Item 8. Financial Statements and Supplementary Data
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
INDEX
TO FINANCIAL STATEMENTS
Financial
Statements of Giftify, Inc.
Report of Independent Registered Public Accounting Firm. (PCAOB ID: 572 )
F-1
Consolidated
Financial Statements as of December 31, 2025 and December 31, 2024
Consolidated Balance Sheets
F-2
Consolidated Statements of Operations
F-3
Consolidated Statements of Stockholders’ Equity
F-4
Consolidated Statements of Cash Flows
F-6
Notes to the Consolidated Financial Statements
F-7
42
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Stockholders and Board of Directors of Giftify, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Giftify, Inc. and subsidiaries (the “Company”) as of
December 31, 2025 and 2024, the related consolidated statements of operations, stockholders’ equity, and cash flows for the
years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the
financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024,
and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally
accepted in the United States of America.
Going
Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in
Note 1 to the financial statements, the Company has a history of reporting net losses and negative cash flows from operations. These
factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard
to these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the
outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matter
The
critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated
or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Share-based
compensation
As
described in Note 12 to the consolidated financial statements, the Company recognized $3.7 million of share-based compensation
expense relating to vested stock options.
Management accounts for share-based compensation based on the grant-date fair value of each award, which is amortized as expense
over the requisite service period of the award. The fair value of each option is estimated on the grant-date using the Black-Scholes
option pricing model which includes assumptions made by management.
We
identified share-based compensation as a critical audit matter. Auditing management’s estimate of share-based compensation required
a high degree of auditor effort in performing procedures and evaluating audit evidence related to the grant-date fair value of awards.
The
following are the primary procedures we performed to address this critical audit matter.
●
Obtaining
and reading the share-based award agreements, and obtaining board approvals related to the share-based awards.
●
Evaluating
the option pricing model management selected to determine the grant-date fair value, and evaluating the reasonableness of management’s
significant valuation assumptions.
●
Performing
a recalculation of the grant-date fair value estimate for a sample of the awards.
We
have served as the Company’s auditor since 2017.
/s/
Weinberg & Company, P.A.
Los
Angeles, California
March 18, 2026
F- 1
GIFTIFY,
INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
2025
2024
As
of December 31,
2025
2024
ASSETS
Current
assets:
Cash
and cash equivalents (includes restricted cash of $ 1,000,000 and $ 1,250,000 at December 31, 2025 and 2024, respectively)
$ 3,654,944
$ 4,301,842
Accounts
receivable
142,878
164,700
Inventories, net
3,751,549
4,116,180
Prepaid
expenses and other current assets
196,104
63,210
Total
current assets
7,745,475
8,645,932
Property
and equipment, net
443,811
1,089,984
Operating
lease right-of- use asset, net
1,088,091
1,406,242
Deposits
68,189
65,556
Intangible
assets, net
2,487,822
4,268,332
Goodwill
20,007,670
20,007,670
Total
assets
$ 31,841,058
$ 35,483,716
LIABILITIES
AND STOCKHOLDERS’ EQUITY
Current
liabilities:
Accounts
payable
$ 1,815,727
$ 1,966,616
Accrued
expenses
1,917,961
1,768,607
Customer
deposits
2,015
95,000
Deferred
revenue
130,376
77,051
Secured
revolving line of credit
3,212,935
3,805,080
Convertible
promissory note
46,137
43,137
Secured
notes payable — related party, net of debt discount of $ 0 and $ 4,000 , at December 31, 2025 and 2024, respectively
-
2,060,274
Notes
payable, current portion
12,240
1,717,632
Operating
lease liability, current portion
358,861
316,612
Total
current liabilities
7,496,252
11,850,009
Notes
payable, net of current portion
651,349
615,000
Deferred
income taxes
608,000
1,123,000
Operating
lease liability, net of current portion
774,510
1,133,371
Total
liabilities
9,530,111
14,721,380
Commitments
and contingencies
-
-
Stockholders’
equity:
Preferred
stock, $ 0.001 par value, 10,000,000 shares authorized;
-
-
Common
stock, $ 0.001 par value, 750,000,000 shares authorized; 33,146,517 and 27,021,423 shares issued and outstanding at December 31, 2025
and 2024, respectively
33,147
27,015
Additional
paid-in-capital
120,713,202
108,679,065
Common
stock issuable, 350,843 and 350,843 shares, respectively
350,843
350,843
Accumulated
deficit
( 98,786,245 )
( 88,294,587 )
Total
stockholders’ equity
22,310,947
20,762,336
Total
liabilities and stockholders’ equity
$ 31,841,058
$ 35,483,716
The
accompanying notes are an integral part of these consolidated financial statements.
F- 2
GIFTIFY,
INC. AND SUBSDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
2025
2024
Year
Ended December 31,
2025
2024
Net
Sales
$ 83,181,716
$ 88,934,036
Cost
of sales
67,686,362
75,789,255
Gross
profit
15,495,354
13,144,781
Operating
Expenses
Selling,
general and administrative expenses
22,933,052
27,615,865
Depreciation
of capitalized software costs
645,375
1,472,974
Amortization
of intangible assets
2,271,673
2,431,668
Total
operating expenses
25,850,100
31,520,507
Loss
from operations
( 10,354,746 )
( 18,375,726 )
Other
expense:
Interest
income
15,511
-
Interest
expense
( 604,759 )
( 1,002,354 )
Financing
costs
( 95,000 )
( 131,000 )
Other
income
38,540
Total
other expense, net
( 645,708 )
( 1,133,354 )
Net
loss before income tax benefit
( 11,000,454 )
( 19,509,080 )
Income
tax benefit
508,796
677,000
Net
loss
$ ( 10,491,658 )
$ ( 18,832,080 )
Net
loss per share – basic and diluted
$ ( 0.35 )
$ ( 0.73 )
Weighted
average common shares outstanding – basic and diluted
29,845,707
25,745,113
The
accompanying notes are an integral part of these consolidated financial statements.
F- 3
GIFTIFY,
INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
For
the Year Ended December 31, 2025
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Common
Stock
Common
Stock
Issuable
Additional
Paid-In
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance,
December 31, 2024
27,021,423
$ 27,015
350,843
$ 350,843
$ 108,679,065
$ ( 88,294,587 )
$ 20,762,336
Fair
value of vested options
-
-
-
-
3,671,565
3,671,565
Fair
value of vested restricted stock
797,912
798
-
-
2,054,538
2,055,336
Fair
value of common stock issued for services
420,832
421
-
-
575,292
575,713
Fair
value of common stock issued for vendor settlement
75,000
75
108,675
108,750
Issuance
of common stock for cash, net, under at-the-market sale agreement, net
1,283,246
1,290
-
-
1,734,116
1,735,406
Fair
value of shares issued on acquisition
350,000
350
-
-
608,650
609,000
Issuance
of common stock for cash under stock purchase agreement, net
387,194
387
374,113
374,500
Issuance
of common stock for cash under public placement
600,000
600
-
-
477,400
478,000
Issuance
of common stock for cash under private placement
2,210,910
2,211
-
-
2,429,788
2,431,999
Net
loss
-
-
-
-
-
( 10,491,658 )
( 10,491,658 )
Balance,
December 31, 2025
33,146,517
$ 33,147
350,843
$ 350,843
$ 120,713,202
$ ( 98,786,245 )
$ 22,310,947
F- 4
For
the Year Ended December 31, 2024
Common
Stock
Common
Stock
Issuable
Additional
Paid-In
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance,
December 31, 2023
24,119,967
$ 24,114
383,343
$ 383,343
$ 93,376,244
$ ( 69,462,507 )
$ 24,321,194
Balance
24,119,967
$ 24,114
383,343
$ 383,343
$ 93,376,244
$ ( 69,462,507 )
$ 24,321,194
Fair
value of vested options
-
-
-
-
8,031,289
8,031,289
Fair
value of vested restricted stock units
241,666
242
-
-
1,431,606
1,431,848
Fair
value of common stock issued for employment agreements
312,500
313
-
-
1,249,687
1,250,000
Fair
value of common stock issuance for services
210,000
210
-
-
771,290
771,500
Fair
value of common stock issued for vendor settlement
104,167
104
149,896
150,000
Fair
value of common shares issued for financing costs
100,000
100
130,900
131,000
Common
shares issued on cashless exercise of stock options
1,130
1
( 1 )
-
Common
shares issued
32,500
32
( 32,500 )
( 32,500 )
32,468
-
Issuance
of common stock for cash, under stock purchase agreement
150,000
150
-
-
199,850
200,000
Issuance
of common stock for cash, net, under at-the-market sale agreement
209,993
210
-
-
285,853
286,063
Issuance
of common stock for cash, net, on private sales
1,539,500
1,539
-
-
3,019,983
3,021,522
Net
loss
-
-
-
-
-
( 18,832,080 )
( 18,832,080 )
Balance,
December 31, 2024
27,021,423
$ 27,015
350,843
$ 350,843
$ 108,679,065
$ ( 88,294,587 )
$ 20,762,336
Balance
27,021,423
$ 27,015
350,843
$ 350,843
$ 108,679,065
$ ( 88,294,587 )
$ 20,762,336
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
GIFTIFY,
INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
Year
Ended
December
31, 2025
Year
Ended December 31, 2024
CASH
FLOWS FROM OPERATING ACTIVITIES
Net
loss
$ ( 10,491,658 )
$ ( 18,832,080 )
Adjustments
to reconcile net loss to net cash provided by operating activities
Fair
value of vested stock options
3,671,565
8,031,289
Fair
value of vested restricted common stock
2,055,336
2,681,848
Fair
