UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2026
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to __________
Commission
File No. 000-50331
TerraVolt
Holdings, Inc.
(Exact
name of registrant as specified in its charter)
Nevada
98-0371433
(State
or other jurisdiction
of
incorporation or organization)
(I.R.S.
Employer
Identification
No.)
11753
Willard Avenue
Tustin ,
California
92782
(Address
of Principal Executive Offices)
(Zip
Code)
(714)
352-5315
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act: None
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting
company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting
company” in Rule 12b-2 of the Exchange Act.
☐
Large
accelerated filer
☐
Accelerated
filer
☒
Non-accelerated
filer
☒
Smaller
reporting company
☐
Emerging
growth company
If
an emerging growth company, indicate by check mark if the registrant has elected not use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐ No ☒
As
of August 14, 2026, there were 25,730,540 outstanding shares of the registrant’s common stock, par value $ 0.001 per share.
TABLE
OF CONTENTS
PAGE
Cautionary Note Regarding Forward Looking Statements
ii
PART
I
FINANCIAL INFORMATION
Item
1.
Financial Statements (unaudited)
1
Condensed Consolidated Balance Sheets as of June 30, 2026 (unaudited) and December 31, 2025
1
Condensed Consolidated Statements of Operations for the three-month and six-month periods ended June 30, 2026 and 2025 (unaudited)
2
Condensed Consolidated Statements of Changes in Stockholders’ Deficit for the three-month and six-month periods ended June 30, 2026 and 2025 (unaudited).
3
Condensed Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2026 and 2025 (unaudited)
4
Notes to the Condensed Consolidated Financial Statements (Unaudited)
5
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
Item
3.
Quantitative and Qualitative Disclosures about Market Risk
22
Item
4.
Controls and Procedures
22
PART
II
OTHER INFORMATION
Item
1.
Legal Proceedings
23
Item
1A.
Risk Factors
23
Item
2.
Unregistered Sales of Equity Securities and Use of Proceeds
23
Item
3.
Default Upon Senior Securities
23
Item
4.
Mine Safety Disclosures
23
Item
5.
Other Information
23
Item
6.
Exhibits
24
Signatures
25
i
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain
information set forth in this Quarterly Report on Form 10-Q, including in Item 2, “Management’s Discussion and Analysis of
Financial Condition and Results of Operations” and elsewhere herein, with respect to our financial condition, results of operations
and business that are not historical facts are “forward-looking statements”. Forward-looking statements can be identified
by the use of forward-looking terminology, such as “anticipate”, “believe”, “expect”, “plan”,
“intend”, “seek”, “estimate”, “project”, “could”, “may” or the
negative thereof or other variations thereon, or by discussions of strategy that involve risks and uncertainties. Management wishes to
caution the reader of the forward-looking statements that any such statements that are contained in this report reflect our current beliefs
with respect to future events and involve known and unknown risks, uncertainties and other factors, including, but not limited to, economic,
competitive, regulatory, technological, key employees, and general business factors affecting our operations, markets, growth, services,
products and other factors, some of which are described in this report and some of which are discussed in our other filings with the
Securities and Exchange Commission. These forward-looking statements are only estimates or predictions. No assurances can be given regarding
the achievement of future results, as actual results may differ materially as a result of risks facing our company, and actual events
may differ from the assumptions underlying the statements that have been made regarding anticipated events.
Important
factors to consider in evaluating any forward-looking statements include:
●
our
ability to finance and complete the design and construction of our proposed data center operations;
●
our
ability to implement our business plan;
●
our
ability to attract key personnel;
●
our
ability to operate profitably;
●
our
ability to efficiently and effectively finance our operations;
●
inability
to achieve future sales levels or other operating results;
●
inability
to raise additional financing for working capital;
●
inability
to efficiently manage our operations;
●
the
inability of management to effectively implement our strategies and business plans;
●
the
unavailability of funds for capital expenditures and/or general working capital;
●
the
fact that our accounting policies and methods are fundamental to how we report our financial condition and results of operations,
and they may require management to make estimates about matters that are inherently uncertain;
●
deterioration
in general or regional economic conditions;
●
changes
in U.S. GAAP or in the legal, regulatory and legislative environments in the markets in which we operate;
●
adverse
state or federal legislation or regulation that increases the costs of compliance, or adverse findings by a regulator with respect
to existing operations;
These
risk factors should be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting
on our behalf may issue. All written and oral forward-looking statements made in connection with this report that are attributable to
our company or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Given these uncertainties,
we caution investors not to unduly rely on our forward-looking statements. We do not undertake any obligation to review or confirm analysts’
expectations or estimates or to release publicly any revisions to any forward-looking statements to reflect events or circumstances after
the date of this report or to reflect the occurrence of unanticipated events, except as required by applicable law or regulation.
Notwithstanding
the above, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), expressly state that the safe harbor for forward-looking statements
does not apply to companies that issue penny stock. If, as now, we are considered to be an issuer of penny stock, the safe harbor for
forward-looking statements may not apply to us at certain times.
Throughout
this report, unless otherwise designated, the terms “we,” “us,” “our,” “the Company”
and “our company” refer to TerraVolt Holdings, Inc., a Nevada corporation, and its subsidiaries. All amounts are in U.S.
Dollars, unless otherwise indicated.
ii
PART
I - FINANCIAL INFORMATION
Item
1: Financial Statements
TerraVolt
Holdings, Inc.
Condensed
Consolidated Balance Sheets
As
of
June 30, 2026
December 31, 2025
(Unaudited)
Assets
Current assets
Cash and cash equivalents
$ 10,689,000
$ 287,000
Prepaid and other current expenses
19,000
8,000
Total current assets
10,708,000
295,000
Other assets
3,673,000
-
Total assets
$ 14,381,000
$ 295,000
Liabilities and stockholders’ deficit
Current liabilities
Accounts payable and accrued expenses
$ 990,000
$ 775,000
Notes payable – related party, net of discount
-
739,000
Convertible debentures, net
1,608,000
1,581,000
Total current liabilities
2,598,000
3,095,000
Notes payable – related party, net of discount
14,025,000
-
Total liabilities
16,623,000
3,095,000
Stockholders’ deficit
Series A convertible preferred stock, par value $ 0.001 , 3,600,000 shares designated; no shares issued and outstanding
-
-
Preferred stock, par value $ 0.001 , 100,000,000 shares authorized; no shares issued and outstanding
-
-
Preferred stock value
-
-
Common stock par value $ 0.001 : 100,000,000 shares authorized; 25,730,540 and 25,730,540 shares issued and outstanding
26,000
26,000
Additional paid-in capital
38,346,000
35,543,000
Stock subscription receivable
( 1,000 )
( 1,000 )
Accumulated deficit
( 40,613,000 )
( 38,368,000 )
Total stockholders’ deficit
( 2,242,000 )
( 2,800,000 )
Total liabilities and stockholders’ deficit
$ 14,381,000
$ 295,000
See
the accompanying notes to these unaudited condensed consolidated financial statements.
1
TerraVolt
Holdings, Inc.
Condensed
Consolidated Statements of Operations
(Unaudited)
2026
2025
2026
2025
For the Three Months Ended
June 30,
For the Six Months Ended
June 30,
2026
2025
2026
2025
Revenues
$ -
$ -
$ -
$ -
Operating Expenses
Professional fees
210,000
81,000
316,000
177,000
Equity-based compensation
315,000
( 145,000 )
637,000
( 103,000 )
General and administrative
15,000
12,000
16,000
13,000
Payroll and related expense
247,000
187,000
414,000
268,000
Amortization of gas reservation fee
160,000
-
160,000
-
Total operating expenses
947,000
135,000
1,543,000
355,000
Loss from operations
( 947,000 )
( 135,000 )
( 1,543,000 )
( 355,000 )
Other income (expenses)
Interest income
54,000
1,000
55,000
2,000
Financing costs
( 54,000 )
( 55,000 )
( 108,000 )
( 77,000 )
Financing costs – related party
( 488,000 )
( 75,000 )
( 649,000 )
( 75,000 )
Financing costs
( 488,000 )
( 75,000 )
( 649,000 )
( 75,000 )
Abandoned project costs
-
( 4,581,000 )
-
( 4,581,000 )
Total other expenses
( 488,000 )
( 4,710,000 )
( 702,000 )
( 4,731,000 )
Loss before provision for income taxes
( 1,435,000 )
( 4,845,000 )
( 2,245,000 )
( 5,086,000 )
Provision for income taxes
-
-
-
-
Net loss
$ ( 1,435,000 )
$ ( 4,845,000 )
$ ( 2,245,000 )
$ ( 5,086,000 )
Net loss per share - Basic and Diluted
$ ( 0.06 )
$ ( 0.19 )
$ ( 0.09 )
$ ( 0.20 )
Weighted Average common shares outstanding - Basic and Diluted
25,730,540
25,730,540
25,730,540
25,730,540
See
the accompanying notes to these unaudited condensed consolidated financial statements.
2
TerraVolt
Holdings, Inc.
