INTELLIGENT PROTECTION MANAGEMENT CORP. 10-K

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA Page Number Report of Independent Registered Public Accounting Firms (Grassi & Co., CPAs, P.C. PCAOB No. 606 ) F-2 Consolidated Balance Sheets as of December 31, 2025 and 2024 F-4 Consolidated Statements of Operations for the Years Ended December 31, 2025 and 2024 F-5 Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2025 and 2024 F-6 Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024 F-7 Notes to Consolidated Financial Statements F-8 F- 1 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Intelligent Protection Management Corp. Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of Intelligent Protection Management Corp. (the Company) as of December 31, 2025 and 2024, and the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2025, 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 as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America. 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 Matters The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters 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 matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate. Business Combination Critical Audit Matter Description The Company completed the acquisition of Newtek Technology Solutions, Inc. (“NTS”) and the acquisition was accounted for as a business combination. We identified the valuation of the acquisition date fair value of intangible assets acquired and goodwill as a critical audit matter. The principal consideration for our determination that the valuation of the acquisition-date fair values of acquired intangible assets and goodwill was a critical audit matter was the significant auditor judgment required to evaluate management’s fair value estimates. The valuation involved complex models and significant assumptions, and the fair value measurements were sensitive to changes in those assumptions. 50 JERICHO QUADRANGLE, STE. 200, JERICHO, NY 11753 P: 516.256.3500 ● F: 516.256.3510 ● GRASSIADVISORS.COM F- 2 How the Critical Audit Matter Was Addressed in the Audit Our audit procedures related to the Company’s acquisition of NTS included the following, among others: a) We evaluated whether the acquisitions met the definition of a business combination under ASC 805, including the identified accounting acquirer, acquiree, and acquisition date. b) We read and reviewed the relevant agreements to assess the reasonableness and completeness of assets and liabilities identified in the purchase price allocation. c) We vouched the cash and stock tendered to source documentation to validate purchase price. d) We evaluated the methodologies used to determine the fair value of the consideration provided in the form of cash and Series A Preferred Stock to determine the consideration provided for the acquisition. e) We obtained the purchase price allocation analysis from management and the third-party specialist engaged by management. f) We assessed the qualifications and competence of management and the qualifications, competence and objectivity of the third-party specialist. g) We evaluated the methodologies used to determine the fair values of the intangible assets and goodwill. h) We tested the assumptions used within the discounted cash flow models to estimate the fair values of the intangible assets, which included key assumptions such as the future revenue growth and the applied discount rate. i) We involved an internal valuation specialist who assisted in the evaluation and testing performed of the reasonableness of significant methods and assumptions to the models. j) We assessed the sufficiency of Company’s disclosure of its accounting for this acquisition included in Note 3. /s/ Grassi & Co., CPAs, P.C. Grassi & Co., CPAs, P.C. We have served as the Company’s auditor since 2024. Jericho, NY March 17, 2026 50 JERICHO QUADRANGLE, STE. 200, JERICHO, NY 11753 P: 516.256.3500 ● F: 516.256.3510 ● GRASSIADVISORS.COM F- 3 INTELLIGENT PROTECTION MANAGEMENT CORP. CONSOLIDATED BALANCE SHEETS December 31, 2025 2024 Assets Current assets: Cash and cash equivalents $ 5,597,014 $ 10,588,534 Cash and cash equivalent (on deposit with related party) 1,801,300 -- Cash and cash equivalents – restricted cash (on deposit with related party) 1,035,747 -- Accounts receivable, net of allowance of $ 100,000 1,599,725 -- Due from related party 75,601 -- Prepaid expense and other current assets 1,363,574 462,422 Employee retention tax credit receivable, net -- 114,212 Assets held for sale - current -- 72,925 Total current assets 11,472,961 11,238,093 Property and equipment, net 550,628 -- Intangible assets, net 7,718,836 1,882,781 Goodwill 4,555,208 -- Assets held for sale - noncurrent -- 2,663,229 Operating lease right-of-use assets, net 1,140,196 74,490 Other assets 602,688 13,937 Total assets $ 26,040,517 $ 15,872,530 Liabilities and stockholders’ equity Current liabilities: Accounts payable $ 1,604,898 380,298 Accrued expenses and other current liabilities 1,031,733 509,759 Due to related party 46,450 -- Operating lease liabilities, current portion 756,590 74,490 Deferred subscription revenue 3,878,114 555,039 Liabilities held for sale - current -- 2,024,237 Total current liabilities 7,317,785 3,543,823 Operating lease liabilities, non-current portion 387,906 -- Deferred tax liability 148,898 429,045 Total liabilities 7,854,589 3,972,868 Commitments and contingencies (Note 12) Stockholders’ equity: Series A Preferred Stock, $ 0.001 par value, 9,000,000 authorized, 4,000,000 and 0 shares outstanding as of December 31, 2025 and 2024, respectively 4,000 -- Common stock, $ 0.001 par value, 50,000,000 shares authorized, 9,878,950 shares issued and 9,085,729 and 9,236,987 shares outstanding as of December 31, 2025 and 2024, respectively 9,879 9,879 Treasury stock, 793,221 and 641,963 shares repurchased as of December 31, 2025 and 2024, respectively ( 1,500,385 ) ( 1,199,337 ) Additional paid-in capital 44,939,747 36,399,897 Accumulated deficit ( 25,267,313 ) ( 23,310,777 ) Total stockholders’ equity 18,185,928 11,899,662 Total liabilities and stockholders’ equity $ 26,040,517 15,872,530 The accompanying notes are an integral part of these consolidated financial statements. F- 4 INTELLIGENT PROTECTION MANAGEMENT CORP. CONSOLIDATED STATEMENTS OF OPERATIONS Years Ended December 31, 2025 2024 Revenue Managed information technology revenue, includes $ 7,309,250 and $ 0 of related party revenue for the year ended December 31, 2025 and 2024, respectively 14,813,411 -- Procurement revenue, includes $ 117,787 and $ 0 of related party revenue for the year ended December 31, 2025 and 2024, respectively 5,389,906 -- Professional services revenue, includes $ 182,513 and $ 0 of related party revenue for the year ended December 31, 2025 and 2024, respectively 2,305,787 -- Subscription revenue 1,103,355 1,098,280 Total revenue 23,612,459 1,098,280 Costs and expenses, exclusive of depreciation and amortization shown separately below Costs of revenue 11,272,929 262,888 Sales, marketing and product development expense (includes $ 344,365 in 2025 of related party expense) 3,253,890 277,244 General and administrative expense 10,545,528 4,858,001 Depreciation and amortization 2,541,511 821,696 Litigation expenses relating to the Cisco ManyCam Litigation 717,780 -- Total costs and expenses 28,331,638 6,219,829 Operating loss from continuing operations ( 4,719,179 ) ( 5,121,549 ) Interest income, net 340,831 569,016 Other income, net 95,013 146,269 Loss from continuing operations before income tax benefit ( 4,283,335 ) ( 4,406,264 ) Income tax benefit 2,326,799 137,589 Net loss from continuing operations ( 1,956,536 ) ( 4,268,675 ) Loss from discontinued operations, net of income tax expense of $ 24,357 -- ( 4,157,534 ) Net loss $ ( 1,956,536 ) $ ( 8,426,209 ) Net loss per share of common stock: Basic – continuing operations $ ( 0.15 ) $ ( 0.48 ) Diluted – continuing operations $ ( 0.15 ) $ ( 0.48 ) Basic – discontinued operations $ -- $ ( 0.43 ) Diluted – discontinued operations $ -- $ ( 0.43 ) Basic and diluted $ ( 0.15 ) $ ( 0.91 ) Weighted average number of shares of Series A Preferred Stock used in calculating net loss per share of Series A Preferred Stock, basic and diluted 3,989,041 -- Weighted average number of shares of Common Stock used in calculating net loss per share of Common Stock, basic and diluted 9,157,745 9,227,197 Basic and diluted net loss per share of Series A Preferred Stock, basic and diluted ( 0.15 ) -- Basic and diluted net loss per share of Common Stock, basic and diluted ( 0.15 ) ( 0.48 ) Weighted average number of shares of Common Stock used in calculating net loss per share of Common Stock: Basic and diluted 13,146,786 9,227,197 The accompanying notes are an integral part of these consolidated financial statements. F- 5 INTELLIGENT PROTECTION MANAGEMENT CORP. CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024 Series A Preferred Stock Series A Preferred Stock Amount Common Shares Common Stock Amount Treasury Shares Treasury Stock Amount Additional Paid-in Capital Accumulated Deficit Total Stockholders’ Equity Balance at December 31, 2023 - - 9,864,120 $ 9,864 ( 641,963 ) $ ( 1,199,337 ) $ 36,208,728 $ ( 14,884,568 ) $ 20,134,687 Stock-based compensation expense - - - - - - 151,412 - 151,412 Exercise of employee stock options - - 14,830 15 - - 39,757 - 39,772 Net loss - - - - - ( 8,426,209 ) ( 8,426,209 ) Balance at December 31, 2024 - - 9,878,950 $ 9,879 $ ( 641,963 ) $ ( 1,199,337 ) $ 36,399,897 $ ( 23,310,777 ) $ 11,899,662 Issuance of Series A Preferred Stock 4,000,000 4,000 - - - - 8,196,000 - 8,200,000 Stock-based compensation expense - - - - - - 343,850 - 343,850 Repurchases of common stock - - - - ( 151,258 ) ( 301,048 ) - - ( 452,306 ) Net loss - - - - - - ( 1,956,536 ) ( 1,956,536 ) Balance at December 31, 2025 4,000,000 $ 4,000 9,878,950 $ 9,879 ( 793,221 ) $ ( 1,500,385 ) $ 44,939,747 $ ( 25,267,313 ) $ 18,185,928 The accompanying notes are an integral part of these consolidated financial statements. F- 6 INTELLIGENT PROTECTION MANAGEMENT CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS Years Ended December 31, 2025 2024 Cash flows from operating activities: Net loss $ ( 1,956,536 ) $ ( 8,426,209 ) Net loss from discontinued operations -- 4,157,534 Net loss from continuing operations $ ( 1,956,536 ) $ ( 4,268,675 ) Adjustments to reconcile net loss from continuing operations to net cash provided by (used in) operating activities: Amortization of intangible assets 2,073,945 821,696 Amortization of operating lease right-of-use assets 415,661 83,700 Depreciation of property and equipment 467,567 -- Income tax liability ( 2,329,547 ) ( 71,764 ) Deferred tax liability -- ( 137,589 ) Stock-based compensation 343,850 151,412 Allowance for credit losses 3,436 -- Changes in operating assets and liabilities, net of acquisition: Accounts receivable 2,186,799 -- Operating lease liability ( 411,361 ) ( 83,700 ) Employee retention tax credit receivable, net 114,212 -- Prepaid expense and other current assets ( 466,344 ) 95,343 Other assets ( 588,751 ) Accounts payable, accrued expenses and other current liabilities, related party 1,350,718 737,327 Deferred subscription revenue ( 126,925 ) 10,597 Net cash provided by (used in) operating activities – continuing operations 1,076,724 ( 2,661,653 ) Net cash used in operating activities –discontinued operations -- ( 357,634 ) Net cash provided by (used in) operating activities 1,076,724 ( 3,019,287 ) Cash flows from investing activities: Cash paid for acquisition of NTS ( 4,000,000 ) -- Purchases of fixed assets ( 280,149 ) -- Net cash used in investing activities ( 4,280,149 ) -- Cash flows from financing activities: Proceeds from sale of Transferred Assets 1,350,000 -- Purchase of treasury stock ( 301,048 ) -- Proceeds from exercise of employee stock options -- 39,772 Net cash provided by financing activities 1,048,952 