Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data
13
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Report
of Independent Registered Public Accounting Firm
To
the shareholders and the board of directors of Fast Casual Concepts, Inc
141,
Amsterdam Rd,
Grove
City, PA 16127
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheet of Fast Casual Concepts, Inc.and its subsidiaries (the
“Company”) as of December 31, 2025 and December 31, 2024 and the related consolidated statements of operations
comprehensive income, stockholders’ equity, and cash flows for the year then ended December 31, 2025 and for the year ended
December 31, 2024, and the related notes (collectively referred to as the “consolidated financial statements”). In our
opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the
Company as of December 31, 2025 and 2024, and the consolidated results of its operations and its cash flows for each of the two
years in the period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of
America.
Substantial
doubt about the entity's ability to continue as a going concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
6 to the financial statements, the Company has suffered recurring losses from operations and has a net capital deficiency that raise
substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also described
in Note 6. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public
Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company
in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
14
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. As part
of our audit, we are required to obtain an understanding of internal control over financial repor8ng, but not for the purpose of
expressing an opinion on the effec8veness of the Company’s internal control over financial repor8ng. Accordingly, we
express no such opinion.
Our
audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated
financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included
examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating
the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial
statements. We believe that our audit provides a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the consolidated financial statements that were communicated or required
to be communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements
and (2) involved our especially challenging, subjective, or complex judgements.We determined that there are no critical audit matters
to communicate.
6945
For
M N Vijay Kumar
M
N Vijay Kumar
We
have served as the Company’s auditor since 2024
Bengaluru, India
Date
– 30th March 2026
15
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
December
31,
2025
2024
ASSETS
CURRENT
ASSETS
Cash
$ 202
$ 247
Accounts
receivable
9,300
—
Prepaid
expenses
625
495
Total
current assets
10,127
742
OTHER
NON-CURRENT ASSETS
Assets
from discontinued operations
—
130,236
TOTAL
ASSETS
$ 10,127
$ 130,978
LIABILITIES
AND STOCKHOLDERS' EQUITY
Current
liabilities:
Accounts
payable and accrued expenses
$ 30,981
$ 12,356
Notes
and advances payable, related party
19,481
17,329
Liabilities
from discontinued operations
—
45,418
Total
current liabilities
50,462
75,103
OTHER
NON-CURRENT LIABILITIES
Notes
payable, related party
—
62,000
SBA
EID Loan 2020
114,484
114,400
Liabilities
from discontinued operations
—
41,086
Total
long-term liabilities
114,484
217,486
TOTAL
LIABILITIES
164,946
292,589
STOCKHOLDERS'
DEFICIT
Preferred
stock; $ 0.001 par value, 10,000,000,000 and 10,000,000,000 shares authorized and 10,000,000 and 10,000,000 shares issued and outstanding
10,000
10,000
Common
stock; $ 0.001 par value, 750,000,000 and 750,000,000 shares authorized and 26,124,754 and 26,112,754 shares issued and outstanding
26,125
26,113
Additional
paid-in capital
1,856,254
1,850,266
Accumulated
deficit
( 2,047,198 )
( 2,047,990 )
Total
stockholders' deficit
( 154,819 )
( 161,611 )
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
$ 10,127
$ 130,978
16
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
For
the Years Ended
December 31,
2025
2024
REVENUES
Sales
– Digital marketing
$ 65,700
$ —
Total
Revenue
65,700
—
OPERATING
EXPENSES
Contract
labor and services
27,219
Professional
fees
12,356
19,283
General
and administrative
56,971
23,815
Total
operating expenses
96,546
43,098
Income
(loss) from operations
( 30,846 )
( 43,098 )
OTHER
INCOME (EXPENSES)
Gain
