributed by BLU3, Inc. As part of the recall procedure, the CPSC approved the Company’s proposed
remedy for the recall and BLU3 began to receive units back from consumers for repair in [provide month and year].. The Company has evaluated
the costs of this recall and has deemed it necessary to set an allowance of $ 160,500 for such costs. In 2024, the Company finalized the
recall and adjusted the reserve down to zero reflecting that all expenses related to the recall had been realized..
Legal
There
are no outstanding legal issues as of June 27, 2025
Note
16. Subsequent Events
The
maturity due date of the convertible notes has been verbally extended by the lender while the Company works through to determines a restructure
of the notes.
23
PART
II – OTHER INFORMATION
ITEM
1. LEGAL PROCEEEDINGS
There
are no pending legal proceedings to which we are a party or in which any director, officer or affiliate of ours, any owner of record
or beneficially of more than 5% of any class of our voting securities, or security holder is a party adverse to us or has a material
interest adverse to us.
ITEM
1A. RISK FACTORS
The
Company is a smaller reporting company and is not required to provide this information.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
Except
as set forth below, there were no sales of equity securities sold during the period covered by this Report that were not registered under
the Securities Act and were not previously reported in a Current Report on Form 8-K filed by the Company.
On
March 31, 2024, the Company issued 61,677 shares of common stock to Robert Carmichael for payment of interest on a convertible demand
note.
The
above issuance did not involve any underwriters, underwriting discounts or commissions, or any public offering and we believe isare exempt
from the registration requirements of the Securities Act of 1933 by virtue of Section 4(2) thereof.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURE
None.
ITEM
5. OTHER INFORMATION
During
the quarter ended March 31, 2025, no director, officer or Section 16 officer adopted or terminated any Rule 10b5-1 trading arrangements
or non-Rule 10b5-1 trading arrangements.
24
ITEM
6. EXHIBITS
Exhibit
Number
Exhibit
31.1
Certification of the Principal Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of the Principal Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32
Certification of the Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)
101.INS
Inline
XBRL INSTANCE DOCUMENT
101.SCH
Inline
XBRL TAXONOMY EXTENSION SCHEMA
101.CAL
Inline
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
101.DEF
Inline
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
101.LAB
Inline
XBRL TAXONOMY EXTENSION LABEL LINKBASE
101.PRE
Inline
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
25
SIGNATURES
In
accordance with the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused has duly caused
this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date:
July 2, 2025
BROWNIE’S
MARINE GROUP, INC.
By:
/s/
Robert M. Carmichael
Robert
M. Carmichael
Chief
Executive Officer
(Principal
Executive Officer)
By:
/s/
Robert M. Carmichael
Robert
M. Carmichael
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
26
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.