MANGOCEUTICALS, INC. 10-K

Item 8. Financial Statements and Supplementary Data. MANGOCEUTICALS, INC. TABLE OF CONTENTS TO FINANCIAL STATEMENTS Page Index to Financial Statements Report of Independent Registered Public Accounting Firm (ID # 76 ) F-1 Consolidated Balance Sheets F-2 Consolidated Statements of Operations and Comprehensive Income F-3 Consolidated Statements of Changes in Shareholders’ Equity F-5 Consolidated Statements of Cash Flows F-6 Notes to Consolidated Financial Statements F-7 90 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Mangoceuticals, Inc. Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of Mangoceuticals, Inc. and its subsidiaries (the Company) as of December 31, 2024 and 2023, and the related consolidated statements of operations, comprehensive income, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2024, 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, 2024 and 2023, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America. Going Concern The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 10 to the financial statements, the Company has recurring losses from operations and negative cash flows from operating activities, which raises substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 10. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Basis for Opinion These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion. Turner, Stone & Company, L.L.P. We have served as the Company’s auditor since 2023. Dallas, Texas March 20, 2025 F- 1 Table of Contents Mangoceuticals, Inc. and Subsidiaries Consolidated Balance Sheets December 31, 2024 December 31, 2023 ASSETS CURRENT ASSETS Cash equivalents $ 58,653 $ 739,006 Inventory - 18,501 Prepaid expenses - related party - 60,953 Deposits 16,942 16,942 TOTAL CURRENT ASSETS 75,595 835,402 NON-CURRENT ASSETS Property and equipment, net of accumulated depreciation of $ 2,256 and $ 28,752 2,806 96,129 Right of use - asset 59,493 119,262 Intangible assets - acquired patents, net of amortization 15,232,617 - TOTAL NON-CURRENT ASSETS 15,294,916 215,391 TOTAL ASSETS $ 15,370,511 $ 1,050,793 LIABILITIES AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES Accounts payable and accrued liabilities 837,501 140,765 Payroll tax liabilities - 6,595 Notes payable 150,000 - Right-of-use liability - operating lease 64,962 63,718 Other liabilities - patent purchase payable 373,000 - TOTAL CURRENT LIABILITIES 1,425,463 211,078 LONG-TERM LIABILITIES Right-of-use liability - operating lease - 64,961 TOTAL LONG-TERM LIABILITIES - 64,961 TOTAL LIABILITIES 1,425,463 276,039 COMMITMENTS AND CONTINGENCIES (SEE NOTE 11) - - STOCKHOLDERS’ EQUITY Series B Convertible Preferred stock, (par value $ 0.0001 ), 6,000 shares authorized, 2,770 and 0 shares were issued and outstanding as of December 31, 2024 and 2023, respectively - - Series C Convertible Preferred stock (par value $ 0.0001 ), 6,250,000 shares authorized 980,000 and 0 shares were issued and outstanding as of December 31, 2024 and 2023, respectively 98 - Preferred stock, value 98 - Common stock (par value $ 0.0001 ), 200,000,000 shares authorized, of which 3,245,641 and 1,427,967 shares issued and outstanding as of December 31, 2024 and 2023, respectively) * 325 148 Stock warrants 324,288 - Subscription receivable ( 1,150,000 ) - Additional paid in capital 35,587,858 12,002,779 Accumulated deficit ( 20,806,595 ) ( 11,228,173 ) Accumulated other comprehensive loss ( 9,845 ) - TOTAL STOCKHOLDERS’ EQUITY 13,946,129 774,754 Non-controlling interest ( 1,081 ) - TOTAL STOCKHOLDERS’ EQUITY 13,945,048 774,754 TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 15,370,511 $ 1,050,793 * Shares have been retroactively adjusted to reflect the decreased number of shares resulting from a 1 for 15 reverse stock split The accompanying notes are an integral part of these audited consolidated financial statements. F- 2 Table of Contents Mangoceuticals, Inc. and Subsidiaries Consolidated Statements of Operations For The Year For The Year Ended Ended December 31, 2024 December 31, 2023 Revenues Revenues $ 615,873 $ 731,493 Cost of revenues 93,296 154,900 Cost of revenues - related party 142,613 145,092 Gross profit 379,964 431,501 Operating expenses General and administrative expenses 3,000,571 3,319,417 Salary and benefits 1,063,781 977,890 Advertising and marketing 1,478,663 2,097,505 Investor relations 453,749 1,100,465 Stock based compensation 2,355,193 2,155,114 Total operating expenses 8,351,957 9,650,391 Loss from operations ( 7,971,993 ) ( 9,218,890 ) Other expense Interest Expense 13,700 - Imputed interest - related party - ( 6,473 ) Amortization of intangible assets 721,533 - Total other expense 735,233 ( 6,473 ) Loss before income taxes ( 8,707,226 ) ( 9,212,417 ) Income taxes - - Net loss ( 8,707,226 ) ( 9,212,417 ) Net loss attributed to non-controlling interest ( 1,081 ) - Net loss attributed to Mangoceuticals, Inc. ( 8,706,145 ) ( 9,212,417 ) Basic and diluted loss per share Basic and diluted loss per share $ ( 4.84 ) $ ( 8.58 ) Weighted average number of shares outstanding Basic and diluted* 1,978,966 1,074,202 * Shares and per share amount have been retroactively adjusted to reflect the decreased number of shares resulting from a 1 for 15 reverse stock split . The accompanying notes are an integral part of these audited consolidated financial statements. F- 3 Table of Contents Mangoceuticals, Inc. and Subsidiaries Consolidated Statements of Comprehensive Income For The For The Year Ended Year Ended December 31, 2024 December 31, 2023 Net loss attributable to Mangoceuticals, Inc. $ ( 8,707,226 ) $ ( 9,212,417 ) Other comprehensive expense Foreign currency adjustments ( 9,845 ) - Comprehensive loss ( 8,717,071 ) ( 9,212,417 ) Other comprehensive expense Net loss attributed to non-controlling interest ( 1,081 ) - Comprehensive loss attributable to Mangoceuticals, Inc. $ ( 8,715,990 ) $ ( 9,212,417 ) The accompanying notes are an integral part of these audited consolidated financial statements. F- 4 Table of Contents Mangoceutical, Inc. and Subsidiaries Consolidated Statement of Changes in Stockholders’ Equity For the Years Ended December 31, 2024 and 2023 Shares Amount Shares Amount Shares* Amount Warrants Receivable Capital Deficit Loss Interest Equity Additional Total Non- Preferred B Stock Preferred C Stock Common Stock Stock Subscriptions Paid-in Accumulated Comprehensive Controlling Stockholders’ Shares Amount Shares Amount Shares* Amount Warrants Receivable Capital Deficit Loss Interest Equity Balance, December 31, 2022 - $ - - $ - 891,000 89 $ - $ - $ 2,629,696 $ ( 2,015,756 ) $ - $ - $ 614,029 Issuance of common stock for services - - - - 118,667 17 - - 1,530,635 - - - 1,530,659 Issuance of common stock for cash - - - - 350,000 35 - - 6,199,965 - - - 6,200,000 Imputed interest related party loan repayment - - - - - - - - ( 6,473 ) - - - ( 6,473 ) Options and warrants vested for services - - - - - - - - 624,463 - - - 624,463 Warrants exercised - - - - 68,300 7 - - 1,024,493 - - - 1,024,493 Net loss - - - - - - - - - ( 9,212,417 ) ( 9,212,417 ) Balance, December 31, 2023 - $ - - $ - 1,427,967 $ 148 $ - $ - $ 12,002,779 $ ( 11,228,173 ) $ - $ - $ 774,754 Balance - $ - - $ - 1,427,967 $ 148 $ - $ - $ 12,002,779 $ ( 11,228,173 ) $ - $ - $ 774,754 Issuance of preferred stock B for cash 3,800 - - - - - 324,288 ( 1,150,000 ) 3,475,712 - - - 2,650,000 Issuance of preferred stock C for patent acquisition - - 980,000 98 - - - - 14,209,902 - - - 14,210,000 Issuance of common stock for services - - - - 554,154 57 - - 2,106,208 - - - 2,106,265 Issuance of common stock for cash - - - - 345,000 34 - - 1,327,989 - - - 1,328,023 Issuance of common stock for IP purchase - - - - 515,000 52 - - 1,344,098 1,344,150 Conversion of preferred stock B for common stock ( 1,030 ) - - - - - - - ( 1,133,000 ) - - - ( 1,133,000 ) Issuance of common stock for conversion of preferred stock B - - - - 374,393 38 - - 1,132,962 - - - 1,133,000 Options and warrants vested for services - - - - - - - - 248,682 - - - 248,682 Preferred stock B dividend in common stock - - - - 28,067 3 - - 70,165 ( 70,168 ) - - - Preferred stock C accrued dividend 802,109 ( 802,109 ) - Reverse stock split rounding adjustment - - - - 1,060 ( 7 ) - - 252 - - - 245 Translation adjustment - - - - - - - - - - ( 9,845 ) - ( 9,845 ) Net loss - - - - - - - - - ( 8,706,145 ) - ( 1,081 ) ( 8,707,226 ) Balance, December 31, 2024 2,770 - 980,000 98 3,245,641 325 324,288 ( 1,150,000 ) 35,587,858 ( 20,806,595 ) ( 9,845 ) ( 1,081 ) 13,945,048 Balance 2,770 - 980,000 98 3,245,641 325 324,288 ( 1,150,000 ) 35,587,858 ( 20,806,595 ) ( 9,845 ) ( 1,081 ) 13,945,048 * Shares have been retroactively adjusted to reflect the decreased number of shares resulting from a 1 for 15 reverse stock split . The accompanying notes are an integral part of these audited consolidated financial statements. F- 5 Table of Contents Mangoceuticals, Inc. and Subsidiaries Consolidated Statements of Cash Flows For the Year Ended For the Year Ended December 31, 2024 December 31, 2023 CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ ( 8,707,226 ) $ ( 9,212,417 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation 9,936 24,889 Issuance of common stock for services 2,106,265 1,530,651 Imputed interest expense - ( 6,473 ) Options vested for stock-based compensation 248,682 