EDGEMODE, INC. 10-Q
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒
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 000-55647
EDGEMODE, INC.
(Exact name of registrant as specified in its
charter)
Nevada
47-4046237
(State or other jurisdiction of
(I.R.S. Employer
incorporation or organization)
Identification No.)
110 E. Broward Blvd. , Suite 1700 , Ft. Lauderdale , FL
33301
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including
area code: ( 707 ) 687-9093
Securities registered pursuant to Section 12(b)
of the Act: None
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, 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 checkmark
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 Exchange Act). Yes ☐ No ☒
There were 2,277,587,403 shares of the registrant’s
common stock outstanding as of May 15, 2025.
TABLE OF CONTENTS
Page
PART I – FINANCIAL INFORMATION
3
Item 1.
Financial Statements (Unaudited)
3
Consolidated Balance Sheets
3
Consolidated Statements of Operations
4
Consolidated Statements of Stockholders’ Deficit
5
Consolidated Statements of Cash Flows
6
Notes to the Consolidated Financial Statements
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
20
Item 4.
Controls and Procedures
20
PART II – OTHER INFORMATION
21
Item 1.
Legal Proceedings
21
Item 1A.
Risk Factors
21
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
21
Item 3.
Defaults Upon Senior Securities
21
Item 4.
Mine Safety Disclosures
21
Item 5.
Other Information
21
Item 6.
Exhibits
21
Signatures
22
Exhibit Index
23
Unless the context otherwise indicates, when used
in this report, the terms the “Company,” “Edgemode”, “we,” “us, “our” and similar
terms refer to Edgemode, Inc. and our wholly owned subsidiary, Edgemode, a Wyoming corporation. Our corporate website is www.edgemode.io.
There we make available copies of Edgemode documents, news releases and our filings with the U.S. Securities and Exchange Commission including
financial statements.
Unless specifically set forth to the contrary,
the information that appears on our website is not part of this report.
2
PART I – FINANCIAL INFORMATION
ITEM 1.
FINANCIAL STATEMENTS
Edgemode, Inc.
Consolidated Balance Sheets
(Unaudited)
March 31, 2025
December 31, 2024
ASSETS
Current assets:
Cash
$ 182,061
$ 103
Prepaid expenses and other current assets
13,198
1,368
Total current assets
195,259
1,471
Intangible assets – cryptocurrencies
–
32
Unsecured advances
183,000
–
Total assets
$ 378,259
$ 1,503
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses
$ 752,116
$ 724,217
Accrued payroll
1,817,951
1,616,090
Convertible notes payable
323,732
323,732
Notes payable
35,000
35,000
Notes payable – related parties
22,825
32,725
Customer deposit - current
75,852
–
Share purchase liability
300,000
–
Derivative liabilities
738,507
1,992,754
–
Total current liabilities
4,065,983
4,724,518
Customer deposit
227,661
Total liabilities
4,293,644
4,724,518
Commitments and contingencies
–
Stockholders’ deficit:
Preferred shares, $ 0.001 par value, 5,000,000 shares authorized March 31, 2025 and December 31, 2024; none issued and outstanding
–
–
Common shares, $ 0.001 par value, 950,000,000 shares authorized March 31, 2025 and December 31, 2024; 390,687,459 shares issued and outstanding, March 31, 2025 and December 31, 2024
390,687
390,687
Additional paid-in capital
57,050,977
35,371,266
Accumulated deficit
( 61,357,049 )
( 40,484,968 )
Stockholders’ deficit
( 3,915,385 )
( 4,723,015 )
Total liabilities and stockholders’ deficit
$ 378,259
$ 1,503
See accompanying notes to the unaudited consolidated
financial statements.
3
Edgemode, Inc.
Consolidated Statements of Operations
(unaudited)
For the three months ended
March 31, 2025
March 31, 2024
Operating expenses:
General and administrative expenses
$ 22,115,107
$ 336,599
Loss on cryptocurrencies
34
–
Total operating expenses
22,115,141
336,599
Loss from operations
( 22,115,141 )
( 336,599 )
Other expense:
Interest expense
( 11,187 )
( 24,420 )
Change in fair value of derivatives
1,254,247
( 90,185 )
Total other expense, net
1,243,060
( 114,605 )
Loss before provision for income taxes
( 20,872,081 )
( 451,204 )
Provision for income taxes
–
–
Net loss
$ ( 20,872,081 )
$ ( 451,204 )
Loss per common share - basic
$ ( 0.05 )
$ ( 0.00 )
Loss per common share - diluted
$ ( 0.05 )
$ ( 0.00 )
Weighted average shares outstanding - basic
390,687,459
390,687,459
Weighted average shares outstanding - diluted
390,687,459
390,687,459
See accompanying notes to the unaudited consolidated
financial statements.
4
Edgemode, Inc.
Consolidated Statements of Stockholders’
Deficit
For the three months ended March 31, 2025 and
2024
(Unaudited)
Total
Common
Additional
Stockholders'
Common
Stock
Paid-In
Accumulated
Equity/
Shares
Amount
Capital
Deficit
(deficit)
Balance December 31, 2024
390,687,459
$ 390,687
$ 35,371,266
$ ( 40,484,968 )
$ ( 4,723,015 )
Stock-based compensation
–
–
21,679,711
–
21,679,711
Net loss
–
–
–
( 20,872,081 )
( 20,872,081 )
Balance March 31, 2025
390,687,459
$ 390,687
$ 57,050,977
$ ( 61,357,049 )
$ ( 3,915,385 )
Balance December 31, 2023
390,687,459
$ 390,687
$ 35,371,266
$ ( 38,894,909 )
$ ( 3,132,956 )
Net loss
–
–
–
( 451,204 )
( 451,204 )
Balance March 31, 2024
390,687,459
$ 390,687
$ 35,371,266
$ ( 39,346,113 )
$ ( 3,584,160 )
See accompanying notes to the unaudited consolidated
financial statements.
5
Edgemode, Inc.
Consolidated Statements of Cash Flows
(unaudited)
For the three months ended
March 31, 2025
March 31, 2024
Operating Activities:
Net loss
$ ( 20,872,081 )
$ ( 451,204 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation
21,679,711
–
Change in fair value of cryptocurrencies
32
–
Change in fair value of derivative liabilities
( 1,254,247 )
90,185
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 11,830 )
–
Accounts payable and accrued expenses
27,899
60,221
Accrued payroll
201,861
300,500
Customer deposit
303,513
–
Net cash provided by (used in) operating activities
74,858
( 298 )
Investing Activities:
Advance of unsecured funds in connection with proposed business acquisition
( 183,000 )
–
Net cash used in investing activities
( 183,000 )
–
Financing Activities:
Proceeds from sale of common shares not yet issued
300,000
–
Repayment of related party advances
( 9,900 )
Net cash provided by financing activities
290,100
–
Net change in cash
181,958
( 298 )
Cash - beginning of period
103
298
Cash - end of period
$ 182,061
$ –
Supplemental Disclosures:
Interest paid
$ –
$ –
Income taxes paid
$ –
$ –
See accompanying notes to the unaudited consolidated
financial statements.
6
Edgemode, Inc.
