Item 1. Financial Statements
ITEM 1.
FINANCIAL STATEMENTS
Edgemode, Inc.
Consolidated Balance Sheets
(Unaudited)
September 30, 2025
December 31, 2024
ASSETS
Current assets:
Cash
$ 300,428
$ 103
Prepaid expenses and other current assets
6,274
1,368
Other current assets
90,026
–
Total current assets
396,728
1,471
Intangible assets – cryptocurrencies
–
32
Unsecured advances
260,000
–
Deferred offering costs
495,000
–
Fixed assets, net
4,051,596
–
Land
880,000
–
Total assets
$ 6,083,324
$ 1,503
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses
$ 1,104,670
$ 724,217
Accrued payroll
519,989
1,616,090
Convertible notes payable
406,813
323,732
Notes payable
35,000
35,000
Notes payable – related parties
1,774,445
32,725
Customer deposit - current
75,951
–
Derivative liabilities
21,546,468
1,992,754
Total current liabilities
25,463,336
4,724,518
Customer deposit
227,662
–
Total liabilities
25,690,998
4,724,518
Commitments and contingencies
–
Stockholders’ deficit:
Preferred shares, $ 0.001 par value, 5,000,000 shares authorized September 30, 2025 and December 31, 2024; none issued and outstanding
–
–
Common shares, $ 0.001
par value, 7,000,000,000 and 950,000,000
shares authorized September 30, 2025 and December 31, 2024; 2,438,304,765
and 390,687,459
shares issued and outstanding, September 30, 2025 and December 31, 2024
2,438,304
390,687
Additional paid-in capital
32,801,079
35,371,266
Accumulated deficit
( 54,847,057 )
( 40,484,968 )
Total Stockholders’ deficit
( 19,607,674 )
( 4,723,015 )
Total liabilities and stockholders’ deficit
$ 6,083,324
$ 1,503
See accompanying notes to the unaudited consolidated
financial statements.
3
Edgemode, Inc.
Consolidated Statements of Operations
(unaudited)
For the three months ended
For the nine months ended
September 30, 2025
September 30, 2024
September 30, 2025
September 30, 2024
Operating expenses:
General and administrative expenses
$ 734,255
$ 380,738
$ 26,111,770
$ 1,098,156
Loss on cryptocurrencies
–
–
34
4,600
Total operating expenses
734,255
380,738
26,111,804
1,102,756
Loss from operations
( 734,255 )
( 380,738 )
( 26,111,804 )
( 1,102,756 )
Other income (expense):
Interest expense
( 5,869,219 )
( 13,493 )
( 5,900,783 )
( 56,045 )
Other expense
–
50
–
( 10 )
Refund of equipment deposit
–
275,000
–
425,000
Change in fair value of derivatives
16,940,747
( 1,279,091 )
17,798,551
( 1,431,143 )
Loss on settlement
–
–
( 148,053 )
–
Total other income (expense), net
11,071,528
( 1,017,534 )
11,749,715
( 1,062,198 )
Income (loss) before provision for income taxes
10,337,273
( 1,398,272 )
( 14,362,089 )
( 2,164,954 )
Provision for income taxes
–
–
–
–
Net income (loss)
$ 10,337,273
$ ( 1,398,272 )
$ ( 14,362,089 )
$ ( 2,164,954 )
Loss per common share – basic
$ 0.00
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.01 )
Loss per common share – diluted
$ ( 0.00 )
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.01 )
Weighted average shares outstanding – basic
2,374,178,888
390,687,459
1,635,383,066
390,687,459
Weighted average shares outstanding – diluted
4,155,663,109
390,687,459
1,635,383,066
390,687,459
See accompanying notes to the unaudited consolidated
financial statements.
4
Edgemode, Inc.