39,772 Net decrease in cash and cash equivalents ( 2,154,473 ) ( 2,979,515 ) Balance of cash and cash equivalents at beginning of year 10,588,534 13,568,049 Balance of cash and cash equivalents and restricted cash and cash equivalents at end of year $ 8,434,061 $ 10,588,534 Cash and cash equivalents $ 5,597,014 $ 10,588,534 Cash and cash equivalents (on deposit with related party) $ 1,801,300 -- Cash and cash equivalents - restricted cash (on deposit with related party) $ 1,035,747 -- Balance of cash and cash equivalents at end of year $ 8,434,061 $ 10,588,534 Supplemental non-cash disclosure: Non-cash portion of consideration for acquisition of NTS (Series A Preferred Stock issuance) $ 8,200,000 The accompanying notes are an integral part of these consolidated financial statements. F- 7 INTELLIGENT PROTECTION MANAGEMENT CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Organization and Description of Business Overview The audited consolidated financial statements include Intelligent Protection Management Corp. (f/k/a Paltalk, Inc.) and its wholly owned subsidiaries, A.V.M. Software, Inc., Paltalk Software Inc., Paltalk Holdings, Inc., Tiny Acquisition Inc., Camshare, Inc., Fire Talk LLC, Vumber LLC and ManyCam ULC (collectively, the “Company”). The Company provides a comprehensive range of IT-related services, including managed IT security services, secure private cloud hosting, managed backup and disaster recovery, professional services, procurement services, web hosting, and other related services including consulting and implementing technology solutions for large enterprise and commercial clients across the United States as well as small-and-medium sized businesses. The Company also offers and supports its ManyCam software, which is a live streaming software and virtual camera that allows users to deliver professional live videos on streaming platforms, video conferencing apps and distance learning tools. The Company has an over 20-year history of technology innovation and holds eight patents. Prior to the completion of the Transactions (defined below), the Company operated a network of consumer applications. The Company’s product portfolio included “Paltalk”, “Camfrog” and “Tinychat”, which together hosted a large collection of video-based communities. The Company’s other products included “Vumber”. Acquisition of NTS On January 2, 2025 (the “Closing Date”), the Company completed the acquisition of Newtek Technology Solutions, Inc., a New York corporation (“NTS”), pursuant to that certain Agreement and Plan of Merger (the “Acquisition Agreement”), dated August 11, 2024, by and among the Company, PALT Merger Sub 1, Inc., a New York corporation and a direct and wholly owned subsidiary of the Company (“First Merger Sub”), PALT Merger Sub 2, LLC, a Delaware limited liability company and a direct and wholly owned subsidiary of the Company (“Second Merger Sub”), NTS and NewtekOne, Inc., a Maryland corporation and the sole stockholder of NTS (“Newtek”). Pursuant to the terms of the Acquisition Agreement, on the Closing Date: (i) NTS merged with and into First Merger Sub, with NTS continuing as the surviving entity (the “Interim Surviving Entity” and such merger, the “First Step Merger”), and (ii) immediately following the consummation of the First Step Merger, the Interim Surviving Entity merged with and into Second Merger Sub (the “Second Step Merger” and, together with the First Step Merger, the “Acquisition”), with the Second Merger Sub surviving as a wholly owned subsidiary of the Company. Following the closing of the Acquisition (the “Acquisition Closing”), the Company changed its name from “Paltalk, Inc.” to “Intelligent Protection Management Corp.” The aggregate consideration delivered by the Company to Newtek at the Acquisition Closing consisted of (i) $ 4,000,000 in cash (as adjusted pursuant to the Acquisition Agreement, the “Acquisition Closing Cash Consideration”) and (ii) 4,000,000 shares of the Company’s Series A Non-Voting Common Equivalent Stock (the “Series A Preferred Stock” and such shares issued at the Acquisition Closing, the “Acquisition Closing Stock Consideration” and together with the Acquisition Closing Cash Consideration, the “Acquisition Closing Consideration”). The Series A Preferred Stock will automatically convert into one share of the Company’s common stock, par value $ 0.001 per share (subject to certain customary anti-dilution adjustments), upon the occurrence of certain qualifying transfers by Newtek to third parties. In addition to the Acquisition Closing Consideration, Newtek is entitled to earn-out payments under certain circumstances. For more information, see the Note 3, “ Acquisition ” below. In connection with the Acquisition, the Company incurred professional fees of $ 0.3 million for year ended December 31, 2025 and $ 1.8 million for the year ended December 31, 2024. These amounts are included in general and administrative expenses. F- 8 Divestiture On the Closing Date and prior to the Acquisition Closing, the Company completed the sale to Meteor Mobile Holdings, Inc., a Delaware corporation (“Meteor Mobile”), of its telecommunications services provider, “Vumber”, as well as its “Paltalk” and “Camfrog” applications and certain assets and liabilities related to such services provider and applications (the “Transferred Assets,” and such sale, the “Divestiture,” and, together with the Acquisition, the “Transactions”) pursuant to that certain Asset Purchase Agreement, dated November 7, 2024, by and among the Company, its wholly owned subsidiaries Paltalk Holdings, Inc., Paltalk Software, Inc., Camshare, Inc., A.V.M. Software, Inc. and Vumber, LLC (collectively, the “Sellers”), and Meteor Mobile. As a result of the Divestiture, the Company is no longer engaged in the business of providing video-based, live streaming, virtual camera and telecommunications software to consumers, as and to the extent such businesses were previously conducted by the Company pursuant to the “Vumber,” “Paltalk” and “Camfrog” applications. In addition, prior to the Acquisition Closing, the Company ceased all operations of its “Tinychat” service and application. The consideration delivered by Meteor Mobile to the Company at the closing of the Divestiture consisted of (i) $ 1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities (the “Divestiture Closing Consideration”). In connection with the Divestiture, the Company is entitled to earn-out payments under certain circumstances. For more information, see the Note 13, “ Discontinued Operations ” below. Discontinued Operations During the year ended December 31, 2024, the Transferred Assets met the criteria for classification as assets held for sale and discontinued operations as the Company received stockholder approval of the sale of its Transferred Assets at its special meeting of stockholders held on December 30, 2024. As such, assets and liabilities related to the Transferred Assets are presented as held for sale/discontinued operations on the consolidated balance sheets as of December 31, 2024 and the results of operations are presented as discontinued operations on the consolidated statement of operations for the year ended December 31, 2024. On January 2, 2025, the Company completed the Divestiture as described above. Employee Retention Tax Credit Under the provisions of the extension of the Coronavirus Aid, Relief, and Economic Security Act, the Company was eligible for a refundable employee retention tax credit (the “ERTC”) subject to certain criteria. During the year ended December 31, 2023, the Company applied for the ERTC and recorded a receivable in the amount of $ 343,045 , net of related costs. As December 31, 2024, the remaining balance due to the Company was $ 114,212 , which was included on the consolidated balance sheets as a receivable. During the year ended December 31, 2025, the balance of the ERTC was received in full. 2. Summary of Significant Accounting Policies Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries and were prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and with the requirements of the Securities and Exchange Commission (“SEC”). All intercompany balances and transactions have been eliminated upon consolidation. Recent Accounting Standards In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Improvements to Income Tax Disclosures (“ASU 2023-09”), which requires more detailed income tax disclosures. The guidance requires entities to disclose disaggregated information about their effective tax rate reconciliation as well as expanded information on income taxes paid by jurisdiction. The disclosure requirements will be applied on a prospective basis, with the option to apply them retrospectively. The standard is effective for annual periods beginning after December 15, 2024, with early adoption permitted. We have elected to adopt ASU 2023-09 prospectively on our annual income tax disclosures for the annual period ended December 31, 2025. The standard expanded the disclosures provided in our annual financial statements, particularly in the rate reconciliation and cash taxes paid sections, but the adoption did not have a material effect on our consolidated results of operations, financial position or cash flows. In July 2025, the FASB issued ASU 2025-05, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets (“ASU 2025-05”), which allows an entity to elect a practical expedient for measuring expected credit losses on current accounts receivable and current contract assets arising from transactions accounted for as revenues from contracts customers. This expedient allows an entity to assume that current economic conditions as of the balance sheet date do not change for the remaining life of the asset. ASU 2025-05 is effective for fiscal years beginning after December 15, 2025 and interim periods within fiscal years beginning after December 15, 2026. As permitted, we have elected to early adopt the practical expedient as of December 31, 2025 and applied its provisions prospectively to the provision for uncollectable accounts. The adoption of ASU 2025-05 did not have a material impact on our consolidated results of operations, cash flows or financial condition. See “Accounts receivable – net of allowance” herein for additional information and disclosures impacted by ASU 2025-05. F- 9 In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses . The new standard requires entities to disclose additional information about certain expenses, such as purchases of inventory, employee compensation, depreciation, intangible asset amortization, as well as selling expenses included in commonly presented expense captions on the income statement. The FASB further clarified the effective date in January 2025 with the issuance of ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. The ASU is effective for fiscal years beginning after December 15, 2026, and interim periods beginning after December 15, 2027. Companies have the option to apply this guidance either on a retrospective or prospective basis, and early adoption is permitted. The Company is currently evaluating this guidance to determine the impact it may have on its consolidated financial statements and related disclosures. Cash, Cash Equivalents and Restricted Cash The Company considers all highly liquid investments with an original maturity of three months or less at the date of purchase to be cash equivalents. Cash and cash equivalents consist of cash on deposit with banks and money market funds. The Company maintains a certificate of deposit to satisfy the depository requirement in the Loan Agreements (as defined and discussed in Note 11). The Company maintains cash in bank accounts which, at times, may exceed federally insured limits. As part of its cash management process, the Company periodically reviews the relative credit standing of these banks. The Company has not experienced any losses in such accounts