value of common stock issued for services
575,713
771,500
Loss
on fair value of common stock issued for settlement of vendor
33,750
135,415
Fair
value of common stock issued as financing costs
-
131,000
Change
in inventory reserve balance
( 25,000 )
( 61,000 )
Depreciation
of capitalized software costs
646,173
1,472,974
Right-of-use assets
318,151
304,481
Amortization
of intangible assets
2,271,673
2,431,668
Amortization
of debt discount
19,000
18,000
Accrued
interest
( 151,190 )
131,398
Changes
in operating assets and liabilities:
Accounts
receivable
80,936
( 66,170 )
Inventories
389,631
97,093
Prepaid
expenses and other current assets
( 132,894 )
113,909
Accounts
payable
( 76,389 )
( 236,731 )
Accrued
expenses
96,401
592,673
Customer
deposits
( 92,985 )
95,000
Deferred
revenue
53,325
( 259,945 )
Deferred
taxes
( 515,000 )
( 677,000 )
Operating
lease liability
( 316,612 )
( 282,861 )
Net
cash used in operating activities
( 1,590,074 )
( 3,407,539 )
CASH
FLOWS FROM INVESTING ACTIVITIES
Cash
received on acquisition
109,543
-
Net
cash provided by investing activities
109,543
-
CASH
FLOWS FROM FINANCING ACTIVITIES
Proceeds
from line of credit
135,736,042
104,752,474
Repayment
of line of credit
( 136,328,187 )
( 107,684,779 )
Proceeds
from note payable
985,000
-
Repayment
of notes payable
( 2,579,127 )
( 26,271 )
Proceeds
from notes payable – related party
-
1,978,000
Repayment
of notes payable – related party
( 2,000,000 )
-
Proceeds
from sale of common stock, net of expenses, under at-the-market sale agreement
1,735,406
286,063
Proceeds
from sale of common stock, net of expenses, under stock purchase agreement
374,500
200,000
Proceeds
from public offering of common stock
478,000
-
Proceeds
from private offering of common stock
2,431,999
3,021,522
Repayment
of acquisition obligation
-
( 500,000 )
Net
cash provided by financing activities
833,633
2,027,009
Net
decrease in cash and cash equivalents
( 646,898 )
( 1,380,530 )
Cash
and cash equivalents beginning of period
4,301,842
5,682,372
Cash
and cash equivalents end of period
$ 3,654,944
$ 4,301,842
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
Interest
paid
$ 431,818
$ 704,961
Taxes
paid
$ 6,204
$ -
NON-CASH
INVESTING AND FINANCING ACTIVITIES
Common
shares issued for acquisition
$ 609,000
$ -
Common
shares issued for trade accounts payable
$ 108,750
$ 150,000
Issuance
of common stock issued for common stock issuable
$ -
$ 32,500
Accounts
receivable from acquisition
$ 59,114
$ -
Intangible assets from acquisition
$ 491,163
$ -
Deposits
from acquisition
$ 2,633
$ -
Accounts
payable from acquisition
$ 500
$ -
Accrued
expenses from acquisition
$ 52,953
$ -
Operating
lease right-of-use assets obtained in exchange for new operating lease liabilities
$ -
$ 1,395,541
The
accompanying notes are an integral part of these consolidated financial statements.
F- 6
GIFTIFY,
INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
For the Year ended December 31, 2025 and 2024
1.
Organization, Basis of Presentation, and Summary of Significant Accounting Policies
Giftify,
Inc. (the “Company” or “Giftify”), through its wholly owned subsidiary, Restaurant.com, Inc., has been in the
business of connecting digital consumers, businesses, and communities with dining and merchant deals throughout the United States.
In
May 2025, the Company acquired Takeout7 Inc (“Takeout7”, see Note 2). Takeout7 is a restaurant technology company offering
comprehensive online ordering solutions through its TakeOut7 platform and AI-powered digital marketing services through its Platr platform.
The acquisition of Takeout7 expands the Company’s technology offerings to include end-to-end solutions for independent restaurants.
Takeout7 and its operations were merged into our subsidiary, Restaurant.com, in early 2026.
On
September 4, 2024, the Company’s Board of Directors approved and, by written consent dated September 5, 2024, the holders of a
majority of our common stock approved an amendment to our Certificate of Incorporation to change our name from RDE, Inc. to Giftify,
Inc. The change to Giftify, Inc. became effective on October 28, 2024. All references throughout this filing to RDE, Inc. have been changed
to Giftify, Inc.
On
August 6, 2024, The Nasdaq Stock Market (“Nasdaq”) granted the Company’s application for listing on the Nasdaq.
In
December 2023, the Company acquired CardCash Exchange Inc (“CardCash”, see Note 2). CardCash was founded in 2013 and purchases
merchant gift cards, reselling them at a markup.
Substantial
Doubt about the Company’s Ability to Continue as a Going Concern
The
accompanying financial statements have been prepared under the assumption that the Company will continue as a going concern. In accordance
with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 205-40, Going
Concern , the Company’s management has evaluated whether there are conditions or events that raise substantial doubt about its
ability to continue as a going concern within one year after the date the accompanying financial statements were issued. Giftify and
CardCash have a history of reporting net losses and negative operating cash flows. These factors raise substantial doubt about the Company’s
ability to continue as a going concern within one year of the date that the financial statements are issued. The financial statements
do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
The
Company’s ability to continue as a going concern depends on its ability to raise additional debt or equity capital to fund its
business activities and ultimately achieve sustainable operating revenues and profitability. The Company has financed its working capital
requirements through borrowings from various sources and the sale of its equity securities.
As
market conditions present uncertainty as to the Company’s ability to secure additional funds, there can be no assurances that the
Company will be able to secure additional financing on acceptable terms, as and when necessary to continue to conduct operations. If
the Company is unable to obtain the cash resources necessary to satisfy the Company’s ongoing cash requirements, the Company could
be required to scale back its business activities or to discontinue its operations entirely.
Basis
of Presentation and Principles of Consolidation
The
accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted
in the United States of America (“GAAP”) and include the financial statements of the Company’s wholly-owned operating
subsidiaries. Intercompany balances and transactions have been eliminated in consolidation.
F- 7
Use
of Estimates
The
preparation of the Company’s financial statements in conformity with accounting principles generally accepted in the United States
of America (“GAAP”) requires management to make certain estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues, and expenses, and the disclosure of contingent assets and liabilities. Actual results could differ from those
estimates. On an ongoing basis, management reviews its estimates and, if appropriate, adjusts them. Significant estimates include assumptions
used to value inventories at the net realizable value, assets acquired in business combinations, goodwill and other long-term assets,
stock-based compensation, accruals for potential liabilities, and the determination of the Company’s liquidity.
Revenue
Recognition
The
Company recognizes revenue in accordance with FASB ASC 606, Revenue from Contracts with Customers .
The
Company buys merchant gift cards from the general public and distributors at a discount and then resells them at a markup. The Company
also generates revenue from the sale of discount certificates for third-party restaurants, online restaurant ordering fees, and monthly
subscription fees for its restaurant marketing platform. Lastly, the Company recognizes revenue from the sale of Restaurant.com promotional
gift cards (revenue recognized based on the Company’s historical redemption rates of its promotional gift cards), the sale of travel,
vacation, and merchandise on behalf of third-party merchants (revenue reported on a net basis equal to the purchase price received from
the customer less a portion of the purchase price paid by the Company to its merchant partners), and advertising revenue for third-party
partners, such as Google Ads, wherein third-party website(s) and/or product(s) are shown or incorporated in the Company’s platform
or website (revenue recognized when its determinable, which is generally upon receipt of a statement and/or proceeds from the third-party
partners).
Certain
customers may receive incentives, which are accounted for as variable consideration. Provisions for sales returns are recognized in the
period in which the sales are recorded, based on the Company’s prior experience and current trends. These revenue reductions are
established by the Company based on management’s best estimates at the time of sale, using historical trends, and are adjusted
to reflect known changes in the factors that impact such reserves and allowances and the terms of customer agreements.
Amounts
billed and due from the Company’s customers are classified as accounts receivable on the balance sheet. Amounts received in advance
from customers are recorded as deferred revenue on the balance sheet until the performance obligations have been satisfied. The Company
has elected to apply the practical expedient to not assess contracts for significant financing components because the period between
the receipt of advance payment and the Company’s transfer of services to the customer is less than one year.