Consolidated Statements of Stockholders’ Equity
(Deficit)
For the three and nine months ended September 30,
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 )
Shares issued for cash
38,510,911
38,511
261,489
–
300,000
Shares issued for settlement of
accrued salary
513,320,326
513,320
1,026,641
–
1,539,961
Shares issued for asset acquisition
1,260,246,354
1,260,246
1,890,370
–
3,150,616
Shares issued for conversion of
notes payable and settlement of derivative
92,119,909
92,120
548,388
–
640,508
Shares issued for compensation
7,500,000
7,500
18,750
–
26,250
Stock options issued for settlement of accrued salary
–
–
100,000
–
100,000
Stock-based compensation
–
–
2,567,176
–
2,567,176
Net loss
–
–
–
( 3,827,281 )
( 3,827,281 )
Balance June 30, 2025
2,302,384,959
2,302,384
63,463,791
( 65,184,330 )
581,845
Shares issued for inducement of
convertible notes
20,400,000
20,400
356,743
–
377,143
Shares issued for conversion of
notes payable and settlement of derivative
83,019,806
83,020
694,938
–
777,958
Shares issued for deferred offering
costs
25,000,000
25,000
470,000
–
495,000
Shares issued for compensation
7,500,000
7,500
159,000
–
166,500
Relief of warrant derivative liability
upon conversion of notes payable
–
–
52,096
–
52,096
Establishment of derivative liability
upon issuance of convertible notes
–
–
( 32,395,489 )
–
( 32,395,489 )
Net income
–
–
–
10,337,273
10,337,273
Balance September 30, 2025
2,438,304,765
$ 2,438,304
$ 32,801,079
$ ( 54,847,057 )
$ ( 19,607,674 )
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 )
Net income
–
–
–
( 315,478 )
( 315,478
Balance June 30, 2024
390,687,459
390,687
35,371,266
( 39,661,591 )
( 3,899,638 )
Net income
–
–
–
( 1,398,272 )
( 1,398,272 )
Balance September 30, 2024
390,687,459
$ 390,687
$ 35,371,266
$ ( 41,059,863 )
$ ( 5,297,910 )
See accompanying notes to the unaudited consolidated
financial statements.
5
Edgemode, Inc.
Consolidated Statements of Cash Flows
(unaudited)
For the nine months ended
September 30, 2025
September 30, 2024
Operating Activities:
Net loss
$ ( 14,362,089 )
$ ( 2,164,954 )
Adjustments to reconcile net loss to net cash used in operating activities:
Amortization of discounts
30,933
11,231
Depreciation expense
199,936
–
Loss on settlement of notes payable
148,053
–
Stock-based compensation
24,439,637
–
Change in fair value of cryptocurrencies
34
4,600
Change in fair value of derivative liabilities
( 17,798,551 )
1,431,143
Interest expense added to principal
111,880
–
Derivative liability charged to interest at note inception
5,665,276
–
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 4,906 )
18,890
Other current assets
( 90,026 )
–
Accounts payable and accrued expenses
459,871
68,492
Accrued payroll
543,860
653,338
Customer deposit
303,613
–
Net cash provided by (used in) operating activities
( 352,479 )
22,740
Investing Activities:
Purchase of property and equipment
( 47,916 )
–
Cash paid for asset acquisition
( 183,000 )
–
Advance of unsecured funds in connection with proposed business acquisition
( 260,000 )
–
Purchase of cryptocurrencies
–
( 4,600 )
Net cash provided by (used in) investing activities
( 490,916 )
( 4,600 )
Financing Activities:
Proceeds from sale of common share
300,000
–
Repayment of related party advances
( 8,280 )
–
Proceeds from related party advances
–
16,725
Proceeds from convertible notes
852,000
–
Payments on convertible notes
–
( 30,000 )
Net cash provided by (used in) financing activities
1,143,720
( 13,275 )
Net change in cash
300,325
4,865
Cash - beginning of period
103
298
Cash - end of period
$ 300,428
$ 5,163
Supplemental Disclosures:
Interest paid
$ –
$ –
Income taxes paid
$ –
$ –
Supplemental Disclosures of Noncash Financing Information:
Shares issued for asset acquisition
$ 3,150,616
$ –
Note Payable assumed for asset acquisition
$ 1,750,000
$ –
Shares issued for settlement of accrued salary
$ 1,539,961
$ –
Modification of stock options for settlement of accrued salary
$ 100,000
$ –
Conversion of notes payable and derivative liabilities
$ 1,376,117
$ –
Relief of warrant derivative liability upon settlement of notes
$ 52,096
$ –
Establishment of new derivative liability on warrants
$ 32,395,489
$ –
Shares issued for inducement into convertible notes recorded as discount on notes
$ 377,143
$ –
Derivative liability upon note issuance recorded as discount on notes
$ 210,857
$ –
Shares issued for deferred offering costs
$ 495,000
$ –
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, Edgemode Mine Co UK Limited, and Synthesis
Analytics Production, Ltd. All intercompany transactions and balances have been eliminated in consolidation.