and periodically evaluates the credit worthiness of the financial institutions and has determined the credit exposure to be negligible. Accounts Receivable, net of allowance Accounts receivable represents amounts owed to the Company by third parties for technology services and related residuals. The Company generally records a receivable when revenue is recognized, as the timing of revenue recognition may differ from the timing of payment from customers. Payment terms and conditions vary by contract, although terms generally include a requirement of payment within 30 to 60 days. The Company’s accounts receivable do not bear interest and are recorded at the invoiced amount for those with unconditional rights to consideration. Accounts receivable are presented net of an allowance for credit loss on the consolidated balance sheets for any potentially uncollectible accounts under the current expected credit loss model. As of December 31, 2025, the assets and the related Current Expected Credit Losses reserve were not material. See “Recent Accounting Standards” herein for additional information on the adoption of ASU 2025-05 and the practical expedient related to credit losses. The managed IT and subscription revenue is billed monthly. For the majority of receivables, a provision for uncollectible accounts is established based on historical collection experience and other factors. For the remaining receivables, if the Company is aware of a specific customer’s inability to pay, a provision for uncollectible accounts is recorded to reduce the receivable balance to the amount reasonably expected to be collected. If circumstances change, the estimate of the recoverability of accounts receivable could change as well. Circumstances that could affect this estimate include, but are not limited to, customer credit issues, customer deposits, and general economic conditions. Customers’ accounts are written off once they are deemed to be uncollectible. The Company has elected the practical expedient to assume that current conditions as of the balance sheet date will remain unchanged for the remaining life of the asset when estimating expected credit losses. For all periods presented, uncollectible accounts were not material. Segment Reporting The Company reports its segment information to reflect the manner in which the chief operating decision maker (the “CODM”) reviews and assesses performance. The Company’s Chief Executive Officer, President and Chief Operating Officer have joint responsibility as the CODM and review and assess the performance of the Company as a whole. The primary financial measures used by the CODM to evaluate performance and allocate resources are net income (loss) and operating income (loss). The CODM uses net income (loss) and operating income (loss) to evaluate the performance of the Company’s ongoing operations and as part of the Company’s internal planning and forecasting processes. Information on net income (loss) and operating income (loss) is disclosed in the consolidated statements of operations. Segment expenses and other segment items are provided to the CODM on the same basis as disclosed in the consolidated statements of operations. The CODM does not evaluate performance or allocate resources based on segment assets, and therefore such information is not presented in the notes to the financial statements. The Company is a single-segment business. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Future events and their effects cannot be determined with absolute certainty. Therefore, the determination of estimates requires the exercise of judgment. Actual results inevitably will differ from those estimates, and such differences may be material to the financial statements. The most significant accounting estimates inherent in the preparation of the Company’s financial statements include impairments and fair value estimates for assets acquired in business combinations and assessment of useful lives of acquired intangible assets. The Acquisition-related fair values and estimates were based on a number of factors, including a valuation by an independent third party. The Company also uses a Black Scholes model for estimates in calculating share-based compensation. F- 10 Revisions to the Company’s estimates may result in increases or decreases to revenues and income and are reflected in the consolidated financial statements in the periods in which they are first identified. If the Company’s estimates indicate that a contract loss will be incurred, a loss provision is recorded in the period in which the loss first becomes probable and can be reasonably estimated. Contract losses are the amount by which the estimated costs of the contract exceed the estimated total revenue that will be generated by the contract and are included in cost of revenues in the Company’s consolidated statements of operations. There were no contract losses for the periods presented herein. Business Combinations The Company accounts for business combinations in accordance with the provisions of Accounting Standards and Codifications (“ASC”) Topic 805, Business Combinations . Business combinations are accounted for using the acquisition method, whereby the consideration transferred is allocated to the net assets acquired based on their respective fair values measured on the acquisition date. The difference between the fair value of these assets and the purchase price is recorded as goodwill. Transaction costs other than those associated with the issue of debt or equity securities, and other direct costs of a business combination are not considered part of the business acquisition transaction and are expensed as incurred. Revenue Recognition Following the Transactions, the Company’s revenue is measured based on the consideration specified in a contract with a customer. The Company’s contracts with its customers often include promises to transfer multiple products and services. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment. When a cloud-based service includes both on-premises software licenses and cloud services, judgment is required to determine whether the software license is considered distinct and accounted for separately, or not distinct and accounted for together with the cloud service and recognized over time. Certain cloud services depend on a significant level of integration, interdependency and interrelation between the desktop applications and cloud services and are accounted for together as one performance obligation. Revenue from cloud services is recognized ratably over the period in which the cloud services are provided. The Company otherwise recognizes revenue when it satisfies a performance obligation by transferring control of a product or service or by arranging for the sale of a vendor’s products or service to a customer. The Company recognizes revenue from sale of services as they perform the underlying services, typically based on time and materials basis based upon hours incurred for the performance completed to date for which the Company has the right to consideration. The Company recognizes revenue on sales of goods at a point in time when customer takes control of goods, which typically occurs when title and risk of loss have passed to the customer. In most cases, the Company serves as principal; therefore it recognizes revenue on a gross basis for each of the Company’s services and product offerings principally because the Company is primarily responsible for fulfilling the promise to provide specified goods or service, and the Company has discretion in establishing the price of specified good or service. When the Company serves as an agent, it recognizes revenue on a net basis. The Company classifies its right to consideration in exchange for deliverables as either a receivable or a contract asset (unbilled receivable). A receivable is a right to consideration that is unconditional ( i.e. , only the passage of time is required before payment is due). For example, the Company recognizes a receivable for revenue related to the Company’s transaction or volume-based contracts when earned regardless of whether amounts have been billed. Such receivables are presented in accounts receivable, net in the Company’s consolidated balance sheets. The Company maintains an allowance for credit losses to provide for the estimated amount of receivables that may not be collected. The allowance is based upon an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables, judgment, and other applicable factors. A contract asset is a right to consideration that is conditional upon factors other than the passage of time. Contract assets are presented in “current and other assets” in the Company’s consolidated balance sheets and primarily relate to unbilled amounts on fixed-price contracts utilizing the output method of revenue recognition. The Company’s contract assets and liabilities are reported at the end of each reporting period. The difference between the opening and closing balances of the contract assets and deferred revenue primarily results from the timing difference between performance obligations and the customer’s payment. The Company receives payments from customers based on the terms established in their contracts, which may vary generally by contract type. F- 11 The Company’s contract assets and liabilities are reported in a net position on a contract-by-contract basis at the end of each reporting period. At the beginning of 2025, the opening balance in deferred revenue was $ 4,005,039 , which included $ 3,450,000 of deferred revenue (contractual) related to the acquired assets, and the deferred balance at December 31, 2025 was $ 3,878,114 , a change of $ 126,925 during the year. The opening balance of the contract assets was $ 1,009,877 , also related to the acquired assets and the balance at December 31, 2025 was $ 44,743 , a change of $ 965,134 during the year. Of the $ 3,450,000 of deferred revenue related to the acquiree’s contractual deferred revenue as of the acquisition date, $ 2,886,318 was recognized during the year ended December 31, 2025, there was no fair value adjustment to this amount. The Company sells hardware and software products on both a stand-alone basis without any services and as a solution bundled with services. When the Company provides a combination of hardware and software products with the provision of services, the Company separately identifies its performance obligations under the contract and the hardware and/or software products or services that will be provided. The total transaction price for an arrangement with multiple performance obligations is allocated at contract inception to each performance obligation in proportion to the stand-alone selling price of the hardware or software. The selling price is the price at which the Company would sell a promised good or service separately to a customer. The Company estimates the price based on observable inputs, including direct labor hours and allocatable costs, or uses observable stand-alone prices when they are available. The Company’s professional services include the design and implementation of a wide range of IT products and services. Such services are typically provided by us or third-party subcontractor vendors on a stand-alone basis. Subscription Revenue The Company also generates subscription revenue from monthly premium subscription services from sales of its ManyCam software. Subscription revenues are presented net of refunds, credits, and known and estimated credit card chargebacks. During the year ended December 31, 2025 and 2024, subscriptions were offered in durations of twelve-month and twenty-four-month terms. All subscription fees, however, are paid by credit card at the origination of the subscription, regardless of the term of the subscription. Revenues from multi-month subscriptions are recognized on a straight-line basis over the period where the service is