Condensed
Consolidated Statements of Stockholders’ Deficit (Unaudited)
For
the Three and Six Months Ended June 30, 2026
Shares
Amount
Capital
Receivable
Deficit
deficit
Common Stock
Additional Paid-in
Stock Subscription
Accumulated
Total Stockholders’
Shares
Amount
Capital
Receivable
Deficit
deficit
Balance December 31, 2025
25,730,540
$ 26,000
$ 35,543,000
$ ( 1,000 ) -
$ ( 38,368,000 )
$ ( 2,800,000 )
Equity-based compensation - signing bonus
-
-
260,000
-
-
260,000
Equity-based compensation expense
-
-
62,000
-
-
62,000
Net loss
-
-
-
- -
( 810,000 )
( 810,000 )
Balance March 31, 2026
25,730,540
$ 26,000
$ 35,865,000
$ ( 1,000 ) -
$ ( 39,178,000 )
$ ( 3,288,000 )
Equity-based compensation expense
-
-
315,000
- -
-
315,000
Warrants issued for note payable – related party
-
-
2,166,000
-
-
2,166,000
Net loss
-
-
-
-
( 1,435,000 )
( 1,435,000 )
Balance June 30, 2026
25,730,540
$ 26,000
$ 38,346,000
$ ( 1,000 ) -
$ ( 40,613,000 )
$ ( 2,242,000 )
TerraVolt
Holdings, Inc.
Condensed
Consolidated Statements of Stockholders’ Equity (Deficit) (Unaudited)
For
the Three and Six Months Ended June 30, 2025
Shares
Amount
Capital
Receivable
Income
Deficit
(deficit)
Common Stock
Additional Paid-in
Stock Subscription
Other Comprehensive
Accumulated
Total
Stockholders’
equity
Shares
Amount
Capital
Receivable
Income
Deficit
(deficit)
Balance December 31, 2024
25,730,540
$ 26,000
$ 36,153,000
$ ( 1,000 )
$ 9,000
$ ( 31,870,000 )
$ 4,317,000
Forfeiture of stock options
-
-
( 1,073,000 )
-
-
-
( 1,073,000 )
Equity-based compensation
-
-
467,000
-
-
-
467,000
Net loss
-
-
-
-
-
( 241,000 )
( 241,000 )
Balance March 31, 2025
25,730,540
$ 26,000
$ 35,547,000
$ ( 1,000 )
$ 9,000
$ ( 32,111,000 )
$ 3,470,000
Equity-based compensation
-
-
92,000
-
-
-
92,000
Forfeiture of stock options
-
-
( 366,000 )
-
-
-
( 366,000 )
Reversal of equity-based compensation
-
-
( 817,000 )
-
-
-
( 817,000 )
Warrants issued for note payable – related party
-
-
134,000
-
-
-
134,000
Net loss
-
-
-
-
-
( 4,845,000 )
( 4,845,000 )
Balance June 30, 2025
25,730,540
$ 26,000
$ 34,590,000
$ ( 1,000 )
$ 9,000
$ ( 36,956,000 )
$ ( 2,332,000 )
See
the accompanying notes to these unaudited condensed consolidated financial statements.
3
TerraVolt
Holdings, Inc.
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
For
the Six Months Ended June 30,
2026
2025
Cash Flows From Operating Activities
Net loss
$ ( 2,245,000 )
$ ( 5,086,000 )
Adjustments to reconcile net loss to net cash used in operating activities:
Abandoned project cost
-
4,581,000
Amortization of note payable discounts
372,000
70,000
Amortization of debt issuance cost
27,000
26,000
Amortization of gas reservation fee
160,000
-
Fair value of equity-based compensation
637,000
( 103,000 )
Changes in operating assets and liabilities
Prepaid expenses and other current assets
( 11,000 )
( 8,000 )
Accounts payable and accrued expenses
295,000
293,000
Net cash used in operating activities
( 765,000 )
( 227,000 )
Cash Flows From Investing Activities
Purchase of gas reservation fee
( 3,833,000 )
-
Data center campus development cost
-
( 464,000 )
Net cash used in investing activities
( 3,833,000 )
( 464,000 )
Cash Flows From Financing Activities
Proceeds from the issuance of notes payable – related party
15,000,000
250,000
Proceeds from the issuance of convertible debentures
-
225,000
Cost for issuance of convertible debentures
-
( 10,000 )
Net cash provided by financing activities
15,000,000
465,000
Net increase (decrease) in cash and cash equivalents
10,402,000
( 226,000 )
Cash and cash equivalents, beginning of period
287,000
286,000
Cash and cash equivalents, end of period
$ 10,689,000
$ 60,000
Supplemental disclosure of cash flow information:
Cash paid for interest
$ -
$ -
Cash paid for income taxes
$ -
$ -
Non-cash investing and financing activities
Relative fair value of warrants issued with notes payable – related party
$ 2,166,000
$ 157,000
Accrued expenses – project development cost
$ -
$ ( 165,000 )
See
the accompanying notes to these unaudited condensed consolidated financial statements.
4
TerraVolt
Holdings, Inc.
Condensed
Consolidated Financial Statements (Unaudited)
For
the Three and Six Months Ended June 30, 2026 and 2025
Note
1 – Organization and Accounting Policies
TerraVolt
Holdings, Inc., formerly CalEthos, Inc. (the “Company” or “we”), was incorporated on March 20, 2002 under the
laws of the State of Nevada.
On
July 10, 2026, the Company changed its corporate name from CalEthos, Inc. to TerraVolt Holdings, Inc. by filing a Certificate of
Amendment to its Articles of Incorporation, as amended, with the Secretary of State of the State of Nevada. The name change was
effected to reflect the Company’s strategic focus on sustainable powered land and infrastructure solutions for large-scale
data center development and end users. The Company’s proposed solution is a Physical Infrastructure-as-a-Service
(PIaaS) Platform that will integrate a portfolio of grid and behind-the-meter power with construction-ready data center building
sites that include utilities and fiber connectivity. The Company plans to provide this turnkey solution to
hyperscalers, colocation providers, and data center companies seeking to deploy new capacity faster than with traditional power
generation and transmission.
The
Company is currently focusing on properties in states in which onsite power production utilizing natural gas turbines and reciprocating
engines are allowed and in which the Company can acquire access to natural gas pipeline and capacity for delivery within a reasonable
timeframe.
Basis
of Presentation
The
accompanying condensed consolidated financial statements and notes thereto are unaudited. The unaudited condensed financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and
pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note
disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The December 31, 2025
condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required
by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring
adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the three and six-month
periods ended June 30, 2026 and 2025. The results for the three and six months ended June 30, 2026 are not necessarily indicative of
the results to be expected for the full year ending December 31, 2026 or for any future period.
5
These
unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial
statements and the notes thereto for the year ended December 31, 2025, included in the Company’s annual report on Form 10-K filed
with the SEC on March 31, 2026.
Principles
of Consolidation
The
unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary from the formation
date. All material intercompany transactions and balances have been eliminated in consolidation.
Going
Concern and Liquidity
The
Company incurred a net loss of approximately $ 2,245,000
for the six months ended June 30, 2026, had an accumulated
deficit of approximately $ 40,613,000
as of June 30, 2026, and has not generated recurring revenue
from operations. The Company has financed its activities principally through debt and equity financing and shareholder contributions.
Management expects to incur additional losses and cash outflows in the foreseeable future in connection with its operating activities.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern for one year from the issuance
of these unaudited condensed consolidated financial statements.
The
Company’s unaudited condensed consolidated financial statements have been presented on a going concern basis, which contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business.
The
Company is subject to a number of risks similar to those of other similar stage companies, including dependence on key individuals; successful
development, marketing and branding of services; the uncertainty of product development and generation of revenues; dependence on outside
sources of financing; risks associated with research and development; dependence on third-party suppliers and collaborators; protection
of intellectual property; and competition with larger, better-capitalized companies. Ultimately, the attainment of profitable operations
is dependent on future events, including locating and contracting to purchase suitable real estate with access to gas pipelines or other
suitable power sources, contracting for the purchase of natural gas or otherwise obtaining the necessary power for the development of
a data center, obtaining adequate financing to fund the Company’s operations and generating a level of revenues adequate to support
the Company’s cost structure.
The
Company will need to raise debt or equity financing in the future in order to continue its operations and achieve its growth targets.
However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed,
or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time. The Company believes its
cash balances and cash flow from operations will not be sufficient to fund its operations and growth for the next twelve months from
the issuance date of these financial statements. If the Company is unable to raise additional funding from investors or through other
avenues, it may not be able to continue as a going concern. The accompanying unaudited condensed consolidated financial statements do
not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Segment
Reporting
The
Company’s chief operating decision maker (“CODM”) is the Company’s Chief Executive Officer. The Company operates
as one operating segment and uses net income or loss as measures of profit or loss on a consolidated basis in making decisions regarding
the allocation of capital resources and performance assessment. Additionally, the Company’s CODM regularly reviews the Company’s
expenses on a consolidated basis. The financial metrics used by the CODM help make key operating decisions, such as determination of
the use of capital resources for data center development and general and administrative expenses.