Notes to the Consolidated Financial Statements
(Unaudited)
NOTE 1 – Basis of Presentation
The accompanying unaudited interim financial statements
of Edgemode, Inc. (“we”, “our”, “Edgemode” or the “Company”) have been prepared in accordance
with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission
(“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC. In the opinion of management, all adjustments,
consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for
the interim periods presented have been reflected herein. The results of operations for our interim periods are not necessarily indicative
of the results to be expected for the full year. Notes to the financial statements that would substantially duplicate the disclosure contained
in the audited financial statements for fiscal 2024, as reported in the Form 10-K for the fiscal year ended December 31, 2024 of the Company,
have been omitted.
NOTE 2 – Summary of Significant Accounting
Policies
Use of Estimates
The preparation of financial statements in conformity
with accounting principles generally accepted in the United States requires management to make certain estimates and assumptions that
affect the amounts reported in the financial statements and footnotes thereto. Actual results could materially differ from these estimates.
It is reasonably possible that changes in estimates will occur in the near term.
Principals of consolidation
The accompanying consolidated financial statements
include the accounts of Edgemode, Inc., the accounts of its 100% owned subsidiaries, Edgemode and Edgemode Mine Co UK Limited. All intercompany
transactions and balances have been eliminated in consolidation.
Segments Reporting
The Company manages its operations as a single
segment for the purpose of assessing performance and making operating decisions. The Company’s Chief Operating Decision Maker (“CODM”)
is its executive management committee. The CODM allocates resources and evaluates the performance of the Company using information about
net income from operations. All significant operating decisions are based upon an analysis of the Company as one operating segment,
which is the same as its reporting segment. The Company will continue to evaluate for segments as it expands its operations.
Fair Value Measurements
Generally accepted accounting principles define
fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction between market
participants at the measurement date (exit price) and such principles also establish a fair value hierarchy that prioritizes the inputs
used to measure fair value using the following definitions (from highest to lowest priority):
·
Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
·
Level 2 – Observable inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data by correlation or other means.
·
Level 3 – Prices or valuation techniques requiring inputs that are both significant to the fair value measurement and unobservable.
7
The following fair value hierarchy tables present
information about the Company’s liabilities measured at fair value on a recurring basis:
Schedule of liabilities measured at fair value
Fair Value Measurements at March 31, 2025
Level 1
Level 2
Level 3
Liabilities:
Derivative liabilities
$ –
$ –
$ 738,507
Fair Value Measurements at December 31, 2024
Level 1
Level 2
Level 3
Liabilities:
Derivative liabilities
$ –
$ –
$ 1,992,754
The Company had no assets valued using level 1,
level 2, or level 3 inputs as of March 31, 2025 or December 31, 2024.
Derivative Financial Instruments
Derivatives are measured at their fair value on
the balance sheet. In determining the appropriate fair value, the Company uses a binomial calculator model. Changes in fair value are
recorded in the consolidated statements of operations.
Revenue Recognition
We recognize revenue in accordance with ASC 606,
Revenue from Contracts with Customers. This standard provides a single comprehensive model to be used in the accounting for revenue arising
from contracts with customers and supersedes current revenue recognition guidance, including industry-specific guidance. The standard’s
stated core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in
an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve
this core principle, ASC 606 includes provisions within a five-step model that includes identifying the contract with a customer, identifying
the performance obligations in the contract, determining the transaction price, allocating the transaction price to the performance obligations,
and recognizing revenue when, or as, an entity satisfies a performance obligation.
Our High Performance Computing (“HPC”)
hosting operations will generate revenue by providing colocation, cloud, and connectivity services to customers in exchange for a fee.
The HPC hosting operation provides colocation, facilities operations, security, and other services to third-party HPC customers to support
workloads for machine learning and artificial intelligence. The Company has not yet generated any revenue as of March 31, 2025.
Stock-Based Compensation
The Company accounts for equity instruments issued
to employees in accordance with the provisions of ASC 718 Stock Compensation (ASC 718) and Equity-Based Payments to Non-employees pursuant
to ASC 2018-07 (ASC 2018-07). All transactions in which the consideration provided in exchange for the purchase of goods or services consists
of the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the
equity instrument issued, whichever is more reliably measurable. The measurement date of the fair value of the equity instrument issued
is the earlier of the date on which the counterparty’s performance is complete or the date at which a commitment for performance
by the counterparty to earn the equity instruments is reached because of sufficiently large disincentives for nonperformance.
Reclassifications
Certain reclassifications have been made to our
prior year’s consolidated financial statements to conform to our current year presentation. These reclassifications had no effect
on our previously reported results of operations or accumulated deficit.
8
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-08,
Intangibles—Goodwill and Other—Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets (“ASU
2023-08”). This ASU is intended to improve the accounting for certain crypto assets by requiring an entity to measure those crypto
assets at fair value each reporting period with changes in fair value recognized in net income. The amendments also improve the information
provided to investors about an entity’s crypto asset holdings by requiring disclosure about significant holdings, contractual sale
restrictions, and changes during the reporting period. ASU 2023-08 requires a cumulative-effect adjustment to the opening balance of retained
earning as of the beginning of the annual reporting period in which the entity adopts the amendment and is effective for all reporting
companies for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years, with early adoption
permitted. The Company adopted the standard effective January 1, 2025. As a result of the de minimis balances of cryptocurrencies
held as of December 31, 2024 and the current fair value as of March 31, 2025, the Company recorded all changes in fair value in the current
period with no cumulative effect on the opening balance of retained earnings.
In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740) : Improvements to Income Tax Disclosures, which expands the disclosures required for income taxes.
This ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The amendment should be applied
on a prospective basis while retrospective application is permitted. The Company adopted this standard effective January 1, 2025, which
did not have a material impact on the Company’s condensed consolidated financial statements.
In November 2024, the FASB issued ASU
2024-03 , Disaggregation of Income Statement Expenses , and in January 2025, the FASB issued ASU 2025-01 , Clarifying
the Effective Date (“ASU 2025-01”). The amendments are intended to enhance disclosures regarding an entity’s
costs and expenses by requiring additional disaggregated information disclosures about certain income statement expense line items. The
amendments, as clarified by ASU 2025-01, are effective for fiscal years beginning after December 15, 2026 and interim periods within fiscal
years beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating the effect of this pronouncement
on its disclosures.
NOTE 3 – Going Concern
These financial statements have been prepared
in accordance with generally accepted accounting principles applicable to a going concern, which assumes that the Company will be able
to meet its obligations and continue its operations for its next fiscal year. Realization values may be substantially different from carrying
values as shown and these financial statements do not give effect to adjustments that would be necessary to the carrying values and classification
of assets and liabilities should the Company be unable to continue as a going concern. At March 31, 2025, the Company had not yet achieved
profitable operations and expects to incur further losses as it has suspended its operations until such time, if any, that the Company
receives adequate funding, all of which raise substantial doubt about the Company’s ability to continue as a going concern. See
“Note 11. Subsequent Events.” The Company’s ability to continue as a going concern is dependent upon its ability to
generate future profitable operations and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising
from normal business operations when they come due. Management has no formal plan in place to address this concern.