on disposal of subsidiary
94,854
—
Gain
on extinguishment of debt
—
124,685
Interest
expense, net
( 4,377 )
( 4,801 )
Total
other income (expenses)
90,477
119,884
Income
before income taxes
59,631
76,786
Provision
for income taxes
—
—
Income
from continuing operations
59,631
76,786
Loss
from discontinued operations
( 58,839 )
( 6,599 )
Net
Income
$ 792
$ 70,187
Basic
income (loss) per common share
Continuing
operations
$ 0.00
$ 0.00
Discontinued
operations
$ ( 0.00 )
$ ( 0.00 )
Basic
net income per common share
$ 0.00
$ 0.00
Basic
weighted average common shares outstanding
26,112,754
26,112,754
Diluted
income (loss) per common share
Continuing
operations
$ 0.00
$ 0.00
Discontinued
operations
$ ( 0.00 )
$ ( 0.00 )
Fully
diluted net income per common share
$ 0.00
$ 0.00
17
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
Preferred Series A
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Stockholders' Deficit
Shares
Amount
Shares
Amount
Balance, December 31, 2024
10,000,000
$ 10,000
26,112,754
$ 26,113
$ 1,850,266
( 2,047,990 )
$ ( 161,611 )
Common stock issued for cash
—
—
12,000
12
5,988
—
6,000
Net income for the year ended December 31, 2025
—
—
—
—
—
792
792
Balance, December 31, 2025
10,000,000
$ 10,000
26,124,754
$ 26,125
$ 1,856,254
( 2,047,198 )
$ ( 154,819 )
Preferred Series A
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Stockholders' Deficit
Shares
Amount
Shares
Amount
Balance, December 31, 2023
10,000,000
$ 10,000
26,112,754
$ 26,113
$ 1,850,266
$ ( 2,118,177 )
$ ( 231,798 )
Net income for the year ended December 31, 2024
—
—
—
—
—
70,187
70,187
Balance, December 31, 2024
10,000,000
$ 10,000
26,112,754
$ 26,113
$ 1,850,266
$ ( 2,047,990 )
$ ( 161,611 )
18
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For
the Years Ended
December 31,
2025
2024
CASH
FLOWS FROM OPERATING ACTIVITIES:
Net
income
$ 792
$ 70,187
Adjustments
to reconcile net income (loss) to
cash
used by operating activities:
Loss
on disposal of assets
—
30,216
Gain
on disposal of subsidiary
( 94,854 )
—
Gain
on forgiveness of debt
—
( 124,685 )
Changes
in operating assets and liabilities:
Accounts
receivable
( 9,300 )
—
Decrease
in accounts receivable from related party
—
3,296
Prepaid
assets
( 130 )
( 495 )
Leased
assets
34,127
5,624
Accounts
payable and accrued expenses
29,311
4,509
Lease
liabilities
( 22,200 )
( 49,356 )
Net
cash used by operating activities
( 62,254 )
( 60,704 )
CASH
FLOWS FROM INVESTING ACTIVITIES:
Cash
(distributed to) acquired from acquisition of subsidiary
( 273 )
1,401
Net
cash (used in) provided by investing activities
( 273 )
1,401
CASH
FLOWS FROM FINANCING ACTIVITIES:
Common
stock and shares to be issued for cash
6,000
—
Proceeds
from the issuance of notes payable, related party
56,565
90,588
Payments
on notes payable, related party
( 83 )
( 61,780 )
Net
cash provided by financing activities
62,482
28,808
Net
change in cash
$ ( 45 )
$ ( 30,495 )
Cash,
beginning of year
$ 247
$ 30,742
Cash,
end of year
$ 202
$ 247
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
Cash
paid for interest
$ 5,366
$ 1,949
Cash
paid for taxes
$ 3,212
$ —
SUPPLEMENTAL
DISCLOSURE OF NON-CASH FINANCING ACTIVITIES
Right
of use assets acquired through lease
$ —
$ 135,860
Loan
fees applied to debt principal
$ 84
$ —
19
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
NOTE
1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
The
financial statements presented are those of Fast Casual Concepts, Inc. (“Fast Casual”, or the “Company”) and
its wholly owned subsidiary, GDS Lumina, Inc. (“GDS”). Fast Casual was originally incorporated on March 23, 2019 , under the
laws of the State of Pennsylvania. On April 13, 2020, the Company re-domiciled in the state of Wyoming, increasing its authorized number
common shares available to be issued to 750,000,000 and effectuating a 10-for-1 forward-split of its common stock. During October 2024,
Fast Casual effectuated a 4:1 reverse split of its common stock.
Fast
Casual was incorporated to develop, build, operate and franchise casual eating establishments. All restaurant development, building and
operations were discontinued on October 1, 2022. The remaining franchising operations were discontinued during 2024 with the shuttering
of the last franchised eating establishment. As such, all balances and activity related to the franchising business have been shown as
discontinued operations as of and for the year ended December 31, 2024 (see Note 7).