6
Since
the Company operates as one reportable segment, all financial information required by “Segment Reporting” can be found in
the accompanying unaudited condensed consolidated financial statements. The CODM does not review segment assets at a level other than
that presented in the Company’s unaudited condensed consolidated balance sheets. There are no intra-entity sales or transfers,
and no significant expense categories regularly provided to the CODM beyond those disclosed in the unaudited condensed consolidated statements
of operations.
Use
of Estimates
The
preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited condensed
consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods.
Fair
Value Measurement
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal
or most advantageous market for the asset or liability in an orderly transaction between market participants as of the measurement date.
Applicable accounting guidance provides an established hierarchy for inputs used in measuring fair value that maximizes the use of observable
inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs
are inputs that market participants would use in valuing the asset or liability and are developed based on market data obtained from
sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors that
market participants would use in valuing the asset or liability. There are three levels of inputs that may be used to measure fair value:
Level
1 -
Observable
inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level
2 -
Other
inputs that are directly or indirectly observable in the marketplace.
Level
3 -
Unobservable
inputs which are supported by little or no market activity.
The
fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when
measuring fair value.
As
of and for the six months ended June 30, 2026, the Company had no assets or liabilities that required fair value measurement.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.
Cash and cash equivalents are recorded at cost, which approximates their fair value. The Company maintains its cash and cash equivalents
in banks insured by the Federal Deposit Insurance Corporation (“FDIC”) in accounts that at times may be in excess of the
federally insured limit of $ 250,000 per bank. The Company minimizes this risk by placing its cash deposits with major financial institutions.
As of June 30, 2026 and December 31, 2025, the Company had approximately $ 10,437,000 and $ 31,000 , respectively, in excess of the federal
insurance limit.
7
Prepaid
Expenses
Prepaid
expenses are assets held by the Company that are expected to be realized and consumed within twelve months after the reporting period.
Related
Parties
The
Company follows Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”)
section 850-10 for the identification of related parties and disclosure of related-party transactions.
Pursuant
to ASC section 850-10-20, the related parties include (a) affiliates of the Company (“Affiliate” means, with respect to
any specified Person, any other Person that, directly or indirectly through one or more intermediaries, controls, is controlled by or
is under common control with such Person, as such terms are used in and construed under Rule 405 under the Securities Act); (b) entities
for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value
Option of ASC section 825–10–15, to be accounted for by the equity method by the investing entity; (c) trusts for the benefit
of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; (d) principal owners
of the Company; (e) management of the Company; (f) other parties with which the Company may deal if one party controls or can significantly
influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from
fully pursuing its own separate interests; and (g) other parties that can significantly influence the management or operating policies
of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other
to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
The
consolidated financial statements are required to include disclosures of material related party transactions, other than compensation
arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that
are eliminated in the preparation of consolidated or combined financial statements is not required in those statements. The disclosures
are required to include: (a) the nature of the relationship(s) involved; (b) a description of the transactions, including transactions
to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other
information deemed necessary to an understanding of the effects of the transactions on the financial statements; (c) the dollar amounts
of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing
the terms from that used in the preceding period; and (d) amounts due from or to related parties as of the date of each balance sheet
presented and, if not otherwise apparent, the terms and manner of settlement.
Commitments
and Contingencies
The
Company follows ASC section 450-20 to report accounting for contingencies. Certain conditions may exist as of the date the unaudited
condensed consolidated financial statements are issued, which may result in a loss to the Company, but which will only be resolved when
one or more future events occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves
an exercise of judgment. In assessing loss contingencies related to legal proceedings that are pending against the Company or un-asserted
claims that may result in such proceedings, the Company evaluates the perceived merits of any legal proceedings or un-asserted claims
as well as the perceived merits of the amount of relief sought or expected to be sought therein.
If
the assessment of a contingency indicates that it is probable that a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in the Company’s unaudited condensed consolidated financial statements.
If the assessment indicates that a potential material loss contingency is not probable but is reasonably possible, or is probable but
cannot be estimated, then the nature of the contingent liability, and an estimate of the range of possible losses, if determinable and
material, would be disclosed.
Loss
contingencies considered remote are generally not disclosed unless they involve guarantees, in which case the guarantees would be disclosed.
8
Stock-Based
Compensation
The
Company accounts for its stock-based compensation under ASC 718, “ Compensation – Stock Compensation ” using the
fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized
over the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions
in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities
in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by
the issuance of those equity instruments.
The
Company uses the fair value method for equity instruments granted to non-employees and uses the Black-Scholes Option Pricing model for
measuring the fair value of options. The fair value of stock-based compensation is determined as of the date of the grant (measurement
date) and is recognized over the vesting periods.
Earnings
Per Share
The
Company uses ASC 260, “ Earnings Per Share ” for calculating the basic and diluted earnings (loss) per share. The Company
computes basic earnings (loss) per share by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted
earnings (loss) per share is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential
common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock
options and warrants and stock awards. For periods with a net loss, basic and diluted loss per share is the same, in that any potential
common stock equivalents would have the effect of being anti-dilutive in the computation of net loss per share.
Securities
that could potentially dilute loss per share in the future were not included in the computation of diluted loss per share for the three
and six months ended June 30, 2026 and 2025 because their inclusion would be anti-dilutive. Common stock equivalents amounted to 30,523,510
and 11,438,678 as of June 30, 2026 and 2025, respectively.
Recent
Accounting Pronouncements
The
Company’s management reviewed all recently issued accounting standard updates (“ASUs”) not yet adopted by the Company
and does not believe the future adoption of any such ASUs may be expected to cause a material impact on the Company’s unaudited
condensed consolidated financial condition or the results of its operations.
Note
2 – Gas Reservation Fee
In
April 2026, the Company entered into a natural gas supply agreement (the “Supply Agreement”) with a natural gas marketing
company (“Fuel Supplier”) pursuant to which the Fuel Supplier made a firm commitment to provide the Company with 55,000 MMBTU
per day of natural gas for the Company’s planned behind-the-meter onsite power plant to be located on the Company’s master-planned data center campus development to be located in Southeast Idaho on the Northwest Natural Gas Pipeline.
Pursuant to the Supply Agreement, in May 2026, the Company paid to the Fuel Supplier a natural gas reservation fee in the amount of approximately
$ 3,833,000 . The Company is also required to deliver to the Fuel Supplier a letter of credit in the maximum drawable amount of $ 6,000,000
to secure the Company’s obligations under the agreement; the parties have agreed to extend the date by which the letter of credit
must be delivered, and as of June 30, 2026, the letter of credit had not been delivered. The Supply Agreement also provides for comprehensive fuel
management services provided by the Fuel Supplier, which will allow the Company to better manage customer needs and
power plant fluctuations to ensure maximum cost-effectiveness and operational reliability as data center buildings are completed and
commence operation.
9
The
reservation fee reserves the Company’s right to the firm natural gas allotment during the reservation window; it is not credited
against the purchase price of gas purchased under the Supply Agreement and is forfeited if the Company does not commence the gas transaction.
Under the Supply Agreement, the Company must deliver a notice designating the start date of gas deliveries by April 30, 2028 and must
designate a start date no later than July 31, 2029, upon which a three-year delivery period commences. Both deadlines may be extended
by up to eight months for delays beyond the Company’s reasonable control.
The
Company concluded that the reservation right does not meet the definition of a derivative under ASC 815, Derivatives and Hedging, as
the arrangement contemplates physical delivery of natural gas and the net settlement criterion is not met. Accordingly, the Company recorded
the reservation fee as a noncurrent deferred asset under ASC 340-10, Other Assets and Deferred Costs, and is amortizing the fee on a
straight-line basis over the approximately 38-month reservation window from the date of payment through the outside start date of July
31, 2029, or approximately $ 106,000 per month, as an operating expense. The amortization period is reassessed each reporting period and
will be revised prospectively as a change in accounting estimate once the start date becomes estimable or the extension provisions are
invoked. The Company evaluates the recoverability of the deferred asset each reporting period and will write off any unamortized balance
in the period in which it becomes probable that the gas allotment will not be utilized.
For
the three and six months ended June 30, 2026, the Company recognized amortization of the gas reservation fee of approximately $ 160,000 ,
which is included in operating expenses in the accompanying unaudited condensed consolidated statements of operations. As of June 30,
2026, the unamortized reservation fee of approximately $ 3,673,000 is included in other assets in the accompanying unaudited condensed
consolidated balance sheets.
In
connection with the Supply Agreement, the Company is required to deliver to the Fuel Supplier a standby letter of credit in the maximum
drawable amount of $ 6,000,000 and, prior to the start of gas deliveries, a delivery-period letter of credit of up to $ 50,000,000 , in
each case to secure the Company’s obligations under the Supply Agreement. The parties have agreed to extend the date by which the
initial letter of credit must be delivered, and as of June 30, 2026, the initial letter of credit had not been delivered. The letters
of credit will represent off-balance-sheet commitments unless and until drawn upon. See Note 7 – Subsequent Events.