offered to the customer, indicated by length of the subscription term purchased. The unearned portion of subscription revenue is presented as “deferred revenue” in the accompanying consolidated balance sheets. Property and equipment Property and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization is calculated using the straight-line method over the estimated useful lives of those assets, as follows: Computers and equipment 5 years Website development 3 years Furniture and fixtures 7 years Repairs and maintenance costs are expensed as incurred. Property and equipment is evaluated for recoverability whenever events or changes in circumstances indicate that the carrying amounts of the assets might not be recoverable. In evaluating an asset for recoverability, the Company estimates the future cash flow expected to result from the use and eventual disposition of the asset. If the expected future undiscounted cash flow is less than the carrying amount of the asset, an impairment loss, equal to the excess of the carrying amount over the fair value of the asset, is recognized. No impairment losses were recorded on property and equipment for the periods presented in these consolidated financial statements. Intangible Assets Intangible assets include intellectual property either owned by the Company or to which the Company has a license. Intangible assets acquired in a business combination are recognized at fair value using generally accepted valuation methods deemed appropriate for the type of intangible asset acquired. The Company’s intangible assets include patents, internally developed software, intellectual property ( i.e. , trade names, trademarks and URLs) and subscriber relationships/customer lists. F- 12 The Company’s intangible assets represent definite lived intangible assets, which are being amortized on a straight-line basis over their estimated useful lives as follows: Patents 20 years Trade names, trademarks, product names, URLs 5 - 10 years Internally developed software 3 - 7 years Non-compete agreements 3 years Subscriber/customer relationships 3 - 12 years Order Backlog 1 year The Company reviews intangible assets for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets might not be recoverable. Factors that the Company considers in deciding when to perform an impairment review include significant underperformance of the business in relation to expectations, significant negative industry or economic trends, and significant changes or planned changes in the use of the assets. If an impairment review is performed to evaluate a long-lived asset for recoverability, the Company compares forecasts of undiscounted cash flows expected to result from the use and eventual disposition of the long-lived asset to its carrying value. An impairment loss would be recognized when estimated undiscounted future cash flows expected to result from the use of an asset are less than its carrying amount. The impairment loss would be based on the excess of the carrying value of the impaired asset over its fair value, determined based on discounted cash flows. No impairments were recorded on intangible assets, as no impairment indicators were noted for the periods presented in these consolidated financial statements. The fair values of acquired intangible assets are determined based on estimates and assumptions that are deemed reasonable by the Company. Significant assumptions include the discount rates and certain assumptions that form the basis of the forecasted results of the acquired business, including EBITDA, revenue, revenue growth rates, royalty rates and technology obsolescence rates. These assumptions are forward looking and could be affected by future economic and market conditions. The Company engages third-party valuation specialists who review the Company’s critical assumptions and calculations of the fair value of acquired intangible assets in connection with significant acquisitions. Goodwill Goodwill is recorded when the purchase price paid for an acquisition exceeds the estimated fair value of the net identified tangible and intangible assets acquired. The Company evaluates its goodwill for impairment in accordance with ASC Topic 350, Intangibles - Goodwill and Other , by assessing qualitative factors to determine whether it is more likely than not (that is, a likelihood of more than 50 percent) that the fair value of a reporting unit is less than its carrying amount, including goodwill. The Company performs the quantitative goodwill impairment test, if, after assessing the totality of events or circumstances such as those described in paragraph ASC 350-20-35-3C(a) through (g), the Company determines that it was more likely than not that the fair value of a reporting unit is less than its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeded the reporting unit’s fair value, limited to the total amount of goodwill related to the reporting unit. During the year ended December 31, 2025, the Company recorded $ 704,000 of re-measurement adjustment in connection with the fair value of the contingent liability. The Company tests the recorded amount of goodwill for impairment on an annual basis on December 31 of each fiscal year or more frequently if there are indicators that the fair value of the goodwill exceeds its carrying amount. The Company has one reporting unit. Leases The Company determines if an arrangement is, or contains, a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities, current and operating lease liabilities, noncurrent in the Company’s consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent its obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date (or acquisition date) based on the present value of lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the transition date and subsequent lease commencement dates in determining the present value of lease payments. This is the rate the Company would have to pay if borrowing on a collateralized basis over a similar term to each lease. The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments made under operating leases is recognized on a straight-line basis over the lease term. F- 13 Fair Value Measurements Fair value measurements affect the Company’s accounting for certain of its financial assets. Fair value is defined as 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 and is measured according to a hierarchy that includes: Level 1: Observable inputs, such as quoted prices in active markets. Level 2: Inputs, other than quoted prices in active markets, that are observable either directly or indirectly. Level 2 assets and liabilities include debt securities with quoted market prices that are traded less frequently than exchange-traded instruments. This category includes U.S. government agency-backed debt securities and corporate-debt securities. Level 3: Unobservable inputs in which there is little or no market data. In connection with the Acquisition, the Company recognized a non-current liability of $ 704,000 for the Earn-Out (as defined below). The Earn-Out Liability (as defined below) is classified as a Level 3 measurement for which fair value is derived from inputs that are unobservable and significant to the overall fair value measurement. The fair value of the Earn-Out Liability is estimated using a Monte Carlo simulation model that utilizes key assumptions including forecasted revenues and volatilities of the underlying financial metrics during the Earn-Out period. The Company assesses the fair value of the Earn-Out Liability at each reporting period. Any subsequent changes in the estimated fair value of the liability are reflected in selling, general and administrative expenses until the liability is settled. Concentration of Credit As of December 31, 2025, two of the Company’s customers had accounts receivable balances more than 10% of the total accounts receivable balance. The two customers represented 15 % and 24 %, respectively, of the December 31, 2025 total accounts receivable balance. For the year ended December 31, 2025, Newtek, a related party, and its affiliates represented 32 % of total revenue. Net (Loss) Income Per Share Basic earnings and net (loss) income per share was computed by dividing the net (loss) income available to common stockholders by the weighted average number of common shares outstanding during the period as defined by ASC Topic 260, Earnings Per Share . Diluted earnings per share was computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options (using the treasury stock method). To the extent stock options were antidilutive, they were excluded from the calculation of diluted income per share. Income Taxes The Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method, the Company determines deferred tax assets and liabilities on the basis of the differences between the financial statement and tax bases of assets and liabilities by using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date. The Company recognizes deferred tax assets to the extent that the Company believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If the Company determines that it would be able to realize deferred taxes in the future in excess of their net recorded amount, the Company would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes. F- 14 The Company records uncertain tax positions in accordance with ASC No. 740, Accounting for Income Taxes (“ASC 740”) on the basis of a two-step process in which (1) the Company determines whether it is more likely than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions that meet the more-likely-than-not recognition threshold, the Company recognizes the largest amount of tax benefit that is more than 50 percent likely to be realized upon ultimate settlement with the related tax authority. The Company recognizes interest and penalties related to unrecognized tax benefits on the income tax expense line in the accompanying consolidated statement of income. Accrued interest and penalties would be included on the related tax liability line in the accompanying consolidated balance sheets. The Company’s policy for global intangible low-taxed income is to treat, as a period cost, when incurred. 