On
September 23, 2025, the Company incorporated GDS Lumina, Inc. (“GDS”) under the laws of the state of Wyoming to pursue digital
marketing. GDS has 100,000 shares of common stock, par value $ 0.001 per share. All 100,000 shares of common stock available are issued
to Fast Casual as its parent .
CK
Distribution, LLC (“CK”) was incorporated on July 10, 2023 under the laws of the state of Florida to pursue production, market
and sale of specialty drink mixes. CK was acquired by Fast Casual during November 2024 as the result of a private party agreement between
the respective companies’ majority ownership, whereby, 100 % ownership of the CK LLC was transferred to Fast Casual in exchange
for a significant shareholder in Fast Casual transferring his personal shares to the former owner of CK. During September 2025, the parties
agreed to terminate the agreement with all personal shares being returned and all liabilities of CK assumed by its new owner. As such,
all balances and activity related to CK business have been shown as discontinued operations as of and for the years ended December 31,
2025 and 2024 (see Note 7).
Basis
of Presentation
The
consolidated financial statements and related disclosures have been prepared using the accrual basis of accounting in accordance with
Generally Accepted Accounting Principles of the United States (“U.S. GAAP”). Fast Casual has elected a calendar year-end.
Reclassifications
Long
term loan amounts totaling $ 62,000 to a related party as of December 31, 2024 has been reclassified to long term debt on the face of
the balance sheet to reflect it not being due until December 31, 2026.
Cash
Equivalents
Fast
Casual considers all highly liquid investments with maturities of three months or less when purchased to be cash equivalents.
Use
of Estimates
The
preparation of financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
20
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Accounts
Receivable
Trade
accounts receivable are recorded at invoiced amounts. Fast Casual does not provide any unusual contractual trade terms, sales incentive
programs or discounts. Allowances for doubtful accounts are established for estimated losses resulting from the inability of customers
to make required payments. Allowances are determined based on a review of specific customer accounts where collection is doubtful, as
well as an assessment of the collectability of total receivables. Receivables are written off against the allowance when it is determined
that the amounts will not be recovered.
Revenue
Recognition Policy
Fast
Casual recognizes revenue in accordance with the provisions of Financial Accounting Standards Board (“FASB”) Accounting Series
Codification (“ASC”) 606, Revenue From Contracts With Customers (“ASC 606”), which provides guidance on
the recognition, presentation, and disclosure of revenue in financial statements. ASC 606 outlines the basic criteria that must be met
to recognize revenue and provides guidance for disclosure related to revenue recognition policies. In general, the Company recognizes
revenue based on the allocation of the transaction price to each performance obligation as each performance obligation in a contract
is satisfied.
Fast
Casual recognized revenue from continuing operations from the sale of digital marketing services totaling $ 65,700 for the year ended
December 31, 2025. Revenue from discontinued operations is from the specialty drink mix sales revenue of $ 36,854 and $ 3,312 , and franchising
rights sales of $ 0 and $ 22,154 , during the years ended December 31, 2025 and 2024, respectively (see Note 7).
Advertising
Production
costs of commercials are expensed in the fiscal period the advertising is first aired while the costs of programming and other advertising,
promotion and marketing programs are expensed as incurred. These costs are reported as part of general and administrative in the consolidated
statements of operations.
Stock-Based
Compensation
Fast
Casual records stock-based compensation using the fair value method. Equity instruments issued to employees and the cost of the services
received as consideration are accounted for in accordance with FASB ASC 718, Stock Compensation and are measured and recognized
based on the fair value of the equity instruments issued. All transactions with non-employees in which goods or services are the consideration
received for the issuance of equity instruments are accounted for in accordance with FASB ASC 515, Equity-Based Payments to Non-Employees ,
based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
There was no stock based compensation during the years ended December 31, 2025 and 2024.
Fair
Value of Financial Instruments
FASB
ASC 820, Fair Value Measurements (“ASC 820”) and ASC 825, Financial Instruments (“ASC 825”), require
an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes
a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial
instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value
measurement. It prioritizes the inputs into three levels that may be used to measure fair value:
Level
1 - Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level
2 - Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or
liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities
in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant
inputs are observable or can be derived principally from, or corroborated by, observable market data.