Note
3 – Notes Payable – Related Party
Notes Payable – Related Party
On
April 20, 2026, the Company entered into a letter agreement (the “Letter Agreement”) with SFO IDF LLC (“SFO IDF”),
a company owned and controlled by a trust established for the benefit of certain family members of Sean Fontenot, a director of the Company,
the trustees of which are independent and not affiliated with Mr. Fontenot. Pursuant to the Letter Agreement, on April 23, 2026, SFO
IDF advanced $ 15,000,000 in cash to the Company, and the Company’s three previously outstanding promissory notes held by SFO IDF
in the aggregate principal amount of $ 1,000,000 , which bore interest at the rate of 10 % per annum and were to mature on June 30, 2026,
were cancelled.
In
consideration, the Company issued to SFO IDF (i) an 8 %
promissory note in the principal amount of $ 16,000,000
(the “Note”) and (ii) a warrant to purchase up
to 6,000,000
shares of the Company’s common stock at an exercise price
of $ 0.50 per
share, exercisable
through April 30, 2032 (the “Warrant”). The Note matures on April
30, 2028 ,
with interest payable at maturity, is prepayable in whole or in part at any time without penalty or premium, and bears interest at the
rate of 12 %
per annum during the continuance of an event of default.
The
Warrant was determined to be equity-classified. The Company allocated the proceeds between the Note and the 6,000,000 Warrant shares
based on their relative fair values, resulting in approximately $ 2,166,000 recorded
as additional paid-in capital and as a debt discount, which is being amortized to financing costs – related party over the
term of the Note using the effective interest method. The fair value of the Warrant was calculated to be approximately $ 2,992,000 using
the Black-Scholes fair value option-pricing model with key input variables provided by management, as of the date of issuance:
volatility of 241.14 %,
the fair value of common stock of $ 0.50 per
share, estimated life of 6.0 years,
risk-free rate of 3.96 %
and dividend rate of nil.
10
The
cancellation of the three previously outstanding notes in exchange for a portion of the Note was accounted for as a debt
modification in accordance with ASC 470-50, Debt – Modifications and Extinguishments, as the terms of the new instruments were
not substantially different from those of the cancelled notes. Accordingly, no gain or loss was recognized on the cancellation. The
$ 1,000,000 principal
balance of the cancelled notes and the
related accrued and unpaid interest of approximately $ 80,000
were carried forward into the net carrying amount of the Note. The approximately $ 102,000 of unamortized
debt discount remaining on the cancelled notes, which arose from the relative fair value of the warrants previously issued with
those notes, was combined with the approximately $ 2,166,000 relative fair value discount attributable to the Warrant, and the
combined debt discount balance is being amortized to financing costs – related party over the term of the Note.
As
additional consideration for the $ 15,000,000 advance, the Company agreed to pay to SFO IDF, within five business days of the Company’s
receipt thereof, all amounts received by the Company or any of its affiliates from the future sale or lease of any Phase 1 construction-ready
building sites or parcels to data center off-takers in Phase 1 of a proposed data center campus, up to an aggregate of $ 37,500,000 , with
additional amounts payable if subsequent phases of the proposed campus are developed. If aggregate payments to SFO IDF from Phase 1 parcel
sales or leases are less than $ 37,500,000 , the Company and SFO IDF will negotiate in good faith the sources and percentages of the Company’s
net income from campus site services from which the remaining amounts would be paid over a two-year period until SFO IDF has received
an aggregate of $ 37,500,000 . Because the payment mechanism for any such residual amounts has not been determined and the underlying payments
are dependent on future events, including future parcel sales or leases, the fair value
of these contingent payment rights was not reliably measurable at the transaction date, no proceeds were allocated to them, and no liability
has been recognized as of June 30, 2026. The Company will recognize any such payments as additional financing costs when they become
probable and reasonably estimable. As of June 30, 2026, the Company had not secured land to be used for the proposed data center campus.
Notes
payable – related party transactions are summarized for the periods as follows:
SCHEDULE OF NOTES PAYABLE
As of
June 30, 2026
As of
December 31, 2025
Principal
Balance, beginning of the period
$ 1,011,000
$ 11,000
Principal balance, beginning of the period
$ 1,011,000
$ 11,000
Additions
16,000,000
1,000,000
Cancellation
( 1,000,000 )
-
Balance, end of the period
16,011,000
1,011,000
Principal balance, end
of the period
16,011,000
1,011,000
Discount
Balance, beginning of the period
272,000
-
Discount balance, beginning of the period
272,000
-
Additions
2,166,000
885,000
Accrued interest on cancelled notes
( 80,000 )
-
Amortization
( 372,000 )
( 613,000 )
Balance, end of the period
1,986,000
272,000
Discount balance,end of
the period
1,986,000
272,000
Net carrying amount
$ 14,025,000
$ 739,000
Financing
cost for the notes payable – related party amounted to $ 488,000 and $ 75,000 for the three months ended June 30, 2026 and 2025,
respectively, and $ 649,000 and $ 75,000 for the six months ended June 30, 2026 and 2025, respectively.
11
Note
4 – Convertible Debentures
CONVERTIBLE DEBENTURE
Convertible
debentures transactions are summarized as follows :
SCHEDULE OF CONVERTIBLE DEBENTURES
Principal
As of
June 30, 2026
As of
December 31, 2025
Balance, beginning of period
$ 1,635,000
$ 1,410,000
Principal balance, beginning of period
$ 1,635,000
$ 1,410,000
Additions
-
225,000
Balance, end of period
1,635,000
1,635,000
Principal balance, end
of period
1,635,000
1,635,000
Debt issuance cost
Balance, beginning of period
54,000
97,000
Debt issuance cost balance, beginning of period
54,000
97,000
Additions
-
10,000
Amortization
( 27,000 )
( 53,000 )
Balance, end of period
27,000
54,000
Debt issuance cost balance,
end of period
27,000
54,000
Net book value
$ 1,608,000
$ 1,581,000
Financing
cost for convertible debentures amounted to $ 54,000 and $ 55,000 for the three months ended June 30, 2026 and 2025, respectively, and
$ 108,000 and $ 104,000 for the six months ended June 30, 2026 and 2025, respectively, of which $ 27,000 of the $ 104,000 for the six months
ended June 30, 2025 was capitalized as data center campus cost.
Note
5 – Commitments and Contingencies
COMMITMENTS AND CONTINGENCIES
Litigation
From
time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business.
The Company is not currently a party to any material legal proceedings, nor is the Company aware of any pending or threatened litigation
that would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should
such litigation be resolved unfavorably.
Note
6 – Stockholders’ Deficit
STOCKHOLDERS’ DEFICIT
Stock
Options
SCHEDULE OF STOCK OPTION ACTIVITIES
Number of Shares
Weighted Average Strike Price/Share
Weighted Average Remaining Contractual Term (Years)
Weighted Average Grant Date Fair Value/Share
Intrinsic
Value
Balance, December 31, 2025
6,716,500
0.65
6.48
0.63
-
Granted
2,500,000
0.52
7.0
0.23
-
Forfeited
-
-
-
-
-
Exercised
-
-
-
-
-
Expired
-
-
-
-
-
Balance, June 30, 2026
9,216,500
0.62
5.5
0.52
2,232,000
Vested and exercisable, June 30, 2026
6,478,584
0.59
5.6
0.47
1,655,000
Unvested, June 30, 2026
2,737,916
$ 0.69
5.2
$ 0.66
$ 577,000
For
the three months ended June 30, 2026 and 2025, the total equity-based compensation expense (credit) was approximately $ 315,000 and $( 145,000 ),
respectively, and for the six months ended June 30, 2026 and 2025, was approximately $ 637,000 and $( 103,000 ), respectively.
As
of June 30, 2026, the Company had 9,216,500
stock options outstanding - 6,541,500
options had a time-based vesting requirement and 2,675,000
had a performance-based vesting requirement, as follows:
SCHEDULE OF STOCK OPTIONS OUTSTANDING FOR TIME-BASED AND PERFORMANCE-BASED ACTIVITIES
Time-based
Performance-based
VP - Corporate Development
500,000
500,000
CEO
3,750,000
1,750,000
VP - Senior Counsel
175,000
175,000
VP – Engineering and Construction
250,000
-
Terminated employees - vested
212,500
-
Non-employees -Vested on issuance
1,654,000
-
Non-employee advisor
-
250,000
Total
6,541,500
2,675,000
12
The
outstanding performance-based awards, excluding the option granted to the non-employee advisor described below, are as follows:
SCHEDULE OF OUTSTANDING PERFORMANCE-BASED AWARDS ACTIVITY
VP – Corporate Development
CEO
VP- Senior Counsel
Total
Milestone 1
100,000
350,000
35,000
485,000
Milestone 2
100,000
350,000
35,000
485,000
Milestone 3
100,000
350,000
35,000
485,000
Milestone 4
100,000
350,000
35,000
485,000
Milestone 5
100,000
350,000
35,000
485,000
Total
500,000
1,750,000
175,000
2,425,000
The
performance-based options held by the Company’s VP – Corporate Development, CEO and VP - Senior Counsel vest upon the
achievement of five specified milestones related to the development of the Company’s data center platform. In June 2026,
pursuant to provisions of the option agreements that permit the vesting milestones to be altered or changed upon the mutual
agreement of the Company and each optionee as the development plan is further defined, the Company and the optionees agreed to
update the five performance milestones to align them with the Company’s current natural gas-based development plan: (1) fuel
supply and transportation rights; (2) site control; (3) regulatory and land use approvals; (4) customer or offtake commitment; (5)
purchase order for principal power plant component; and (6) permit to operate power generator facility. Milestone 1 through 4 vests 20%
and milestones 5 and 6 10% of each optionee’s performance-based options. The change was made pursuant to the awards’
existing terms and did not change the number of options, the exercise prices, or the vesting structure of the awards; accordingly,
the change did not constitute a modification, and the awards continue to be measured at their original grant date fair
values.