3. Acquisition On the Closing Date, the Company acquired NTS through a two-step merger process to enter a new line of business. As a result of the Acquisition, the Company acquired all of the issued and outstanding equity interests of NTS. The Acquisition was accounted for as a business combination using the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations . Substantially all of the Company’s revenue and operating results from continuing operations for the year ended December 31, 2025 were attributed to the operations of NTS. The aggregate purchase price delivered by the Company to Newtek was $ 12,904,000 , which consisted of (i) $ 4,000,000 in cash and (ii) 4,000,000 shares of Series A Preferred Stock, which had a fair value of $ 8,200,000 on the Closing Date. Newtek is also entitled to earnout payments under certain circumstances of up to $ 5,000,000 (the “Earn-Out” or “Earn-Out Liability”) based on the Company’s achievement of certain cumulative average adjusted EBITDA thresholds for the 2025 and 2026 fiscal years, which had a fair value of $ 704,000 on the Closing Date. The Company financed the cash portion of the purchase price using existing cash on-hand. The Series A Preferred Stock will automatically convert into one share of the Company’s common stock, par value $ 0.001 per share (subject to certain customary anti-dilution adjustments), upon the occurrence of certain qualifying transfers by Newtek to third parties. The Earn-Out may be paid, in the Company’s sole discretion, in cash, in shares of Series A Preferred Stock (the “Acquisition Earn-Out Stock Consideration”) or in a combination thereof. Pursuant to the Acquisition Agreement, to the extent that all or a portion of the Acquisition Earn-Out Amount is paid in shares of Series A Preferred Stock, the number of shares of Series A Preferred Stock to be issued to Newtek will be calculated based on the average of the daily volume weighted average prices of the Company’s common stock during each trading day during a 60 calendar-day period ending on December 31, 2026; provided, that in no event shall such price be less than $1.00. Pursuant to the Acquisition Agreement, if the issuance of the Acquisition Earn-Out Stock Consideration would cause Newtek’s “total equity” (as calculated under the Bank Holding Company Act of 1956, as amended (the “BHCA”), and as implemented and interpreted by the Board of Governors of the Federal Reserve System) in the Company to exceed one-third of the Company’s total equity (the “Total Equity Cap”), then the number of shares of Series A Preferred Stock issuable as Acquisition Earn-Out Stock Consideration will be adjusted so that the Company will issue to Newtek the maximum number of shares of Series A Preferred Stock that would not cause Newtek’s total equity to exceed the Total Equity Cap, with a corresponding increase to the Acquisition Earn-Out Amount paid in cash. The Company recorded a non-current liability of $ 704,000 for the fair value of the contingent consideration related to the expected Earn-Out. The Earn-Out Liability is classified as a Level 3 measurement for which fair value is derived from inputs that are unobservable and significant to the overall fair value measurement. The fair value of such Earn-Out Liability was estimated using a Monte Carlo simulation model that utilizes key assumptions including forecasted average EBITDA and volatilities of the underlying financial metrics during the Earn-Out periods. F- 15 The Company determined its initial allocation of the purchase price at the date of acquisition based upon its understanding of the fair value of the acquired assets and assumed liabilities. The Company obtained the information used for the purchase price allocation during due diligence and through other sources. In the months after the Closing Date, as the Company obtained additional information about the acquired assets and liabilities, including results of operations, and as it learned more about the newly acquired business, it was able to refine the estimates of fair value and more accurately allocate the purchase price. Only facts and circumstances that existed as of the acquisition date are considered for subsequent adjustment. For the year ended December 31, 2025, the Company determined that it should revise the Earn-Out liability by lowering it to $ 0 , based on facts and circumstances that existed at the Acquisition date, but were discovered within the remeasurement period. The Company adjusted this Earn-Out Liability with a corresponding decrease to goodwill. In addition, the Company revised the accounts receivable opening balance by $ 257,293 as amounts originally estimated to be uncollectible, were collected. The measurement period for this acquisition closed on January 2, 2026. The Company made appropriate adjustments to the purchase price allocation prior to completion of the measurement period, as required. The Company has included tables for the respective acquired identifiable assets and assumed liabilities as of the Closing Date and December 31, 2025 below. Under the acquisition method of accounting, the assets acquired and liabilities assumed were recorded at their fair values as of the Closing Date. The fair values of intangible assets were based on valuations using various income approaches and methods, such as the multi-period excess earnings method, relief from royalty method, etc., which require the use of significant estimates and assumptions, including estimating future cash flows and developing appropriate discount rates. The excess of the purchase price over the tangible assets, identifiable intangible assets and assumed liabilities was recorded as goodwill. The results of NTS have been included in the Company’s single-segment business. The fair value of all the acquired identifiable assets and liabilities summarized below were based on preliminary valuations and were updated as the Company obtained additional information during the acquisition measurement period, which ended on January 2, 2026. The purchase price allocation as of the Closing Date and then re-forecasted as of December 31, 2025 was as follows: At Closing Date Change At December 31, 2025 Assets acquired: Accounts receivable $ 3,535,343 $ 257,293 (1) $ 3,792,636 Prepaid expenses and other current assets 129,233 -- 129,233 Property and equipment, net 738,046 -- 738,046 Operating lease right-of-use asset 212,452 -- 212,452 Intangible assets 7,910,000 -- 7,910,000 Other assets 998,228 -- 998,228 Total assets acquired 13,523,302 257,293 (1) 13,780,595 Liabilities assumed: Accounts payable 46,692 -- 46,692 Accrued expenses and other current liabilities 370,059 -- 370,059 Operating lease liabilities 212,452 -- 212,452 Deferred revenue 3,450,000 -- 3,450,000 Deferred tax liability 2,056,600 -- 2,056,600 Total liabilities assumed 6,135,803 -- 6,135,803 Total identifiable net assets acquired 7,387,499 257,293 (1) 7,644,792 Total purchase price: (includes $4,000,000 of cash, 4,000,000 shares of Series A Preferred Stock, which had a fair value of $8,200,000 and $704,000 of contingent consideration at the closing and $4,000,000 of cash, 4,000,000 shares of Series A Preferred Stock, which had a fair value of $8,200,000 and $0 of contingent consideration at December 31, 2025, respectively) 12,904,000 704,000 (2) 12,200,000 Goodwill $ 5,516,501 $ 961,293 $ 4,555,208 (1) Reflects an adjustment of $ 257,293 related to valuation of accounts receivable on the Closing Date. (2) Reflects an adjustment of $ 704,000 related to the re-measurement of the fair value of the related contingent consideration (earnout) liability F- 16 The preliminary purchase price allocation resulted in goodwill of $ 5,516,501 ($ 4,555,208 as of December 31, 2025) and will be deductible for income tax purposes. The resulting amount of goodwill is attributed to expected synergies from cross-sale opportunities and future growth. Intangible assets of $ 7,910,000 include customer relationships of $ 5,275,000 , order backlog of $ 438,000 , and trademarks and trade names of $ 2,197,000 , which are being amortized on a straight-line basis, over weighted-average useful lives of 8 years , 1 year , and 8 years , respectively. After the closing of the Acquisition, and in the normal course of business, certain amounts were due to the Company by Newtek and its affiliates. For the year ended December 31, 2025, sales to Newtek and its affiliates totaled $ 7,609,550 . In connection with the Acquisition, the Company entered into a referral arrangement with Newtek pursuant to which Newtek will refer potential clients to the Company for a fee. The referral arrangement with Newtek is terminable by either the Company or Newtek at any time. The Company paid Newtek and its affiliates $ 344,365 for the year ended December 31, 2025 in connection with the referral arrangement. Supplemental Pro Forma Information The following unaudited pro forma consolidated financial information reflects the results of operations of the Company for the year ended December 31, 2024 as if the Acquisition had occurred as of January 1, 2024 and gives effect to transactions that are directly attributable to the Acquisition. These amounts are based on financial information of NTS and are not necessarily indicative of what the Company’s operating results would have been had the Acquisition taken place on the date presented, nor is it indicative of the Company’s future operating results. As the Acquisition occurred on January 2, 2025, the Company’s results of operations for the year ended December 31, 2024 include those results attributable to the acquired operations of NTS. Year Ended December 31, 2024 (unaudited) Total Revenue $ 25,667,135 Net Income from Continuing Operations $ ( 328,570 ) The pro forma adjustments for the periods presented include additional amortization expense related to the fair value of the acquired intangible assets as if such assets were acquired on January 1, 2024. 4. Property and Equipment, net Property and equipment consisted of the following for the periods presented: As of December 31, 2025 2024 Computer equipment $ 169,121 $ -- Software 590,613 -- Datacenter software 330,528 -- Servers 66,838 -- Total property and equipment 1,157,100 -- Less: Accumulated depreciation ( 606,472 ) -- Total property and equipment, net $ 550,628 $ -- Depreciation expense for the year ended December 31, 2025 was $ 467,567 . The Company only holds property and equipment in the United States. F- 17 5. Intangible Assets, Net Intangible assets, net consisted of the following for the periods presented: December 31, 2025 2024 Gross Carrying Amount Accumulated Amortization Net Carrying Amount Gross Carrying Amount Accumulated Amortization Net Carrying Amount Patents $ 50,000 $ ( 41,250 ) $ 8,750 $ 50,000 $ ( 38,750 ) $ 11,250 Trade names, trademarks, product names, URLs 2,664,425 ( 551,651 ) 2,112,774 1,022,425 ( 726,028 ) 296,397 Internally developed software 2,190,006 ( 1,114,122 ) 1,075,884 4,180,005 ( 2,791,266 ) 1,388,739 Subscriber/customer relationships 6,549,101 ( 2,027,673 ) 4,521,428 3,553,102 ( 3,366,707 ) 186,395 Order Backlog 438,000 ( 438,000 ) -- -- -- -- Total intangible assets $ 11,891,532 $ ( 4,172,696 ) $ 7,718,836 $ 8,805,532 $ ( 6,922,751 ) $ 1,882,781 No intangible assets were sold in the Divestiture. Amortization expense for the years ended December 31, 2025 and 2024 was $ 2,073,945 and $ 821,696 , respectively. The aggregate amortization expense for each of the next five years and thereafter is estimated to be $ 1,449,562 in 2026, $ 1,449,562 in 2027, $ 1,449,562 in 2028, $ 1,235,295 in 2029 and $ 2,134,855 thereafter. Both adjustments were non-cash and had no effect on the Company’s cash flows. 6. Accrued Expenses and Other Current Liabilities Accrued expenses and other current liabilities consisted of the following for the periods presented: December 31, 2025 2024 Compensation, benefits and payroll taxes $ 325,113 $ 151,500 Other accrued expenses 652,149 358,259 Sales tax 49,449 -- Amounts due to Meteor Mobile 5,022 -- Total accrued expenses and other current liabilities $ 1,031,733 $ 509,759 7. Leases On April 9, 2021, the Company entered into a lease extension agreement with Jericho Executive Center LLC (“JEC”) for its office space at 30 Jericho Executive Plaza in Jericho, New York, which commenced on December 1, 2021. On May 28, 2024, the Company entered into an additional lease extension agreement with JEC, which extends the lease period by two years to November 30, 2026 . Beginning on December 1, 2024, the monthly rent totaled $ 6,850 per month. The new extension gave the Company an option to terminate the second year in July 2025, which the Company did not elect to exercise. The Company’s monthly office rent payments under the lease are currently approximately $ 7,055 per month. As of December 31, 2025 and 2024 the Company had no long-term leases that were classified as financing leases and did not have additional operating or financing leases that had not yet commenced. F- 18 In connection with the Acquisition, as described in Note 1, the Company assumed an operating lease with IO New Jersey One, LLC (“Iron Mountain”) for a data center that includes office space and equipment located in Edison, New Jersey. The lease with Iron Mountain expires on April 30, 2026, and will automatically renew thereafter for additional terms of one year each, unless either party provides the other party with written notice that it will not renew the lease within ninety days of the current term. The renewal options have not been included in the Company’s operating lease right-of-use asset and liability, as the Company is not reasonably certain to exercise such options