It
is necessary to determine whether the Company is acting as a principal or an agent in revenue-generating arrangements.
Principal
vs. Agent Considerations
●
Principal:
In a principal transaction, the Company controls the specified good or service before transferring it to the customer. This means
the Company is primarily responsible for fulfilling the obligation directly to the customer, bears inventory risk, including the
risk of fraud/invalid card (if applicable), and has discretion in setting the price. In such cases, revenue is recognized on a gross
basis. This means recording the total amount of consideration received from the customer as revenue, with a corresponding cost for
any amount paid to other parties involved in providing the goods or services.
●
As
an agent, the Company does not control discounted gift cards; its role is to arrange for its distributors to deliver them to our
customers. In these instances, revenue is recognized on a net basis. This reflects only the fee or commission the company retains
from the transaction.
Impact
of Gross vs. Net Recognition on Financial Performance
Determining
whether the Company is a principal or an agent has a significant impact on reported revenue and gross profit percentages. For example,
when the Company uses its inventory of previously purchased discounted gift cards to fulfill a customer sale, revenue is recognized on
a gross basis because the Company acts as principal, takes control of the gift cards, and bears the inventory risk before reselling them.
This differs from arrangements in which the Company’s role is solely to act as an agent, arranging for our supplier to deliver
discounted gift cards directly to our customer. In these arrangements, the Company carries no inventory risk, and revenue is recognized
on a net basis, representing the commission earned on the transaction. Agent transactions represent approximately 6% and 3% of net sales
for the year ended December 31, 2025 and 2024, respectively.
F- 8
Significant
Judgments and Estimates
Deciding
whether the Company is a principal or an agent requires significant judgment and analysis. This is particularly true when evaluating
factors such as responsibility for fulfilling the customer promise, inventory risk, and pricing discretion. Changes in the assessment
of these indicators could materially impact reported revenue and related metrics. The Company continuously evaluates our judgments and
estimates to ensure accurate revenue recognition in accordance with ASC 606.
In
the following table, revenue is disaggregated by our divisions and type of revenue for the years ended December 31, 2025 and 2024:
Schedule of Disaggregation of Revenue
Sales
Channels
CardCash
Gift Cards
Restaurant.com
Gift Cards and Coupons
Advertising
Total
Year
Ended December 31, 2025
Business
to consumer (B2C)
$ 38,028,949
$ 263,592
$
$ 38,292,541
Business
to business (B2B)
42,883,708
1,892,870
112,597
44,889,175
Total
$ 80,912,657
$ 2,156,462
$ 112,597
$ 83,181,716
Year
Ended December 31, 2024
Business
to consumer (B2C)
$ 40,894,072
$ 445,117
$ 73,075
$ 41,412,264
Business
to business (B2B)
46,097,566
1,424,206
-
47,521,772
Total
$ 86,991,638
$ 1,869,323
$ 73,075
$ 88,934,036
Cost
of Sales
Cost
of sales consists primarily of the cost to purchase merchant gift cards, transaction fees, and costs.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with maturities of three months or less when purchased to be cash and/or cash equivalents.
Accounts
Receivable
The
Company’s trade accounts receivable are recorded at the amounts billed to customers and presented on the balance sheet, net of
any allowance for estimated credit losses, if required. The allowance is determined by a variety of factors, including the age of the
receivables, current economic conditions, historical losses, and other information management obtains regarding the financial condition
of customers. Receivables are charged off when they are deemed uncollectible. As of December 31, 2025 and 2024, the Company had no allowance
for credit losses.
Inventories
Inventories
consist of merchant gift cards on hand that are available for sale. Inventories are stated at the lower of cost or net realizable value,
with cost determined on a first-in, first-out basis. Adjustments, if required, reduce inventory to its net realizable value, reflecting
estimated excess, obsolescence, or impairment balances. Factors influencing these adjustments include changes in customer demand, rapid
technological changes, and merchant bankruptcy. As of December 31, 2025, and 2024,the Company recorded a reserve for slow-moving inventory of $ 15,000 and $ 40,000 , respectively.
F- 9
Property
and Equipment
Property
and equipment are recorded at cost less accumulated depreciation and amortization.
The
Company accounts for capitalized software and website development costs to develop software programs to be used solely to meet the Company’s
internal needs in accordance with ASC 350-40. Costs incurred during the application development stage for software programs used solely
to meet internal needs are capitalized. Capitalized website development costs are included in property and equipment, net. All ordinary
maintenance costs are expensed as incurred. Amortization of capitalized software costs is excluded from cost of sales and included in
amortization expense in the Statements of Operations.
Depreciation
and amortization are computed using the straight-line method over the estimated useful lives of the related assets. The Company provides
for depreciation, as follows:
Schedule of Depreciation
Estimated
Useful Life
Capitalized
software and website development costs
3
years
Equipment
5 - 7
years
Leasehold
improvements
Shorter
of the estimated useful life or the lease term
Expenditures
for additions and improvements that extend the useful lives of property and equipment are capitalized. Expenditures for maintenance and
repair costs are charged to expense as incurred.
Business
Combinations
The
Company allocates the fair value of the purchase consideration to the tangible assets acquired, the liabilities assumed, and the separately
identifiable intangible assets acquired, based on their estimated fair values. The excess of the fair value of purchase consideration
over the fair values of these identifiable assets and liabilities is recorded as goodwill. Such valuations require management to make
significant estimates and assumptions, particularly regarding intangible assets. Significant estimates in valuing certain intangible
assets include, but are not limited to, future expected cash flows from acquired technology, trademarks, and trade names, useful lives,
and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently
uncertain and unpredictable, and, as a result, actual results may differ from estimates. During the measurement period, which can be
up to one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the
corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded in the consolidated
statements of operations.
Intangible
Assets
The
Company has certain intangible assets that were initially recorded at their fair value at the time of acquisition. The finite-lived intangible
assets consist of customer relationships, trade name, and developed technology. Intangible assets with finite useful lives are amortized
using the straight-line method over their estimated useful life of three years .
The
Company reviews all finite-lived intangible assets for impairment when circumstances indicate that their carrying values may not be recoverable.
If the carrying value of an asset group is not recoverable, the Company recognizes an impairment loss for the excess carrying value over
the fair value in our consolidated statements of operations. There was no impairment of intangible assets in any of the periods presented.
Goodwill
Goodwill
represents the excess of the purchase price in a business combination over the value assigned to the net tangible and identifiable intangible
assets of the business acquired. As of December 31, 2025 and 2024, the Company had $ 20,007,670 of goodwill. Under ASC 350 Intangibles-Goodwill
and Other, goodwill and other intangible assets with indefinite lives are not amortized, but instead are tested for impairment annually,
or whenever events or circumstances indicate a potential impairment. The Company’s impairment testing is performed annually at
December 31. In accordance with ASC 350, we first assess qualitative factors to determine whether it is necessary to perform the quantitative
goodwill impairment test. If, after assessing the totality of events or circumstances, we determine that it is more likely than not (i.e.,
greater than 50% likelihood) that the fair value of the reporting unit is less than its carrying amount, then the quantitative test is
required. The quantitative goodwill impairment test requires us to estimate the fair value of the reporting unit, using an income approach
and a market approach, and compare it with its carrying amount. If the fair value of the reporting unit exceeds the carrying value of
the net assets, goodwill is not impaired. If the fair value of the reporting unit is less than the carrying value, the difference is
recorded as an impairment loss up to the amount of goodwill. There was no goodwill impairment in any of the periods presented.
F- 10
Long-Lived
Assets
The
Company evaluates long-lived assets, other than goodwill and indefinite-lived intangible assets, for impairment whenever events or changes
in circumstances (“triggering events”) indicate that their net book value may not be recoverable. The measurement of possible
impairment is based upon the ability to recover the carrying value of the asset through the expected future undiscounted cash flows from
the use of the asset and its eventual disposition. An impairment loss, equal to the difference between the asset’s fair value and
its carrying value, is recognized when the estimated future undiscounted cash flows are less than its carrying amount. No impairment
indicators were identified as of December 31, 2025 and 2024.
Leases
The
Company leases certain corporate office space under lease agreements. The Company determines whether a contract contains a lease at contract
inception. A contract is a lease if it conveys the right to control the use of the identified asset for a period in exchange for consideration.
Control is determined based on the right to obtain all of the economic benefits from use of the identified asset and the right to direct
the use of the identified asset. Operating lease right-of-use assets (“ROU”) represent the right to use an underlying asset
for the lease term, and operating lease liabilities represent the obligation to make lease payments. Lease liabilities are recognized
at the present value of the future minimum lease payments over the lease term at the commencement date. Operating lease expense is recognized
on a straight-line basis over the lease term and is included in the general and administrative line in the Company’s consolidated
statements of operations.