21
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Level
3 - Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant
to the measurement of the fair value of the assets or liabilities.
The
carrying values of cash, accounts receivable, prepaid assets, accounts payable and accrued liabilities, notes payable and notes payable,
related party, approximate fair value. Pursuant to ASC 820 and 825, the fair value of cash is determined based on "Level 1"
inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments
approximate their current fair values because of their nature and respective maturity dates or durations.
New
Accounting Pronouncements
Fast
Casual has implemented all new accounting pronouncements that are in effect and that may impact its financial statements. The Company
does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its
financial position or results of operations.
In
August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Series Update (“ASU”) No. 2023-05,
Business Combinations – Joint Venture Formations (Subtopic 805-60):Recognition and Initial Measurement (“ASU 2023-05”).
ASU 2023-05 addresses the accounting for contributions made to a joint venture, upon formation, in a joint venture’s separate financial
statements. ASU 2023-05 was effective January 1, 2025 for the Company. The adoption of ASU 2023-05 did not have a significant impact
on the Company’s consolidated financial statements.
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”). ASU 2023-08 was issued to improve the accounting for and disclosure of
certain crypto assets in light of their expanded use in the investment community. The changes made by ASU 2023-08 were effective for
the Company January 1, 2025. The adoption of ASU 2023-08 did not have a significant impact on the Company’s consolidated financial
statements.
In
December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”).
ASU 2023-09 address investor requests for more transparency about income tax information through improvements to income tax disclosures
primarily related to the rate reconciliation and income taxes paid information. The amendments require that public business entities
provide on an annual basis to (1) disclose specific categories in the rate reconciliation and (2) provide additional information for
reconciling items that meet a quantitative threshold. ASU 2023-09 also requires all entities disclose on an annual basis the amount of
income taxes paid disaggregated by federal, state and foreign and disaggregated by individual jurisdictions for amounts greater than
5% of income taxes paid. The changes made by ASU 2023-09 were effective for the Company January 1, 2025. The adoption of ASU 2023-09
did not have a significant impact on the Company’s consolidated financial statements.
In
November 2024, the FASB issued ASU 2024-03, Income Statement- Reporting Comprehensive Income - Expense Disaggregations Disclosures
(Subtopic 220-40) (“ASU 2024-03”). ASU 2024-03 requires an entity to disaggregate, in a tabular format, disclosure in
the notes to financial statements of all relevant expense captions presented on the face of the income statement in continuing operations
into the following expense categories: a) Purchases of inventory b) Employee compensation (disclosing separately any one-time employee
termination benefits, if applicable) c) Depreciation for the period in total d) Intangible asset amortization (for separate requirement
to disclose intangible asset amortization expense for the period in total) e) Depreciation, depletion, and amortization of capitalized
acquisition, exploration, and development costs recognized as part of oil- and gas- producing activities or other amounts of depletion
expense. ASU 2024-03 is effective for the Company effective for the Company January 1, 2028. The Company is currently evaluating the
impact the adoption of the standard will have on the Company’s consolidated financial position and results of operations.
22
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
In
May 2025, the FASB issued ASU 2025-03, Business Combinations (Topic 805) and Consolidation (Topic 810) Determining the Accounting
Acquirer in the Acquisition of a Variable Interest (“ASU 2025-03”). ASU 2025-03 revises current guidance for determining
the accounting acquirer for a transaction effected primarily by exchanging equity interests in which the legal acquiree is a VIE that
meets the definition of a business. The amendments require that an entity consider the same factors that are currently required for determining
which entity is the accounting acquirer in other acquisition transactions. ASU 2025-03 is effective for the Company January 1, 2028.
The Company is currently evaluating the impact the adoption of the standard will have on the Company’s consolidated financial position
and results of operations.
In
May 2025, the FASB issued ASU 2025-04, Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606) Clarifications
to Share-Based Consideration Payable to a Customer (“ASU 2025-04”). ASU 2025-04 revises the Master Glossary definition
of the term performance condition for share-based consideration payable to a customer. The revised definition incorporates conditions
(such as vesting conditions) that are based on the volume or monetary amount of a customer’s purchases (or potential purchases)
of goods or services from the grantor (including over a specified period of time). The revised definition also incorporates performance
targets based on purchases made by other parties that purchase the grantor’s goods or services from the grantor’s customers.