as of December 31, 2025. The Company’s monthly rent payments under the lease are currently $ 12,255 per month. In connection with the Acquisition, the Company also assumed an operating lease with Aligned Data Centers (Phoenix) PropCo, LLC (“ADC”) for a data center that includes office and storage space located in Phoenix Arizona. As of the Closing Date, the lease with ADC was set to expire on August 30, 2025, subject to automatically one-year renewals thereafter, unless either party provided a notice of non-renewal within six months of the current term. Since the Company was not reasonably certain to exercise such options, and the remaining lease term did not extend beyond twelve months of the Closing Date, the Company applied the short-term measurement and recognition exemption in ASC Topic 842, Leases , as of January 2, 2025. On January 24, 2025, the Company entered into a lease extension agreement with ADC, which extends the lease period by two years to August 30, 2027. Since the lease extension agreement resulted in a lease term greater than twelve months, the Company recorded an operating lease right-of-use asset and liability on January 24, 2025, which includes the remaining lease term of approximately seven months and two-year extension term. The lease extension agreement modified the automatic renewal term from one year to two years, which has not been included in the Company’s operating lease right-of-use asset and liability, as the Company is not reasonably certain exercise such options as of December 31, 2025. The Company’s monthly rent payments under the lease are currently $ 53,853 per month. As of December 31, 2025, the Company had no long-term leases that were classified as financing leases and did not have additional operating or financing leases that had not yet commenced. As of December 31, 2025, the Company had operating lease liabilities of approximately $ 1,144,496 (of which $ 756,590 is classified as short-term liabilities and $ 387,906 is classified as long-term liabilities) and operating lease right-of-use assets of approximately $ 1,140,196 , all of which are included in the accompanying consolidated balance sheets. Total rent expense for the year ended December 31, 2025 and 2024 was $ 907,332 and $ 85,259 respectively, of which $ 33,400 and $ 6,000 , respectively, was sublease income. Rent expense is recorded under general and administrative expense in the consolidated statements of operations. The following table summarizes the Company’s operating leases for the periods presented: Years Ended December 31, 2025 2024 Cash paid for amounts included in the measurement of operating lease liabilities: $ 909,846 $ 82,176 Weighted average assumptions: Remaining lease term 1.49 0.9 Discount rate 4.6 % 2.3 % As of December 31, 2025, future minimum payments under non-cancellable operating leases were as follows: Amount For the year ended December 31: 2026 $ 789,270 2027 392,347 Total 1,181,617 Less: present value adjustment ( 37,121 ) Present value of minimum lease payments $ 1,144,496 Current liability $ 756,590 Long term liability $ 387,906 F- 19 8. Income Taxes The Company is subject to evolving global minimum tax rules developed by the Organization for Economic Co-operation and Development (“OECD”), commonly referred to as Pillar Two, which generally impose a 15 % minimum effective tax rate on large multinational enterprises. Although the Pillar Two model rules provide a framework for applying the minimum tax, countries may enact Pillar Two slightly differently than the model rules and on different timelines and may adjust domestic tax incentives in response to Pillar Two. In January 2025, the United States issued an executive order announcing opposition to aspects of these rules. In January 2026, the OECD/G20 announced the Side-by-Side (SbS) package, implemented as administrative guidance and modifying the operation of Pillar Two rules. The package introduces simplifications and new safe harbors for U.S. and other multinational companies where domestic and international tax systems meet robust requirements to coexist with Pillar Two, which would fully exempt U.S.-parented groups from the application of two of the three Pillar Two top-up taxes. The SbS package also extends the current Transitional Country-by-Country Reporting (CbCR) Safe Harbor by one year, through the end of fiscal year 2027. Based on legislation enacted to date and preliminary testing, Pillar Two had no impact on our 2025 effective tax rate. We currently do not expect Pillar Two to significantly impact our effective tax rate going forward. The components of loss before income tax benefit are presented as follows: December 31, 2025 2024 United States $ ( 3,065,304 ) $ ( 3,756,366 ) Foreign ( 1,218,031 ) ( 649,898 ) Loss before Income Taxes $ ( 4,283,335 ) $ ( 4,406,264 ) The Company’s (benefit) provision for income taxes is comprised of the following: December 31, 2025 2024 Current: Federal $ ( 13,039 ) $ - State and local 6,758 11,888 Foreign 16,230 35,520 Total Current Tax Expense 9,949 47,408 Deferred: Federal ( 1,661,100 ) - State and local ( 395,500 ) - Foreign ( 280,148 ) ( 184,997 ) Total Deferred Tax Benefit ( 2,336,748 ) ( 184,997 ) Total Tax Benefit $ ( 2,326,799 ) $ ( 137,589 ) A reconciliation of the provision for income taxes to the amount computed by applying the 21 % statutory U.S. federal income tax rate to income before income taxes after the adoption of ASU 2023-09 is as follows: December 31, 2025 Amount Percent Income tax at statutory federal tax rate $ ( 899,652 ) 21.0 % State and local income tax, net of federal income tax effect 1 ( 390,133 ) 9.1 % Foreign tax effects ( 24,361 ) 0.6 % Change in valuation allowances ( 1,753,177 ) 40.9 % Nontaxable or nondeductible items: Other nontaxable of nondeductible items ( 521 ) 0.0 % Gain on Non-Deductible Goodwill 559,278 ( 13.1 )% Other 181,767 ( 4.2 )% Effective tax rate $ ( 2,326,799 ) 54.3 % 1 State taxes in California, New Jersey, New York, and New York City made up the majority (greater than 50%) of the tax effect in this category. F- 20 A reconciliation of the provision for income taxes to the amount computed by applying the 21 % statutory U.S. federal income tax rate to income before income taxes for years prior to the adoption of ASU 2023-09 is as follows: 2025 2024 Income tax benefit at federal statutory rate 21.0 % 21.0 % Permanent Differences - % - % Transaction Costs ( 8.2 )% - % State and local taxes 1.1 % - % Valuation allowance ( 7.5 )% ( 17.2 )% Deferred tax adjustment - % ( 0.8 )% Share based compensation ( 3.6 )% ( 2.6 )% Foreign Income Tax Rate Differential 0.3 % 0.4 % Other - % 0.2 % Effective tax rate 3.1 % 1.0 % 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 and liabilities are as follows: December 31, 2025 2024 Deferred Tax Assets: U.S. federal and state net operating losses $ 4,623,197 $ 2,578,441 Foreign net operating losses 149,960 - Share-based compensation 472,537 342,510 Amortization of intangible assets - 290,536 Lease Liability 320,600 16,981 Capitalized IRC §174 costs 1,478,954 2,638,434 Tax credits 62,969 62,969 Other 308,478 662,165 Subtotal 7,416,695 6,592,036 Less Valuation Allowance: ( 5,242,904 ) ( 6,568,063 ) Total Deferred Tax Assets 2,173,791 23,973 Deferred Tax Liabilities: Amortization of intangible assets ( 1,922,537 ) ( 430,455 ) Property and equipment ( 20,919 ) ( 12,384 ) Right of Use ( 319,395 ) - Other ( 59,838 ) ( 10,179 ) Total Deferred Tax Liabilities ( 2,322,689 ) ( 453,018 ) Net Deferred Tax Liability $ ( 148,898 ) $ ( 429,045 ) F- 21 In assessing the Company’s ability to recover its deferred tax assets, the Company evaluated whether it is more likely than not that some portion or the entire deferred tax asset will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income in those periods in which temporary differences become deductible and/or net operating losses can be utilized. The Company considered all positive and negative evidence when determining the amount of the net deferred tax assets that are more likely than not to be realized. This evidence includes, but is not limited to, historical earnings, scheduled reversal of taxable temporary differences, tax planning strategies and projected future taxable income. A significant piece of objective negative evidence evaluated was cumulative loss incurred over the three-year period ended December 31, 2025. Such objective evidence limits the ability to consider other subjective evidence, such as the Company’s projections for future growth. Based on the weight of available evidence, the Company determined that its U.S. deferred tax assets are not realizable on a more-likely-than-not basis and has recorded a valuation allowance against its net U.S. deferred tax assets. The Company’s valuation allowance decreased by $ 1,454,892 during 2025 largely due to a partial valuation allowance reversal resulting from the NTS business combination which created a source of future taxable income. The Company will continue to evaluate its deferred tax assets to determine whether any changes in circumstances could affect the realization of their future benefit. If it is determined in future periods that portions of the Company’s deferred income tax assets satisfy the realization standards, the valuation allowance will be reduced accordingly. As of December 31, 2025, the Company had U.S. federal net operating loss carryforwards of approximately $ 18.8 million, of which $ 10.3 million continue to be subject to a severe annual limitation under Section 382 of the Internal Revenue Code of 1986, as amended (“Section 382”). The remaining $ 8.5 million not subject to limitation under Section 382 may be used to offset 80 % of future taxable income and can be carried forward indefinitely. The Company had total state net operating loss carryforward of $ 11.3 million, which will begin to expire in varying amounts starting in 2034. The Company applies the applicable authoritative guidance which prescribes a comprehensive model for the manner in which a company should recognize, measure, present and disclose in its financial statements all material uncertain tax positions that the Company has taken or expects to take on a tax return. As of December 31, 2025, the Company had no uncertain tax positions. As such, there are no uncertain tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly increase or decrease within 12 months from December 31, 2025. The tax years 2022-2025 generally remain open to examination by major taxing jurisdictions to which the Company is subject. Income Taxes Paid December 31, 2025 Income taxes paid, net of refunds received, consisted of the following: Federal $ 22,500 State and local 3,553 Foreign 26,529 Income taxes paid, net of refunds received $ 52,582 9. Stockholders’ Equity Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan On May 8, 2025, at the Company’s 2025 annual meeting of stockholders (the “2025 Annual Meeting”), the Company’s stockholders approved the Intelligent Protection Management Corp. 2025 Long-Term Incentive Plan (the “2025 LTIP”). As a result, the 2025 LTIP became effective on May 8, 2025. Concurrently with the adoption of the 2025 LTIP, the 2016 Plan (defined below) was terminated as to future awards. The 2025 Plan provides for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and other awards that may be granted singly, in combination, or in tandem, and which may be paid in cash, shares of common stock, other consideration, or any combination thereof. Subject to certain adjustments, the maximum aggregate number of shares of common stock that may be delivered pursuant to awards under the 2025 Plan is 1,200,000 shares, plus any Prior Plan Awards (as defined in the 2025 LTIP). F- 22 The Intelligent Protection Management Corp. Amended and Restated 2011 Long-Term Incentive Plan (the “2011 Plan”) was terminated as to future awards on May 16, 2016. As of December 31, 2025, a total of 5,345 shares