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 September 30, 2025
Level 1
Level 2
Level 3
Liabilities:
Derivative liabilities
$ –
$ –
$ 21,546,468
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 September 30, 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 charges colocation fees for the use of
its facilities, and other related fees. In addition, digital colocation customers typically pay for energy used in connection with the
customer colocation services agreement on a pass-through basis, which may be on a fixed or variable basis calculated on the portion of
energy used by the customer on the site. The Company satisfies the performance obligation when the customer has the ability to direct
the use and obtain substantially all of the remaining benefits of the good or service. Revenue is recognized over time as customers simultaneously
receive and consume the benefits because another party would not need to substantially reperform the work completed by the Company were
that other party to fulfill the remaining performance obligation to the customer. Revenue is recognized upon confirmation of the Company’s
power usage by the electricity provider and billed at the rates outlined in each customer contract on a monthly basis.
8
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.
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 September 30, 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.
9
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 September 30, 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. 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
Pursuant to the terms of the Share Exchange (as defined
below) the Edgemode board of directors increased the number of seats on the board to three members and Niclas Adler, the chief executive
officer of Synthesis Analytics Production, Ltd., an England and Wales private company (“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. Mr. Adler subsequently resigned from the board.
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.
During the nine months ended September 30, 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 of $0.003 per share 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 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 nine months ending September 30, 2025.
In addition, 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. The options were revalued on the modification date for the change in exercise price using a the Black-Scholes option pricing
model and the fair value of the options under the new terms as compared to the old terms did not result in an incremental increase in
fair value in excess of the salary settled.
10
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 issuance of stock option grants
to purchase up to 257,193,133 shares of common stock to each Mr. Faulkner and Mr. Wajcenberg. The common stock options have an exercise
price of $0.005, are exercisable immediately, and have a term of 5 years.
As of September 30, 2025 and December 31, 2024 the
Company owed the executive officers of the Company $ 407,990 and $ 1,616,090 in accrued payroll for services performed.
As of September 30, 2025 and December 31, 2024, the
Company owed the executive officers $ 24,455 and $ 32,725 , respectively, for working capital advances. The advances are non-interest bearing
and are due on demand. During the nine months ending September 30, 2025, An officer paid $ 1,620 on behalf of the Company and the Company
repaid $ 9,900 of the amounts owed.
NOTE 5 – Asset Acquisition
Effective April 7, 2025 (the “Effective Time”
or “Closing Date”), Edgemode, SAPL 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”). 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 with a fair value of $ 3,150,616 based on the closing price on the closing date. At the time of acquisition
SAPL owns a piece of land, various power and connection agreements to the Marviken data center and an option to enter into a lease for
a 1,100 square meter building at the Marviken location. At the time of the acquisition the option agreement had a remaining term of 9
months, which the Company will make 9 remaining monthly payments of approximately $30,000. As of September 30, 2025, the Company has three
months remaining on the option term with an estimated value of $ 180,053 classified under other current assets on the accompanying balance
sheet. As of September 30, 2025, no additional payments have been made on the option agreement and the Company owes, $ 270,079 , which is
included in accounts payable and accrued expenses on the balance sheet.
As part of the consideration for the transaction,
the Company agreed to assume the $ 1,750,000 promissory note issued by Marviken TWO AB dated December 4, 2024. The loan will bear interest
at a rate of 5% and has a maturity date of December 3, 2027.
The Company determined the acquisition should be accounted
for as an asset acquisition as SAPL did not contain an integrated set of inputs and outputs under ASC 805.