624,463 Loss on sale of assets 18,387 - Amortization on intangible assets 721,533 - Operating lease right of use asset 59,769 54,979 Inventory obsolescence 18,501 - (Increase) decrease in operating assets: Inventory - ( 18,501 ) Prepaid expenses 60,953 - Prepaid expenses - related party - ( 49,208 ) Prepaid expenses - ( 49,208 ) (Decrease) increase in operating liabilities: Accounts payable and accrued liabilities 696,736 107,090 Operating lease right of use liabilities ( 63,717 ) ( 56,726 ) Payroll tax liabilities ( 6,595 ) 3,878 Other liabilities ( 27,000 ) - NET CASH USED IN OPERATING ACTIVITIES ( 4,863,776 ) ( 6,997,375 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property and equipment - ( 3,519 ) Sale of assets 65,000 - NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 65,000 ( 3,519 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from borrowings on notes payable - related parties - ( 78,260 ) Proceeds from borrowings on notes payable 150,000 - Proceeds from sales of common stock for cash 1,328,268 6,200,000 Proceeds from sales of preferred stock for cash 2,650,000 - Proceeds from exercise of warrants - 1,024,500 Repayment on notes payable - related party - ( 89,200 ) NET CASH PROVIDED BY FINANCING ACTIVITIES 4,128,268 7,057,040 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS End of period ( 670,508 ) 56,146 CASH AND CASH EQUIVALENTS: Beginning of period 739,006 682,860 Effects of currency translation on cash and cash equivalents ( 9,845 ) - End of period $ 58,653 $ 739,006 Supplemental disclosure of cash flow information: Cash paid for income taxes $ - $ - Cash paid for interest $ - $ - $ - $ - Supplemental schedule of non-cash investing and financing activities: Issuance of common stock for patent acquisition $ 1,344,150 Issuance of Series C Convertible Preferred for patent acquisition $ 14,210,000 $ - Issuance of common stock for Preferred B dividend $ 70,168 Issuance of common stock for conversion of Series B Convertible Preferred $ 1,133,000 $ - Series C Convertible Preferred accrued dividends $ 802,109 $ - The accompanying notes are an integral part of these audited consolidated financial statements. F- 6 Table of Contents Mangoceuticals, Inc. Notes to Consolidated Financial Statements NOTE 1 – ORGANIZATION AND DESCRIPTION OF THE BUSINESS Mangoceuticals, Inc. (“ Mangoceuticals ” or the “ Company ”), was incorporated in the State of a Texas on October 7, 2021, with the intent of focusing on developing, marketing, and selling a variety of men’s wellness products and services via a telemedicine platform. To date, the Company has identified men’s wellness telemedicine services and products as a growing sector in the most recent years and especially related to the areas of erectile dysfunction (“ ED ”), hair loss, testosterone replacement or enhancement therapies, and weight management treatments. In this regard, we have developed and are commercially marketing a brand of ED products under the brand name “ Mango, ” a brand of hair loss products under the brand name “ Grow, ” a brand of hormone balance and therapy products under the name “ Mojo, ” and a brand of weight loss products under the brand name “ Slim ” (Mango, Grow, Mojo, and Slim are collectively referred to as the “ Compounded Products ”). The Company is also marketing and selling an U.S. Food and Drug Administration (“ FDA ”) approved form of oral testosterone undecanoate to treat low testosterone in men and as a form of Testosterone Replacement Therapy (TRT), developed and produced by Marius Pharmaceuticals, Inc. under the brand name “ Prime ” powered by Kyzatrex® (“ Prime” ) (Prime and our Compounded Products collectively referred to as the “ Pharmaceutical Products ”). The Company, through the patent portfolio acquired as part of the Intramont IP Purchase Agreement (as further described below ), is in the process of conducting Phase II clinical trials and efficacy studies to determine the effectiveness of its patented respiratory illness prevention technology against the likes of the influenza A virus (H1N1) and avian influenza (H5N1). The studies are anticipated to be completed in the 2 nd quarter of 2025 which will then determine the Company’s next steps in its commercialization and monetization efforts. The Company, through its Master Distribution Agreement with Propre Energie, Inc. (as further described below) intends to license certain intellectual property and patent rights from Propre relating to clinically proven, plant-based formulations targeting hyperpigmentation, dark spots, uneven skin tone, and skin brightening through advanced solutions marketed under the brand Dermytol® (“Dermytol”). The Company is in the process of preparing its marketing and distribution strategy for Dermytol and intends to commence operations under this agreement in the 3 rd quarter of 2025. The Company’s Compounded Products are produced at and fulfilled by a related party compounding pharmacy using a proprietary combination of FDA approved ingredients which are available to patients on the determination of a prescribing physician that the compounded drug is necessary for the individual patient. Mangoceuticals is currently marketing and selling the Pharmaceutical Products exclusively online via its website at www.MangoRx.com . Product availability varies by state with additional details available on our website. Initial Public Offering. In March 2023, the Company completed an initial public offering (the “ IPO ”), in which the Company issued and sold 83,333 shares of common stock for $ 60.00 per share for net proceeds of $ 4.35 million, after deducting underwriting discounts and commissions, and offering costs. At the same time, and as part of the same registration statement, but pursuant to a separate prospectus (the “ Resale Prospectus ”) the Company registered the sale of 317,667 shares of common stock, including 133,333 shares of common stock issuable upon the exercise of outstanding warrants to purchase shares of common stock with an exercise price of $ 15.00 per share. Reverse Stock Split . On October 16, 2024, the Company affected a 1-for-15 reverse stock split of its outstanding common stock (the “ Reverse Stock Split ”). The Reverse Stock Split had no effect on the par value or on the number of authorized shares of common stock. The Company issued one whole share of common stock to any shareholder that would have received a fractional share as a result of the Reverse Stock Split. Therefore, no fractional shares were issued in connection with the Reverse Stock Split and no cash or other consideration was paid in connection with any fractional shares that resulted from the Reverse Stock Split. Shortly after the Reverse Stock Split, and upon a comprehensive review, the Company became aware of and was informed of highly irregular trading patterns and an unprecedented increase in the number of shareholder accounts resulting in concerns about potential stock manipulation. The Company continues to monitor and investigate this matter and has approved certain round up share requests on a case-by-case basis. As the par value per share of common stock was not changed in connection with the Reverse Stock Split, we recorded a decrease to common stock on our consolidated balance sheet with a corresponding increase in additional paid-in capital as of December 31, 2024. The Company adjusted the number of outstanding shares of common stock on the consolidated balance sheet and in the statement of changes in stockholders’ equity for all periods presented to reflect the impacts of the Reverse Stock Split. Where we disclose the number of shares of common stock within the footnotes to the consolidated financial statements, we have presented post-Reverse Stock Split amount as denoted. F- 7 Table of Contents Unless otherwise noted, all references in the consolidated financial statements and notes to the consolidated financial statements to the number of shares, per share data, restricted stock and stock option data have been retroactively adjusted to give effect to the Reverse Stock Split for each period presented. On December 15, 2023, we entered into an underwriting agreement (the “ Underwriting Agreement ”) with Boustead Securities, LLC (“ Boustead ”), as representative of certain underwriters (the “ Underwriters ”), relating to a public offering of 266,667 shares of the Company’s common stock to the Underwriters at a purchase price to the public of $ 4.50 per share and also granted to the Underwriters a 45-day option to purchase up to 40,000 additional shares of common stock, solely to cover over-allotments, if any, at the public offering price less the underwriting discounts (the “ Follow On Offering ”). The Follow On Offering closed on December 19, 2023. As a result, the Company sold 266,667 shares of its common stock for total gross proceeds of $ 1.2 million. The net proceeds to the Company from the Follow On Offering, after deducting the underwriting discounts and commissions and offering expenses, were approximately $ 1.0 million. The Company used the net proceeds from the Offering to finance the marketing and operational expenses associated with the marketing of Prime and its Compounded Products, to hire additional personnel to build organizational talent, to develop and maintain software, and for working capital and other general