In
May 2026, the first milestone (fuel supply and transportation rights) was achieved upon the execution of the Company’s natural
gas supply and transportation arrangements. As a result, 485,000 performance-based options vested and the Company recognized compensation
expense of approximately $ 285,000 for the three and six months ended June 30, 2026, equal to the grant date fair value of the vested
options. Management cannot estimate whether or when the remaining four milestones will be achieved and, accordingly, no compensation
expense has been recognized for the remaining unvested performance-based options, which have an aggregate grant date fair value of approximately
$ 1,138,000 . The probability of achievement of the milestones is reassessed at each reporting date, and compensation cost for a milestone
tranche will be recognized if and when achievement of that milestone becomes probable.
In
June 2026, the Company entered into an employment agreement with its VP – Engineering and Construction, with services commencing
July 1, 2026. As part of the employment agreement, the Company granted a non-qualified stock option to purchase 250,000
shares of the Company’s common
stock at an exercise price of $ 0.65
per share under the Company’s
2021 Equity Incentive Plan. The option is exercisable for a period of seven years from the date of grant and vests in four quarterly
installments of 62,500
shares as earned, based on hours worked,
beginning July 1, 2026. The option grant date fair value of approximately $ 185,000
was calculated using the Black-Scholes
fair value option-pricing model with key input variables provided by management, as of the date of grant: the fair value of common stock
$ 0.74 ,
volatility of 249 %, estimated life of 7 seven
years, and risk-free interest rate of 4.24 %. Compensation expense will be recognized as the option is earned over the requisite service
period beginning July 1, 2026; accordingly, no compensation expense was recognized for the three and six months ended June 30, 2026.
In
June 2026, the Company granted to a non-employee advisor a non-qualified stock option to purchase 250,000 shares of the Company’s
common stock at an exercise price of $ 0.65 per share under the Company’s 2021 Equity Incentive Plan. The option is exercisable
for a period of seven years from the date of grant and vests solely upon the achievement of the following performance milestones related
to the development of the Company’s data center project: (1) completion of the data center energy stack baseline and strategy definition
( 15 %, or 37,500 shares); (2) selection of the power plant architecture and execution model ( 20 %, or 50,000 shares); (3) strategic partner
sourcing and engineering selection for the Company’s planned Idaho data center campus ( 20 %, or 50,000 shares); (4) execution of
a letter of intent for power plant financing or with an off-taker ( 15 %, or 37,500 shares); and (5) design, build and construction commissioning
of the power plant ( 30 %, or 75,000 shares). The option grant date fair value of approximately $ 125,000 was calculated using the Black-Scholes
fair value option-pricing model with key input variables provided by management, as of the date of grant: the fair value of common stock
$ 0.50 , volatility of 249 %, estimated life of seven years, and risk-free interest rate of 4.24 %. None of the milestones had been achieved
as of the option issuance date or June 30, 2026, and management cannot estimate when the milestones will be completed because the Company
has not secured the land for its planned data center campus sites and has not received, or commenced the process to receive, the state
and local approvals necessary to zone and develop the sites, which are the developments on which the achievement of the milestones depends.
Accordingly, no compensation expense has been recognized for this option for the three and six months ended June 30, 2026. Compensation
cost equal to the grant date fair value will be recognized when achievement of the performance milestones becomes probable. The probability
of achievement of the milestones is reassessed at each reporting date.
In
March 2026, the Company entered into an employment agreement with its CEO. As a sign-on bonus, the CEO received a non-qualified stock
option (the “Bonus Options”) to purchase 2,000,000 shares of the Company’s common stock at a price of $ 0.49 per share.
The Bonus Options vested immediately with an expiration date of March 26, 2033 . The Bonus Options grant date fair value of $ 260,000 was
calculated using the Black-Scholes fair value option-pricing model with key input variables provided by management, as of the date of
issuance: volatility of 227.99 %, the fair value of common stock $ 0.14 , estimated life of 3.5 years, risk-free rate of 4.0 % and dividend
rate of nil.
In
January 2025, the Company issued to the Vice President and Sr. Counsel, Real Estate, Land Use and Governmental Affairs, a non-qualified
stock option agreement for the purchase of 350,000 shares of the Company’s common stock for an exercise price of $ 1.99 per share,
which was the fair value of the Company’s common stock on the grant date. The option vests as to 350,000 shares of common stock
as follows:
●
The
option became exercisable as to 43,750 shares of common stock on January 16, 2026 and shall vest and become exercisable as to an
additional 43,750 shares of common stock on each of January 16, 2027, January 16, 2028, and January 16, 2029 provided that the optionee
is a consultant, an employee or a Board member in good standing with the Company on such applicable vesting date.
●
The
option vests as to the remaining 175,000 shares of common stock based on the employee completing the modified milestones, as disclosed
above.
13
The
option grant date fair value of $ 690,000 was calculated using the Black-Scholes fair value option-pricing model with key input variables
provided by management, as of the date of issuance: volatility range 223.09 to 237.39 %, the fair value of common stock $ 1.99 , estimated
life range 4.5 to 5.25 years, risk-free rate of 4.45 % and dividend rate of nil .
Warrants
The
following table summarizes warrants outstanding as of June 30, 2026:
SCHEDULE OF WARRANTS ACTIVITY
Number of Shares
Weighted Average Strike Price/Share
Weighted Average Remaining Contractual Term (Years)
Weighted Average Grant Date Fair Value/Share
Intrinsic
Value
Balance, December 31, 2025
11,504,678
0.81
3.84
0.68
-
Granted
6,000,000
0.50
5.8
0.50
-
Forfeited
-
-
-
-
-
Exercised
-
-
-
-
-
Expired
-
-
-
-
-
Balance, June 30, 2026
17,504,678
0.71
4.2
0.62
4,051,992
Vested and exercisable, June 30, 2026
17,504,678
0.71
4.2
0.62
4,051,992
Unvested, June 30, 2026
-
$ -
-
$ -
$ -
In
April 2026, the Company issued to SFO IDF the Warrant to purchase up to 6,000,000 shares of the Company’s common stock at an exercise
price of $ 0.50 per share, exercisable through April 30, 2032, in connection with the issuance of the $ 16,000,000 promissory note and
the cancellation of the previously outstanding notes payable – related party (see Note 3 – Notes Payable – Related
Party). The relative fair value of the Warrant of approximately $ 2,166,000 was recorded as additional paid-in capital and
as a debt discount on the Note.
Note
7 – Subsequent Events
SUBSEQUENT EVENTS
The
Company evaluated all events that occurred after the balance sheet date through the date the financial statements were issued to determine
if they must be reported. Management determined there are no reportable events, except for the following:
In August 2026, the Company entered into an agreement with a financial institution (the “Financial Institution”)
under which the Financial Institution issued an irrevocable standby letter of credit in the amount of $6,000,000 (the “LOC”)
for the account of the Company and for the benefit of the Fuel Supplier, as required under the natural gas supply agreements described
in Note 2. The LOC expires on March 31, 2029. In connection with the issuance of the LOC, the Company placed $6,000,000 into a deposit
account at the Financial Institution and assigned the deposit account to the Financial Institution as collateral for the Company’s reimbursement
obligations in the event of a draw under the LOC. The assignment will remain in effect until the LOC is terminated and the Company’s related
obligations to the Financial Institution have been satisfied. The $6,000,000 deposit will be reported as restricted cash in the Company’s
balance sheet beginning in the third quarter of 2026.
14
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following discussion should be read in conjunction with our financial statements and related notes thereto included elsewhere in this
Quarterly Report on Form 10-Q and the financial statements and related notes thereto in our Annual Report on Form 10-K for the year ended
December 31, 2025.
This
discussion contains certain forward-looking statements that involve risks and uncertainties. Our actual results and the timing of certain
events could differ materially from those discussed in these forward-looking statements as a result of certain factors, including, but
not limited to, those set forth herein and elsewhere in this Quarterly Report and in our other filings with the Securities and Exchange
Commission. See “Cautionary Note Regarding Forward Looking Statements.”
Plan
of Operations
We
are a developer of large-scale data center infrastructure designed to power the digital economy. Our primary focus is the
development of a “master-planned” data center campus in a business-friendly Northwestern U.S. location. Unlike
traditional developments, our campus will be designed to be onsite-powered, meaning we intend to provide our tenants with dedicated,
reliable energy generated on the property.