The revised definition of the term performance condition cannot be applied by analogy to awards granted to employees and nonemployees
in exchange for goods or services to be used or consumed in the grantor’s own operations. ASU 2025-04 is effective for the Company
January 1, 2028. The Company is currently evaluating the impact the adoption of the standard will have on the Company’s consolidated
financial position and results of operations.
In
July 2025, the FASB issued ASU 2025-05, Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606) Financial
Instruments—Credit Losses (Topic 326) Measurement of Credit Losses for Accounts Receivable and Contract Assets (“ASU
2025-05”). ASU 2025-05 was issued to address challenges encountered when applying the guidance in Topic 326, Financial Instruments—Credit
Losses, to current accounts receivable and current contract assets arising from transactions accounted for under Topic 606, Revenue from
Contracts with Customers. ASU 2025-05 introduces a practical expedient for all entities and an accounting policy election for entities
other than public business entities related to applying Subtopic 326-20 to current accounts receivable and current contract assets arising
from transactions accounted for under Topic 606. ASU 2025-04 is effective for the Company January 1, 2026 and is not expected to have
a significant impact on the Company’s consolidated financial position and results of operations.
In
September 2025, the FASB issued ASU 2025-06, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40): Targeted
Improvements to the Accounting for Internal-Use Software (“ASU 2025-06”). ASU 2025-06 was issued to modernize the accounting
for software costs that are accounted for under Subtopic 350-40, Intangibles—Goodwill and Other—Internal-Use Software (referred
to as “internal-use software”). ASU 2025-06 removes all references to prescriptive and sequential software development stages
(referred to as “project stages”) throughout Subtopic 350-40. Therefore, an entity is required to start capitalizing software
costs when both of the following occur: 1. Management has authorized and committed to funding the software project. 2. It is probable
that the project will be completed and the software will be used to perform the function intended (referred to as the “probable-to-complete
recognition threshold”). ASU 2025-06 is effective for the Company January 1, 2028. The Company is currently evaluating the impact
the adoption of the standard will have on the Company’s consolidated financial position and results of operations.
Other
accounting standards that have been issued by the FASB or other standards-setting bodies are not currently expected to have a material
effect on the Company’s consolidated financial position, results of operations or cash flows.
23
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Long
Lived Assets
Periodically
Fast Casual assesses potential impairment of its long-lived assets, which include property, equipment and acquired intangible assets,
in accordance with the provisions of ASC Topic 360, Property, Plant and Equipment . Fast Casual recognizes impairment losses on
long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated
by those assets are less than the assets’ carrying values. An impairment loss would be recognized in the amount by which the recorded
value of the asset exceeds the fair value of the asset, measured by the quoted market price of an asset or an estimate based on the best
information available in the circumstances. There were no such losses recognized during the years ended December 31, 2025 and 2024.
Basic
and Diluted Loss Per Share
Fast
Casual presents both basic and diluted earnings per share (EPS) on the face of the consolidated statements of operations for both continuing
and discontinued operations. Basic EPS is computed by dividing net income (loss) from continuing and discontinued operations available
to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS
gives effect to all dilutive potential common shares outstanding during the period including convertible debt, stock options, and warrants,
using the treasury stock method, and convertible debt instrument, using the if-converted method. In computing diluted EPS, the average
stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or
warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. There are no outstanding dilutive instruments
as of December 31, 2025 or 2024.