corporate purposes. On December 19, 2023, pursuant to the Underwriting Agreement, the Company issued a common stock purchase warrant to Boustead for the purchase of 18,667 shares of common stock at an exercise price of $ 5.70 per share, subject to adjustments. The warrant is exercisable at any time and from time to time, in whole or in part, until December 14, 2029, and may be exercised on a cashless basis. On January 18, 2024, the Underwriters notified the Company that they were exercising their over-allotment option in full to purchase an additional 40,000 shares of common stock, which sale closed on January 22, 2024. The net proceeds to the Company from the sale of the 40,000 shares of common stock, after deducting underwriting discounts and expenses, was approximately $ 160,000 . Inclusive of the full exercise of the over-allotment option, a total of 306,667 shares of common stock were issued and sold in the Offering. On January 22, 2024, pursuant to the Underwriting Agreement, the Company also issued a common stock purchase warrant to Boustead for the purchase of 2,800 shares of common stock at an exercise price of $ 5.63 , subject to adjustments. The warrant is exercisable at any time and from time to time, in whole or in part, until December 14, 2028, and may be exercised on a cashless basis. On April 5, 2024 (the “ Initial Closing Date ”), we agreed to definitive terms on a Securities Purchase Agreement dated April 4, 2024 (as amended from time to time, the “ SPA ”), with an institutional accredited investor (the “ Purchaser ”), pursuant to which the Company agreed to sell to the Purchaser, and the Purchaser agreed to purchase from the Company, 1,500 shares of then newly designated Series B Convertible Preferred Stock (“ Series B Preferred Stock ”) of the Company for $ 1,650,000 , and warrants (the “ Initial Warrants ”), to purchase up to 220,000 shares of common stock for an aggregate purchase price of $ 1,500,000 . On the Initial Closing Date, the Company sold the Purchaser 500 shares of Series B Preferred Stock (the “ Initial Closing Shares ”) and the Initial Warrants, for an aggregate of $ 500,000 . The Initial Warrants are exercisable on or after October 4, 2024, and for five years thereafter. Also on the Initial Closing Date, the Company entered into an Equity Purchase Agreement (the “ ELOC ”) with the Purchaser pursuant to which the Purchaser committed to purchase up to $ 25,000,000 (the “ Maximum Amount ”) of the Company’s common stock (the “ Financing ”). On the Initial Closing Date, the Company issued 66,667 shares of the Company’s common stock to the Purchaser as a commitment fee (the “ Commitment Shares ”). The Commitment Shares were valued at $ 3.22 per share for a total of $ 214,900 . On April 26, 2024, the Company partially closed a planned second closing under the SPA (the “ Second Closing ”) whereby the Purchaser paid $ 150,000 to the Company in consideration for 150 shares of Series B Preferred Stock. F- 8 Table of Contents On May 17, 2024, the Company closed the remaining portion of the Second Closing whereby the Purchaser paid $ 100,000 to the Company in consideration for an additional 100 shares of Series B Preferred Stock. On April 28, 2024, the Company and the Purchaser entered into an Omnibus Amendment Agreement No. 1 (the “ Amendment ”), which amended the SPA to, adjust the closings which were to take place under the SPA as follows: SCHEDULE OF SECURITIES PURCHASE AGREEMENT # Initial Stated Value of Preferred Stock to be issued by installment Warrants to be issued Closing Date Aggregate Purchase Price by installment (USD) Initial Closing $ 550,000 220,000 Initial Closing Date $ 500,000 (“ Initial Closing Amount ”) Second Closing $ 275,000 - On or before June 30, 2024 (the “ Second Closing Date ”) $ 250,000 (“ Second Closing Amount ”) Third Closing $ 825,000 100,000 On or before June 30, 2024 $ 750,000 (“ Third Closing Amount ”) Fourth Closing $ 1,100,000 - Such date as is no later than 180 days (the “ Fourth Closing Date ”) after the shares of common stock issuable in respect of the Series B Preferred Stock sold in each of the Initial Closing, Second Closing, the Third Closing, and the Fourth Closing have been registered under the Securities Act of 1933, as amended (the “ Securities Act ”), subject to any limitations pursuant to Rule 415 $ 1,000,000.00 (the “ Fourth Closing Amount ”) Total $ 2,750,000 320,000 $ 2,500,000 On June 28, 2024 (the “ Third Closing Date ”), the Company sold the Purchaser 750 shares of Series B Preferred Stock (the “ Third Closing Shares ”) and (a) warrants to purchase up to 66,667 shares of common stock at an exercise price of $ 7.50 per share; and (b) warrants to purchase up to 33,333 shares of common stock at an exercise price of $ 15.00 per share (collectively, (a) and (b), the “ Additional Warrants ”, and together with the Initial Warrants, the “ Warrants ”, and the shares of common stock issuable upon exercise of the Warrants, the “ Warrant Shares ”). The Additional Warrants were exercisable on or after October 4, 2024, and for five years thereafter. If at any time the Warrants are outstanding there occurs any share split, share dividend, share combination recapitalization or other similar transaction involving the common stock (each, a “ Share Combination Event ”, and such date thereof, the “ Share Combination Event Date ”) and the Event Market Price (defined below) is less than the then exercise price then in effect, then on the sixth trading day immediately following such Share Combination Event Date, the Exercise Price then in effect on such sixth trading day is automatically reduced (but in no event increased) to the Event Market Price. The “ Event Market Price ” means, with respect to any Share Combination Event Date, the quotient determined by dividing (x) the sum of the volume weighted average price of the common stock for each of the five trading days ending and including the trading day immediately preceding the sixth trading day after such Share Combination Event Date, divided by (y) five. In connection with the Reverse Stock Split, the exercise price of the Warrants was automatically adjusted to $ 2.53 per share. As described in the table above, the sale of an additional 1,000 shares of Series B Preferred Stock in the Fourth Closing was subject to certain conditions to closing and was expected to occur within 180 days after the shares of common stock issuable upon conversion of the Series B Preferred Stock sold in the Initial Closing, Second Closing, Third Closing and Fourth Closing, have been registered under the Securities Act. F- 9 Table of Contents On August 26, 2024, the Company partially closed the Fourth Closing under the SPA whereby the Purchaser paid $ 500,000 to the Company in consideration for 500 shares of Series B Preferred Stock. On September 26, 2024, the Company partially closed the Fourth Closing under the SPA whereby the Purchaser paid $ 250,000 to the Company in consideration for 250 shares of Series B Preferred Stock. On October 2, 2024, 190 shares of Series B Preferred Stock (with an aggregate stated value of $ 209,000 ) were converted by the holder into 66,923 shares of common stock at a conversion price of $ 3.12 per share. On October 18, 2024, 200 shares of Series B Preferred Stock (with an aggregate stated value of $ 220,000 ) were converted by the holder into 93,299 shares of common stock at a conversion price of $ 2.36 per share. During 2024, as required under the terms of the Series B Preferred Stock, the Company paid accrued dividends on the Series B Preferred Stock through the issuance of 28,067 shares of common stock that resulted in a deemed dividend of approximately $ 70,168 that is reflected on the Company’s consolidated statement of changes in stockholders’ equity, as Preferred stock B dividend in common stock. Effective on December 18, 19, and 31, 2024, we agreed to definitive terms on Securities Purchase Agreements (the “ SPAs ”), with certain institutional accredited investors (the “ Purchasers ”), pursuant to which the Company sold the Purchasers, and the Purchasers purchased from the Company, 250 shares of Series B Preferred Stock for $ 250,000 , and warrants to purchase 330,000 shares of common stock with an exercise price of $ 2.71 per share, 100 shares of Series B Preferred Stock for $ 100,000 , and warrants to purchase 132,000 shares of common stock with an exercise price of $ 2.57 per share, and 50 shares of Series B Preferred Stock for $ 50,000 , and warrants to purchase 60,000 shares of common stock, with an exercise price of $ 2.57 per share. Each of the SPAs closed on the dates they were entered into, and the warrants were granted on the same dates. If the Company or any subsidiary at any time while the warrants are outstanding, shall sell, enter into an agreement to sell or grant any option to purchase, or sell or grant any right to reprice, or otherwise dispose of or issue (or announce any offer, sale, grant or any option to purchase or other disposition) any common stock or common stock equivalents, at an effective price per share less than the exercise price of the warrants then in effect (such lower price, the “ Base Share Price ” and such issuances collectively, a “ Dilutive Issuance ”) then simultaneously with the consummation (or, if earlier, the announcement) of each Dilutive