Our proposed solution is a Physical Infrastructure-as-a-Service (PIaaS) platform that will integrate
onsite behind-the-meter (BTM) power with construction-ready data center building sites that include utilities and fiber
connectivity. We plan to provide a turnkey solution with power and utilities to hyperscaler, neocloud, and
colocation data center companies seeking to deploy new capacity faster than with traditional power and transmission
from a local electric utility company. We are currently focused on a location where onsite power production using natural gas
turbines and reciprocating engines is allowed under local and state building codes and where there is direct access to a natural gas
pipeline with capacity for delivery within a reasonable timeframe.
In
April 2026, we entered into a natural gas supply agreement (the “Supply Agreement”) with a natural gas marketing company
(“Fuel Supplier”) pursuant to which the Fuel Supplier agreed to provide us with 55,000 MMBTU per day of natural gas
for our planned onsite powered data center campus in Southeast Idaho on the Northwest
Natural Gas Pipeline. Pursuant to the Supply Agreement, in May 2026, we paid to the Fuel Supplier a natural gas reservation fee in
the amount of $3,832,500, and in August 2026, we delivered to the Fuel Supplier a letter of credit in the maximum drawable amount of
$6,000,000 to secure our obligations under the Supply Agreement. The Supply Agreement also provides for comprehensive fuel
management services provided by the Fuel Supplier, that will allow us to better
manage our customer’s needs and power plant fluctuations to ensure maximum cost-effectiveness and operational reliability as
data center buildings are completed and commence operation.
We
are currently negotiating with a number of landowners to purchase properties in Southeast Idaho on the
Northwest Natural Gas pipeline that we deem sufficient for a large-scale onsite powered data center campus. As of the date of this Report, we have commenced the initial phase of our data center campus development process,
which includes working with the local county planning and development department on land-use applications, zoning amendments, and studies
and reports that will be required for the county to approve our plans once we gain site control of a property, which we expect will be
within the next 60 days.
Concurrently,
we also are finalizing timelines and budgets for all necessary county and state environmental assessments. These studies cover the
data center campus, the onsite power plant, electrical distribution systems, and critical utility infrastructure (water, sewer,
fiber, and gas). We expect to file these reports before the end of 2026, with the aim of securing all necessary construction
approvals by the second quarter of 2027. Additionally, we expect to submit to applicable county and state agencies all design and
environmental documentation for land use and conditional zoning amendment approvals, which include the onsite natural gas
power plant and data center campus development, by year-end 2026.
However, there can be no assurance that we will be able to
successfully negotiate or enter into a definitive purchase agreement for targeted properties or to gain all required approvals for
land use or conditional zoning amendments.
It
is anticipated that we will incur significant expenses in the implementation of our business plan as described herein. In April 2026,
we borrowed $15,000,000 to fund certain expenses related to the Supply Agreement and preliminary permitting for our planned
data center campus. It is anticipated that we will require substantial additional financing to complete the development and construction
of the planned data center campus. A failure to obtain this necessary capital when required on acceptable terms, or at all, could force
us to delay, limit, reduce or terminate our development plans, any commercialization efforts and any other operations. We may not be
able to secure financing on favorable terms, or at all, to meet our future capital needs. In addition, even if we are able to obtain
sufficient funding to commence our business operations, we may need to pursue additional financing in the future to make expenditures
and/or investments to support the growth of our business. In addition, we may require additional capital to pursue our business objectives
and respond to new competitive pressures, pay extraordinary expenses or fund our growth, including through acquisitions. Additional funding,
however, may not be available when required on terms that are acceptable to us, or at all. If we are unable to obtain adequate financing
or financing on terms satisfactory to us when it is required, our ability to commence and grow our proposed business operations, to support
our business and to respond to business challenges could be significantly limited.
To
fund our business plan going forward, we intend to raise funds from investors by issuing common stock, preferred stock and/or debt securities.
15
Results
of Operations for the Three Months Ended June 30, 2026 and 2025
The
following table summarizes our results of operations for the three months ended June 30, 2026 and 2025:
Three Months Ended
June 30,
Change
2026
2025
Dollar
Percentage
Revenues
$ —
$ —
$ —
— %
Operating Expenses
Professional fees
210,000
81,000
129,000
159.3
Equity-based compensation
315,000
(145,000 )
460,000
317.2
General and administrative
15,000
12,000
3,000
25.0
Payroll and related expense
247,000
187,000
60,000
32.1
Amortization of gas reservation fee
160,000
—
160,000
100.0
Total operating expenses
$ 947,000
$ 135,000
$ 812,000
601.5 %
Other (expenses) income
Interest income
$ 54,000
$ 1,000
$ 53,000
5,300.0 %
Financing costs
(54,000 )
(55,000 )
(1,000 )
(1.8 )
Financing costs – related party
(488,000 )
(75,000 )
413,000
550.7
Abandoned project costs
—
(4,581,000 )
(4,581,000 )
(100.0 )
Total other expense
$ (488,000 )
$ (4,710,000 )
$ (4,222,000 )
(89.6 )%
Revenues
For
the three months ended June 30, 2026 and 2025, we had no revenues.
Operating
Expenses
Professional
fees
Professional
fees increased to $210,000 for the three months ended June 30, 2026 from $81,000 for the three months ended June 30, 2025, an increase
of approximately $129,000, or 159.3%. The increase was primarily attributable to (i) an increase in legal fees of approximately $94,000,
(ii) an increase in consulting fees of approximately $31,000, and (iii) political contributions of $30,000, partially offset by (iv)
decreases in accounting, filing and transfer agent fees aggregating approximately $1,000 and (v) geologist costs of approximately $25,000
incurred during 2025 that did not recur in 2026.
Equity-based
compensation
Equity-based
compensation increased to $315,000 for the three months ended June 30, 2026 from a credit of $(145,000) for the three months ended June
30, 2025, an increase of approximately $460,000. The equity-based compensation expense for the three months ended June 30, 2026 included
approximately $285,000 recognized upon the achievement of the first performance milestone of our performance-based stock options in May
2026, with the remaining $30,000 related to time-based equity awards issued in prior years. The credit for the three months ended June
30, 2025 resulted from the reversal of previously recognized compensation expense in connection with the forfeiture of stock options
held by terminated employees and consultants.
General
and administrative
General
and administrative expenses increased to $15,000 for the three months ended June 30, 2026 from $12,000 for the three months ended June
30, 2025, an increase of approximately $3,000, or 25.0%, with no individually material changes.
Payroll
and related cost
Payroll
and related cost increased to $247,000 for the three months ended June 30, 2026 from $187,000 for the three months ended June 30, 2025,
an increase of approximately $60,000, or 32.1%. The increase was primarily attributable to the employment agreement entered into with
our Chief Executive Officer in March 2026 and increased staffing to support our expanded development activities.
16
Amortization
of gas reservation fee
For
the three months ended June 30, 2026, we recognized amortization of the gas reservation fee of $160,000 related to the reservation
fee paid under the Supply Agreement we entered into in April 2026. There was no comparable cost during the three months ended June
30, 2025.
Other
(expenses) income
Interest
income
Interest
income increased to $54,000 for the three months ended June 30, 2026 from $1,000 for the three months ended June 30, 2025, an increase
of approximately $53,000. The increase was attributable to interest earned on higher average cash balances following our receipt of $15,000,000
of proceeds from the issuance of a promissory note to a related party in April 2026.
Financing
costs
Financing
costs decreased to $54,000 for the three months ended June 30, 2026 from $55,000 for the three months ended June 30, 2025, a decrease
of approximately $1,000, or 1.8%, with no material change between periods.
Financing
costs – related party
Financing
costs – related party increased to $488,000 for the three months ended June 30, 2026 from $75,000 for the three months ended June
30, 2025, an increase of approximately $413,000, or 550.7%. The increase was attributable to interest on, and amortization of the debt
discount associated with, the $16,000,000 promissory note issued to a related party in April 2026, as compared to lower average related
party borrowings outstanding during the three months ended June 30, 2025.
Abandoned
project costs
During
the three months ended June 30, 2025, we recorded abandoned project costs of approximately $4,581,000 in connection with our decision
to abandon our planned data center project in Imperial County, California. There were no comparable costs during the three months ended
June 30, 2026.
Results
of Operations for the Six Months Ended June 30, 2026 and 2025
The
following table summarizes our results of operations for the six months ended June 30, 2026 and 2025:
Six Months Ended
June 30,
Change
2026
2025
Dollar
Percentage
Revenues
$ —
$ —
$ —
— %
Operating Expenses
Professional fees
316,000
177,000
139,000
78.5
Equity-based compensation
637,000
(103,000 )
740,000
718.4
General and administrative
16,000
13,000
3,000
23.1
Payroll and related expenses
414,000
268,000
146,000
54.5
Amortization of gas reservation fee
160,000
—
160,000
100.0
Total operating expenses
$ 1,543,000
$ 355,000
$ 1,188,000
334.6 %
Other (expenses) income
Interest income
$ 55,000
$ 2,000
$ 53,000
2,650.0 %
Financing costs
(108,000 )
(77,000 )
31,000
40.3
Financing costs – related party
(649,000 )
(75,000 )
574,000
765.3
Abandoned project costs
—
(4,581,000 )
(4,581,000 )
(100.0 )
Total other expense
$ (702,000 )
$ (4,731,000 )
$ (4,029,000 )
(85.2 )%
17
Revenues
For
the six months ended June 30, 2026 and 2025, we had no revenues.