The aggregate purchase price was comprised as follows:
Schedule of aggregate purchase price
Cash
$ 183,000
Note payable
1,750,000
Fair value of common shares issued
3,150,616
Total Purchase Consideration
$ 5,083,616
Land
$ 880,000
Power purchase agreement
4,203,616
Total Purchase Consideration
$ 5,083,616
11
NOTE 6 – Unsecured Advances
During the nine months ended September 30, 2025,
the Company advanced $ 260,000
of cash for working capital needs to Blackberry AIF S.L. (“BAIF”). The advances are unsecured and bear no interest. The
advances were made in connection with the acquisition of the outstanding shares of BAIF for the purpose of financing the buildout of
properties for HPC facilities leased by BAIF. See “Note 11 – Subsequent Events.”
NOTE 7 – 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 Transaction, 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, with 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 September 30, 2025, there are no shares of the
Series B preferred shares 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.
12
Common shares
As of September 30, 2025, the Company has authorized
7,000,000,000 shares of common stock, par value of $ 0.001 , and, as of September 30, 2025, has issued 2,438,304,765 shares of common stock.
All of the common shares have the same voting rights and liquidation preferences. 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.
As discussed in Note 5 above, the Company issued 1,260,246,354
shares of common stock for the acquisition of SAPL.
As discussed in Note 4 above, the Company issued 513,320,326
shares of common stock for the forgiveness of $ 1,539,961 of accrued salary. The shares issued had a fair value of $ 1,283,301 of the date
of issuance, and as such the Company recorded the value forgiven in excess of the fair value as a contribution of capital.
As discussed in Note 7 below, the Company issued 175,139,715
shares of common stock for the conversion of notes payable.
As discussed in Note 7 below, the Company issued 20,400,000
shares of common stock in connection with the issuance of convertible notes payable.
During the nine months ended September 30, 2025, the
Company received $ 300,000 in cash proceeds for the sale of 38,510,911 shares of common stock.
During the nine months ended September 30, 2025, the
Company issued 15,000,000 shares of restricted common stock for services to an outside consultant for an aggregate value of $ 192,750 .
On the date of issuance, the shares are fully earned and non-forfeitable.
Equity Line of Credit Agreement
On September 4, 2025, the Company entered into a Securities
Purchase Agreement (the “ELOC Agreement”) with an Accredited Investor (“Investor”). Pursuant to the ELOC Agreement,
the Company agreed to sell, and the Investor agreed to purchase up to $ 50,000,000 (the “Commitment Amount”) of the Company’s
common stock, par value $0.001 per share (the “Purchase Shares”).
The transactions contemplated by the ELOC Agreement
are subject to the Company registering the Investor’s resale of the Purchase Shares on a registration statement to be filed with
the Securities and Exchange Commission (“SEC”). Concurrent with the execution of the ELOC Agreement, the Company entered into
a registration rights agreement with the Investor (the “Registration Rights Agreement”). Pursuant to the Registration Rights
Agreement, the Company agreed to file a registration statement on Form S-1 (the “ELOC Registration Statement”) with the SEC
covering the resale of the Purchase Shares sold under the ELOC, within 45 days of the date of execution of the ELOC Agreement and Registration
Rights Agreement and to use its best efforts to have the Registration Statement and any amendment declared effective by the SEC at the
earliest possible date. The registration rights granted under the Registration Rights Agreement are subject to certain conditions and
limitations and are subject to customary indemnification and contribution provisions.
In connection with entering into the ELOC Agreement,
the Company agreed to immediately issue to the Purchaser, 25,000,000 restricted shares of common stock as commitment shares. The commitment
shares were recorded at their fair value based on the closing price on date of issuance, or $ 495,000 and are recorded as deferred offering
cost and will reduce the net proceeds received once the ELOC shares are sold.
As of September 30, 2025, no shares have been sold
under the ELOC.
13
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.
In addition, as discussed in Note 4 above, the Company
amended 371,197,910 options to reduce the exercise price to $0.005.