Issuance the exercise price shall be reduced and only reduced to equal the Base Share Price. No adjustment however is to be made for certain customary Exempt Issuances (as defined in the SPAs). On April 24, 2024, the Company entered into a Patent Purchase Agreement (the “ IP Purchase Agreement ”), with Intramont Technologies, Inc. (“ Intramont ”). Pursuant to the IP Purchase Agreement, we purchased certain patents and patent applications owned by Intramont, related to prevention of infections, including the common cold, respiratory diseases, and orally transmitted diseases such as human papillomavirus (HPV) (the “ Patents ”), in consideration for $ 20,000,000 , which was payable to Intramont by (a) the issuance of 980,000 shares of the Company’s then newly designated 6% Series C Convertible Preferred Stock (the “ Series C Preferred Stock ”), with a face value of $ 20.00 per share, for a total value of $ 19,600,000 ; and (b) $ 400,000 in cash, (i) with $200,000 payable on or before June 30, 2024, (ii) $100,000 payable on or before August 31, 2024, and (iii) $100,000 payable on or before November 30, 2024 . The Company and Intramont have agreed to payment in full by December 31, 2024, of which $ 27,000 has been paid as of December 31, 2024. The Company and Intramont have agreed to a delayed payment of the balance due, without penalty. The Company purchased the Patents and assigned the Patents to its then newly formed wholly-owned subsidiary, MangoRx IP Holdings, LLC, a Texas limited liability company. On December 19, 2024, the Company entered into a Patent Purchase Agreement (the “ Greenfield Purchase Agreement ”), with Greenfield Investments, Ltd. (“ Greenfield ”). Pursuant to the Greenfield Purchase Agreement, we purchased certain patents and patent applications owned by Greenfield, related to mushroom-derived compositions and methods of treatment. The acquired patent encompasses nutraceutical compositions derived from functional mushrooms, including well-known varieties such as Cordyceps sinensis , Ganoderma lucidum (Reishi), and Hericium erinaceus (Lion’s Mane). These formulations are designed to deliver a range of health benefits, such as enhancing immune function, boosting cognitive performance, supporting mood and mental clarity, providing adaptogenic and antioxidant benefits, and suppressing appetite. The patent also specifies the flexibility of the formulations, allowing for the combination of these compounds in precise dosages to maximize synergistic effects. (the “ Greenfield Patents ”), in consideration for $ 1,344,150 , which was payable to Greenfield by the issuance of 515,000 shares of the Company’s common stock, which have been issued to date. F- 10 Table of Contents MangoRx Mexico S .A. de C.V. , a Mexican Stock Company, is 98 % owned by Mango & Peaches Corp. (“ MangoRx Mexico ”) The entity was formed in September 2023 and had limited operations as of December 31, 2024. MangoRx UK Limited , a company incorporated under the laws of the United Kingdom, is 100 % owned by Mango & Peaches Corp. The entity was formed in October 2023 and has had limited operations as of December 31, 2024. Mango & Peaches Corp. , a company incorporated under the laws of Texas, is 100 % owned by Mangoceuticals, Inc. (“ Mango & Peaches ”). MangoRx IP Holdings, LLC , a Texas limited liability company which is 100 % owned by Mangoceuticals, Inc. (“ MangoRx IP ”). NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation – The consolidated financial statements present the financial position, results of operations and cash flows of the Company in accordance with accounting principles generally accepted in the United States of America (“ US GAAP ”). All dollar amounts are rounded to the nearest thousand dollars. Reclassifications Certain prior period amounts have been reclassified to conform to the current period presentation on the consolidated balance sheet and statements of operations. Cash Equivalents Highly liquid investments with original maturities of three months or less are considered cash equivalents. The Company maintains the majority of its cash accounts at a commercial bank. The Federal Deposit Insurance Corporation (“ FDIC ”) insures the total cash balance up to $ 250,000 per commercial bank. From time to time, cash in deposit accounts may exceed the FDIC limits, the excess would be at risk of loss for purposes of the statement of cash flows. There are no cash equivalents at December 31, 2024 and December 31, 2023. December 2024 Subsidiary Reorganization On December 13, 2024, the Company, entered into a Parent Subsidiary Contribution Agreement with Mango & Peaches Corp., a Texas corporation (“ Mango & Peaches ”), a then recently formed wholly-owned subsidiary of the Company (the “ Contribution Agreement ”). Pursuant to the Contribution Agreement, the Company contributed substantially all of its assets, including ownership of: (a) its 98 % ownership of MangoRx Mexico S.A. de C.V., a Mexican Stock Company; and (b) its 100 % ownership of MangoRx UK Limited, a company incorporated under the laws of the United Kingdom (collectively, the “ Contributed Assets ”), to Mango & Peaches, in order to restructure the ownership and operations of the Company, better segregate such operations and liabilities and provided for the issuance of a portion of the capital of Mango & Peaches to Mr. Jacob Cohen, the Chief Executive Officer of the Company (the “ Subsidiary Reorganization ”). Principles of Consolidation The accompanying consolidated financial statements include the accounts of Mangoceuticals, Inc. and its consolidated subsidiaries. All significant intercompany transactions and balances between the Company and its subsidiaries are eliminated upon consolidation. F- 11 Table of Contents Wholly-owned subsidiaries: ● Mango & Peaches Corp. ● MangoRx IP Holdings, LLC Wholly-owned subsidiaries of Mango & Peaches Corp. ● MangoRx UK Limited Majority-owned subsidiaries of Mango & Peaches Corp. ● The Company owns 98 % of MangoRx Mexico S.A. de C.V. Non-Controlling Interest Mango & Peaches Corp. owns 98 % of MangoRx Mexico S.A. de C.V. Segment Reporting The Company operates as one segment, in which management uses one measure of profitability, and all of the Company’s assets are located in the United States of America and Mexico. The Company does not operate separate lines of business or separate business entities with respect to any of its product candidates. Accordingly, the Company does not have separately reportable segments. Income Taxes The Company accounts for income taxes in accordance with Accounting Standards Codification (“ ASC ”) 740, Accounting for Income Taxes, as clarified by ASC 740-10, Accounting for Uncertainty in Income Taxes. Under this method, deferred income taxes are determined based on the estimated future tax effects of differences between the financial statement and tax basis of assets and liabilities given the provisions of enacted tax laws. Deferred income tax provisions and benefits are based on changes to the assets or liabilities from year to year. In providing for deferred taxes, the Company considers tax regulations of the jurisdictions in which the Company operates, estimates of future taxable income, and available tax planning strategies. If tax regulations, operating results or the ability to implement tax-planning strategies vary, adjustments to the carrying value of deferred tax assets and liabilities may be required. Valuation allowances are recorded related to deferred tax assets based on the “ more likely than not ” criteria of ASC 740. ASC 740-10 requires that the Company recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the “ more-likely-than-not ” threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority. Intangible Assets The Company’s intangible assets consist of patents acquired through purchase, as described above. These patents are classified as finite-lived intangible assets and are amortized on a straight-line basis over their estimated useful lives, which range from 14 to 17 years. The carrying amount of patents as of December 31, 2024 is as follows: SCHEDULE OF CARRYING AMOUNT OF PATENTS ● Gross carrying amount: $ 15,954,150 ● Accumulated amortization: $ 721,533 ● Net carrying amount: $ 15,232,617 Amortization expense for the year ended December 31, 2024 was $ 721,533 . The estimated amortization expense for the next five years is as follows: SCHEDULE OF ESTIMATED AMORTIZATION EXPENSE ● Year 1: $ 1,122,639 ● Year 2: $ 1,122,639 ● Year 3: $ 1,122,639 ● Year 4: $ 1,122,639 ● Year 5: $ 1,122,639 In the years thereafter, the amount to be amortized will be $ 9,619,421 . The Company performs annual impairment testing for its intangible assets to ensure that the carrying amount does not exceed the recoverable amount. For the year ended December 31, 2024, no impairment losses were recognized. F- 12 Table of Contents Foreign Currency Translation and transaction The Company’s principal country of operations is the United States. The financial position and results of its operations are determined using U.S. Dollars (“ US$ ” or “ $ ”), the local currency, as the functional currency. The Company’s consolidated financial statements are reported using the U.S. Dollars. The results of operations and the statements of cash flows denominated in foreign currency are translated at the