Income
Taxes
The
Company uses an asset and liability approach for accounting and reporting for income taxes that allows recognition and measurement of
deferred tax assets based upon the likelihood of realization of tax benefits in future years. Under the asset and liability approach,
deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets
if it is more likely than not that these items will either expire before the Company is able to realize their benefits, or that future
deductibility is uncertain. The Company’s policy is to recognize interest and/or penalties related to income tax matters in income
tax expense.
Advertising
The
Company expenses advertising costs as incurred and recorded $ 1,112,327 and $ 892,994 for the years ended December 31, 2025, and 2024, respectively,
in selling, general and administrative expenses in the Statements of Operations.
Share-Based
Compensation
The
Company periodically issues share-based awards to employees, non-employees, and consultants for services rendered. Stock options vest
and expire according to the terms established at the grant’s issuance date. Stock grants are measured at the grant date fair value.
Stock-based compensation cost is measured at fair value on the grant date and is generally recognized as an expense in the statement
of operations ratably over the requisite service period or vesting period. Recognition of compensation expense for non-employees occurs
in the same period and in the same manner as if the Company had paid cash for the services.
The
Company values its equity awards using the Black-Scholes-Merton (“Black-Scholes”) option-pricing model, and accounts for forfeitures when they occur. Use of the
Black-Scholes option pricing model requires the input of subjective assumptions, including expected volatility, expected term, and a
risk-free interest rate. The expected volatility is based on the historical volatility of the Company’s common stock, calculated
utilizing a look-back period approximately equal to the contractual life of the stock option being granted. The expected life of the
stock option is calculated as the mid-point between the vesting period and the contractual term (the “simplified method”).
The risk-free interest rate is estimated using comparable published federal funds rates.
F- 11
Earnings
(Loss) Per Share
Basic
earnings (loss) per share is computed using the weighted average number of common shares issued and outstanding during the period. Diluted
earnings (loss) per share is computed using the weighted average number of common shares and the dilutive effect of contingent shares
outstanding during the period. Potentially dilutive contingent shares, which primarily consist of convertible notes and stock issuable
upon the exercise of stock options and warrants, have been excluded from the calculation of diluted loss per share because their effect
is anti-dilutive.
Loss
per common share is computed by dividing net loss by the weighted average number of shares of common stock issued and outstanding during
the respective periods. Basic and diluted loss per common share was the same for all periods presented because all convertible notes
and stock issuable upon the exercise of stock options and warrants outstanding were anti-dilutive.
At
December 31, 2025 and 2024, the Company excluded the outstanding convertible debt and securities summarized below, which entitle the
holders thereof to acquire shares of common stock, from its calculation of earnings per share, as their effect would have been anti-dilutive.
Schedule of Anti- dilutive Securities Excluded from Computation of Earning Loss Per Share
2025
2024
December
31,
2025
2024
Convertible
notes payable
30,758
28,753
Common
stock issuable
350,843
350,843
Common
stock options
4,047,222
4,121,830
Total
4,428,823
4,501,426
The
issuable and potentially issuable shares as summarized above. These potentially issuable common shares would have been anti-dilutive
because the Company had a net loss for the years ended December 31, 2025 and 2024, as such common stock equivalents would have been
excluded from the calculation of net loss per share.
Fair
Value of Financial Instruments
Fair
value of financial and non-financial assets and liabilities is defined as an exit price, which is the price that would be received to
sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The three-tier
hierarchy for inputs used to measure fair value, which prioritizes the inputs to valuation techniques used to measure fair value, is
as follows:
Level
1 – quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level
2 – quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability,
either directly or indirectly through market corroboration, for substantially the full term of the financial instrument.
Level
3 – unobservable inputs based on the Company’s assumptions used to measure assets and liabilities at fair value.
A
financial asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant
to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement requires judgment
and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy.
The
carrying value of the Company’s financial instruments (consisting of cash, accounts receivables, deposits to credit card processor,
prepaid expense and other current assets, accounts payable, accrued expenses, notes payable, and other liabilities) are considered to
be representative of their respective fair values due to the short-term nature of those instruments.
F- 12
Concentrations
Net
sales and gross profit . During the year ended December 31, 2025, the Company sold one merchant’s gift cards that accounted
for 12 % of net sales and 22 % of gross profit. During the year ended December 31, 2024, the Company sold two merchants’ gift cards
that accounted for 10 % and 10 % of net sales and approximately 7 % and 7 % of gross profit. No other sale of merchant gift cards exceeded
10% of net sales or gross profit in either period.
Purchases
from vendors . During the year ended December 31, 2025, the Company’s three largest vendors accounted for approximately 23 %,
20 % and 13 % of all purchases. During the year ended December 31, 2024, the Company’s largest vendor accounted for approximately
18 % of all purchases. No vendor accounted for more than 10% of all purchases in either period.
Concentration
of Credit Risk
Financial
instruments, which potentially subject the Company to concentrations of credit risk, consist principally of trade accounts receivable
and cash. The credit risk exposure surrounding trade accounts receivable is limited as these amounts represent the timing difference
between payments being settled by credit card processors and the cash being provided to the Company.
The
Company maintains balances at financial institutions that, at times, exceeds the federally insured limit. The Company has not experienced
a loss on this account.
Segment
Information
The
Company’s Chief Executive Officer (“CEO”) is our chief operating decision maker (“CODM”) and evaluates
performance and makes operating decisions regarding resource allocation based on financial data presented on a consolidated basis.
Because our CODM evaluates financial performance on a consolidated basis, the Company has determined that it operates as a 1 single
reportable segment, comprising the consolidated financial results of Giftify, Inc.
Reclassifications
Certain
prior-year amounts have been reclassified to align with the current-period presentation. Merchant receipts (i.e., credit card processors)
amounting to $ 726,965 , which were previously presented as a component of accounts receivable at December 31, 2024, have been reclassified
as a component of cash and cash equivalents to conform to current year presentation. This reclassification did not affect the reported
results of operations. For the year ended December 31, 2024, the cash flows used in operating activities in the consolidated statements
of cash flows were revised to $ 3,407,539 from $ 2,551,870 , and cash and cash equivalents at the end of the period were revised to $ 4,301,842
from $ 3,574,876 .
Recent
Accounting Pronouncements
In
November 2024, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2024-03, Income Statement—Reporting
Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses which
includes amendments that require disclosure in the notes to financial statements of specified information about certain costs and expenses,
including purchases of inventory; employee compensation; and depreciation, amortization and depletion expenses for each caption on the
income statement where such expenses are included. The amendments are effective for the Company’s annual periods beginning January
1, 2027, with early adoption permitted, and should be applied either prospectively or retrospectively. The Company is evaluating this
ASU to determine its impact on the Company’s disclosures.
Other
recent accounting pronouncements issued by the FASB, its Emerging Issues Task Force, the American Institute of Certified Public Accountants,
and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future financial statements.
F- 13
2.
Acquisitions
Takeout7,
Inc.
On
May 29, 2025, the Company completed the acquisition of Takeout7, Inc. (“Takeout7”). The acquisition was made pursuant to
an agreement and plan of merger dated May 29, 2025, between the Company and Takeout7. The Company acquired all of the issued and outstanding
equity of Takeout7 for $ 609,000 , made up of the issuance of 350,000 shares of the Company’s common stock.
The
Company utilized the acquisition method of accounting for the acquisition in accordance with ASC 805, Business Combinations , and
allocated the purchase price to Takout7’s tangible assets, identifiable intangible assets, and assumed liabilities at their estimated
fair values as of the date of acquisition.
As
of December 31, 2025, management has not yet finalized the purchase price allocation. In accordance with ASC 805, the Company made a
provisional allocation of the purchase price for Takeout7 based on the estimated fair values of the assets acquired and liabilities
assumed. The fair values of the assets acquired, as set forth below, are considered provisional and subject to adjustment as
additional information is obtained through the purchase price measurement period (a period of up to one year from the closing date).
Any prospective adjustments through the purchase price measurement period would change the fair value allocation as of the
acquisition date.
F- 14
The
following table summarizes the provisional allocation of the fair value of the purchase consideration to the fair value of tangible assets,
identifiable intangible assets, and assumed liabilities of Takeout7 on the date of acquisition:
Schedule
of Fair Value of Assets Acquired and Liabilities Assumed
Fair
Value (provisional)
Fair
value of consideration:
Common
stock ( 350,000 shares of common stock at $ 1.74 per share)
$ 609,000
Total
purchase price
$ 609,000
Provisional
allocation of the consideration to the fair value of assets acquired and liabilities assumed:
Cash
$ 109,543
Accounts
receivable
59,114
Deposits
2,633
Accounts
payable and accrued liabilities
( 53,453 )
Net
tangible assets
117,837
Intangible
assets:
Developed technology
491,163
Intangible
assets
491,163
Goodwill
-
Fair
value of net asset acquired
$ 609,000
No
unaudited pro forma statements of operations are being presented as the historical results of Takeout7 are insignificant when compared
to the Company’s historical results.