NOTE 4 – Related Party Transactions
During the three months ended March 31, 2025,
in satisfaction of $ 769,989 of the accrued salary for each of Mr. Faulkner and Mr. Wajcenberg, the Company (1) agreed to issue to each
of Charles Faulkner and Simon Wajcenberg 256,660,163 shares of restricted common stock at a conversion price and (2) amended options held
by each of Mr. Faulkner and Mr. Wajcenberg to (i) purchase up to 76,619,603 shares of the Company’s common stock at an exercise
price of $0.10 per share, as amended on March 3, 2023, which vest upon the closing of the purchase of at least $15 million of crypto mining
equipment (the “2022 Options”) and (ii) purchase up to 77,000,000 shares of the Company’s common stock at an exercise
price of $0.04 per share, which shall vest upon the Company closing on the purchase of at least $15 million of crypto mining equipment
(the “2023 Options”), to eliminate the vesting requirements of the 2022 Options and 2023 options. The 2022 Options and 2023
Options are fully vested as of February 1, 2025. As the shares have not been issued as of March 31, 2025, the Company has not recorded
the settlement of the liability and the accrued salary remains outstanding. As a result of the removal of the vesting conditions on the
outstanding options, the Company recorded $ 21,679,711 in stock based compensation during the three months ending March 31, 2025.
9
As of March 31, 2025 and December 31, 2024
the Company owed the executive officers of the Company $ 1,817,951 and $ 1,616,090 in accrued payroll for services performed.
As of March 31, 2025 and December 31, 2024, the
Company owed the executive officers $ 22,825 and $ 32,725 , respectively, for working capital advances. The advances are non-interest bearing
and are due on demand. During the three months ending March 31, 2025, the Company repaid $ 9,900 of the amounts owed.
NOTE 5 – Unsecured advances
During the three months ended March 31,
2025, the Company advanced $ 183,000
of cash for working capital needs to Synthesis Analytics Production Ltd. (“SAPL”). The advances are unsecured and bear no interest. The
loans were made in connection with the acquisition of the outstanding shares of SAPL for the purpose of financing the buildout of
the HPC facility owned by SAPL. See “Note 11. Subsequent Events” for details on the closing of the acquisition.
NOTE 6 – Equity
Preferred shares
We are authorized to issue 5,000,000
shares of preferred stock. Shares of preferred stock may be issued from time to time in one or more series as may be determined by
our Board. The voting powers and preferences, the relative rights of each such series and the qualifications, limitations and
restrictions of each series will be established by the Board. Our directors may issue preferred stock with multiple votes per share
and dividend rights which would have priority over any dividends paid with respect to the holders of our common stock. In connection
with the Charter Amendment (as defined below), the only outstanding preferred stock was converted into common stock. As
of the date of this report, there are no outstanding shares of preferred stock.
Series B
On July 19, 2022, the Company designated 1,000,000
shares of its original 5,000,000 authorized shares of preferred stock as Series B Preferred Stock with a $ 0.001 par value and a stated
value of $1.00 per share. The Series B Convertible Preferred Stock ranks senior to the common stock with respect to dividends and right
of liquidation and has no voting rights. The Series B Convertible Preferred Stock has an 8 % cumulative annual dividend. In the event
of default, the dividend rate increases to 22%. The Company may not, without consent of a majority of the holders of Series B Convertible
Preferred Stock, alter or changes the rights of the Series B Convertible Preferred Stock, amend the articles of incorporation, create
any other class of stock ranking senior to the Series B Convertible Preferred Stock, increase the authorized shares of Series B Convertible
Preferred Stock, or liquidate or dissolve the Company. Beginning 180 days from issuance, the Series B Convertible Preferred Stock may
be converted into common stock at a price based on 65% of the average of the two lowest trading prices during the 15 days prior to conversion.
The Company may redeem the Series B Convertible Preferred Stock during the first 180 days from issuance, subject to early redemption penalties
of up to 25%. The Series B Convertible Preferred Stock must be redeemed by the Company 12 months following issuance if not previously
redeemed or converted. Based on the terms of the Series B Convertible Preferred Stock, the Company determined that the preferred stock
is mandatorily redeemable and will be accounted for as a liability under ASC 480. As of March 31, 2025, there are no shares of the Series
B Convertible Preferred Stock outstanding.
Series C
On March 3, 2025, the Company filed with the Nevada
Secretary of State a Certificate of Designation of Series C Preferred Stock (the “Certificate of Designation”). Pursuant to
the Certificate of Designation, the Company’s Board of Directors designated a new series of the Company’s preferred stock,
the Series C Preferred Stock, par value $ 0.001 per share. The Certificate of Designation authorized the Company to issue one share of
Series C Preferred Stock. The share was issued to the Company’s Chief Executive Officer. The Series C Preferred Stock is not convertible,
and does not have any redemption, preferential dividend or liquidation rights. Holders of Series C Preferred Stock shall only be entitled
to vote on the approval of an amendment to the Company’s Articles of Incorporation authorizing an increase in the Company’s
authorized capital stock (the “Charter Amendment”) and shall be entitled to a voting power equal to one vote more than the
total combined voting power of the Company’s common stock. The Series C Preferred Stock issued and outstanding on the record date
to consent to the Charter Amendment was automatically surrendered and cancelled for no consideration following the Charter Amendment.
10
Common shares
As of March 31, 2025, the Company has authorized
950,000,000 shares of common stock, par value of $ 0.001 , and, as of March 31, 2025, has issued 390,687,459 shares of common stock. All
of the common shares have the same voting rights and liquidation preferences. See “Note 11. Subsequent Events” for disclosure
on the increase in authorized shares.
During the three months ended March 31, 2025,
the Company received $ 300,000 in cash proceeds for the sale of 38,510,911 shares of common stock. As of March 31, 2025, the shares have
not been issued as the Company did not have sufficient authorized shares and as such has recorded this as a share purchase liability in
the accompanying balance sheet. The shares were issued on April 19, 2025.
Stock Options
As discussed in Note 4 above, the Company modified
307,239,206 options that were previously vesting upon certain milestones to remove the vesting conditions and become exercisable immediately.
As a result, the Company recognized $ 21,679,711 of expense related to these options.
As of March 31, 2025, the Company has $ 849,996
of value remaining to be expensed based upon completions of milestones,
The following table summarizes the stock option
activity for the three months ended March 31, 2025:
Schedule of stock option activity
Options
Weighted-Average Exercise Price Per Share
Outstanding, December 31, 2024
398,284,669
$ 0.09
Granted
–
–
Exercised
–
–
Forfeited
–
–
Expired
–
–
Outstanding, March 31, 2025
398,284,669
$ 0.09
As of March 31, 2025, the Company had 398,147,196
stock options that were exercisable and 137,473 that were in dispute. The weighted average remaining life of all outstanding stock options
was 2.5 years as of March 31, 2025. Aggregate intrinsic value is calculated as the difference between the exercise price of the underlying
stock option and the fair value of the Company’s common stock for stock options that were in-the-money at period end. As of March
31, 2025, the intrinsic value for the options vested and outstanding was $ 0 and $ 412 , respectively.
Stock Warrants
The following table summarizes the stock warrant
activity for the three months ended March 31, 2025:
Schedule of stock warrant activity
Warrants
Weighted-Average Exercise Price Per Share
Outstanding, December 31, 2024
9,530,000
$ 0.50
Granted
–
–
Exercised
–
–
Forfeited
–
–
Expired
–
–
Outstanding, March 31, 2025
9,530,000
$ 0.50
The weighted average remaining life of all outstanding
stock warrants was 1.64 years as of March 31, 2025. Aggregate intrinsic value is calculated as the difference between the exercise price
of the underlying stock option and the fair value of the Company’s common stock for stock options that were in-the-money at period
end. As of March 31, 2025, the intrinsic value for the warrants vested and outstanding was $ 0 .