average rate of exchange during the reporting period. Assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the applicable rates of exchange in effect at that date. The equity denominated in the functional currency is translated at the historical rate of exchange at the time of capital contribution. Because cash flows are translated based on the average translation rate, amounts related to assets and liabilities reported on the statements of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheets. Translation adjustments arising from the use of different exchange rates from period to period are included as a separate component of accumulated other comprehensive income (loss) included in statements of changes in shareholders’ equity. Gains and losses from foreign currency transactions are included in the Company’s statements of operations and comprehensive income (loss). The following table outlines the currency exchange rates that were used in preparing the consolidated financial statements: SCHEDULE OF FOREIGN CURRENCY TRANSLATION AND TRANSACTION December 31, December 31, 2024 2023 Period-end spot rate US$ 1 =MX$ 0.05 N/A Average rate US$ 1 =MX$ 0.05 N/A Net Loss Per Common Share We compute net loss per share in accordance with ASC 260, Earning per Share . ASC 260 requires presentation of both basic and diluted earnings per share (“ EPS ”) on the face of the statement of operations. Basic EPS is computed by dividing net loss available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. There were 156,667 options, 940,333 warrants, and no derivative securities outstanding as of December 31, 2024. There were 176,667 options, 89,533 warrants, and no derivative securities outstanding as of December 31, 2023. Use of Estimates and Assumptions The preparation of consolidated financial statements in accordance with U.S. Generally Accepted Accounting Principles (US GAAP) requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of expenses during the reporting period. Actual results can, and in many cases will, differ from those estimates. Fair Value of Financial Instruments The Company measures its financial and non-financial assets and liabilities, as well as makes related disclosures, in accordance with Financial Accounting Standards Board (FASB) ASC 820, Fair Value Measurement (“ ASC 820 ”), which provides guidance with respect to valuation techniques to be utilized in the determination of fair value of assets and liabilities. Approaches include, (i) the market approach (comparable market prices), (ii) the income approach (present value of future income or cash flow), and (iii) the cost approach (cost to replace the service capacity of an asset or replacement cost). ASC 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels: Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. F- 13 Table of Contents Level 3: Unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. The following tables summarize our financial instruments measured at fair value as of December 31, 2024 and December 31, 2023. SCHEDULE OF FINANCIAL INSTRUMENTS MEASUREMENT AT FAIR VALUE Level 1 Level 2 Level 3 Fair Value Measurements at December 31, 2024 Level 1 Level 2 Level 3 Assets Cash $ 58,653 $ - $ - Total assets 58,653 - - Liabilities Total liabilities - - - Fair value, net asset (liability) $ 58,653 $ - $ - Level 1 Level 2 Level 3 Fair Value Measurements at December 31, 2023 Level 1 Level 2 Level 3 Assets Cash $ 739,006 $ - $ - Total assets 739,006 - - Liabilities Total liabilities - - - Fair value, net asset (liability) $ 739,006 $ - $ - Property and Equipment Property and equipment are stated at cost. When retired or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts and the net difference less any amount realized from the disposition is reflected in earnings. For financial statement purposes, property and equipment are recorded at cost and depreciated using the straight-line method over their estimated useful lives of three ( 3 ) to five ( 5 ) years. Concentration and Risks The Company’s operations are subject to risks including financial, operational, regulatory and other risks including the potential risk of business failure. For the years ended December 31, 2024 and 2023, the Company had no significant revenue from continuing operations which were derived from a single or a few major customers. Black-Scholes Option Pricing Model The Company uses a Black-Scholes option pricing model to determine the fair value of warrants and options issued. Warrants The Company classifies as equity any contracts that (i) require physical settlement or net-share settlement or (ii) gives the Company a choice of net-cash settlement or settlement in its own shares. The Company classifies as liabilities any contracts that (i) require net-cash settlement (including a requirement to net-cash settle the contract if an event occurs and if that event is outside the control of the Company) or (ii) gives the counterparty a choice of net-cash settlement or settlement in shares. The Company accounts for its currently issued warrants in conjunction with the Company’s common stock shares in permanent equity. These warrants are indexed to the Company’s stock and meet the requirements of equity classification as prescribed under ASC 815-40. Warrants classified as equity are initially measured at fair value, and subsequent changes in fair value are not recognized so long as the warrants continue to be classified as equity. F- 14 Table of Contents Recently Issued Accounting Pronouncements From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective will not have a material effect on its financial position or results of operations upon adoption. In November 2023, the FASB issued Accounting Standards Update (ASU) No. 2023-07, Improvements to Reportable Segment Disclosures (Topic 280). This ASU updates reportable segment disclosure requirements by requiring disclosures of significant reportable segment expenses that are regularly provided to the Chief Operating Decision Maker (“ CODM ”) and included within each reported measure of a segment’s profit or loss. This ASU also requires disclosure of the title and position of the individual identified as the CODM and an explanation of how the CODM uses the reported measures of a segment’s profit or loss in assessing segment performance and deciding how to allocate resources. The ASU is effective for annual periods beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Adoption of the ASU should be applied retrospectively to all prior periods presented in the financial statements. Early adoption is also permitted. There was no material effect on the consolidated financial statements for the year ending December 31, 2024. In December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (Topic 740). The ASU requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. The ASU is effective on a prospective basis for annual periods beginning after December 15, 2024. Early adoption is also permitted for annual financial statements that have not yet been issued or made available for issuance. We have not yet adopted this ASU, which will result in the required additional disclosures being included in our consolidated financial statements, once adopted. Related Parties The Company follows subtopic 850-10 of FASB ASC 850, Related Party Disclosures for the identification of related parties and disclosure of related party transactions. Pursuant to Section 850-10-20, the related parties include a. affiliates of the Company; b. Entities for which investments in their equity securities would be required, absent the election of the fair value option under the guidance of Fair Value Option Subsection of Section 825–10–15, to be accounted for by the equity method by the investing entity; c. trusts for the benefit of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; d. principal owners of the Company; e. management of the Company; f. other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests; and g. other parties that can significantly influence the management or operating policies of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests. The consolidated financial statements shall include disclosures of material related party transactions, other than compensation arrangements, expense allowances, and other similar items in the ordinary course of business. However, disclosure of transactions that are eliminated in the preparation of financial statements is not required in those statements. The disclosures shall include: a. the nature of the relationship(s) involved; b. a description of the transactions, including transactions to which no amounts or nominal amounts were ascribed, for each of the periods for which income statements are presented, and such other information deemed necessary to an understanding of the effects of the transactions on the financial statements; c. the dollar amounts of transactions for each of the periods for which income statements are presented and the effects of any change in the method of establishing the terms from that used in the preceding period; and d. amounts due from or to related parties as of the date of each balance sheet presented and, if not otherwise apparent, the terms and manner of settlement. Material related party transactions have been identified in Notes 3, 7 and 9 in the notes to