During the nine months ended September 30, 2025, the
Company issued stock options to purchase up to 900,175,966 shares of common stock as discussed in Note 4 above to the directors of the
Company at an exercise price of $0.005, which vested immediately and have a term of 5 years.
During the nine months ended September 30, 2025, the
Company issued stock options to purchase up to 128,596,567 shares of common stock to a consultant of the Company at an exercise price
of $0.005, which vested immediately and have a term of 5 years.
The fair value of the common stock options was estimated
using a black-sholes model with the following assumptions:
Schedule of assumptions used for valuation
Stock price
$ 0.0025
Exercise price
$ 0.005
Expected term
2.5 - 5 years
Volatility
311.87% -
401.47%
Dividend Yield
0 %
Risk-free rate
3.73% - 3.82%
Common stock option fair value
$ 2,567,176
During the nine months ended September 30, 2025 and
2024, the Company recorded $ 24,246,887 and $ 0 , respectively of stock-based compensation related to the common stock option transactions.
As of September 30, 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 nine months ended September 30, 2025:
Schedule of stock option activity
Options
Weighted-Average Exercise Price Per Share
Outstanding, December 31, 2024
398,284,669
$ 0.09
Granted
1,028,772,533
0.005
Exercised
–
–
Forfeited
–
–
Expired
–
–
Outstanding, September 30, 2025
1,427,057,202
$ 0.011
As of September 30, 2025, the Company had 1,426,919,729
stock options that were exercisable and 137,473 that are in dispute. The weighted average remaining life of all outstanding stock options
was 3.82 years as of September 30, 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 September
30, 2025, the intrinsic value for the options vested and outstanding was $ 47,598,995 and $ 47,604,357 , respectively.
14
Stock Warrants
The following table summarizes the stock warrant activity
for the nine months ended September 30, 2025:
Schedule of stock warrant activity
Warrants
Weighted-Average Exercise Price Per Share
Outstanding, December 31, 2024
9,530,000
$ 0.50
Granted
466,970,000
0.01
Exercised
–
–
Forfeited
–
–
Expired
–
–
Outstanding, September 30, 2025
476,500,000
$ 0.01
On September 15, 2025, as a result of the new issuance
of convertible notes with an exercise price lower than the current exercise price listed in the notes, the outstanding warrants were
repriced to the new exercise price with a reciprocal increase in the number of outstanding warrants. As a result the Company issued 466,970,000
new warrants and all warrants have an exercise price of $ 0.01 .
The Company did not record any additional expense or deemed dividend upon the reprice event under the provision of ASC 815-40. The weighted
average remaining life of all outstanding stock warrants was 1.14 years as of September 30, 2025.
NOTE 8 – 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. During the nine months ended September 30, 2025 the Company issued 15,431,359 shares for the conversion of the outstanding
principal and accrued interest of $ 31,564 . As of September 30, 2025, the note has been settled in full.
15
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. During the nine months ended September 30, 2025 the Company issued 51,805,600 shares for the conversion of the outstanding
principal and accrued interest of $ 107,426 . As of September 30, 2025, the note has been settled in full.
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. During the nine months ended September 30, 2025 the Company issued 46,214,206 shares for the conversion of the outstanding principal
and accrued interest of $ 98,436 . As of September 30, 2025, the note has been settled in full.
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.”
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. During
the nine months ended September 30, 2025 the Company issued 31,500,000 shares for the settlement of the outstanding principal and accrued
interest of $ 63,000 , which resulted in a loss on settlement of $ 75,600 . As of September 30, 2025, the note has been settled in full.
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. During the nine months ended September 30, 2025 the Company issued 30,188,550 shares for the settlement of the outstanding
principal and accrued interest of $ 60,377 , which resulted in a loss on settlement of $ 72,453 . As of September 30, 2025, the note has been
settled in full.
16
On August 15, 2025,
the Company entered into a securities purchase agreement with an accredited investor, pursuant to which the Company sold the accredited
investor an unsecured original issue discount promissory note in the principal amount of $ 81,600 . The Company received net proceeds
of $ 60,000 after original issue discount of $ 13,600 and legal fees of $ 8,000 . The Promissory Note shall incur a one-time interest charge
of 15 %, which is added to the principal balance, has a maturity date of May 16, 2026 . The 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. The aggregate debt discount
of $ 21,600 is being amortized to interest expense over the respective term of the note.