11
NOTE 7 – Notes Payable and Convertible
Notes Payable
Notes Payable
The Company has outstanding notes payables in the
amount of $ 35,000 . These loans were advanced as due on demand and no communication has been received from the original lenders.
Convertible notes payable
1800 Diagonal Lending Notes
On April 11, 2023, the Company entered into
a Securities Purchase Agreement effective April 20, 2023 with 1800 Diagonal Lending LLC (“1800 Diagonal”), an accredited investor,
pursuant to which the Company sold the investor an unsecured promissory note in the principal amount of $ 60,760
(the “April Promissory Note”). The Company received net proceeds of $ 50,000
in consideration of the issuance of the April Promissory Note after original issue discount of $ 6,510
and legal fees of $ 4,250 .
The aggregate debt discount of $ 10,760
is being amortized to interest expense over the respective term of the note. The April Promissory Note shall incur a one-time
interest charge of 13 %,
which is added to the principal balance, has a maturity date of March
11, 2024 , and requires monthly
payments of $ 7,629
beginning on September 15, 2023. The April Promissory Note is convertible into common shares of the Company upon an event of
default, at a rate of 71% of the lowest price for the preceding 20 trading days. In addition, upon default, the Company must repay
an amount equal to 150% of the then outstanding amount of principal and accrued interest combined. As of March 31, 2025 and December
31, 2024, the balance on the note is $ 12,262 ,
with a remaining unamortized discount of $ 0 .
See “Note 11. Subsequent Events” for discussion on subsequent conversions.
In addition, on April 11, 2023, the Company
entered into an additional Securities Purchase Agreement effective April 20, 2023 with 1800 Diagonal, pursuant to which the Company
sold the investor an unsecured promissory note in the principal amount of $ 56,962 ,
which bears interest at a rate of 8 %,
or 22% in the event of default, and matures on April
11, 2024 (the “Convertible Note”). The Company received net proceeds of $ 50,000
in consideration of issuance of the Convertible Note after original issue discount of $ 2,712
and legal fees of $ 4,250 .
The aggregate debt discount of $6,962 is being amortized to interest expense over the respective term of the note. The Convertible
Note is convertible into common shares of the Company, beginning on the sixth-month anniversary, at a rate of 65% of the average of
the three of the lowest prices for the preceding 15 trading days. In addition, upon default, the Company must repay an amount equal
to 150% of the then outstanding amount of principal and accrued interest combined. As of March 31, 2025 and December 31, 2024, the
balance on the note is $ 94,439 ,
with a remaining unamortized discount of $ 0 .
On August 4, 2023, the Company entered into a
Securities Purchase Agreement with 1800 Diagonal, pursuant to which the Company sold the investor
an unsecured original issuance discount promissory note in the principal amount of $ 71,450 (the “August Promissory Note”).
The Company received net proceeds of $ 60,000 in consideration of issuance of the August Promissory Note after original issue discount
of $ 7,200 and legal fees of $ 4,250 . The aggregate debt discount of $11,450 is being amortized to interest expense over the respective
term of the note. The August Promissory Note shall incur a one-time interest charge of 13%, which is added to the principal balance, has
a maturity date of May 24, 2024 , and requires monthly payments of $ 8,971 beginning on September 15, 2023. The August Promissory Note is
convertible into common shares of the Company at any time following an event of default at a rate of 71% of the lowest trading price of
the Company’s common stock during the twenty prior trading days. In addition, upon default, the Company must repay an amount equal
to 150% of the then outstanding amount of principal and accrued interest combined. As of March 31, 2025 and December 31, 2024, the balance
on the note is $ 99,529 , with a remaining unamortized discount of $ 0 .
On October 20, 2023, the Company received notice
from 1800 Diagonal, the holder of the April Promissory Note, Convertible Note and August Promissory Note (collectively, the
“1800 Notes”) that such notes were in default. The holder has made demand for the immediate payment of the 1800 Notes of a
sum representing 150% of the remaining outstanding principal balances of the 1800 Notes in the aggregate of $250,009, together with accrued
interest and default interest as provided for in the 1800 Notes. As a result of the default, the 1800 Notes became convertible into common
stock and an additional $ 88,618 of principal was added to the note balance. In addition, as a result of the default the notes became convertible
at a variable rate resulting in derivative liability accounting under ASC 815. The fair value of the derivative on the date of default
was charged directly to interest expense, as the notes are past due. See further discussion under “Note 8. Derivative Liabilities.”
12
Other Convertible Promissory Notes
On April 25, 2023, the Company entered into
a Securities Purchase Agreement with an accredited investor, pursuant to which the Company sold the investor an unsecured promissory
note in the principal amount of $ 60,000
(the “April 25, 2023 Note”). The Company received proceeds of $ 60,000
in consideration of issuance of the April 25, 2023 Note. The April 25, 2023 Note shall bear interest at a rate of 10 %
and have a maturity date of May
26, 2023 . The April 25, 2023 Note has a prepayment percentage of 130% for the period beginning on the issuance date and
ending on the maturity date. As of March 31, 2025 and December 31, 2024, the balance on the April 25, 2023 Note is $ 60,000
and the note is past due. See “Note 11. Subsequent Events” for discussion on subsequent conversions.
In addition, on April 26, 2023, the Company
entered into a Promissory Note Purchase Agreement with another investor, pursuant to which the Company sold the investor an
unsecured convertible promissory note in the principal amount of $ 57,502
(the “April 26, 2023 Note”). The Company received gross proceeds of $ 57,502
in consideration of issuance of the April 26, 2023 Note. The April 26, 2023 Note shall bear interest at a rate of 10 %
and have a maturity date of May
26, 2023 . The April 26, 2023 Note has a prepayment percentage of 130% for the period beginning on the issuance date and
ending on the maturity date. As of March 31, 2025 and December 31, 2024, the balance on the April 26, 2023 Note is $ 57,502
and the note is past due. The April 25, 2023 Note and the April 26, 2023 Notes may be referred to as “the Promissory
Notes”). See “Note 11. Subsequent Events” for discussion on subsequent conversions.
The investors may in their option, at any time
following the 180-day anniversary from the issuance date, as defined in the Promissory Notes, convert all or any part of the outstanding
and unpaid amount of the Promissory Notes into fully paid and non-assessable shares of Common Stock. If the Promissory Notes are not repaid
on or prior to the maturity date, the conversion price will be $0.20 or 50% of the preceding five-day VWAP on the six-month anniversary,
whichever is lower, subject to a floor conversion price of $0.01 per share. Furthermore, the Promissory Notes contain a “most favored nation” provision that allows each investor
to claim any preferable terms from any future securities, excluding certain exempt issuances.