consolidated financial statements. F- 15 Table of Contents Stock-Based Compensation The Company recognizes compensation costs to employees under FASB ASC 718 Compensation - Stock Compensation (“ ASC 718 ”). Under ASC 718, companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair value and recognize the costs in the financial statements over the period during which employees are required to provide services. Share-based compensation arrangements include stock options and warrants. As such, compensation cost is measured on the date of grant at their fair value. Such compensation amounts, if any, are amortized over the respective vesting periods of the option and warrant grant. Revenue Recognition The Company follows the provisions of ASC 606. Revenue from Contracts with Customer for recording and recognizing revenue from customers . The Company generates our online revenue through the sale of products and services purchased by customers directly through our online platform. Online revenue represents the sales of products and services on our platform, net of refunds, credits, and chargebacks, and includes revenue recognition adjustments recorded pursuant to US GAAP. Online revenue is generated by selling directly to consumers through our websites. The Company recognizes revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which it expects to be entitled in exchange for those goods or services and has met its performance obligation. For revenue generated through its online platform, the Company defines its customer as an individual who purchases products or services through websites. The transaction price in the Company’s contracts with customers is the total amount of consideration to which the Company expects to be entitled in exchange for transferring products or services to the customer. The Company’s contracts that contain prescription products issued as the result of a consultation include two performance obligations: access to (i) products and (ii) consultation services. The Company’s contracts for prescription refills have a single performance obligation. Revenue is recognized at the time the related performance obligation is satisfied by transferring the promised product to the customer and, in contracts that contain services, by the provision of consultation services to the customer. The Company satisfies its performance obligation for products at a point in time, which is upon delivery of the products to a third-party carrier. The Company satisfies its performance obligation for services over the period of the consultation service, which is typically a few days. The customer obtains control of the products and services upon the Company’s completion of its performance obligations. The Company has entered into a Physician Services Agreement with BrighterMD, LLC dba Doctegrity (“ Doctegrity ”) to provide online telemedicine technology services to the Company. The Company accounts for service revenue as a principal in the arrangement with its customers. This conclusion is reached because (i) the Company determines which providers provide the consultation to the customer; (ii) the Company is primarily responsible for the satisfactory fulfillment and acceptability of the services; (iii) the Company incurs costs for consultation services even for visits that do not result in a prescription and the sale of products; and (iv) the Company, at its sole discretion, sets all listed prices charged on its websites for products and services. Additionally, the Company has entered into a Master Services Agreement and Statement of Work with Epiq Scripts, LLC (“ Contracted Pharmacy ”), which is a related party, to provide pharmacy and compounding services to the Company to fulfill its promise to customers for contracts that include sale of prescription products and to fill prescriptions that are ordered by the Company’s customers for fulfillment through the Company’s websites. The Company accounts for prescription product revenue as a principal in the arrangement with its customers. This conclusion is reached because (i) the Company has sole discretion in determining which Contracted Pharmacy fills a customer’s prescription; (ii) Contracted Pharmacy fills the prescription based on fulfillment instructions provided by the Company, including using the Company’s branded packaging for generic products; (iii) the Company is primarily responsible to the customer for the satisfactory fulfillment and acceptability of the order, and; (iv) the Company, at its sole discretion, sets all listed prices charged on its websites for products and services. The Company accounts for shipping activities, consisting of direct costs to ship products performed after the control of a product has been transferred to the customer, in cost of revenue. F- 16 Table of Contents Inventories Inventories are stated at the lower of cost or net realizable value with cost being determined on a first-in, first-out (“ FIFO ”) basis. The Company writes down its inventory for estimated obsolescence or unmarketable inventory equal to the difference between the cost of inventory and the estimated market value based upon assumptions about future demand and market conditions. If actual market conditions are less favorable than those projected by management, additional inventory write-downs may be required. During the years ended December 31, 2024 and 2023, there were no inventory write-downs. Marketing and Advertising The Company follows the policy of charging the costs of marketing and advertising to expense as incurred. The Company charged $ 1,478,663 and $ 2,097,505 towards marketing and advertising for the years ended December 31, 2024 and 2023, respectively. Subsequent Events The Company follows the guidance in Section 855-10-50 of FASB ASC 855, Subsequent Events , for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the consolidated financial statements were issued (see Note 13). NOTE 3 – PREPAID EXPENSES-RELATED PARTIES At December 31, 2024 and 2023, and in association with the Master Services Agreement and Statement of Work with our related party Contracted Pharmacy, the Company prepays the related party Contracted Pharmacy as a retainer to be credited towards future product sales. As of December 31, 2024 and December 31, 2023, the balance was $- 0 - and $ 60,953 , respectively. NOTE 4 – DEPOSITS Additionally, the Company signed a lease agreement for office space, effective October 1, 2022, which included an initial security deposit of $ 16,942 . As of December 31, 2024 and December 31, 2023, the balance was $ 16,942 for each period. NOTE 5 – INVENTORY During the year ended December 31, 2024 and the year ended December 31, 2023, the Company purchased inventories related to promotional merchandise intended to be sold online. As of December 31, 2024 and December 31, 2023, the inventory balance was $ 0 and $ 18,501 , respectively. NOTE 6 – PROPERTY, PLANT AND EQUIPMENT During the years ended December 31, 2024 and 2023, the Company acquired computers and office equipment totaling $ 0 and $ 3,519 , respectively. Depreciation for the years ended December 31, 2024 and 2023 was $ 9,936 and $ 24,889 , respectively. On May 15, 2024, the Company disposed of $ 119,819 of equipment to Epiq Scripts, LLC, a related party. The equipment was sold for $ 65,000 , realizing a loss on sale of assets of $ 18,387 . The below schedule shows property, plant and equipment as of: SCHEDULE OF PROPERTY PLANT AND EQUIPMENT December 31, 2024 December 31, 2023 Computers 5,062 5,062 Equipment 119,819 119,819 Less accumulated depreciation: ( 2,256 ) ( 28,752 ) Disposed equipment ( 119,819 ) - Property and equipment, net 2,806 96,129 F- 17 Table of Contents NOTE 7 – LOANS FROM RELATED PARTIES On December 10, 2021 and March 18, 2022, the Company received advances of $ 39,200 and $ 50,000 , respectively, for a total of $ 89,200 from its previous majority shareholder, American International Holdings Corp (“ AMIH ”), in order to cover various general and administrative expenses. The advances bear no interest and are due on demand upon the Company’s ability to repay the advances from either future revenues or investment proceeds. On June 16, 2022, Cohen Enterprises, Inc. (“ Cohen Enterprises ”), an entity owned and controlled by Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman of the Board of Directors, entered into and closed a Stock Purchase Agreement (the “ SPA ”) for the purchase of 533,333 shares of the outstanding common stock of the Company which were then held by AMIH, which represented 80 % of the Company’s then outstanding shares of common stock, in consideration for $ 90,000 . Pursuant to the terms of the SPA, Cohen Enterprises also acquired the right to be repaid the $ 89,200 advanced from AMIH to the Company. On June 29, 2022, the Company received an advance of $ 25,000 from Cohen Enterprises in order to cover various general and administrative expenses. The Company repaid Cohen Enterprises $ 25,000 on August 18, 2022 bringing the total amount owed to Cohen Enterprises to $ 89,200 as of December 31, 2022. This amount was paid in full on April 4, 2023 and the amount owed to Cohen Enterprises was $ 0 as of December 31, 2024 and December 31, 2023. Previously recorded imputed interest equal to eight percent ( 8 %) per annum, or a total of $ 8,232 against the related party