Operating
Expenses
Professional
fees
Professional
fees increased to $316,000 for the six months ended June 30, 2026 from $177,000 for the six months ended June 30, 2025, an increase of
approximately $139,000, or 78.5%. The increase was primarily attributable to (i) an increase in legal fees of approximately $81,000,
(ii) an increase in consulting fees of approximately $49,000, (iii) an increase in filing fees of approximately $9,000, and (iv) political
contributions of $30,000, partially offset by (v) a decrease in accounting fees of approximately $8,000 and (vi) geologist costs of approximately
$25,000 incurred in 2025 that did not recur in 2026.
Equity-based
compensation
Equity-based
compensation increased to $637,000 for the six months ended June 30, 2026 from a credit of $(103,000) for the six months ended June 30,
2025, an increase of approximately $740,000. The equity-based compensation expense for the six months ended June 30, 2026 included $260,000
related to the stock option issued to our Chief Executive Officer as a signing bonus pursuant to his employment agreement executed in
March 2026, approximately $285,000 recognized upon the achievement of the first performance milestone of our performance-based stock
options in May 2026, and the remaining $92,000 related to time-based equity awards issued in prior years. The credit for the six months
ended June 30, 2025 resulted from the reversal of previously recognized compensation expense in connection with the forfeiture of stock
options held by terminated employees and consultants.
General
and administrative
General
and administrative expenses increased to $16,000 for the six months ended June 30, 2026 from $13,000 for the six months ended June 30,
2025, an increase of approximately $3,000, or 23.1%, with no individually material changes.
Payroll
and related cost
Payroll
and related cost increased to $414,000 for the six months ended June 30, 2026 from $268,000 for the six months ended June 30, 2025, an
increase of approximately $146,000, or 54.5%. During the six months ended June 30, 2025, we incurred total payroll costs of approximately
$497,000, of which approximately $229,000 was capitalized as project development cost and the remaining $268,000 was expensed. On a gross
basis, the 2026 payroll cost decreased by approximately $83,000 compared to the 2025 payroll cost, primarily due to a decrease in headcount;
following the abandonment of the Imperial County project in 2025, no payroll costs were capitalized during 2026.
Amortization
of gas reservation fee
For
the six months ended June 30, 2026, we recognized amortization of the gas reservation fee of $160,000 related to the reservation fee
paid under the Supply Agreement we entered into in April 2026. There was no comparable cost during the six months ended June 30,
2025.
Other
(expenses) income
Interest
income
Interest
income increased to $55,000 for the six months ended June 30, 2026 from $2,000 for the six months ended June 30, 2025, an increase of
approximately $53,000. The increase was attributable to interest earned on higher average cash balances following our receipt of $15,000,000
of proceeds from the issuance of a promissory note to a related party in April 2026.
18
Financing
costs
Financing
costs increased to $108,000 for the six months ended June 30, 2026 from $77,000 for the six months ended June 30, 2025, an increase of
approximately $31,000, or 40.3%. The increase was attributable to a higher average balance of convertible debentures outstanding during
the six months ended June 30, 2026 as compared to the six months ended June 30, 2025.
Financing
costs – related party
Financing
costs – related party increased to $649,000 for the six months ended June 30, 2026 from $75,000 for the six months ended June 30,
2025, an increase of approximately $574,000. The increase was attributable to interest on, and amortization of the debt discounts associated
with, the related party notes payable outstanding during 2026, including the $16,000,000 promissory note issued to a related party in
April 2026, as compared to minimal related party borrowings during the six months ended June 30, 2025.
Abandoned
project costs
During
the six months ended June 30, 2025, we recorded abandoned project costs of approximately $4,581,000 in connection with our decision to
abandon our planned data center project in Imperial County, California. There were no comparable costs during the six months ended June
30, 2026.
Liquidity
and Capital Resources
Our
working capital (deficit) as of June 30, 2026 and December 31, 2025 was as follows:
As of
June 30, 2026
December 31, 2025
Current assets
$ 10,708,000
$ 295,000
Current liabilities
2,598,000
3,095,000
Working capital (deficit)
$ 8,110,000
$ (2,800,000 )
Our
working capital improved from a working capital deficit of $2,800,000 as of December 31, 2025 to working capital of $8,110,000 as of
June 30, 2026, an improvement of approximately $10,910,000. The improvement was primarily attributable to (i) an increase of $10,402,000
in our cash and cash equivalents, primarily resulting from the $15,000,000 of proceeds received from the issuance of a promissory note
to a related party in April 2026, and (ii) the cancellation of $739,000 of related party notes payable, net of discounts, that were previously
classified as current liabilities, in exchange for the $16,000,000 promissory note, which is classified as a non-current liability, partially
offset by (iii) an increase of $215,000 in our accounts payable and accrued expenses and an increase of $27,000 in the carrying value
of our convertible debentures due to the amortization of debt discounts.
Cash
Flows for the six months ended June 30, 2026 and 2025
Six Months Ended June 30,
2026
2025
Net cash used in operating activities
$ (765,000 )
$ (227,000 )
Net cash used in investing activities
(3,833,000 )
(464,000 )
Net cash provided by financing activities
15,000,000
465,000
Change in cash and cash equivalents during the period
10,402,000
(226,000 )
Cash and cash equivalents, beginning of period
287,000
286,000
Cash and cash equivalents, end of period
$ 10,689,000
$ 60,000
19
Cash
Flows from Operating Activities
Cash
used in operating activities increased to approximately $765,000 for the six months ended June 30, 2026 from approximately $227,000 for
the six months ended June 30, 2025, an increase of approximately $538,000. The increase was predominantly related to the increases in
our professional fees, payroll and related cost and other operating expenses during the six months ended June 30, 2026 to support our
expanded development activities.
Cash
Flows from Investing Activities
Cash
used in investing activities increased to approximately $3,833,000 for the six months ended June 30, 2026 from approximately $464,000
for the six months ended June 30, 2025, an increase of approximately $3,369,000. The increase was attributable to the payment of the
$3,833,000 reservation fee under the natural gas supply agreement entered into in April 2026, whereas the prior year period included
approximately $464,000 of development costs related to the abandoned Imperial County project.
Cash
Flows from Financing Activities
Cash
provided by financing activities increased to $15,000,000 for the six months ended June 30, 2026 from approximately $465,000 for the
six months ended June 30, 2025, an increase of approximately $14,535,000. The 2026 amount reflects the $15,000,000 advanced by an entity
related to a significant shareholder and board member in connection with the issuance of the $16,000,000 promissory note in April 2026,
whereas the 2025 amount consisted of $250,000 of proceeds from notes payable – related party and $225,000 of proceeds from the
issuance of convertible debentures, net of $10,000 of issuance costs.
Liquidity
and Material Cash Requirements
For the six months ended June 30,
2026, we funded our operations with our existing cash reserves and the proceeds from the issuance of a promissory note to an entity
that is related to a significant shareholder and board member. As of June 30, 2026, we had cash and cash equivalents of
approximately $10,689,000, with convertible debentures in the aggregate principal amount of $1,635,000 that mature in December 2026
and a related party promissory note in the amount of $16,000,000 that matures in April 2028.
It
is anticipated that we will incur expenses in the implementation of our business plan described above, and such expenses will
require substantial financing to complete the development of the property for a data center operation and to achieve our goals.
While we received net proceeds in the amount of $15,000,000 from the issuance of our debt securities in April 2026 to fund our
business plan going forward, as of date of the filing of this Report, we have expended approximately $3,833,000 for the payment of
the reservation fee to our natural gas supplier and have deposited $6,000,000 as security for a letter of credit that we have
delivered under our natural gas supply agreement. Once we secure suitable land for our master-planned data center campus, we expect to
expend the remaining net proceeds of approximately $5,100,000 over the next 12 months to complete the zoning and permitting process
for the land we acquire, and the required design, engineering and regulatory studies for our planned gas power plant and campus
layout, as well as for working capital for salaries, regulatory reporting and other miscellaneous expenses. In order to start the
construction phase of our planned campus, we intend to raise additional funds from investors by issuing common stock, preferred
stock and/or debt securities. We are currently in discussions with several potential funding sources. However, there can be no
assurance that we will be able to successfully raise additional funds when required, if at all.
The
failure to obtain this necessary capital when needed on acceptable terms, or at all, could force us to delay, limit, reduce or terminate
our development plans, any commercialization efforts or other operations. We may not be able to secure financing on favorable terms,
or at all, to meet our future capital needs. In addition, even if we are able to obtain sufficient funding to commence our business operations,
we may need to pursue additional financing in the future to make expenditures and/or investments to support the growth of our business
and may require additional capital to pursue our business objectives and respond to new competitive pressures, pay extraordinary expenses
or fund our growth, including through acquisitions. Additional funds, however, may not be available when we need them on terms that are
acceptable to us, or at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when we require it,
our ability to commence our proposed business operations, to continue to grow and support our business and to respond to business challenges
could be significantly limited.