CardCash, Inc.
On December 29, 2023, the Company completed the acquisition
of CardCash for $ 26,682,000 , using the acquisition method of accounting. In accordance with ASC 805, the Company made an allocation of
the purchase price for CardCash based on the fair value of the assets acquired and liabilities assumed. The following table summarizes
the allocation of the fair value of the purchase consideration to the fair value of tangible assets, identifiable intangible assets, and
assumed liabilities of CardCash on the date of acquisition:
Schedule
of Fair Value of Assets Acquired and Liabilities Assumed
Fair Value
Fair value of consideration:
Cash
$ 750,000
Notes payable
1,500,000
Common stock ( 6,108,007 shares of common stock at $ 4.00 per share)
24,432,000
Total purchase price
$ 26,682,000
Allocation of the consideration to the fair value of assets acquired and liabilities assumed:
Net tangible assets acquired
( 25,670 )
Intangible assets acquired:
Developed technology
2,600,000
Trade name
2,400,000
Customer relationships
1,700,000
Net identifiable intangible assets
6,700,000
Goodwill
20,007,670
Fair value of net asset acquired
$ 26,682,000
3.
Property and Equipment, Net
Property
and equipment, net consisted of the following:
Schedule Property and Equipment, Net
December
31, 2025
December
31, 2024
Website
development costs
$ 2,533,466
$ 2,533,466
Leasehold
improvements
29,846
29,846
Property
and equipment, gross
2,563,312
2,563,312
Accumulated
depreciation
( 2,119,501 )
( 1,473,328 )
Property
and equipment, net
$ 443,811
$ 1,089,984
Depreciation
expense for the year ended December 31, 2025 and 2024 was $ 646,173 and $ 1,472,974 , respectively.
4.
Goodwill and Intangible Assets
Goodwill
and intangible assets consist of the following:
Schedule of Goodwill and Intangible Assets
December
31, 2025
December
31, 2024
Goodwill
$ 20,007,670
$ 20,007,670
Intangible
Assets
Customer
relationships
$ 1,700,000
$ 1,700,000
Trade
name
2,400,000
2,400,000
Developed
technology
3,091,163
2,600,000
Intangible
assets, gross
7,191,163
6,700,000
Accumulated
amortization
( 4,703,341 )
( 2,431,668 )
Intangible
assets, net
$ 2,487,822
$ 4,268,332
On
December 29, 2023, in relation to the acquisition of CardCash, the Company recorded goodwill of $ 20,007,670 .
F- 15
During
the twelve months ended December 31, 2024, the Company recorded an amortization expense of $ 2,431,668 ,
leaving a remaining intangible asset balance of $ 4,268,332
at December 31, 2024. During the year ended December 31, 2025,
in connection with the acquisition of Takeout7 (see Note 2), the Company recorded intangible assets of $ 491,163
and recorded an amortization expense of $ 2,271,673 ,
leaving a remaining intangible asset balance of $ 2,487,822
at December 31, 2025.
Identifiable
intangibles are amortized over their estimated remaining useful lives, which are as follows:
Schedule of Identifiable Intangibles Assets Estimated Remaining Useful Lives
Description
Weighted
Average
Useful
Life (in years)
Customer
relationships
3
Trademarks,
trade names and service marks
3
Developed
technology
3
Estimated
amortization expense for the Company is as follows:
Schedule of Estimated Amortization Expense
2026
$ 2,255,884
2027
163,720
2028
68,218
Total
$ 2,487,822
5.
Leases
The
Company leases its office facilities under noncancelable operating lease agreements. The Company has leases for office facilities in
Woodbridge, New Jersey and Schaumburg, Illinois. The operating lease agreement for the Woodbridge, New Jersey, location was renewed in
April 2024 for a 60-month period ending in April 2029.
The
Company’s operating lease liability balance was $ 1,449,983 as of December 31, 2024. During the year ended December 31, 2025, the
Company made payments of $ 316,612 against its operating lease liability, resulting in a lease liability of $ 1,133,371 as of December
31, 2025, of which the current portion was $ 358,861 and the long-term portion was $ 774,510 .
During
the year ended December 31, 2025, and 2024, lease costs totaled approximately $ 453,918 and $ 362,659 , respectively, and were recorded
as part of selling, general, and administrative expenses in the accompanying consolidated statements of operations.
As
of December 31, 2025, the weighted average remaining lease term for operating leases is 3.11 years, and the weighted average discount
rate is 8.00 % .
Maturities
of the Company’s operating lease liabilities are as follows as of December 31, 2025:
Schedule
of Maturities of Operating Lease Liabilities
As
of
December 31, 2025
2026
$ 438,374
2027
382,954
2028
359,654
2029
105,927
Thereafter
-
Total
1,286,909
Less:
Imputed interest
( 153,538 )
Total
operating lease liability
$ 1,133,371
F- 16
6.
Secured Revolving Line of Credit
The
outstanding line of credit consists of the following at December 31, 2025 and December 31, 2024:
Schedule
of Line of Credit
December
31,
2025
December
31,
2024
Line
of credit
$ 3,212,935
$ 3,805,080
In
November 2020, CardCash entered into an Amended and Restated Promissory Note (the “November 2020 Note”) with Pathward,
National Association (“Pathward”) for a revolving line of credit of up to $ 10,000,000 ,
payable on demand, secured by the Company’s inventory, with interest based on the Wall Street Journal (“WSJ”)
prime rate plus 3 % ,
limited to a floor of 6.5 % .
On
April 23, 2025, CardCash entered into the Second Amended and Restated Promissory Note (the “Amended Note”) with Pathward
and reduced the revolving line of credit to $ 7,000,000 .
The Amended Note amends and restates the November 2020 Note (see above). The Amended Note does not constitute a novation or
extinguishment of the November 2020 Note.
Interest
on the Amended Note is based on the WSJ prime rate plus 3 % , with a floor of 6.5 % . The Note is collateralized by a blanket lien on the
assets of CardCash. Advances under the Note may be measured against a percentage of eligible accounts and eligible inventory as defined.
The amount advanced as a loan under the Note may not exceed an amount which is the lesser of: (i) $7,000,000 and the sum of (a) 100%
of Eligible Credit Card Receivables (as defined), plus 100% of the Product Costs for Eligible Inventory (as defined), provided however,
that the Product Costs for Eligible Inventory consisting of Prepaid Inventory shall not exceed $750,000. In addition, if CardCash terminates
the Note prior to December 31, 2025, it must pay an Exit Fee of 0.50% of $7,000,000, together with all unpaid Loan Fees and Maintenance
Fees due under the Agreement. The Amended Note decreased the required minimum cash collateral balance from $ 1,250,000 to $ 1,000,000 .
At
December 31, 2025 and 2024, the Amended Note requires a deposit of $ 1,000,000 and $ 1,250,000 , respectively, which is included in cash
and cash equivalents in the accompanying consolidated balance sheets. At December 31, 2025 and 2024, the average interest rate was approximately
10.5 % and 12 % , respectively. As of December 31, 2025, the Company complied with customary debt covenants. At December 31, 2025 and December
31, 2024, there was $ 3,212,935 and $ 3,805,080 outstanding under the November 2020 Note.
7.
Convertible Promissory Note
Convertible
promissory note consist of the following at December 31, 2025 and 2024:
Schedule
of Convertible Debt
December
31,
2025
December
31,
2024
Convertible
promissory note
$ 20,000
20,000
Accrued
interest
26,137
23,137
Total
principal and accrued interest (all current)
$ 46,137
$ 43,137
On
November 5, 2018, the Company completed the acquisition of Incumaker, Inc. and assumed certain outstanding convertible notes payable.
At December 31, 2024, there was one remaining assumed convertible note payable outstanding that matured July 2017. The Company continues
to be unsuccessful in reaching the Note holder to remit payment in full. At December 31, 2024, the principal balance of $ 20,000 and accrued
interest of $ 23,137 are convertible at $ 1.50 per share into 28,758 shares of the Company’s common stock. At December 31, 2025,
the principal balance of $ 20,000 and accrued interest of $ 26,137 are convertible at $ 1.50 per share into 30,758 shares of the Company’s
common stock.
F- 17
8.
Secured Notes Payable – Related Party
Secured
notes payable to a related party consist of the following at December 31, 2025 and 2024:
Schedule
of Notes Payable Related Party
December
31,
2025
December
31,
2024
Secured
note payable – related party
$ -
$ 2,000,000
Less
debt discount
-
( 4,000 )
Total
principal balance
-
1,996,000
Accrued
interest
-
64,274
Total
principal and accrued interest
-
2,060,274
Less
current portion
-
( 2,060,274 )
Non-current
portion
$ -
$ -
On
September 20, 2024, the Company entered into a secured promissory note with Spars Capital Group LLC (“Spars Capital”) in
the principal amount of $ 2,000,000 , bearing annual interest at 11.5 % , with a maturity date of January 20, 2025 . As of December 31, 2024,
the notes payable had an aggregate principal balance outstanding of $ 2,000,000 , a debt discount balance of $ 4,000 , and accrued interest
payable of $ 64,274 . During the year ended December 31, 2025, the Company paid the Note, including accrued interest, and the Note was
retired. The Note was secured by a blanket lien on the Company’s assets, subordinated only to the line of credit (see Note 6).