advances, was cancelled and reversed for the year ended December 31, 2023. On March 1, 2024, the Company borrowed $ 37,500 from Ronin Equity Partners, which is owned and controlled by Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman of the Board of Directors. The amount borrowed is payable on demand and does not accrue interest. The Company repaid the full amount of $ 37,500 on October 7, 2024 with no interest. On March 18, 2024, the Company borrowed $ 50,000 from Cohen Enterprises which is owned and controlled by Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman of the Board of Directors. The amount borrowed is payable on demand and does not accrue interest. On April 1, 2024, the Company borrowed $ 100,000 from Cohen Enterprises, which is owned and controlled by Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman of the Board of Directors. The amount borrowed is payable on demand and does not accrue interest. On October 7, 2024, the Company repaid $ 37,500 that was borrowed from Ronin Equity Partners, which is owned and controlled by Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman of the Board of Directors. The amount borrowed did not accrue interest. On October 18, 2024, the Company entered into a $ 150,000 promissory note (the “ Cohen Note ”) with Cohen Enterprises, Inc., which entity is owned by Jacob D. Cohen, the Chairman and Chief Executive Officer of the Company (“ Cohen Enterprises ”), to evidence, document and memorialize (a) $ 50,000 loaned to the Company from Cohen Enterprises on March 18, 2024, and (b) $ 100,000 loaned to the Company from Cohen Enterprises on April 1, 2024, which amounts previously accrued no interest and were due on demand. The Cohen Note in the principal amount of $ 150,000 , accrues interest at the rate of 8 % per annum (12% upon the occurrence of an event of default), with interest accruing monthly in arrears and payable at maturity or earlier acceleration. The Cohen Note is due upon the earlier of January 2, 2025, and upon acceleration by Cohen Enterprises pursuant to the terms thereof upon default, or automatically upon certain bankruptcy events occurring. The Cohen Note may be prepaid without penalty, is unsecured and contains customary representations and covenants of the Company. The note includes customary events of default, and allows Cohen Enterprises the right to accelerate the amount due under the note upon the occurrence of such event of default, subject to certain cure rights. On December 13, 2024, Mr. Cohen sold his note in the amount of $ 150,000 to a third party entity. The terms of the note remain unchanged, however, the note is no longer considered a related party note. For additional information on related party prepaid expenses see Note 3. F- 18 Table of Contents NOTE 8 – NOTES PAYABLE On November 18, 2022, the Company entered into a note payable with a vendor for the purchase of equipment in the amount of $ 78,260 . The note bears no interest and was due in three payments of $ 5,000 each January 1, 2023 through March 1, 2023, a $ 31,630 payment on April 1, 2023 and a final payment on May 1, 2023 for the outstanding balance. The January 1 and March 1, 2023 payments were timely made and on March 23, 2023, the Company elected to pay off the remaining balance of $ 63,260 . The outstanding balance as of December 31, 2024 and December 31, 2023 was $ 0 . See Note 6 for further details regarding the subsequent sale of this equipment. On December 13, 2024, our Chief Executive Officer, Mr. Jacob Cohen entered into a Note Purchase Agreement to a third-party entity, for a Note totaling $ 150,000 . The note bears interest of 12 % (default rate) and is due on January 2, 2025. As of December 31, 2024, the note has accrued interest of $ 13,700 . On January 15, 2025, the Company entered into a Debt Conversion Agreement (the “ Debt Conversion Agreement ”) with Mill End Capital Ltd. (“ Mill End ”), which entity was owed $ 150,000 from the Company pursuant to that certain outstanding Promissory Note dated October 18, 2024 (the “ Promissory Note ”), originally issued to Cohen Enterprises, Inc., which is owned and controlled by Jacob Cohen, our Chief Executive Officer and Chairman, and acquired by Mill End from Cohen Enterprises on December 13, 2024, for $ 150,000 . Pursuant to the Debt Conversion Agreement, the Company and Mill End agreed to convert the entire $ 150,000 owed by the Company to Mill End under the Promissory Note, into an aggregate of 100,000 shares of restricted common stock of the Company, based on an agreed conversion price of $ 1.50 per share. NOTE 9 – CAPITAL STOCK Preferred Stock The Company is authorized to issue up to 10,000,000 shares of “ blank check ” preferred stock, $ 0.0001 par value. Series B Convertible Preferred Stock On March 28, 2024 and amended on June 27, 2024, the Company designated 6,000 shares of the Company’s Series B Convertible Preferred Stock, par value $ 0.0001 per share (the “ Series B Preferred Stock ”). Each Series B Preferred Stock share has a stated value equal to $ 1,100 , subject to increase under the terms of the designation (the “ Stated Value ”). As of December 31, 2024 and December 31, 2023, there were 2,770 (which includes a 1,150 share subscription receivable) and - 0 - shares of Series B Preferred Stock issued and outstanding, respectively. On April 5, 2024, we agreed to definitive terms on a Securities Purchase Agreement dated April 4, 2024, with an institutional accredited investor, pursuant to which the Company agreed to sell to the Purchaser, and the Purchaser agreed to purchase from the Company, 1,500 shares of Series B Preferred Stock for $ 1,650,000 , and warrants to purchase up to 220,000 shares of common stock for an aggregate purchase price of $ 1,500,000 . On the Initial Closing Date, the Company sold the Purchaser 500 shares of Series B Preferred Stock and the Initial Warrants, for an aggregate of $ 500,000 . The Initial Warrants can be exercised separately from the Series B Preferred Stock. Thus, the warrants are a freestanding financial instrument. On April 26, 2024, the Company partially closed a planned second closing under the SPA whereby the Purchaser paid $ 150,000 to the Company in consideration for 150 shares of Series B Preferred Stock. On May 17, 2024, the Company closed the remaining portion of the Second Closing whereby the Purchaser paid $ 100,000 to the Company in consideration for 100 shares of Series B Preferred Stock. On April 28, 2024, the Company and the Purchaser entered into an Omnibus Amendment Agreement No. 1, which amended the SPA to, adjust the closings which were to take place under the SPA as follows: SCHEDULE OF SECURITIES PURCHASE AGREEMENT # Initial Stated Value of Preferred Stock to be issued by installment Warrants to be issued Closing Date Aggregate Purchase Price by installment (USD) Initial Closing $ 550,000 220,000 Initial Closing Date $ 500,000 Second Closing $ 275,000 On or before June 30, 2024 $ 250,000 Third Closing $ 825,000 100,000 On or before June 30, 2024 $ 750,000 Fourth Closing $ 1,100,000 Such date as is no later than 180 days after the shares of common stock issuable in respect of the Series B Preferred Stock sold in each of the Initial Closing, Second Closing, the Third Closing, and the Fourth Closing have been registered under the Securities Act, subject to any limitations pursuant to Rule 415 $ 1,000,000 Total $ 2,750,000 320,000 $ 2,500,000 F- 19 Table of Contents On June 28, 2024, the Company sold the Purchaser 750 shares of Series B Preferred Stock and (a) warrants to purchase up to 66,667 shares of common stock at an exercise price of $ 7.50 per share; and (b) warrants to purchase up to 33,333 shares of common stock at an exercise price of $ 15.00 per share. The warrants can be exercised separately from the Series B Preferred Stock. Therefore, the warrants are a freestanding financial instrument. If at any time the warrants are outstanding there occurs any share split, share dividend, share combination recapitalization or other similar transaction involving the common stock (each, a “ Share Combination Event ”, and such date thereof, the “ Share Combination Event Date ”) and the Event Market Price (defined below) is less than the then exercise price then in effect, then on the sixth trading day immediately following such Share Combination Event Date, the Exercise Price then in effect on such sixth trading day is automatically reduced (but in no event increased) to the Event Market Price. The “ Event Market Price ” means, with respect to any Share Combination Event Date, the quotient determined by dividing (x) the sum of the volume weighted average price of the common stock for each of the five trading days ending and including the trading day immediately preceding the sixth trading day after such Share Combination Event Date, divided by (y) five. In connection with the Reverse Stock Split, the exercise price of the Warrants was automatically adjusted to $ 2.53 per share. As described in the table above, the sale of an additional 1,000 shares of Series B Preferred Stock in the Fourth Closing was subject to certain conditions to closing and is expected to occur within 180 days after the shares of common stock issuable upon conversion of the Series B Preferred Stock sold in the Initial Closing, Second Closing, Third Closing and