On
September 2, 2025, the Company entered into a securities purchase agreement with ClearThink, pursuant to which the Company sold ClearThink
the “First Promissory Note” in the principal amount of $ 172,500 for which the Company received net proceeds of $ 150,000 after
original issue discount of $ 22,500 . The Promissory Note shall incur a one-time interest charge
of 12 %, which is added to the principal balance, has a maturity date of August 31, 2026 . The note is convertible into common shares of
the Company after 180 days, at a rate of $0.01, but in the event the trading price is below $ 0.01 for 5 consecutive trading days the conversion
price resets to $ 0.0075 ; if the trading price falls below $0.0075 for 5 consecutive days, the fixed price is eliminated and re-adjusted
every 21 days. The aggregate debt discount of $ 22,500 is being amortized to interest expense over the respective term of the note.
On
September 9, 2025, the Company entered into a securities purchase agreement with an accredited investor, pursuant to which the Company
sold the accredited investor an unsecured original issue discount promissory note in the principal amount of $ 81,600 for which The
Company received net proceeds of $ 60,000 after original issue discount of $ 13,600 and legal fees of $ 8,000 .
The 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. The aggregate debt discount of $ 21,600 is being amortized to interest expense over the respective term of the
note.
On
September 15, 2025, the Company entered into a securities purchase agreement with an accredited investor, pursuant to which the Company
sold an accredited investor an unsecured original issue discount promissory note in the principal amount of $ 287,500 for which the Company
received net proceeds of $ 244,000 after original issue discount of $ 37,500 and legal fees of $ 6,000 .
The Promissory Note shall incur a one-time interest charge of 10 %, which is added to the principal balance, and has a maturity
date of September 15, 2026 . In connection with the agreement, the Company issued to the accredited
investor 8,500,000 shares of common stock as inducement shares with relative fair value of $ 174,517 which was recorded as a discount on
the note. The note is convertible into common shares of the Company, at the lower of $ 0.01 or 65 % of the lowest price for the preceding
10 trading days. As a result of the variable conversion rate, the conversion feature must be separated from the note resulting in derivative
liability accounting under ASC 815. The fair value of the derivative on the date of issuance was recorded as a debt discount up to the
face value of the note with the excess being charged directly to interest expense. See further discussion under “Note 8. Derivative
Liabilities.” The aggregate debt discount of $ 287,500 is being amortized to interest expense over the respective term of the note.
On September
18, 2025, the Company entered into a securities purchase agreement with an accredited investor, pursuant to which the Company sold an
unsecured original issue discount promissory note in the principal amount of $ 115,000 for which the Company received net proceeds of $ 94,000
after original issue discount of $ 15,000 and legal fees of $ 6,000 . The Promissory
Note shall incur a one-time interest charge of 10 %, which is added to the principal balance, and has a maturity date of September 18,
2026 . In connection with the agreement, the Company issued to the accredited investor 3,400,000
shares of common stock as commitment shares. The proceeds from the sale of the unsecured original issue discount promissory note shall
be used for working capital. The Company paid $ 6,000 to the accredited investor and its counsel for legal fees. The note is convertible
into common shares of the Company, at a rate of $0.01 and if after 180 days, the trading price is below $ 0.01 for 5 consecutive trading
days the conversion price resets to $ 0.0075 ; if the trading price falls below $0.0075 for 5 consecutive days, the fixed price is eliminated
and re-adjusted every 21 days. As a result of the variable conversion rate on the other outstanding notes, the conversion feature must
be separated from the note resulting in derivative liability accounting under ASC 815. The fair value of the derivative on the date of
issuance was recorded as a debt discount up to the face value of the note with the excess being charged directly to interest expense.
See further discussion under “Note 8. Derivative Liabilities.” The aggregate debt discount of $ 121,000 is being amortized
to interest expense over the respective term of the note.