NOTE 8 – Derivative Liabilities
The fair values of the conversion option of outstanding
convertible notes payable and common stock warrants were determined to be derivative liabilities under ASC 815 due to the default on convertible
notes payable disclosed above, which resulted in a variable conversion price on the outstanding convertible note payable. The fair value
of the derivative liabilities was estimated using a binomial model with the following assumptions:
Schedule of assumptions for derivative liabilities
As of March 31, 2025
Conversion Option
Warrants
Volatility
572.97%
555.96%
Dividend Yield
0%
0%
Risk-free rate
4.03%
4.40%
Expected term
1 year
1.46-1.90 years
Stock price
$ 0.0036
$ 0.0036
Exercise price
$ 0.0014-0.01
$ 0.5
Derivative liability fair value
$ 709,921
$ 28,586
Number of shares issued upon conversion, exercise, or satisfaction of required conditions as of March 31, 2025
198,760,326
9,530,000
13
As of December 31, 2024
Conversion Option
Warrants
Volatility
406.93%
301.31%
Dividend Yield
0%
0%
Risk-free rate
4.16%
4.27%
Expected term
1 year
1.71-2.15 years
Stock price
$ 0.003
$ 0.003
Exercise price
$ 0.0004-0.01
$ 0.5
Derivative liability fair value
$ 1,973,641
$ 19,112
Number of shares issued upon conversion, exercise, or satisfaction of required conditions as of December 31, 2024
668,516,113
9,530,000
All fair value measurements related to the derivative
liabilities are considered significant unobservable inputs (Level 3) under the fair value hierarchy of ASC 820.
The table below presents the change in the fair
value of the derivative liability during the three months ended March 31, 2025:
Schedule of fair value of derivative liability
Fair value as of December 31, 2024
$ 1,992,754
Fair value on the date of issuance related to principal default
–
Fair value on the date of issuance related to warrants issued
–
Change in fair value of derivatives
( 1,254,247 )
Fair value as of March 31, 2025
$ 738,507
The total impact of derivative liabilities recognized
in the Company’s consolidated statements of operations includes the change in fair value of derivatives, with the Company recognizing
a total gain of $ 1,254,247 during the three months ended March 31, 2025. In addition, as a result of the default, all other potentially
dilutive instruments must also be recorded at fair value pursuant to ASC 815.
NOTE 9 – Customer Deposits
On
January 21, 2025, the Company entered into a Master Services Agreement with Cudo Ventures Ltd (“Cudo), a cloud computing
company. Under this agreement, the Company will provide Tier 3 data center hosting infrastructure and colocation services to Cudo.
The Master Services Agreement supports a 1 MW capacity during a five year term at our Marviken data center and is accompanied by a
strict service level agreement to ensure 99% up time which can be terminated early by either party if certain conditions are met.
The colocation space is designated for SingularityNet’s 1st modular datacenter container from Ecoblox. The Company will also
provide optional smart hands engineering support at an hourly rate of $130 per hour, with a 50% premium for evening and weekend
services. In consideration of the services, the Company shall receive electricity fees passed through at a variable base cost
multiplied be estimated usage plus an admin charge capped at 5%. The minimum fee increase of 3% is waived for the first 3 years and
annual CPI increase is capped at 2% for the first three years and 5% for the final two years. The monthly rental payable is
$ 75,887 . On
February 18, 2025, an initial payment of $ 303,549
was made to the Company consisting of a $ 227,661
deposit, which is refundable at the end of the term of the Master Services Agreement, and the first month’s rental payment
of $ 75,887 . As
of March 31, 2025, the Company has not yet provided any of the service obligations under the agreement.
14
NOTE 10 – Commitments and Contingencies
Legal Contingencies
On February 8, 2022, the Company was notified
of a potential lawsuit related to the termination of our Advisory Panel Membership agreement with Taylor Black Wealth, Ltd. (“Taylor”).
The Company engaged Taylor for assistance with capital raises and was to be partially compensated with stock options, subject to vesting.
Taylor claims that the Company terminated the agreement unlawfully and therefore is still entitled to the remaining unvested options which
the Company believes to be cancelled. The total number of stock options being contested is 137,473 . No additional communication has been
received related to the claims from Taylor.
NOTE 11 – Subsequent Events
Under the terms of the respective employment agreements
of Charles Faulkner and Simon Wajcenberg, as of February 1, 2025, Mr. Faulkner and Mr. Wajcenberg had accrued salaries of $906,229 and
$819,989, respectively. On February 20, 2025, in full satisfaction of $769,989 of the accrued salary for each of Mr. Faulkner and Mr.
Wajcenberg, the Company (1) issued to each of Charles Faulkner and Simon Wajcenberg 256,660,163 shares of restricted common stock at a
conversion price of $0.003 per share. Also on February 20, 2025, to eliminate the options’ vesting requirements, the Company amended
the options held by each of Mr. Faulkner and Mr. Wajcenberg to (i) purchase up to 76,619,603 shares of the Company’s common stock
at an exercise price of $0.10 per share, as amended on March 3, 2023, which vest upon the closing of the purchase of at least $15 million
of crypto mining equipment (the “2022 Options”) and (ii) purchase up to 77,000,000 shares of the Company’s common stock
at an exercise price of $0.04 per share, which shall vest upon the Company closing on the purchase of at least $15 million of crypto mining
equipment (the “2023 Options”). The 2022 Options and 2023 Options are fully vested as of February 1, 2025. The 256,660,163
shares for the settlement of accrued salary were issued on April 7, 2025.
Under the terms of the respective employment agreements
of the Company’s executive officers, Charles Faulkner and Simon Wajcenberg, as of April 2, 2025, Mr. Faulkner and Mr. Wajcenberg
had accrued salaries of approximately $173,110 and $130,010, respectively. On April 2, 2025, in satisfaction of $50,000 of the accrued
salary for each of Mr. Faulkner and Mr. Wajcenberg, the Company amended each of Mr. Faulkner and Mr. Wajcenberg options to purchase up
to: (1) 31,979,352 shares of the Company’s common stock dated January 31, 2022, exercisable at $0.06 per share (the “January
2022 Grants”); (2) 76,619,303 shares of the Company’s common stock dated September 12, 2022, as amended, exercisable at $0.10
per share (the “September 2022 Grants”) and (3) 77,000,000 shares of the Company’s common stock dated March 1, 2023,
exercisable at $0.04 per share (the “2023 Grants”; the January 2022 Grants, September 2022 Grants, and the March 2023 Grants;
collectively the “Option Grants”), to reduce the exercise price of the Option Grants to $0.005 per share.
On February 27, 2025, the board of directors of
the Company adopted a resolution to amend the Company’s Articles of Incorporation to increase the number of authorized shares of
common stock to 7 billion. On March 3, 2025, shareholder approval was obtained through the written consent of the holder of the Series
C Preferred Stock. The Charter Amendment was effective on April 7, 2025.
Effective April 7, 2025 (the “Effective
Time” or “Closing Date”), Edgemode, SAPL, an England and Wales private limited company, and Adler Capital Limited, a
company registered in Hong Kong, and the sole shareholder of SAPL, (“ACL”) closed on a Share Exchange Agreement dated April
7, 2025 (the “Share Exchange” or “Transaction”). In accordance with the Share Exchange, SAPL agreed to transfer
100% of SAPL’s outstanding capital stock to Edgemode in exchange for 1,260,246,354 shares of Edgemode common stock, par value $0.001
per share, which represented approximately 55% of the Company’s outstanding common stock at the Effective Time.
Following the closing of the Share Exchange, Edgemode,
through SAPL, its wholly owned subsidiary, is now designing, building, and operating digital infrastructure for HPC with the goal of becoming
a leading provider of digital colocation services. SAPL is an entity organized in 2022 under the laws of England and Wales. SAPL will
change its name to Edgemode Europe Limited.