Spars Capital is owned by a family trust affiliated with Elliot Bohm, the President of CardCash and a member of the Company’s Board
of Directors.
9.
Notes Payable
Notes
payable consist of the following at December 31, 2025 and 2024:
Schedule
of Notes Payable
December
31,
2025
December
31,
2024
CardCash
acquisition notes payable
$ -
$ 1,500,000
Real
Word Digital Assets note payable
-
-
GameIQ
acquisition note payable
-
75,928
Economic
Injury Disaster Loans (EIDL) note payable
661,301
664,500
Total
principal balance
661,301
2,240,428
Accrued
interest
2,288
92,204
Total
principal and accrued interest
663,589
2,332,632
Less
current portion
( 12,240 )
( 1,717,632 )
Non-current
portion
$ 651,349
$ 615,000
CardCash
Acquisition Notes Payable
On
December 29, 2023, the Company issued two-year promissory notes totaling $ 1,500,000 as partial consideration for the acquisition of CardCash
(see Note 2). $ 750,000 is payable on December 29, 2024 , bearing simple annual interest of 5 % , and $ 750,000 is to be paid upon the earlier
of (a) the completion of a firm commitment underwriting the Company’s initial public offering to allow the Company to become listed
on the Nasdaq Capital Market or (b) December 29, 2025 . As of December 31, 2024, the notes payable had an aggregate principal balance
outstanding of $ 1,500,000 and accrued interest payable of $ 75,000 . During the year ended December 31, 2025, the Company paid the Notes
and accrued interest in full, and the Notes were retired.
Real
World Digital Assets Note Payable
On
February 19, 2025, the Company entered into a secured promissory note with Real World Digital Assets LLC (“Real World”) in
the principal amount of $ 1,000,000 , bearing annual interest at 11.5 % , with a maturity date of December 31, 2025 . The Note has an origination
fee and expenses totaling $ 15,000 , which were recorded as a debt discount and are being amortized over the term of the Note. The Note
may be prepaid without penalty. The note is secured by a blanket lien on Giftify’s assets under a security agreement and is subordinated
only to Pathward’s line of credit (see Note 6). Proceeds from the note were used to pay the remaining balance owed on the secured
promissory note with Spars Capital (See Note 8). During the year ended December 31, 2025, the Company paid the Note and accrued interest
in full, and the Note was retired.
F- 18
GameIQ
Acquisition Note Payable
On
February 1, 2022, the Company issued two notes payable in connection with the purchase of GameIQ: one for $ 78,813 and another for $ 62,101 .
In accordance with Notes, the Company promised to pay the principal together with interest at 1 % upon the earlier of (i) nine equal biannual
installments, with the first installment due on October 1, 2022, and the final payment due February 1, 2025 (the “Maturity Date”).
As
of December 31, 2024, the notes payable had an aggregate principal balance outstanding of $ 75,928 and accrued interest payable of $ 1,646 .
During the year ended December 31, 2025, the Company paid the Notes and accrued interest in full, and the Notes were retired.
Economic
Injury Disaster Loans (EIDL)
On
June 17, 2020, the Company received $ 150,000 in proceeds from SBA-administered disaster loans under the COVID-19 Economic Injury Disaster
Loan (EIDL) Program. On July 14, 2021, the Company received an additional $ 350,000 in proceeds under the loan. On July 21, 2020, the
Company received $ 150,000 in proceeds from SBA-administered disaster loans under the COVID-19 EIDL Program. On January 31, 2022, the
Company assumed an additional $ 14,500 EIDL and accrued interest of $ 900 as part of the consideration paid for the acquisition of GameIQ.
The
loans bear interest at 3.75 % per annum, with a combined principal-and-interest repayment of $ 3,500 per month, beginning 12 months from
the date of the promissory note, over 30 years. As of December 31, 2024, the note payable had a principal balance outstanding of $ 664,500
and accrued interest payable of $ 15,558 . As of December 31, 2025, the note payable had a principal balance outstanding of $ 661,301 and
accrued interest of $ 2,288 .
10.
Income Taxes
No
federal tax provision has been provided for the years ended December 31, 2025 and 2024, due to the losses incurred during the periods.
Reconciled below is the difference between the income tax rate computed by applying the U.S. federal statutory rate and the effective
tax rates for the respective period:
Schedule
of Income Tax Effective Tax Rate
Year
Ended
December
31, 2025
Year
Ended
December
31, 2024
U.S.
federal statutory tax rate
$ ( 21.0 )%
$ ( 21.0 )%
State
income taxes, net of federal tax benefit
( 5.1 )%
( 6.4 )%
Change
in valuation allowance
26.1 %
27.4 %
Effective
tax rate
$ 0.0 %
$ 0.0 %
Deferred
income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred tax assets as
of December 31, 2025 and 2024 are summarized below.
Schedule
of Deferred Tax Assets and Liabilities
Year
Ended
December
31, 2025
Year
Ended
December
31, 2024
Deferred
tax assets
Net
operating loss carry forwards
$ 8,375,000
$ 7,763,000
Share-based
compensation
6,604,000
4,941,000
Limitation
on the deduction of interest
1,953,000
2,695,000
Operating
lease liability
297,000
397,000
Property
and equipment
62,000
74,000
Gross
deferred taxes
17,291,000
15,870,000
Less:
valuation allowance
( 17,291,000
)
( 15,870,000 )
Total
deferred tax assets
$ -
$ -
Deferred
tax liabilities
Intangible
assets and goodwill
( 323,000 )
( 738,000 )
Operating
lease right-of-use asset
( 285,000 )
( 385,000 )
Total
deferred tax liabilities
( 608,000 )
( 1,123,000 )
Net
deferred tax liability
$ ( 608,000 )
$ ( 1,123,000 )
F- 19
In
assessing the potential realization of deferred tax assets, management considers whether it is more likely than not that some portion
or all of the deferred tax assets will be realized. The ultimate realization of deferred tax assets depends on the Company generating
future taxable income in the periods in which those temporary differences become deductible. As of December 31, 2025 and 2024, management
was unable to determine if it is more likely than not that the Company’s deferred tax assets will be realized and has therefore
recorded an appropriate valuation allowance against deferred tax assets at such dates.
As of December 31, 2025, the Company has available net operating loss carry forwards for federal and state income
tax purposes of approximately $ 35,145,000 and $ 18,938,000 . Federal net operating losses of approximately $ 9,876,000 were incurred before
2018 and carry forward for 20-years. They will begin to expire, if unutilized, beginning after the year ending December 31, 2034. The
remaining Federal Net Losses of approximately $ 25,269,000 were incurred after 2017 and carry forward indefinitely, but the deductions
for these net operating loss carry forwards are limited to 80% of taxable income. The state net operating loss carry forwards, depending
on the state, are from 12 to 20 years and expire in tax years ending after December 31, 2032 through 2045. The ability to utilize net
operating loss carry forwards to offset future income may be limited under the Internal Revenue Code after significant ownership changes.
11.
Stockholders’ Equity
Preferred
Stock
The
Company is authorized to issue 10,000,000 shares of preferred stock, par value $ 0.001 per share. As of December 31, 2025 and 2024, there
were no shares of preferred stock issued and outstanding.
Common
Stock
The
Company is authorized to issue a total of 750,000,000 shares of common stock, par value $ 0.001 per share. As of December 31, 2025 and
2024, the Company had 33,146,517 shares and 27,021,423 shares, respectively, of common stock issued and outstanding.
Common
Stock Transactions
2025
Common
Shares Issued on Vesting of Restricted Stock
During
the year ended December 31, 2025, the Company issued 797,912
shares on vesting of restricted common stock to its employees and executives and recognized the corresponding fair value of $ 2,055,336 .
Common
Stock Issued for Services
During
the year ended December 31, 2025, the Company issued 420,832 shares of common stock with a fair value of $ 575,713 , or $ 1.37 per share,
for service rendered.
Issuance
of Common Stock for Settlement of Vendor Balance
During
the year ended December 31, 2025, the Company issued 75,000 shares of common stock with a fair value of $ 108,750 , or $ 1.45 per share,
to settle a trade vendor balance of $ 75,000 . The excess of the fair value of the common stock issued over the trade vendor balance was
$ 33,750 , which was recorded as a component of selling, general and administrative expenses in the accompanying consolidated
statements of operations.
Issuance
of Common Stock on At-the-Market Issuance Sales Agreement
During
the year ended December 31, 2025, the Company sold 1,283,246 shares of Common Stock and received net proceeds of $ 1,735,406 , at an average
price of $ 1.35 per share, under its At-the-Market Issuance Sales Agreement with Ascendiant Capital Markets, LLC.