The
calculation of basic and diluted net income (loss) per share are as follows:
Schedule of basic and diluted loss per share
For
the Year Ended
December 31,
2025
2024
Basic
Net Income (Loss) Per Common Share:
Numerator:
Net
income from continuing operations
$ 59,631
$ 76,786
Net
loss loss from discontinued operations
$ ( 58,839 )
$ ( 6,599 )
Net
income (loss)
$ 792
$ 70,187
Denominator:
Basic
weighted-average common shares outstanding
26,112,754
26,112,754
Net
income per share from continuing operations
$ 0.00
$ 0.00
Net
loss per share from discontinued operations
$ ( 0.00 )
$ ( 0.00 )
Basic
net incomeper share
$ 0.00
$ 0.00
For
the Year Ended
December 31,
2025
2024
Fully
Diluted Net Income (Loss) Per Common Share:
Numerator:
Net
income from continuing operations
$ 59631
$ 76,786
Net
income loss from discontinued operations
$ ( 58,839 )
$ ( 6,599 )
Net
income
$ 792
$ 70,187
Denominator:
Basic
weighted-average common shares outstanding
26,112,754
26,112,754
Net
income per share from continuing operations
$ 0.00
$ 0.00
Net
loss per share from discontinued operations
$ ( 0.00 )
$ ( 0.00 )
Basic
net income per share
$ 0.00
$ 0.00
24
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Income
Taxes
Fast
Casual records income taxes under the asset and liability method, whereby deferred tax assets and liabilities are recognized based on
the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases, and attributable to operating loss and tax credit carryforwards. Accounting standards
regarding income taxes requires a reduction of the carrying amounts of deferred tax assets by a valuation allowance, if based on the
available evidence, it is more likely than not that such assets will not be realized. Accordingly, the need to establish valuation allowances
for deferred tax assets is assessed at each reporting period based on a “more likely than not” realization threshold. This
assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability,
the duration of statutory carryforward periods, the Company’s experience with operating loss and tax credit carryforwards not expiring
unused, and tax planning alternatives.
Significant
judgment is required in evaluating the Company’s tax positions and determining its provision for income taxes. During the ordinary
course of business, there are many transactions and calculations for which the ultimate tax determination is uncertain. Accounting standards
regarding uncertainty in income taxes provides a two-step approach to recognizing and measuring uncertain tax positions. The first step
is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not
that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step
is to measure the tax benefit as the largest amount which is more than 50% likely, based solely on the technical merits, of being sustained
on examinations. The Company considers many factors when evaluating and estimating its tax positions and tax benefits, which may require
periodic adjustments and which may not accurately anticipate actual outcomes.
NOTE
2 - RELATED PARTY TRANSACTIONS
Notes
and Advances Payable
During
the year ended December 31, 2025, an officer and director of Fast Casual advanced the Company $ 2,481 . During the year ended December
31, 2024, that same officer and director loaned the Company $ 17,000 . The advances and loans are due on demand, unsecured and do not bare
interest. The balance of the advances and loans were $ 19,481 and $ 17,000 at December 31, 2025 and 2024, respectively.
During
the year ended December 31, 2025, George Athanasiadis, an officer and director of the Company, lent a total of $ 39,000 under unsecured,
non-interest-bearing notes payable to the Company’s former subsidiary, CK Distribution, Inc. During 2025, as part of the disposal
of CK Distribution, Inc., a total of $ 101,000 in notes payable to George Athanasiadis was disposed and recorded as part of the $ 94,854
gain on disposition of subsidiary. The balance of the notes was $ 0 and $ 62,000 at December 31, 2025 and 2024, respectively.
During
the years ended December 31, 2025 and 2024, a former officer and director of Fast Casual loaned the Company $ 15,000 and $ 329 , respectively.
The loans were due on demand, unsecured and did not bare interest. During the year ended December 31, 2025, Fast Casual repaid $ 83 and
assumed the remaining $ 15,246 in an acquisition recission agreement (see Note 7). The balance of the loan was $ 0 and $ 329 at December
31, 2025 and 2024, respectively.During the year ended December 31, 2025, a former officer of Fast Casual loaned the Company $ 15,000 as
a short-term advance. Fast Casual repaid $ 83 and the remaining $ 15,246 of advances from the former officer were disposed as part of the
disposal of CK Distribution, Inc upon his resignation in September 2025.
Notes
Payable
During
November 2024, as a result of the acquisition of CK, the Company entered into a note payable with an officer and director of Fast Casual
in the amount of $ 62,000 . The note is unsecured, does not bear interest and is due December 31, 2026. During the year ended December
31, 2025, the officer and director loaned another $ 39,000 under this note. The balance of the loan was $ 101,000 and $ 62,000 at December
31, 2025 and 2024, respectively.
25
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Fast
Casual’s notes payable to related parties consist of the following at:
Schedule of notes payable to related parties
December
31,
2025
2024
Notes
payable, interest at 0%, unsecured, due December 31, 2026
$ —
$ 62,000
Note
payable, no interest, unsecured, due upon demand
17,000
17,000
Note
payable, no interest, unsecured, due upon demand
—
329
Total:
17,000
79,329
Less:
current portion
$ ( 17,000 )
$ ( 17,329 )
Long-term
notes payable
$ —
$ 62,000
Long-term
notes payable
$ —
$ 62,000
NOTE
3 - STOCKHOLDERS’ DEFICIT
During
the year ended December 31, 2025 Fast Casual issued 12,000 shares of its common stock for cash of $ 6,000 , or $ 0.50 per share. The value
of the share transaction was determine through negotiations with third party purchasers of the common stock as approved by the Fast Casual
board of directors.