15
Pursuant to the terms of the Share Exchange the
Edgemode board of directors increased the number of seats on the board to three members and Niclas Adler, the chief executive officer
of SAPL, was appointed to fill the vacancy. The Board further approved Edgemode to enter into an employment agreement with Dr. Adler and
appoint Dr. Adler as Chief Technology Officer of Edgemode (the “Adler Employment Agreement”). Pursuant to the terms of the
Adler Employment Agreement, Dr. Adler will be paid an annual base salary of $400,000 and has been issued a five-year non-qualified stock
option to purchase up to 385,789,700 shares of Edgemode common stock at an exercise price of $0.005. Additionally, based on Dr. Adler’s
time devoted to Edgemode, he will be entitled to receive a quarterly bonus of $150,000. These terms are based on full-time engagement
and it has been agreed that Dr. Adler will have a 50% engagement for the first three months of his employment.
The Adler Employment Agreement may be terminated
with cause at any time and, if terminated with cause, Dr. Adler would be entitled to compensation only for the period ending with the
date of such termination. The Adler Employment Agreement may also be terminated by Edgemode without cause upon providing Dr. Adler with
30 days’ prior written notice. In the event of termination without cause, Edgemode would continue to pay Dr. Adler his annual base
salary and any benefits for the lesser of: (i) the balance of the term of the Adler Employment Agreement or (ii) 12 months from the date
of termination, together with any performance bonuses (as defined in the Adler Employment) which may have been earned as of the date of
termination.
Furthermore, the Company entered into a consultancy
agreement with AI Capital Mineco Limited, an affiliate of Adler, and agreed to pay the consultant a fee of $300,000, subject to the Company
receiving financing in excess of $2,000,000.
Charlie Faulkner and Simon Wajcenberg, the current
executive officers of Edgemode, remain as directors and executive officers of Edgemode.
Pursuant to the Share Exchange, Mr. Faulkner and
Mr. Wajcenberg entered into amendments to their Executive Employment Agreements, to increase their base salary to $400,000 per annum and
a quarterly bonus of up to $150,000 at the discretion of the Board. Additionally, the Board approved the following stock option grants
to Mr. Faulkner, Mr. Wajcenberg, and Dmitry Strukov, a consultant to the Company:
·
Faulkner an option to purchase 257,193,133 shares of common stock of the Company at an exercise price of $0.005 per share;
·
Wajcenberg an option to purchase 257,193,133 shares of common stock of the Company at an exercise price of $0.005 per share; and
·
Strukov an option to purchase 128,596,567 shares of common stock of the Company at an exercise price of $0.005.
On April 11, 2025, the holders of two promissory
notes issued by the Company on April 25, 2023 for $63,000 and April 26, 2023 for $60,377.10, converted the notes for 31,500,000 shares
of common stock and 30,188,550 shares of common stock, respectively.
On April 19, 2025, the Company issued 38,510,911
shares of restricted common stock to an accredited investor in consideration of gross proceeds of $300,000 received in March 2025.
On April 28, 2025, the Company issued 7,500,000 shares of restricted
common stock for services to be provided over three months. On the date of issuance, the shares are fully earned and non-forfeitable.
On May 7, 2025, the Company issued 5,633,803 shares
of common stock to 1800 Diagonal pursuant to partial conversion of $10,000 of the April Promissory Note.
16
ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be
read in conjunction with our unaudited condensed consolidated financial statements, and the notes thereto, and other financial information
appearing elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes thereto included
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024. The following discussion and analysis compares our consolidated
results of operations for the three months ended March 31, 2025 (the “2025 Quarter”) with those for the three months ended
March 31, 2024 (the “2024 Quarter”).
Cautionary Note Regarding Forward-Looking Statements
This report contains “forward-looking statements.”
These statements include, among other things, statements regarding expanding our business and our liquidity as well as other statements
regarding our future operations, financial condition and prospects, and business strategies. Forward-looking statements generally can
be identified by words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,”
“plans,” “predicts,” “projects,” “will be,” “will continue,” “will likely
result,” and similar expressions. These forward-looking statements are based on current expectations and assumptions that are subject
to risks and uncertainties, which could cause our actual results to differ materially and adversely from those reflected in the forward-looking
statements. Factors that could cause or contribute to such differences include, but are not limited to, our ability to raise capital to
buy crypto mining machines we have commitments to purchase, regulatory issues which affect our business model, and those discussed under
the caption "Risk Factors" in our Form 10-K for the year ended December 31, 2024 and those discussed in other documents we file
with the SEC. We undertake no obligation to revise or publicly release the results of any revision to these forward-looking statements,
except as required by law. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking
statements.
Business Overview
Edgemode was incorporated under the laws of the
State of Nevada in 2011. Our subsidiary, Edgemode Wyoming, was incorporated in the State of Wyoming in March 2020. Between 2021 and 2023,
we attempted to become a key figure in Bitcoin mining but lacked the necessary funding to finance the purchase of Bitcoin mining hardware
and hosting contracts. As a result, since late 2023 and throughout 2024, our business activities primarily consisted of identifying and
evaluating suitable acquisition transaction candidates, which led to transition from cryptocurrency mining to digital infrastructure colocation
services and HPC hosting.
Effective April 7, 2025, Edgemode, SAPL, and ACL
closed on the Share Exchange dated April 7, 2025. In accordance with the Share Exchange, SAPL agreed to transfer 100% of SAPL’s
outstanding capital stock to Edgemode in exchange for 1,260,246,354 shares of Edgemode common stock, par value $0.001 per share, which
represented approximately 55% of the Company’s outstanding common stock at the Effective Time. The Company accounted for the acquisition
as an asset acquisition under ASC 805 as SAPL did not meet the definition of a business as it did not contain a full set of integrated
inputs and outputs at the time of closing.
Following the closing of the Share Exchange, Edgemode,
through SAPL, its wholly owned subsidiary, is now designing, building, and operating digital infrastructure for HPC with the goal of becoming
a leading provider of digital colocation services. SAPL is an entity organized in 2022 under the laws of England and Wales. SAPL will
change its name to EdgeMode Europe Limited.
The acquisition of SAPL has positioned us to enter
the rapidly evolving HPC hosting market in an efficient and effective manner. The acquisition has enabled us to plan to leverage SAPL’s
existing infrastructure and expertise to meet the growing demand for data center facilities for third-party customers focused on cloud
computing as well as machine learning and artificial intelligence.
The acquisition of SAPL will enable us to become
a premier provider and operator of dedicated, purpose-built data center facilities for our third-party customers. We believe that opportunities
for growth exist in various applications of our data centers, which is another factor as to why we decided to begin offering digital infrastructure
colocation services to third parties engaged in HPC.
Our goal is to utilize the assets we have acquired
via the purchase of SAPL for HPC hosting operations, which will provide consistent dollar-based revenue and which represent substantially
less risk than our historical digital asset self-mining operations. Our intent is to focus our business on development and marketing efforts
to build data centers and expand our foundational HPC hosting customer base.
17
Business Strategy
Our business strategy is to generate revenue and
achieve profitability by building large-scale data center infrastructure configured for specialized computers performing specific, high-value
applications such as cloud computing, machine learning, and artificial intelligence and maximizing the use of assets acquired in the SAPL
acquisition. We intend to strategically develop and to work to make operational the infrastructure necessary to support our contractual
commitments to our HPC customers and to support expected customer growth and additional demand by leveraging our data center expertise
and capabilities. We intend to seek additional opportunities and to engage additional customers in the HPC hosting market to expand our
business using our knowledge, expertise, and existing and future infrastructure where favorable market opportunities exist.