F- 20
Issuance
of Common Stock on Acquisition
During
the year ended December 31, 2025, the Company issued 350,000 shares of common stock with a fair value of $ 609,000 , or $ 1.74 per share,
in connection with an acquisition (see Note 2).
Issuance
of Common Stock on Stock Purchase Agreement
On
December 16, 2024, the Company entered into a Strata Purchase Agreement (“SPA”) and a Securities Purchase Agreement with
ClearThink Capital Partners, LLC (ClearThink Capital). Under the terms of the SPA, ClearThink Capital agreed to purchase up to $ 10 million
of Giftify’s shares of common stock based on a series of request notices, as defined, and will receive financing in an amount equal
to 99% of the average of the closing prices of Giftify’s shares of common stock, as defined. No purchase of Company shares of common
stock will be made by ClearThink if its beneficial ownership of Giftify common stock exceeds 9.99% of the issued and outstanding shares
of Giftify common stock.
During
the year ended December 31, 2025, the Company received net proceeds of $ 374,500 from ClearThink Capital, which purchased 387,194 shares
of the Company’s common stock.
On
February 4, 2025, the Company exercised its right to terminate the SPA by mutual agreement of the parties.
Issuance
of Common Stock on Public Offering
On
January 15, 2025, the Company entered into a Placement Agency Agreement with Craft Capital Management LLC (“Craft Capital”),
as placement agent, to issue and sell 600,000 shares of the Company’s common stock at a purchase price of $ 1.00 per Share. The
shares were offered by the Company pursuant to its shelf registration statement on Form S-3 (File No. 333-282322), which was declared
effective by the Securities and Exchange Commission on October 15, 2024, on a best efforts basis (the “Offering”). The offer
and sale of the shares in the Offering are described in the Company’s prospectus constituting a part of the registration statement,
as supplemented by a final prospectus supplement dated January 15, 2025. On January 16, 2025, the Company closed the Offering. The Company
sold 600,000 shares for total gross proceeds of $ 600,000 . After deducting the placement agent fee and offering expenses payable by the
Company, the Company received net proceeds of $ 478,000 .
Issuance
of Common Stock on Private Offering
During
the year ended December 31, 2025, the Company received net proceeds of $ 2,431,999 from the sale of 2,210,910 shares of common stock at
$ 1.10 per share in a private placement.
Common
Stock Issuable
At
December 31, 2025, 350,843 shares of common stock with an aggregate value of $ 350,843 have not been issued and are reflected as common
stock issuable in the accompanying consolidated financial statements.
2024
Issuance
of Common Stock for Services
During
the year ended December 31, 2024, the Company issued 210,000 shares of common stock with a fair value of $ 771,500 , or $ 3.67 per share,
to consultants for services rendered.
Issuance
of Common Stock for Vendor Settlement
During
the year ended December 31, 2024, the Company issued 104,167 shares of common stock with a fair value of $ 150,000 , or $ 1.44 per share,
per settlement agreement with a vendor. The fair value of the common shares of $ 150,000 was recorded as a component of selling, general
and administrative expenses in the consolidated statement of operations.
F- 21
Sale
of Common Stock on Stock Purchase Agreement
ClearThink
Capital
On
December 16, 2024, the Company entered into a Securities Purchase Agreement and Strata Purchase Agreement with ClearThink Capital Partners,
LLC (ClearThink Capital). Under the terms of the Strata Purchase Agreement, ClearThink Capital agreed to purchase up to $ 10 million of
Giftify’s shares of common stock (the “Purchase Shares”) based on a series of request notices limited to the lesser
of $ 1 million or 500 % of the average number of shares traded for the 10 trading days prior to the closing request date with the minimum
purchase notice to be $ 25,000 . The Company will receive financing in an amount equal to 99% of the average of the closing prices of the
Company shares of common stock on the Nasdaq stock market during the Valuation Period that is defined as three business days preceding
the purchase date with respect to a request notice. No purchase of Company shares of common stock will be made by ClearThink if its beneficial
ownership of Giftify common stock exceeds 9.99% of the issued and outstanding shares of Giftify common stock.
As
a condition of the right of the Company to commence sales of its Purchase Shares to ClearThink Capital under the Strata Purchase Agreement,
the Company issued to ClearThink Capital under the terms of the Securities Purchase Agreement, 100,000 restricted shares of Giftify’s
common stock and an effective registration statement covering the resale of the Purchase Shares. The fair value of the 100,000 restricted
shares was determined to be $ 131,000 and was recorded as a financing cost, a component of other expenses, in the accompanying Consolidated
Statement of Operations during the year ended December 31, 2024.
Under
the terms of the Securities Purchase Agreement, ClearThink Capital has agreed to purchase a total of 150,000 restricted shares of Giftify
common stock in at an effective price of $ 1.3333 per share to be delivered to ClearThink Capital by book entry within seven calendar
days following the two closing dates as follows: 75,000 restricted shares of Giftify common stock on December 16, 2024, and 75,000 shares
of Giftify common stock within five days after the filing of the Prospectus Supplement underlying the Strata Purchase Agreement. During
the year end December 31, 2024, ClearThink purchased a total of 150,000 shares of the Company’s common stock for $ 200,000 .
On
February 4, 2025, the Company exercised its right to terminate the SPA by mutual agreement of the parties.
Issuance
of Common Stock on At-the-Market Issuance Sales Agreement
On
October 25, 2024, the Company entered into an At-the-Market Issuance Sales Agreement with Ascendiant Capital Markets, LLC, as sales agent
to sell shares of its common stock, par value $ 0.001 (the “Common Stock”), having an aggregate offering price of up to $ 30,000,000
(the “Shares”) from time to time, through an “at the market offering” (the “ATM Offering”) as defined
in Rule 415 under the Securities Act of 1933, as amended (the “Securities Act”). During the year ended December 31, 2024,
the Company sold 209,993 shares of Common Stock and received net proceeds of $ 286,063 , or an average of $ 1.36 per share.
Issuance
of Common Stock on Private Sales
During
the year ended December 31, 2024, the Company received net proceeds of $ 3,021,523 from the sale of 1,539,500 shares of common stock at
$ 1.96 per share, as part of a private placement.
F- 22
12.
Share-Based Compensation
Summary
of Restricted Common Stock
The
following table summarizes restricted stock activity during the year ended December 31, 2025:
Schedule
of Restricted Stock
Unvested
Shares
Issuable
Shares
Fair Value
at Date of
Issuance
Weighted
Average
Grant Date
Fair Value
Balance, December 31, 2024
1,320,834
-
$ 4,531,224
3.43
Granted
450,000
-
405,000
0.90
Vested
( 797,917 )
797,917
-
-
Forfeited
-
-
-
-
Issued
-
( 797,917 )
( 2,055,335 )
-
Balance, December 31, 2025
972,917
-
$ 2,880,889
$ 2.96
On
March 1, 2024, the Company granted its Chief Executive Officer 200,000 shares of the Company’s restricted stock and 225,000 shares
of the Company’s restricted stock to other officers and employees with an aggregate fair value of $ 1,793,500 or $ 4.22 per share.
The restricted stock grant vest 33% on the grant date, and 33% on each subsequent anniversary date.
On
February 1, 2025, the Company granted its Chief Executive Officer 250,000 shares of the Company’s restricted stock and granted
200,000 shares of the Company’s restricted stock to two other officers with an aggregate fair value of $ 405,000 or $ 0.90 per share.
The restricted stock grant vests monthly over 36 months.
During
the years ended December 31, 2025 and 2024, the Company recognized stock-based compensation expense of $ 2,055,336 and $ 2,681,848 , respectively,
and issued 797,917 and 241,666 shares of restricted stock based on the vesting terms of the grants, respectively. As of December 31,
2025, the unamortized stock compensation expense for restricted stock amounted to $ 2,880,889 , to be expensed upon vesting in future periods
through February 2028.
Summary
of Stock Options
The
Company issues common stock and stock options as incentive compensation to directors and as compensation for the services of employees,
contractors, and consultants of the Company.
The
fair value of a stock option award is calculated on the grant date using the Black-Scholes option-pricing model. The fair market
value of the common stock is determined by reference to the quoted market price of the common stock on the grant date. The
expected term represents the weighted-average period of time that share option awards granted are expected to be outstanding giving
consideration to vesting schedules and historical participant exercise behavior; the expected volatility is based upon historical
volatility of the Company’s common stock; the expected dividend yield is based on the fact that the Company has not paid
dividends in the past and does not expect to pay dividends in the future; and the risk-free interest rate is based on the U.S.
Treasury yield curve in effect at the time of measurement corresponding with the expected term of the share option award.