17
On September
23, 2025, the Company entered into a security purchase agreement with an accredited investor, pursuant to which the Company sold an unsecured
original issue discount promissory note in the principal amount of $ 143,750 for which the Company received net proceeds of $ 119,000 after
original issue discount of $ 18,750 and legal fees of $ 6,000 . The Promissory Note shall incur
a one-time interest charge of 10 %, which is added to the principal balance, and has a maturity date of September 23, 2026 . In
connection with the agreement, the Company issued to the accredited investor 4,250,000 shares of common stock as inducement shares with
a relative fair value of $ 71,400 which was recorded as a discount on the note The note is convertible into common shares of the
Company, at the lower of $ 0.01 or 65 % of the lowest price for the preceding 10 trading days. As a result of the variable conversion rate
the conversion feature must be separated from the note resulting in derivative liability accounting under ASC 815. The fair value of the
derivative on the date of issuance was recorded as a debt discount up to the face value of the note with the excess being charged directly
to interest expense. See further discussion under “Note 8. Derivative Liabilities.” The aggregate debt discount of $ 143,750
is being amortized to interest expense over the respective term of the note.
On September
23, 2025, the Company entered into a second security purchase agreement with an accredited investor, pursuant to which the Company sold
an unsecured original issue discount promissory note in the principal amount of $ 143,750 for which the Company received net proceeds of
$ 119,000 after original issue discount of $ 18,750 and legal fees of $ 6,000 . The Promissory
Note shall incur a one-time interest charge of 10 %, which is added to the principal balance, and has a maturity date of September 23,
2026 . In connection with the agreement, the Company issued to the accredited investor 4,250,000
shares of common stock as inducement shares with a relative fair value of $ 71,400 which was recorded as a discount on the note.
The note is convertible into common shares of the Company, at the lower of $ 0.01 or 65 % of the lowest price for the preceding 10 trading
days. As a result of the variable conversion rate the conversion feature must be separated from the note resulting in derivative liability
accounting under ASC 815. The fair value of the derivative on the date of issuance was recorded as a debt discount up to the face value
of the note with the excess being charged directly to interest expense. See further discussion under “Note 8. Derivative Liabilities.”
The aggregate debt discount of $ 143,750 is being amortized to interest expense over the respective term of the note.
During the nine months ended September 30, 2025, the
Company recorded debt discount amortization expense of $ 30,933 and expects to amortize the remaining $730,500 of discount over the remaining
maturities of the outstanding notes.
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 September 30, 2025
Conversion Option
Warrants
Volatility
772.85%
772.85%
Dividend Yield
0%
0%
Risk-free rate
3.68%
3.68%
Expected term
1 year
1-1.40 years
Stock price
$ 0.039
$ 0.039
Exercise price
$ 0.01
$ 0.01
Derivative liability fair value
$ 2,972,586
$ 18,573,882
Number of shares issued upon conversion, exercise, or satisfaction of required conditions as of September 30, 2025
75,270,000
476,500,000
18
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 nine months ended September 30, 2025:
Schedule of fair value of derivative liability
Fair value as of December 31, 2024
$ 1,992,754
Establishment of derivative liability upon issuance of notes
5,876,133
Establishment of derivative liability on tainted warrants
32,395,489
Extinguishment due to conversion
( 919,357 )
Change in fair value of derivatives
( 17,798,551 )
Fair value as of September 30, 2025
$ 21,546,468
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 $ 17,778,006 during the nine months ended September 30, 2025 and a day one loss charged to interest expense of $ 5,662,276 .
In addition, as a result of the variable conversion features, 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 $ 227,662 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 September
30, 2025, the Company has not yet provided any of the service obligations under the agreement.
19
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 are 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
Effective
October 3, 2025, the Company entered into a securities purchase agreement dated September 30, 2025 with an accredited investor, pursuant
to which the Company sold an unsecured original issue discount promissory note in the principal amount of $287,500. The Company received
net proceeds of $250,000 in consideration of issuance of the unsecured original discount promissory note and the proceeds from the sale
shall be used for working capital. Pursuant to the securities purchase agreement, as consideration for the purchase of the unsecured
original issue discount promissory note, the Company issued 17,000,000 shares of the Company’s common stock to the accredited investor.