NOTE
4 - OPERATING LEASE
During
November 2024, the Company entered into a lease agreement for operating and administrative space in Tarpon Springs, Florida. The
lease term was two 2 years, called for an upfront payment of $ 50,000 and monthly payments of $ 4,280 beginning January 1, 2025. Fast
Casual recorded a right-to-use lease asset and lease liability totaling $ 135,860 related to the above-described lease. On June 30,
2025, as part of its termination of acquisition of CK, Fast Casual derecognized the net lease assets of $ 96,109 and liabilities of
$ 64,304 , recognizing a loss of $ 31,805 , which is netted with other items in the total net loss on disposal of subsidiary (see Note
7).
NOTE
5 - CARES ACT FUNDING
As
part of the Coronavirus Aid, Relief and Economic Security Act, during 2020 through 2021, Fast Casual borrowed a total of $ 114,400 in
Economic Injury Disaster Loans (EIDL). The terms call for interest at 3.75 % and installment payments of principal and interest of $ 577
per month beginning twenty-four months from the date of the original note in 2020. During 2024, the Company was granted partial payment
relief through a hardship accommodation plan, temporarily reducing the monthly payment to $ 58 per month in interest only payments until
March 2025. During 2025, $ 84 of fees were added to the principal balance of the loan.
Schedule of EIDL payable
A summary of
the EIDL payable are as follows:
December
31,
2025
2024
EIDL,
interest at 3.75% per annum, due in monthly payments beginning 2021
114,484
114,400
Total:
114,484
114,400
Less:
current portion
—
—
Long-term
debt, net
$ 114,484
$ 114,400
26
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Maturities
of the above note payable are as follows at December 31, 2025:
Schedule of maturities
2025
—
2026
—
2027
—
2028
—
2029
—
Thereafter
114,484
Total
$ 114,484
NOTE
6 - GOING CONCERN
Fast
Casual's financial statements are prepared using Generally Accepted Accounting Principles applicable to a going concern that contemplates
the realization of assets and liquidation of liabilities in the normal course of business. However, Fast Casual has accumulated losses
since its inception and has negative cash flows from operations, which raise substantial doubt about its ability to continue as a going
concern. Management's plans with respect to alleviating the adverse financial conditions that caused management to express substantial
doubt about Fast Casual's ability to continue as a going concern are as follows:
To
date, Fast Casual has raised over $ 1,000,000 and is seeking to raise up to $ 5,000,000 total through private placements of its common
stock. Funds received from the issuance of debt and equity will be used to increase production, marketing and sale of specialty drink
mixes and expand brand identity to ultimately achieve profitability. The continuation of Fast Casual as a going concern is dependent
upon its ability to generate profitable operations that produce positive cash flows. If Fast Casual is not successful, it may be
forced to raise additional debt or equity financing.
There
can be no assurance that Fast Casual will be able to achieve its business plans, raise any more required capital or secure the financing
necessary to achieve its current operating plan. The ability of Fast Casual to continue as a going concern is dependent upon its
ability to successfully accomplish the plan described in the preceding paragraph and attain profitable operations. The accompanying financial
statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
NOTE
7 - DISCONTINUED OPERATIONS
CK
Distribution
During
September 2025, the Company terminated its acquisition of CK from November 2024. The parties agreed to return the privately held common
stock shares of Fast Casual and the owner of CK assumed all liabilities and obligations of CK as of September 30, 2025. The historical
statement of operations of the specialty beverage business of CK for the year ended December 31, 2025 has been presented as discontinued
operations in the consolidated financial statements.