of the Company’s common stock may be issued pursuant to outstanding options awarded under the 2011 Plan. The Intelligent Protection Management Corp. 2016 Long-Term Incentive Plan (the “2016 Plan”) was terminated as to future awards on May 8, 2025. As of December 31, 2025, a total of 635,692 shares of the Company’s common stock may be issued pursuant to outstanding options awarded under the 2016 Plan. Stock Options The following table summarizes the assumptions used in the Black-Scholes pricing model to estimate the fair value of the options granted during the year ended December 31, 2025: December 31, 2025 2024 Expected volatility 124 – 146 % 151 – 153 % Expected life of option in years 5.1 – 6.2 5.2 – 6.2 Risk free interest rate 4.39 % 4.21 % Expected dividend yield 0.0 % 0.0 % The expected life of the options is the period of time over which employees and non-employees are expected to hold their options prior to exercise. The expected life of options has been determined using the “simplified” method as prescribed by Staff Accounting Bulletin 110, which uses the midpoint between the vesting date and the end of the contractual term. The volatility of the Company’s common stock is calculated using the Company’s historical volatilities beginning at the grant date and going back for a period of time equal to the expected life of the award. The Company estimates potential forfeitures of stock awards and adjusts recorded stock-based compensation expense accordingly. The Company estimates pre-vesting forfeitures primarily based on the Company’s historical experience and adjusts such estimates to reflect actual forfeitures as the stock-based awards vest. The following table summarizes stock option activity during the year ended December 31, 2025: Weighted Average Number of Exercise Options Price Stock Options: Outstanding at January 1, 2025 618,898 $ 3.04 Granted during the period 275,000 1.98 Cancelled/Forfeited, during the period ( 81,982 ) 4.17 Expired, during the period ( 124,021 ) 3.44 Outstanding at December 31, 2025 687,895 $ 2.41 Exercisable at December 31, 2025 587,020 $ 2.48 At December 31, 2025, there was $ 356,195 of total unrecognized compensation expense related to stock options, which is expected to be recognized over a weighted average period of 3.0 years. F- 23 On December 31, 2025, the aggregate intrinsic value of stock options that were outstanding and exercisable was $ 16,560 and $ 16,560 , respectively. On December 31, 2024, the aggregate intrinsic value of stock options that were outstanding and exercisable was $ 42,783 and $ 41,883 , respectively. The intrinsic value of stock options is calculated based on the exercise price of the underlying awards and the fair value of such awards as of the period-end date. During the year ended December 31, 2025, the Company granted stock options to members of the Board of Directors (the “Board”) to purchase an aggregate of 100,000 shares of common stock at a weighted average exercise price of $ 1.94 per share. The stock options vest in four equal quarterly installments on the last day of each calendar quarter in 2025 and have a term of ten years. During the year ended December 31, 2025, the Company also granted options to employees to purchase an aggregate of 175,000 shares of common stock. These options vest in various tranches, ranging from equally over four years to fifty percent at grant date with the remaining balance vesting during the third quarter of fiscal 2025. The options have a term of ten years and have an exercise price of $ 2.01 . The aggregate fair value for the options granted during the year ended December 31, 2025 and 2024 was $ 492,250 and $ 72,240 , respectively. The stock-based compensation expense totaled $ 343,850 and $ 151,412 for the years ended December 31, 2025 and 2024, respectively. For fiscal 2025 the total expense is included in general and administrative expenses in the consolidated statements of operations and for fiscal 2024 $ 13,141 is included in cost of revenue, $ 31,702 is included sales, marketing and product development expense and $ 106,569 is included in general and administrative expenses. Series A Preferred Stock On December 30, 2024, the Company filed with the Secretary of State of the State of Delaware the Certificate of Designations designating the Series A Preferred Stock (the “Certificate of Designations”), and establishing the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends and other distributions, qualifications, or terms or conditions of redemption of the shares of Series A Preferred Stock. The total number of authorized shares of Series A Preferred Stock is 9,000,000 shares. On January 2, 2025, as partial consideration for the Acquisition, the Company issued 4,000,000 shares of Series A Preferred Stock. Stock Repurchase Plan On May 8, 2025, the Board approved a stock repurchase plan for up to $ 400,000 of the Company’s outstanding common stock (the “Stock Repurchase Plan”), which expires on the one-year anniversary of such date. Shares may be repurchased from time-to-time in open market transactions at prevailing market prices, in privately negotiated transactions or by other means in accordance with federal securities laws, including Rule 10b5-1 programs, and the Stock Repurchase Plan may be suspended or discontinued at any time. The actual timing, number and value of shares repurchased will be determined by a committee of the Board at its discretion and will depend on a number of factors, including the market price of the Company’s common stock, general market and economic conditions, alternative investment opportunities and other corporate considerations. For the year ended December 31, 2025, 151,258 shares of common stock were repurchased by the Company pursuant to the Stock Repurchase Plan at an average price of $ 1.99 per share, or an aggregate of $ 301,048 . Charter Amendment On May 8, 2025, at the 2025 Annual Meeting, the Company’s stockholders approved an amendment to the Company’s Certificate of Incorporation, as amended, to increase the Company’s shares of authorized common stock from 25,000,000 to 50,000,000 . The amendment was filed with the Secretary of State of the State of Delaware on May 8, 2025. F- 24 Treasury Shares As of December 31, 2025 and 2024, the Company had 793,221 and 641,963 shares of its common stock, respectively, classified as treasury shares on the Company’s consolidated balance sheets. 10. Net (Loss) Income Per Share Basic earnings and net (loss) income per share are computed by dividing the net (loss) income available to common stockholders by the weighted average number of common shares outstanding during the period as defined by ASC Topic 260, Earnings Per Share . Diluted earnings per share is computed using the weighted average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options (using the treasury stock method). To the extent stock options are antidilutive, they are excluded from the calculation of diluted loss per share. For the year ended December 31, 2025, 687,895 of shares issuable upon the exercise of outstanding stock options were not included in the computation of diluted net loss per share from operations because their inclusion would be antidilutive. For the year ended December 31, 2024, 618,818 shares issuable upon the exercise of outstanding stock options were included in the computation of diluted net income per share from operations because their inclusion would be dilutive. The following table summarizes the net loss per share calculation for the periods presented: Years Ended December 31, 2025 2024 Net loss from continuing operations $ ( 1,956,536 ) $ ( 4,268,675 ) Net loss from discontinued operations -- $ ( 4,157,534 ) Net loss from operations – basic and diluted $ ( 1,956,536 ) $ ( 8,426,209 ) Weighted average shares outstanding – basic and diluted 13,146,786 9,227,197 Per share data: Basic and diluted from continuing operations $ ( 0.15 ) $ ( 0.48 ) Basic and diluted from discontinued operations -- $ ( 0.43 ) Basic and diluted from operations $ ( 0.15 ) $ ( 0.91 ) For the Year Ended December 31, 2025 Series A Preferred Stock Common Stock Allocation of net loss $ ( 593,658 ) $ ( 1,362,877 ) Weighted average shares outstanding – basic and diluted 3,989,041 9,157,745 Net loss per share – basic and diluted $ ( 0.15 ) ( 0.15 ) 11. Business Loan Agreement and Credit Agreement and Revolving Promissory Note On April 10, 2025, the Company, Intelligent Protection LLC, its wholly owned subsidiary (“IPM LLC”), and Newtek Bank, National Association (“Newtek Bank”), a subsidiary of Newtek, entered into that certain business loan agreement and that certain credit agreement and revolving promissory note (together, the “Loan Agreements”), which provide for a secured revolving line of credit to us and IPM LLC in the maximum amount of $ 1,000,000 on the terms and conditions set forth in the Loan Agreements (the “Facility”). The Loan Agreements are secured by substantially all of our assets and the assets of IPM LLC. The Facility will mature on April 10, 2026 . As of the date of this Annual Report on Form 10-K, no amounts were outstanding under the Facility F- 25 12. Commitments and Contingencies Cisco WebEx Litigation On July 23, 2021, a wholly owned subsidiary of the Company, Paltalk Holdings, Inc., filed a patent infringement lawsuit (the “Lawsuit”) against WebEx Communications, Inc., Cisco WebEx LLC, and Cisco Systems, Inc. (collectively, “Cisco”), in the U.S. District Court for the Western District of Texas (the “Trial Court”). The Company alleged that certain of Cisco’s products have infringed U.S. Patent No. 6,683,858, and that the Company was entitled to damages. On August 29, 2024, the jury awarded the Company $ 65.7 million (the “Award”) in a jury verdict in connection with the Lawsuit. On October 8, 2024, an order granting a motion for final judgment (the “Final Judgment”) was entered into in the Trial Court in connection with the Lawsuit in favor of the Company in the amount of the Award and started the time for filing any post-trial motions or appeal. In response to the Final Judgment, Cisco filed a motion for Judgment as a Matter of Law (“JMOL”) with the Trial Court. On August 27, 2025, the Trial Court denied Cisco’s JMOL as to validity and infringement. However, the Trial Court granted Cisco’s motion for a new trial with respect to damages. On October 29, 2025, the Trial Court ordered a motions hearing set for November 12, 2025 to consider on the Company’s motion for reconsideration; however, on November 11, 2025, the Trial Court denied the Company’s motion for reconsideration. Cisco also appealed the Trial Court judgment of validity and infringement (the “Appeal”) to the U.S. Court of Appeals for the Federal Circuit (the “Appeals Court”). Each party is expected to complete and submit its briefs with respect to the Appeal by March 31, 2026. Upon submission of such briefs, the Appeals Court will then decide whether the parties will appear to argue the Appeal or to render a decision on the Appeal based on the briefs submitted by each party. The exact amount of the Award proceeds to be received by the Company will be determined based on a number of factors and will reflect the deduction of significant litigation-related expenses, including legal fees. Consequently, the Company estimates that it would receive no more than one third of the gross proceeds in connection with the Award, which Award is subject to post-trial proceedings (including any potential appellate proceedings by Cisco). Cisco ManyCam Litigation On March 7, 2025, Cisco Systems, Inc. and Cisco Technology, Inc. filed a complaint against the Company in the U.S. District Court for the District of Delaware, alleging that the Company’s ManyCam software has infringed U.S. Patent Nos. 8,830,293 and 8,941,708 and seeking damages and injunctive relief. The Company intends to vigorously defend itself against these claims. In October 2025, the Company filed an inter partes review (“IPR”) with the Patent Review Board to invalidate Cisco Patents 8,830,293 and 8,941,708 . On February 24, 2026, the Patent Review Board denied the IPR related to Cisco Patent 8,941,708 . The Patent Review Board has not yet rendered a decision on the validity of Cisco Patent 8,830,293 . The Company has not recorded any liability for this matter as it does not believe a loss is probable, and it cannot estimate any reasonably possible loss or range of possible loss. It is possible that an unfavorable resolution to this matter could have an adverse effect on the Company’s results of operations, financial position or cash flows. As of December 31, 2025, the Company had incurred approximately $ 0.7 million in expense for the year ended December 31, 2025 in defense of these claims. To the Company’s knowledge, other than as described above, there are no material pending legal proceedings to which it is a party or of which any of its property is the subject. Legal Proceedings The Company may be included in legal proceedings, claims and assessments arising in the ordinary course of business. The Company evaluates the need for a reserve for specific legal matters based on the probability of an unfavorable outcome and the reasonability of an estimable loss. No reserve was deemed necessary as of December 31, 2025. 