20
Going
Concern
The
unaudited condensed consolidated financial statements included in this filing have been prepared on a going concern basis, which
implies that our company will continue to realize its assets and discharge its liabilities and commitments in the normal course of
business. We are presently in the development stage and, apart from our cash balances, have only limited assets. We have not
generated revenues in the last two fiscal years, have never paid any dividends and we are unlikely to pay dividends or generate
earnings in the immediate or foreseeable future. The continuation of our company as a going concern is dependent upon: (i) continued
financial support from our shareholders; (ii) our ability to continue raising necessary debt or equity financing to
achieve our operating objectives; and (iii) our ability to acquire assets and establish a business or merge or otherwise acquire
business opportunities.
Our
independent auditors included an explanatory paragraph in their report on our financial statements for the year ended December 31, 2025
regarding concerns about our ability to continue as a going concern. In addition, our financial statements contain further note disclosures
in this regard. The implementation of our business plan is dependent upon our ability to continue raising sufficient new capital from
equity or debt markets in order to fund our on-going operating losses and real estate acquisition activities. The issuance of additional
equity securities could result in a significant dilution in the equity interests of our current stockholders.
Application
of Critical Accounting Policies
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying disclosures of our company. Although these estimates are based on management’s
knowledge of current events and actions that our company may undertake in the future, actual results may differ from such estimates.
Principles
of Consolidation
The
unaudited condensed consolidated financial statements include the accounts of our company and our wholly-owned subsidiary from the formation
date. All material intercompany transactions and balances have been eliminated in consolidation.
Debt
and Debt Discounts
In
accordance with ASC 470-20, Debt with Conversion and Other Options , we first allocate the cash proceeds of any notes we sell with
warrants between the notes and any warrants on a relative fair value basis. Proceeds are then allocated to the conversion feature.
We
account for debt discounts originating in connection with conversion features that remain embedded in the related notes in accordance
with ASC 470-20. These costs are classified on the balance sheet as a direct deduction from the debt liability. We amortize these costs
over the term of our debt agreements as financing cost in the unaudited condensed consolidated statement of operations.
Stock-Based
Compensation
We
account for our stock-based compensation under ASC 718, “ Compensation – Stock Compensation ” using the fair value
based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over
the service period, which is usually the vesting period. This guidance establishes standards for the accounting for transactions in which
an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities
in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by
the issuance of those equity instruments.
We
use the fair value method for equity instruments granted to non-employees and use the BSM model for measuring the fair value of options.
The stock-based fair value compensation is determined as of the date of the grant (measurement date) and is recognized over the vesting
periods.
Recent
Accounting Pronouncements
Our
management reviewed all recently-issued accounting standard updates (“ASUs”) not yet adopted by our company and does not
believe the future adoption of any such ASUs may be expected to cause a material impact on our unaudited condensed consolidated financial
condition or the results of our operations.
Off-Balance
Sheet Arrangements
We
have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in financial position, revenues and expenses, results of operations, liquidity, capital expenditures or capital resources
that are material to stockholders.
21
Item
3. Quantitative and Qualitative Disclosures about Market Risk
Not
required under Regulation S-K for smaller reporting companies.
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
As
of the end of the period covered by this Quarterly Report, our Chief Executive Officer and Chief Financial Officer (our “Certifying
Officers”), conducted evaluations of our disclosure controls and procedures. As defined under Sections 13a - 15(e) and 15d - 15(e)
of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures”
means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer
in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the rules and forms of the Securities and Exchange Commission (“SEC”). Disclosure controls and procedures include,
without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports
that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying
Officers, to allow timely decisions regarding required disclosures.
Based
on their evaluation, the Certifying Officers concluded that, as of June 30, 2026, our disclosure controls and procedures were not effective.
The
material weakness related to internal control over financial reporting that was identified at June 30, 2026 was that we did not have
sufficient personnel staffing in our accounting and financial reporting department. As a result, we were not able to achieve adequate
segregation of duties and were not able to provide for adequate review of the financial statements.
This
control deficiency could result in a reasonable possibility that material misstatements of the financial statements will not be prevented
or detected on a timely basis. However, our management believes that the material weakness identified does not result in the restatement
of any previously reported financial statements or any other related financial disclosure, and management does not believe that the material
weakness had any effect on the accuracy of our financial statements included as part of this Quarterly Report.
We
will continue to monitor and evaluate the effectiveness of our disclosure controls and procedures and our internal controls over financial
reporting on an ongoing basis and are committed to taking action and implementing additional enhancements or improvements, as necessary
and as funds allow.
Changes
in internal control over financial reporting.
There
were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2026 that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations
on the Effectiveness of Internal Controls
Readers
are cautioned that our management does not expect that our disclosure controls and procedures or our internal control over financial
reporting will necessarily prevent all fraud and material error. An internal control system, no matter how well conceived and operated,
can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations
in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any,
within our control have been detected. The design of any system of controls also is based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any control design will succeed in achieving its stated goals under all
potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance
with the policies or procedures may deteriorate.
22
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
We
know of no material active or pending legal proceeding against our company, nor are we involved as a plaintiff in any material proceeding
or pending litigation.
Item
1A. Risk Factors
We
are a small reporting company, as defined by Rule 12b-2 of the Exchange Act, and are not required to provide the information under this
item.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
Sales
of Unregistered Securities
There
have been no sales of unregistered securities within the reporting period covered by this report that would be required to be disclosed
pursuant to Item 701 of Regulation S-K, except as follows:
On
April 23, 2026, SFO IDF LLC, a company owned and controlled by a trust established for the benefit of certain family members of Sean
Fontenot, a director of our company, the trustees of which are independent and not affiliated with Mr. Fontenot (“SFO IDF”),
entered into a letter agreement for a loan to the Company in the amount of $15,000,000, agreed to
refinance the outstanding notes payable held by SFO IDF in the aggregate principal amount of $1,000,000 that bore interest at the rate
of 10% per annum and were to mature on June 30, 2026 by cancelling such notes in their entirety, in exchange for
a promissory note in the principal amount of $16,000,000 that bears interest at the rate of 8% per annum that matures on April 30,
2028 and a six-year warrant to purchase up to 6,000,000 shares of the Company’s common stock with an exercise price of $0.50
per share. The promissory note and warrant were issued in reliance upon exemptions from registration provided by Section 4(a)(2)
of the Securities Act, and Rule 506 of Regulation D promulgated thereunder, as the transactions did not involve
any public offering. No placement agent was engaged in connection with these sales, and no fees or commissions were paid.
Repurchases
of Shares or of Company Equity Securities
None.
Item
3. Default Upon Senior Securities
None.
Item
4. Mine Safety Disclosures.
Not
applicable.
Item
5. Other Information
None
23
Item
6. Exhibits
The
following documents are filed as a part of this report or incorporated herein by reference:
Exhibit
Number
Description
3.1
Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to our Quarterly Report of Form 10-Q filed on May 15, 2024).
3.2
Amendment dated June 30, 2026 to Restated Articles of Incorporation (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K filed on July 7, 2026).
3.3
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K filed on July 7, 2026).
4.1
8% Promissory Note dated April 23, 2026 of our company issued to SFO IDF LLC (incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed on April 29, 2026)
10.1
TerraVolt Holdings, Inc. 2021 Equity Incentive Plan, as amended.
10.2
Consulting Agreement dated as of October 10, 2018 between our company and DSS Consulting Corporation (incorporated by reference to Exhibit 10.12 to our Annual Report on Form 10-K filed on March 31, 2022).
10.3
Employment Agreement dated as of June 19, 2023 between our company and Joel D. Stone (incorporated by reference to Exhibit 10.3 to our Annual Report on Form 10-K filed on March 31, 2026).
10.4
Warrant dated December 6, 2023 of our company issued to M1 Advisors LLC (incorporated by reference to Exhibit 10.4 to our Annual Report on Form 10-K filed on April 2, 2025).
10.5
Warrant dated February 12, 2024 of our company issued to SFO IDF LLC (incorporated by reference to Exhibit 10.5 to our Annual Report on Form 10-K filed on April 9, 2024.
10.6
Warrant dated December 15, 2024 of our company issued to SFO IDF LLC (incorporated by reference to Exhibit 10.6 to our Annual Report on Form 10-K filed on April 2, 2025).
10.7
Warrant dated April 23, 2026 of our company issued to SFO IDF LLC (incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed on April 29, 2026)
31.1
Certification of the Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certification of the Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.***
101.ins**
Inline
XBRL Instance Document
101.xsd**
Inline
XBRL Taxonomy Extension Schema Document
101.cal**
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.def**
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.lab**
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.pre**
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
**
Furnished.
Not filed. Not incorporated by reference. Not subject to liability.
***
A
signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company
and furnished to the Securities and Exchange Commission or its staff upon request.
24
SIGNATURES
Pursuant
to the requirements of Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Date:
August 14, 2026
TerraVolt
Holdings, Inc.
By:
/s/
Joel D. Stone
Name:
Joel
D. Stone
Title:
Chief
Executive Officer
By:
/s/
Dean S Skupen
Name:
Dean
S Skupen
Title:
Chief
Financial Officer
25
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.