Our strategy is focused on hyperscale cloud-based
providers and enterprises, including potential customers that we believe have significant data center infrastructure needs that have not
yet been outsourced or will require additional data center space and power to support their growth and their increasing reliance on technology
infrastructure in their operations. We believe our capabilities for serving the needs of large hyperscale providers and enterprises will
continue to enable us to capitalize on the growing demand for outsourced data center facilities in our markets and in new markets where
our customers are located or plan to be located in the future. Our business strategy requires immediate funding of approximately $2,000,000
to enable us to commence our new operations and repay debt, as well as additional significant financing to develop and expand our new
operations. There are no assurances that we will raise sufficient capital to execute our business plan or satisfy our liabilities. See
the “Risk Factors” in our Form 10-K for the fiscal year ended December 31, 2024 and Form 8-K Current Report dated April 8,
2025.
Products and Services
High-Performance Computing Hosting
HPC is a technology that uses clusters of powerful
processors that work in parallel to process massive data sets and solve complex problems at extremely high speeds. The proliferation of
data, as well as data-intensive and AI enabled applications and use cases, is driving demand for the computing power of HPC. Traditionally,
HPC has involved an on-premises infrastructure, investing in supercomputers or computer clusters.
Our HPC hosting revenue will be generated by licensing
colocation data center space and related services to a licensee at our Marviken data center. These licensing agreements and orders include
lease components, non-lease components (such as power delivery, physical security, maintenance and other billable expenses), as well as
non-component elements such as taxes. Under these contracts, customers pay fixed payments (based on electric capacity) and variable payments
on a recurring basis. HPC colocation leases may include all or portions of a data center, where customers may also lease office space
to support their colocation operations where revenue is primarily based on power usage as well as square footage.
On January 21, 2025, the Company entered into
the Master Services Agreement with Cudo, a cloud computing company. Under this agreement, the Company will provide Tier 3 data center
hosting infrastructure and colocation services to Cudo. The Master Services Agreement supports a 1 MW capacity during a 5 year term at
our Marviken data center and is accompanied by a strict service level agreement to ensure 99% up time which can be terminated early by
either party if certain conditions are met. The colocation space is designated for SingularityNet’s 1st modular datacenter container
from Ecoblox. The Company will also provide optional smart hands engineering support at an hourly rate of $130 per hour, with a 50% premium
for evening and weekend services. In consideration of the services, the Company shall receive electricity fees passed through at a variable
base cost multiplied be estimated usage plus an admin charge capped at 5%. The minimum fee increase of 3% is waived for the first 3 years
and the annual CPI increase is capped at 2% for the first three years and 5% for the final two years. The monthly rental payable is $75,887.
On February 18, 2025, an initial payment of $303,549 was made to the Company consisting of a $227,661 deposit, which is refundable at
the end of the term of the Master Services Agreement, and the first month’s rental payment of $75,887. The initial payment was primarily
used to buildout the data center, including installing electrical and other infrastructure in order to support Cudo’s hardware through
the advance of $183,000 to SAPL. The Master Services Agreement term commenced on April 8, 2025 when Cudo’s hardware was delivered
to our data center.
Critical Accounting Policies and Estimates
We discuss the material accounting policies that
are critical in making the estimates and judgments in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, under
the caption “Management’s Discussion and Analysis—Critical Accounting Policies and Estimates.” There has been
no material change in critical accounting policies or estimates during the period covered by this report.
18
Recent Accounting Pronouncements
For information on recent accounting pronouncements
and impacts, see Note 1 to the unaudited condensed consolidated financial statements.
Three Months Ended March 31, 2025 Compared
to the Three Months Ended March 31, 2024
Results of operations
Our operating expenses for the three months ended
March 31, 2025 (the “2025 Quarter”) was $22,115,041 compared to $336,599, for the three months ended March 31, 2024 (the “2024
Quarter”), an increase of 6,470%. In the 2025 Quarter, the Company incurred stock-based compensation expense of $21,679,711 compared
to $0 for the 2024 Quarter. The stock-based compensation for the 2025 Quarter was related to the amendment of options to the officers
of the Company.
Our other income for the 2025 Quarter was $1,243,060
compared to other expense of $114,605 for the 2024 Quarter. Other income in the 2025 quarter was comprised of $11,187 in interest expense
and $1,254,247 for the gain on the change in fair value of derivative liabilities. Other expense for the 2024 quarter was comprised of
$24,420 in interest expense and $90,185 for the loss on the change in fair value of derivative liabilities.
Liquidity and Capital Resources
As of May 15, 2025, the Company had approximately
$35,000 of cash on hand. Historically, our liquidity was primarily derived from debt and equity investments from accredited investors.
During the three months ended March 31, 2025, we received an initial payment of approximately $303,000 for colocation services to be provided
by the Company. In addition, in April 2025 we sold 38,510,911 shares of restricted common stock to an accredited investor in consideration
of $300,000. On April 7, 2025, we executed the Share Exchange with SAPL and, now, we are seeking to raise at least $2,000,000 to commence
our HPC hosting operations and generate revenue. We require significant funding to develop our HPC operations. Subject to receiving funding,
we expect that our operating expenses will increase as we attempt to develop our new HPC operations and we will devote additional resources
toward new business opportunities. However, as set forth elsewhere in this report, our ability to develop our business and achieve our
operational goals is dependent upon our ability to raise significant additional working capital. As the availability of this capital is
unlikely, at this time, we are unable to quantify the expected increases in operating expenses in future periods.
Summary of cash flows
March 31, 2025
March 31, 2024
Net cash provided by (used in) operating activities
$ 74,858
$ (298 )
Net cash used in investing activities
$ (183,000 )
$ –
Net cash provided by (used in) financing activities
$ 290,100
$ –
During the 2025 Quarter and the 2024 Quarter,
our sources and uses of cash were as follows:
Operating Activities
During the 2025 Quarter, cash provided by operating
activities of $74,858 primarily resulted from the Prepaid AI hosting services (customer deposits), offset by the net loss of $20,872,081
and stock-based compensation of $21,679,711, and change in the fair value of derivative liabilities of $1,254,247.
During the 2024 Quarter, cash used in operating
activities of $298 primarily resulted from the net loss of $451,204 offset by change in fair value of derivative liabilities of $90,185,
increases in accounts payable and accrued expenses of $60,221, and increases in accrued payroll of $300,500.
Investing Activities
During the 2025 Quarter, the Company advanced
$183,000 of cash for working capital needs in connection with the business acquisition of SAPL for purposes of financing the construction
of the HPC facility.
The Company had no investing activities during
the 2024 Quarter.
19
Financing Activities
During the 2025 Quarter, the Company received
$300,000 in cash proceeds in connection with the sale of shares of common stock of the Company, offset by repayments of related party
advances of $9,900.
The Company had no financing activities during
the 2024 Quarter.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not applicable.
ITEM 4.
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures .
We are required to maintain “disclosure controls and procedures” as such term is defined in Rule 13a-15(e) under the Securities
Exchange Act of 1934 (the “Exchange Act”). Based on their evaluation as of the end of the period covered by this report, our
Chief Executive Officer and our Chief Financial Officer have concluded that our disclosure controls and procedures were not effective
to ensure that the information relating to our company and required to be disclosed in our SEC reports is (i) recorded, processed, summarized,
and reported within the time periods specified in SEC rules and forms, and (ii) accumulated and communicated to our management, including
our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures as a result of material
weaknesses in our internal control over financial reporting resulting from limited segregation of duties and limited multiple levels of
review in the financial close process, along with a lack of well-established policies and procedures to identify, approve, and report
related party transactions.
We will continue to monitor our internal control
over financial reporting on an ongoing basis and are committed to taking further action and implementing additional enhancements or improvements,
as necessary and as funds allow. We do not, however, expect that the material weaknesses in our disclosure controls will be remediated
until such time as we have added additional personnel, including additional accounting and administrative staff, allowing improved internal
control over financial reporting.
Changes in Internal Control Over Financial
Reporting . There were no changes in our internal control over financial reporting as defined in Rule 13a-15(f) and Rule 15d-15(f)
under the Exchange Act that occurred during the period covered by this report that have materially affected, or are reasonably likely
to materially affect, our internal control over financial reporting.
20
PART II – OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS
From time to time, the Company may become a party
to legal actions or proceedings in the ordinary course of its business. At March 31, 2025, there were no such actions or proceedings,
either individually or in the aggregate, that, if decided adversely to the Company’s interests, the Company believes would be material
to its operation or cash flow.
ITEM 1A.
RISK FACTORS
While we attempt to identify, manage, and mitigate
risks and uncertainties associated with our business to the extent practical under the circumstances, some level of risk and uncertainty
will always be present. Our “Risk Factors” in the Form 10-K for the fiscal year ended December 31, 2024 and Form 8-K Current
Report dated April 8, 2025 describe some of the risks and uncertainties associated with our business, which we strongly encourage you
to review. These risks and uncertainties have the potential to materially affect our business, financial condition, results of operations,
cash flows, projected results, and future prospects. There have been no material changes in our risk factors from those disclosed in the
Form 10-K for the fiscal year ended December 31, 2024.
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Except as otherwise previously disclosed or provided
below, there were no unregistered sales of the Company’s equity securities during the three months ended March 31, 2025.
During the three months ended March 31, 2025,
the Company received $300,000 in cash proceeds for the sale of 38,510,911 shares of common stock to an accredited investor. As of March
31, 2025, the shares have not been issued as the Company did not have sufficient authorized shares and as such has recorded this as a
share purchase liability in the accompanying balance sheet. The shares were issued on April 19, 2025. The shares are restricted. The Company
did not pay any commissions.
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4.
MINE SAFETY DISCLOSURES
Not Applicable.
ITEM 5.
OTHER INFORMATION
None.
ITEM 6.
EXHIBITS
The exhibits listed in the accompanying “ Index to Exhibits ” are filed or incorporated by reference as part of this Form 10-Q.
21
Signatures
Pursuant to the requirements of the Securities
Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly
authorized.
Dated: May 15, 2025
EDGEMODE, INC.
By: /s/ Charlie Faulkner
Charlie Faulkner
Chief Executive Officer
(Principal Executive Officer)
By: /s/Simon Wajcenberg
Simon Wajcenberg
Chief Financial Officer
(Principal Financial and Accounting Officer)
22
EXHIBIT INDEX
Incorporated by
Reference
Exhibit
No.
Exhibit Description
Form
Date
Number
Filed or
Furnished
Herewith
2.1
Agreement and Plan of Merger and Reorganization +
8-K
12/8/2021
2.1
2.2
Share Exchange Agreement effective April 7, 2025 by and between Edgemode, Inc., Synthesis Analytics Production Ltd. and Adler Capital Limited (1)
8-K
4/8/2025
2.1
3.1
Certificate of Incorporation, as Amended and Restated
10-K
4/12/2022
3.1
3.1(a)
Certificate of Amendment Increase in Authorized Common Stock effective April 7, 2025
8-K
4/8/2025
3.1
3.2
Bylaws
8-K
2/7/2022
3.1
3.2(a)
Amendment No. 1 to the Bylaws
8-K
4/15/2022
3.1
3.3
Certificate of Designation of Series C Preferred Stock
8-K
3/4/2025
3.1
10.1
Master Services Agreement with Cudo Ventures
8-K
2/24/2025
10.1
10.2
Simon Wajcenberg Conversion Letter dated February 20, 2025
8-K
2/24/2025
10.2
10.3
Charles Faulkner Conversion Letter dated February 20, 2025
8-K
2/24/2025
10.3
10.4
Amendment to Simon Wajcenberg Stock Option Grant dated February 20, 2025 (2)
8-K
2/24/2025
10.4
10.5
Amendment to Charles Faulkner Stock Option Grant dated February 20, 2025 (2)
8-K
2/24/2025
10.5
10.6
Amendment to Simon Wajcenberg Stock Option Grant dated April 2, 2025 (2)
8-K
4/2/2025
10.1
10.7
Amendment to Charles Faulkner Stock Option Grant dated April 2, 2025 (2)
8-K
4/2/2025
10.2
10.8
Executive Employment Agreement Effective April 7, 2025 between Edgemode, Inc. and Niclas Adler (2)
8-K
4/8/2025
10.1
10.9
Consultancy Agreement by and between AI Capital Mineco Limited and Edgemode, Inc. effective April 7, 2025
8-K
4/8/2025
10.2
10.10
Form of Amendment No.1 to Executive Employment Agreement
8-K
4/8/2025
10.3
10.11
Form of Stock Option Grant (2)
8-K
4/8/2025
10.4
10.12
Power Purchase Agreement between SAPL and Marviken One dated December 27, 2024, as amended on February 20, 2025 (1)
8-K
4/8/2025
10.5
10.13
Building Lease between SAPL and Marviken One dated December 27, 2024 (1)
8-K
4/8/2025
10.6
10.14
Property Purchase Agreement between SAPL and Marviken One dated December 4, 2024 (1)
8-K
4/8/2025
10.7
10.15
Cooling Agreement between SAPL and Marviken One dated December 27, 2024 (1)
8-K
4/8/2025
10.8
10.16
5% Promissory Note issued by Synthesis Analytics Ltd. in favor of Marviken Two dated December 4, 2024 (1)
8-K
4/8/2025
10.9
10.17
Intellectual Property Agreement between SAPL and ACL dated August 31, 2024 (1)
8-K
4/8/2025
10.10
31.1
CEO Certification (302)
Filed
31.2
CFO Certification (302)
Filed
32.1
CEO Certification (906)
Furnished
32.2
CFO Certification (906)
Furnished
101.INS
XBRL Instance Document
Filed
101.SCH
XBRL Taxonomy Extension Schema Document
Filed
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
Filed
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
Filed
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
Filed
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
Filed
104
Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101)
+ Exhibits and/or Schedules have been omitted.
The Company hereby agrees to furnish to the Staff of the Securities and Exchange Commission upon request any omitted information. Copies
of this filing (including the financial statements) and any of the exhibits referred to above will be furnished at no cost to our shareholders
who make a written request to Edgemode, Inc., 110 E. Broward Blvd., Suite 1700, Ft. Lauderdale, FL 33301; Attention: Corporate Secretary.
23
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.