13. Discontinued Operations During the year ended December 31, 2024, the Transferred Assets met the criteria for classification as assets held for sale and discontinued operations as the Company received stockholder approval of the sale of its Transferred Assets at its special meeting of stockholders held on December 30, 2024. Accordingly, the assets and liabilities related to the Transferred Assets are presented as discontinued operations for all periods presented. Subsequent to year end, on January 2, 2025, the Company completed the Divestiture as described above and received cash proceeds of $ 1.35 million. No gain or loss was recognized for the year ended December 31, 2025. F- 26 The following table summarizes the operating results of the Transferred Assets for the periods indicated: For the Year Ended December 31, 2024 Revenue Subscription revenue $ 7,582,654 Advertising revenue 400,595 Total Revenue 7,983,249 Costs and expenses Cost of revenue 2,948,854 Sales and marketing expense 697,400 Product development expense 4,620,406 General and administrative expense 186,746 Impairment loss in connection with Divestiture 3,663,020 Total Costs and Expenses 12,116,426 Loss from discontinued operations ( 4,133,177 ) Income tax expense ( 24,357 ) Net Loss from discontinued operations $ ( 4,157,534 ) Furthermore, in connection with the Divestiture, the Company evaluated the held for sale disposal group for impairment as follows: December 31, 2024 Proceeds from sale of Transferred Assets, net of $283K of expenses $ 1,067,031 Net carrying value of the disposal group ( 4,916,796 ) Impairment loss on held for sale assets $ ( 3,849,765 ) The Company allocated the impairment loss in connection with the assets held for sale to goodwill. The following table summarizes the assets and liabilities of the Transferred Assets included in the consolidated balance sheets for the periods indicated, after recognition of the impairments described above and are included as assets and liabilities attributed to discontinued operations: As of December 31, 2024 Assets Accounts receivable, net $ 72,925 Prepaids and other current assets -- Total current assets 72,925 Goodwill 2,663,229 Total Assets - discontinued operations $ 2,736,154 Liabilities Accounts payable $ 311,506 Accrued expenses 116,532 Deferred revenue 1,596,199 Total Liabilities - discontinued operations $ 2,024,237 F- 27 NTS Acquisition On January 2, 2025, the Company closed the Acquisition pursuant to which the Company acquired NTS through a two-step merger process. The aggregate consideration delivered by the Company to Newtek at the Acquisition Closing consisted of (i) $ 4,000,000 in cash and (ii) 4,000,000 shares of Series A Preferred Stock. In addition to the Acquisition Closing Consideration, the Acquisition Agreement provides that Newtek is entitled to receive an amount up to $ 5,000,000 (the “Acquisition Earn-Out Amount”) based on the Company’s achievement of certain cumulative average adjusted EBITDA thresholds for the 2025 and 2026 fiscal years. The Acquisition Earn-Out Amount may be paid, in the Company’s sole discretion, in cash, in shares of Series A Preferred Stock or in a combination thereof. Pursuant to the Acquisition Agreement, to the extent that all or a portion of the Acquisition Earn-Out Amount is paid in shares of Series A Preferred Stock, the number of shares of Series A Preferred Stock to be issued to Newtek will be calculated based on the average of the daily volume weighted average prices of the Company’s common stock during each trading day during a 60 calendar-day period ending on December 31, 2026; provided, that in no event shall such price be less than $ 1.00 . Pursuant to the Acquisition Agreement, if the issuance of the Acquisition Earn-Out Stock Consideration would cause Newtek’s “total equity” (as calculated under the Bank Holding Company Act of 1956, as amended, and as implemented and interpreted by the Board of Governors of the Federal Reserve System) in the Company to exceed one-third of the “Total Equity Cap”, then the number of shares of Series A Preferred Stock issuable as Acquisition Earn-Out Stock Consideration will be adjusted so that the Company will issue to Newtek the maximum number of shares of Series A Preferred Stock that would not cause Newtek’s total equity to exceed the Total Equity Cap, with a corresponding increase to the Acquisition Earn-Out Cash Consideration. The Divestiture On January 2, 2025, the Company completed the sale to Meteor Mobile of the Transferred Assets. The consideration delivered by Meteor Mobile to the Company at the closing of the Divestiture consisted of (i) $ 1,350,000 in cash and (ii) the assumption of all of the liabilities of the Sellers arising out of, or relating to, the Business or the Transferred Assets, other than certain excluded liabilities. In addition to the Divestiture Closing Consideration, the Company is entitled to receive, with respect to each Earn-Out Period, as defined and described below, certain payments in cash based on the cash revenue, net of any refunds, received by Meteor Mobile that is attributable to the Business (such cash revenue, the “Legacy Business Revenue”), as follows: ● from the six-month period beginning on July 1, 2025 and ending on December 31, 2025 (“Earn-Out Period 1”), an amount equal to (i) for any Legacy Business Revenue greater than or equal to $ 3,500,000 and less than $ 4,250,000 , the amount of such Legacy Business Revenue multiplied by 0.30 plus (ii) for any Legacy Business Revenue greater than or equal to $ 4,250,000 , the amount of such Legacy Business Revenue in excess of $ 4,250,000 multiplied by 0.40 ; and ● from each of the twelve-month period beginning on January 1, 2026 and ending on December 31, 2026 (“Earn-Out Period 2”), the twelve-month period beginning on January 1, 2027 and ending on December 31, 2027 (“Earn-Out Period 3”), and the twelve-month period beginning on January 1, 2028 and ending on December 31, 2028 (“Earn-Out Period 4” and collectively with Earn-Out Period 1, Earn-Out Period 2 and Earn-Out Period 3, the “Earn-Out Periods”), an amount equal to (i) for any Legacy Business Revenue greater than or equal to $ 7,000,000 and less than $ 8,500,000 , the amount of such Legacy Business Revenue multiplied by 0.30 plus (ii) for any Legacy Business Revenue greater than or equal to $ 8,500,000 , the amount of such Legacy Business Revenue in excess of $ 8,500,000 multiplied by 0.40 (the aggregate amount, if any, earned during the Earn-Out Periods, the “Divestiture Earn-Out Amount”). In the event of a change of control (as defined in the Divestiture Agreement) of Meteor Mobile during any of the Earn-Out Periods, the Company is entitled to receive an acceleration payment in cash, net of any Divestiture Earn-Out Amounts previously paid to us (the “Acceleration Payment”). If any of the Transferred Assets are sold independently from the other assets of Meteor Mobile, the Company will be entitled to (i) 50 % of the aggregate consideration paid to Meteor Mobile for the Transferred Assets minus (ii) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (iii) the aggregate amount of any Acceleration Payments previously paid through such date. If any of the Transferred Assets are sold contemporaneously with other assets of Meteor Mobile, the Company is entitled to (x) the aggregate consideration paid to Meteor Mobile for the Transferred Assets multiplied by the ratio of the trailing 12-month EBITDA of the Transferred Assets sold and the EBITDA of all assets sold minus (y) the aggregate amount of any Divestiture Earn-Out Amounts received by the Sellers by the date of the change of control, minus (z) the aggregate amount of any Acceleration Payments previously paid through such date. The minimum Acceleration Payment for the sale of “Paltalk,” “Camfrog” and “Vumber” is $ 1,650,000 , $ 450,000 and $ 300,000 , respectively, and the Acceleration Payments payable to the Company are capped at $ 5,000,000 in the aggregate. The amount earned in Earn Out Period 1 was $ 31,263 and is included in other income in the consolidated statement of operations. F- 28 14. Related Party Transactions Relationship As of December 31, 2025, Newtek beneficially owned approximately 30.6 % of the Company’s issued and outstanding common stock or common-equivalent equity (on an as-converted and fully-diluted basis). Newtek is also a significant customer of the Company. Deposit Accounts at Newtek Bank The Company has a commercial banking relationship with Newtek Bank. At December 31, 2025 the Company had $ 1,801,300 on deposit in commercial accounts with Newtek Bank, as well as a certificate of deposit in the amount of $ 1,035,747 . The certificate of deposit is classified as restricted cash as it is used to secure the Credit Agreement described in Note 11 above. There were no amounts outstanding under the Credit Agreement at December 31, 2025. Revenue and Accounts Receivable Revenue from Newtek and its subsidiaries and affiliates totaled approximately $ 7,669,549 for the year ended December 31, 2025, representing approximately 32 % of the Company’s total revenue for those periods. Accounts receivable from Newtek and its subsidiaries and affiliates totaled approximately $ 75,601 as of December 31, 2025. These amounts are unsecured, non-interest bearing and due under normal trade terms. Management did not record an allowance for credit losses related to these balances as of December 31, 2025. Accrued Expenses and other General and Administrative Expenses The Company has a referral arrangement with Newtek whereby it pays commissions for referrals of customers services. Included in accrued expenses at December 31, 2025 was $ 46,450 in connection with these payments. For the year ended December 31, 2025 the Company paid Newtek $ 297,915 in connection with these agreements. These amounts are unsecured, non-interest bearing, and due under normal trade terms. In addition, the Company subleased space to an affiliate of Newtek and received $ 33,400 , which was offset against rent expense. Concentration Because Newtek is both a significant shareholder and a major customer, the Company has a concentration of revenue with this related party. The loss of this customer could have a material adverse effect on the Company’s operations. 15. Subsequent Events Management has evaluated subsequent events or transactions occurring through the date the consolidated financial statements were issued and determined that no other events or transactions are required to be disclosed herein. F- 29 ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.