The note is convertible into common shares of the Company after 180 days, at a rate of $0.01, but in the event the trading price
is below $0.01 for 5 consecutive trading days the conversion price resets to $0.0075; if the trading price falls below $0.0075 for 5
consecutive days, the fixed price is eliminated and re-adjusted every 21 days.
On October 9, 2025, the Company issued 6,666,667 shares
of restricted common stock to an accredited investor in consideration of gross proceeds of $200,000.
Subsequent to September 30, 2025, the Company has issued 6,833,333 shares
of restricted common stock for services to outside consultants. On the date of issuance, the shares are fully earned and non-forfeitable.
Subsequent to September 30, 2025 and through November 12, 2025, the Company
has issued an aggregate of 112,773,601 shares of restricted common stock for the cashless exercise of an aggregate of 146,000,000 common
stock warrants held by 16 warrant holders.
Subsequent to September 30, 2025, the Company has issued 404,005,115
shares of restricted common stock for the cashless exercise of 442,792,088 common stock options by the Company’s chief financial
officer.
The Company and BAIF entered into a memorandum
of understanding dated October 15, 2025 (the “MOU”) for the purposes of organizing DC Estate Solutions Cayman Limited, a Cayman
Island entity (the “SPV”) which was organized by the Company on October 23, 2025. On November 6, 2025 the SPV and BAIF entered
into a share purchase agreement (the “SPV SPA”). The SPV is owned and controlled 75% by the Company and 25% by BAIF. The principal
of BAIF is Jose Mora. The SPV has acquired five property leases, which were previously assigned to and held by BAIF, consisting of 100
hectares of land each located in the Spain cities of Malpica, Caceres, Vianos, Cordoba and Torrecampo (the “Spain Leases”).
The Spain Leases are held by wholly owned subsidiaries of the SPV. The Spain Leases are for an average term of 35 years at an initial
total average cost of $96,000 per month for all sites. As a condition of each lease, the payments are subject to meeting certain milestones,
such as obtaining a favorable urban compatibility reports and connection points. Under the terms of the Spain Leases, the Company will
pay approximately $15,000 to the owners of the Cordoba site in 2026. No further payments are expected in 2026.
20
The Company and BAIF intend to use the Spain Leases
to develop and operate high-performance computing (HPC) datacenter sites. Upon execution of the MOU the Company paid BAIF $250,000
and the Company paid BAIF an additional $250,000 on the closing of the SPV SPA. The Company intends to issue Mr. Mora options to purchase
250,000,000 shares of the Company’s common stock at an exercise price to be determined prior to issuance. In addition, the SPV will
enter into an employment agreement with Mr. Mora with an annual base salary of $400,000 and additional equity and cash incentives. The
Company intends to develop the sites as gas powered fully autonomous energy islands for Tier 3 level uptime AI data centers. The total
capacity to be developed across the 5 sites is anticipated to be up to 1.8 Gigawatts. We believe that since the sites will be autonomous
energy islands no grid connection is required and there will be no material reliance on grid infrastructure. Thereby, subject to financing,
reducing time to power for our data center clients to 18 months. The total capacity of the sites is planned to be 360 MW per site. An
application to connect to the local gas pipeline for gas supply has already been made and approval is expected to be received within 30
days. The Company is negotiating a power purchase agreement with an energy company to develop a 360MW gas turbine facility to convert
gas fuel into electricity. In addition, the Company is in negotiation for a 90 MW gas Fuel cell power facility to be supplied under a
power purchase agreement for each site. The Company will need to secure fibre connections, environmental permits and all necessary contractor
permits. The sites will then be classed at Ready to Build (RTB) as the Company intends to sell the sites on a RTB basis. We estimate the
Company will require $5 million of working capital to achieve full RTB status on all 5 sites. Additional capital is required to develop
the sites and the further development of the datacenters to RTB will require substantial capital. There are no assurances that the
Company will receive sufficient capital or will receive capital on reasonable terms. In addition, there are no assurances the application
and permits will be received or that agreements will be completed or the datacenters ultimately developed and sold or become operational.
21