Fast
Casual recognized a gain on disposal of subsidiary as follows:
Schedule of disposal of subsidiary
Net lease assets
and liabilities
$ ( 31,805 )
Cash in bank
273
Notes payable, related
party
116,246
Accounts
payable
10,686
Net
gain on disposal of subsidiary
$ 94,854
27
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
Fast
Casual Franchising
During
2024, the Company was notified that its only franchisee was ceasing operations at its restaurants. The discontinuation of the restaurants
lead the Company to abandon its franchise business and shift its focus to the specialty beverage business as described above. As such,
the franchise operations business qualified as discontinued operations as it represented a significant strategic shift in the Company’s
operations and financial results. In addition, the operations and cash flows of the franchise operations business can be distinguished,
operationally and for financial reporting purposes, from the remaining operations of the Company. The historical statement of operations
of the franchise business as of December 31, 2025 and 2024 have been presented as discontinued operations in the consolidated financial
statements.
The
operating results of the Company’s discontinued operations for the years ended December 31, 2025 and 2024 are as follows:
Schedule of operations
For
the Years Ended
December 31,
2025
2024
REVENUES
Beverage
sales, net of fees
$ 36,854
$ 3,312
Franchise
income
—
22,154
Total
revenues
36,854
25,466
OPERATING
EXPENSES
Beverage
product costs
10,495
3,268
Operating
expenses
—
—
General
and administrative
75,998
—
Professional
fees
9,200
—
Total
operating expenses
95,693
3,268
OPERATING
INCOME (LOSS)
( 58,839 )
22,198
OTHER
INCOME (EXPENSE)
Asset
impairment expense
—
( 30,216 )
Gain
from debt extinguishment
—
1,419
Total
other income (expense)
—
( 28,797 )
Loss
from discontinued operations
$ ( 58,839 )
$ ( 6,599 )
Revenues
from discontinued operations of beverage sales during the years ended December 31, 2025 and 2024 are net of $ 772 and $ 92 in processing
fees, respectively.
Total
cash provided by operating activities of discontinued operations were $ 38,913 and $ 23,413 for the years ended December 31, 2025 and 2024,
respectively.
28
FAST CASUAL CONCEPTS, INC. AND SUBSIDIARY
FOOTNOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
NOTE
8 - INCOME TAXES
Fast
Casual files income tax returns in the U.S. federal jurisdiction and the state of Pennsylvania. Fast Casual’s policy is to recognize
interest accrued related to unrecognized tax benefits in interest expense and penalties in operating expenses. Deferred taxes are provided
on a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit
carry forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences
between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance
when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Net
deferred tax assets consist of the following components as of December 31, 2025 and 2024:
Schedule of net deferred tax assets
2025
2024
Deferred
tax assets:
Net
operating loss carryforward
$ 712,604
$ 692,851
Valuation
allowance
( 712,604 )
( 692,851 )
$ —
$ —
The
federal income tax provision differs from the amount of income tax determined by applying the U.S. federal income tax rate of 21% to
pretax income from continuing operations for the years ended December 31, 2025 and 2024 due to the following:
Schedule of federal income tax rate
2025
2024
Pre-tax
book income
$ 166
$ 14,739
Gain
on disposal of subsidiary
( 19,919 )
( 26,183 )
Gain
on debt extinguishment
—
( 26,183 )
Loss
on asset impairment and disposal
—
6,345
Valuation
allowance
19,753
5,099
$ —
$ —
The
Company had net operating losses of approximately $ 4,787,245 with state net operating losses beginning to expire in 2041. Due to
the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carryforwards for Federal income tax reporting purposes
are subject to annual limitations. Should a change in ownership occur, net operating loss carryforwards may be limited as to use in future
years. In accordance with the statute of limitations for federal tax returns, the Company’s federal tax returns for the years 2020
through 2024 are subject to examination.
29
Supplemental income
tax disclosures follow:
Schedule
of deferred tax asset
Income
taxes paid:
Federal
$
3,212
State
—
Foreign
—
Total
income taxes paid
$
3,212
Income
from continuing operations before income taxes:
Domestic
$
—
Foreign
—
Income
from continuing operations before income taxes
$
—
Income
tax expense from continuing operations:
Federal
$
—
State
—
Foreign
—
Total Income Tax Expense (Benefit)
$
A reconciliation of
income tax expense to the income tax expense computed at the statutory rate follows:
Schedule of statutory rate
Amount
%
Federal
income tax expense (benefit)- at the statutory rate of 21%
$ 166
21 %
Adjustments:
Other
nontaxable and nondeductible items
( 19,919 )
( 2515 % )
Valuation
allowance
( 19,753 )
—
$
( 2494 % )
30
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
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.