A
summary of stock option activity is presented below:
Schedule
of Stock Options
Number of
Weighted Average
Options
Exercise Price
Stock options outstanding at December 31, 2023
743,116
4.43
Granted
3,405,500
-
Exercised
( 2,843 )
-
Expired or forfeited
( 23,943 )
-
Stock options outstanding at December 31, 2024
4,121,830
$ 4.28
Granted
1,170,000
0.92
Exercised
-
3.35
Expired or forfeited
( 1,244,608 )
( 1.05 )
Stock options outstanding at December 31, 2025
4,047,222
$ 4.28
Stock options exercisable at December 31, 2025
2,519,444
$ 4.32
F- 23
On
April 1, 2024, the Company, pursuant to the terms of its 2019 Stock Incentive Plan, granted options exercisable into 3,405,500
shares of the Company’s common stock to be issued to its executives and employees. The 3,405,500
stock options had an exercise price of $ 4.01
per share, with
33% vesting on April 1, 2024, and 33% on each subsequent anniversary date. The stock options are exercisable at a weighted
average price of $ 4.01
per share with an average life to expiration of approximately nine years. The total fair value of these options at the grant date
was approximately $ 13,500,000 ,
which was determined using a Black-Scholes option pricing model with the following average assumption: stock price of $ 4.01
per share, expected term of 6.00
years, volatility of 220 % ,
dividend rate of 0 % ,
and weighted average risk-free interest rate of 4.33 % .
On
February 1, 2025, the Company, pursuant to the terms of its 2019 Stock Incentive Plan, granted options exercisable into 1,170,000 shares
of the Company’s common stock to its executives and employees. The stock options vest equally over 36 months. The stock options
are exercisable at a weighted average price of $ 0.92 per share with an average life to expiration of approximately three years. The total
fair value of these options at grant date was approximately $ 1,073,000 , which was determined using a Black-Scholes option pricing
model with the following average assumption: stock price of $ 0.92 per share, expected term of 6.00 years, volatility of 241 % , dividend
rate of 0 % , and weighted average risk-free interest rate of 4.45 % .
During
the year ended December 31, 2025 and December 31, 2024, the Company recognized $ 3,671,565 and $ 8,031,290 of stock compensation expense
relating to vested stock options, respectively. As of December 31, 2025, the aggregate amount of unvested compensation related to stock
options was approximately $ 1,109,667 which will be recognized as an expense as the options vest in future periods through February 2028.
The
weighted average remaining contractual life of common stock options outstanding and exercisable at December 31, 2025 was 8.16 years.
Based on a fair market value of $ 1.03 per share on December 31, 2025, the intrinsic value attributed to exercisable but unexercised common
stock options was $ 178,975 at December 31, 2025.
The
exercise prices of common stock options outstanding and exercisable at December 31, 2025 are as follows:
Schedule
of Options Summarized by Exercise Price
Exercise Prices
Options Outstanding (Shares)
Options Exercisable (Shares)
$ 0.92
992,222
318,611
$ 1.05
7,500
7,500
$ 1.25
24,000
24,000
$ 1.50
400,000
400,000
$ 3.35
61,000
61,000
$ 4.42
2,562,500
1,708,333
4,047,222
2,519,444
F- 24
13.
Commitments and Contingencies
From
time to time, the Company may be named in claims arising in the ordinary course of business. Currently, there are no such legal proceedings
that are pending against the Company or that involve the Company that, in the opinion of management, could reasonably be expected to
have a material adverse effect on the Company’s business or financial condition.
Employment
Agreements
Ketan
Thakker
Effective
July 1, 2023, Giftify entered into a new employment agreement with Ketan Thakker, its Chairman, President and Chief Executive Officer,
pursuant to which Mr. Thakker’s annual salary is $ 250,000 , increasing to $ 400,000 on July 1, 2024. In addition, Mr. Thakker may
be entitled to receive, at the discretion of our Board, a cash bonus based on the performance goals of our Company.
In
the event of a change of control of our company, Mr. Thakker may terminate his employment within six months after such event and will
be entitled to continue to be paid pursuant to the terms of his employment agreement.
Steve
Handy
Effective
August 21, 2024, Giftify entered into a new employment agreement with Steve Handy, its Chief Financial Officer, pursuant to which Mr.
Handy’s annual salary is $ 250,000 , increasing at 5 % annually. In addition, Mr. Handy is to receive a minimum annual cash bonus
of $ 25,000 .
Elliot
Bohm and Marc Ackerman
Effective
on December 29, 2023, the Company entered into an Employment Agreements
with Elliot Bohm and Mark Ackerman. Mr. Bohm was the President of CardCash and Mr. Ackerman was the Chief Operating Officer of CardCash
prior to the acquisition by Giftify and will remain in those positions following the acquisition. Bohm also joined the Board of Directors
of Giftify.
Under
the terms of the four-year agreements, Mr. Bohm and Mr. Ackerman shall each receive an annual base salary of $ 375,000 and a one-time
award of 1,250,000 restricted shares of Giftify’s common stock with an aggregate fair value of $ 10 million, 50 % vesting immediately
and 50 % vesting over 4 years. In addition, Mr. Bohm and Mr. Ackerman shall receive a minimum annual bonus of $ 100,000 , payable in cash,
stock, or both, on terms mutually acceptable to the Board and Mr. Bohm and Mr. Ackerman.
If
Mr. Bohn’s or Mr. Ackerman’s employment is terminated by the Company without cause, as defined under their employment agreements,
Mr. Bohn or Mr. Ackerman will be entitled to (a) twelve months’ base salary, (b) Earned but Unpaid Amounts, as defined, (c) all
vested equity awards shall be retained and all unvested equity awards shall be accelerated and be deemed vested and (d) other benefits,
as defined, for health, life, disability and similar employee benefit plans will continue, as defined.
Mr.
Bohm and Mr. Ackerman also entered into a confidentiality and non-competition agreement in conjunction with their employment agreement,
which contains covenants restricting them from engaging in any activities competitive with our business during the term of the employment
agreement and one year thereafter, and prohibiting them from disclosing confidential information regarding our company at any time.
14.
Segment information
The
Company operates and manages its business as one reportable and operating segment concentrating on the sale of gift cards and discount
certificates to our customers. The measure of segment assets is reported on the balance sheet as total consolidated assets. The Company
derives revenue primarily in the United States of America and manages its business activities on a consolidated basis.
The
Company’s chief operating decision maker (CODM), its Chief Executive Officer, reviews financial information presented on a consolidated
basis and decides how to allocate resources based on net loss. Consolidated net loss is used for evaluating financial performance. The
monitoring of budgeted versus actual results is used in assessing the performance of the Company and in establishing management’s
compensation.
F- 25
Significant
segment expenses include employee compensation, stock-based compensation, merchant fees, and consulting and outside provider costs. Other
operating expenses include all remaining costs necessary to operate our business and primarily include advertising, corporate compliance,
and overhead expenses. The following table presents the significant segment expenses and other segment items regularly reviewed by our
CODM:
Schedule
of Segment Reporting Information
2025
2024
Year Ended
December 31,
2025
2024
Net Sales
$ 83,181,716
$ 88,934,036
Cost of sales
67,686,362
75,789,255
Gross profit
15,495,354
13,144,781
Operating expenses
Employee compensation and benefits
6,175,515
6,520,852
Stock-based compensation expense
6,302,614
11,634,708
Merchant and bank fees
4,250,638
3,812,064
Facility costs
602,955
560,937
Consulting and outside provider costs
2,263,779
2,395,550
Sales and marketing costs
2,082,434
1,911,006
Depreciation of capitalized software costs
646,173
1,472,974
Amortization of intangible assets
2,271,673
2,431,668
Other operating expenses
1,254,319
780,748
Total operating expenses
25,850,100
31,520,507
Loss from operations
$ ( 10,354,746 )
$ ( 18,375,726 )
15.
Subsequent Events
Issuance
of Common Stock on At-the-Market Issuance Sales Agreement
Subsequent
to December 31, 2025, the Company sold 25,795 shares of Common Stock and received net proceeds of $ 27,551 , or an average of $ 1.10 per
share, under its At-the-Market Issuance Sales Agreement with Ascendiant Capital Markets, LLC.
Issuance
of Common Stock on Private Offering
Subsequent
to December 31, 2025, the Company received net proceeds of $ 510,000 from the sale of 470,000 shares of common stock at an average price
of $ 1.09 per share in a private placement.
Stock
Based Compensation
On
February 2, 2026, the Company, pursuant to the terms of its 2019 Stock Incentive Plan, granted 1,400,000 restricted shares of common
stock and options exercisable into 765,000 shares of the Company’s common stock to its executives and employees.
The
restricted shares of common stock and stock options vest equally over 36 months. The stock options are exercisable at a weighted average
price of $ 1.04 per share with an average life to expiration of approximately six years. The total fair value of these options at the
grant date was approximately $ 791,000 , which was determined using a Black-Scholes option pricing model with the following average
assumption: stock price of $ 1.04 per share, expected term of 6.00 years, volatility of 218 %, dividend rate of 0 %, and weighted average
risk-free interest rate of 3.74 %.
F- 26
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Not
applicable.
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.