Fourth Closing, have been registered under the Securities Act On May 21, 2024, 50 shares of Series B Preferred Stock (with an aggregate stated value of $ 55,000 ) were converted by the holder into 18,062 shares of common stock at a conversion price of $ 3.045 per share. On May 22, 2024, 155 shares of Series B Preferred Stock (with an aggregate stated value of $ 170,500 ) were converted into 55,993 shares of common stock at a conversion price of $ 3.045 per share. On May 24, 2024, 150 shares of Series B Preferred Stock (with an aggregate stated value of $ 165,000 ) were converted into 54,187 shares of common stock at a conversion price of $ 3.045 per share. On July 9, 2024, 135 shares of Series B Preferred Stock (with an aggregate stated value of $ 148,500 ) were converted by the holder into 35,779 shares of common stock at a conversion price of $ 4.1505 per share. On July 24, 2024, 50 shares of Series B Preferred Stock (with an aggregate stated value of $ 11,000 ) were converted by the holder into 2,245 shares of common stock at a conversion price of $ 4.90 per share. On August 26, 2024, the Company partially closed the Fourth Closing under the SPA whereby the Purchaser paid $ 500,000 to the Company in consideration for 500 shares of Series B Preferred Stock. On September 26, 2024, the Company partially closed the Fourth Closing under the SPA whereby the Purchaser paid $ 250,000 to the Company in consideration for 250 shares of Series B Preferred Stock. A total of 250 shares of Series B Preferred Stock remain to be sold under the Fourth Closing for $ 250,000 of total consideration as of December 31, 2024. F- 20 Table of Contents On September 26, 2024, 140 shares of Series B Preferred Stock (with an aggregate stated value of $ 154,000 ) were converted by the holder into 47,903 shares of common stock at a conversion price of $ 3.21 per share. On October 2, 2024, 190 shares of Series B Preferred Stock (with an aggregate stated value of $ 209,000 ) were converted by the holder into 66,923 shares of common stock at a conversion price of $ 3.12 per share. On October 18, 2024, 200 shares of Series B Preferred Stock (with an aggregate stated value of $ 220,000 ) were converted by the holder into 93,299 shares of common stock at a conversion price of $ 2.36 per share. During 2024, as required in under the terms of the Series B Preferred Stock, the Company paid the accrued dividends on the Series B Preferred Stock through the issuance of 28,067 shares of common stock which resulted in a deemed dividend of approximately $ 70,168 that is reflected on the Company’s consolidated statement of changes in stockholders’ equity, as Preferred stock B dividend in common stock. Effective on December 18, 19, and 31, 2024, we agreed to definitive terms on Securities Purchase Agreements (the “ SPAs ”), with certain institutional accredited investors (the “ Purchasers ”), pursuant to which the Company sold the Purchasers, and the Purchasers purchased from the Company, 250 shares of Series B Preferred Stock for $ 250,000 , and warrants to purchase 330,000 shares of common stock with an exercise price of $ 2.71 per share, 100 shares of Series B Preferred Stock for $ 100,000 , and warrants to purchase 132,000 shares of common stock with an exercise price of $ 2.57 per share, and 50 shares of Series B Preferred Stock for $ 50,000 , and warrants to purchase 60,000 shares of common stock, with an exercise price of $ 2.57 per share. Each of the SPAs closed on the dates they were entered into, and the warrants were granted on the same dates. If at any time the warrants are outstanding there occurs any share split, share dividend, share combination recapitalization or other similar transaction involving the common stock (each, a “ Share Combination Event ”, and such date thereof, the “ Share Combination Event Date ”) and the Event Market Price (defined below) is less than the then exercise price then in effect, then on the sixth trading day immediately following such Share Combination Event Date, the Exercise Price then in effect on such sixth trading day is automatically reduced (but in no event increased) to the Event Market Price. The “ Event Market Price ” means, with respect to any Share Combination Event Date, the quotient determined by dividing (x) the sum of the volume weighted average price of the common stock for each of the five trading days ending and including the trading day immediately preceding the sixth trading day after such Share Combination Event Date, divided by (y) five. As of December 31, 2024, there were 2,770 (which includes a 1,150 share subscription receivable) Series B Preferred Stock shares outstanding. 6% Series C Convertible Cumulative Preferred Stock On April 18, 2024, the Company designated 6,250,000 shares of a then new series of preferred stock, par value $ 0.0001 per share, the Company’s “ 6 % Series C Convertible Cumulative Preferred Stock ” (the “ Series C Preferred Stock ”). As of December 31, 2024 and 2023, there were 980,000 and - 0 - shares of Series C Preferred Stock issued and outstanding, respectively. The Series C Preferred Stock has a stated value equal to $ 20 per share, subject to increase under the terms of the designation (the “ Stated Value ”). During 2024, as required under the terms of the Series C Preferred Stock, the Company has accrued but undeclared dividends on the Series C Preferred Stock totaling $ 802,109 , which will be added to the stated value. On April 24, 2024, the Company entered into a Patent Purchase Agreement, with Intramont Technologies, Inc. (“ Intramont ” and the “ IP Purchase Agreement ”). Pursuant to the IP Purchase Agreement, the Company purchased certain patents and patent applications owned by Intramont, related to the prevention of infections, including the common cold, respiratory diseases, and orally transmitted diseases such as human papillomavirus (HPV), in consideration for $ 20,000,000 , which was payable to Intramont by (a) the issuance of 980,000 shares of Series C Preferred Stock, with a face value of $ 20.00 per share, for a total value of $ 19,600,000 ; and (b) $ 400,000 in cash, (i) with $200,000 payable on or before June 30, 2024, (ii) $100,000 payable on or before August 31, 2024, and (iii) $100,000 payable on or before November 30, 2024 . The Company and Intramont have agreed to payment in full by December 31, 2024, of which $ 27,000 has been paid as of December 31, 2024. On February 11, 2025, and effective on December 31, 2024, we and Intramont entered into a letter agreement, amending the IP Purchase Agreement (the “ Amendment Letter ”), pursuant to which Intramont has agreed that all funds paid by the Company towards the furtherance and development of the Patents would be credited against the Cash Payments owed to Intramont and we agreed to work in good faith with Intramont on financing, developing and commercializing the Patents. As a result of the Amendment Letter, a total of $ 306,118 remains due to Intramont in connection with the Cash Payments as of the date of this Report, which the Company expects to pay over time, by way of expenses associated with the development of the Patents. F- 21 Table of Contents Common Stock On October 5, 2024, the Company announced that the Board of Directors approved a reverse stock split of its common stock at a ratio of 1-to-15. The Reverse Stock Split was completed on October 16, 2024 and resulted in 32,019,354 issued and outstanding shares of common stock being reduced to 2,134,625 shares of common stock. The Reverse Stock Split had no effect on the par value or on the number of authorized shares of common stock. The Company issued one whole share of common stock to any shareholder that would have received a fractional share as a result of the Reverse Stock Split. Therefore, no fractional shares were issued in connection with the Reverse Stock Split and no cash or other consideration was paid in connection with any fractional shares that resulted from the Reverse Stock Split. As the par value per share of common stock was not changed in connection with the Reverse Stock Split, we recorded a decrease to common stock on our consolidated balance sheet with a corresponding increase in additional paid-in capital as of December 31, 2023. The Company adjusted the number of outstanding shares of common stock on the consolidated balance sheet and in the statement of changes in stockholders’ equity for all periods presented to reflect the impacts of the Reverse Stock Split. Unless otherwise noted, all references in the consolidated financial statements and notes to consolidated financial statements to the number of shares, per share data, restricted stock and stock option data have been retroactively adjusted to give effect to the Reverse Stock Split for each period presented. The Company is authorized to issue 200,000,000 shares of common stock, par value $ 0.0001 per share, of which 3,245,641 shares were issued and outstanding at December 31, 2024, and 1,427,967 shares were issued and outstanding at December 31, 2023. On September 1, 2023, we entered into a service agreement with Greentree Financial Group, Inc. (“ Greentree ” and the “ Service Agreement ”). Pursuant to the Service Agreement, Greentree agreed to perform the following services: (a) bookkeeping services for the Company for the period from October 1, 2023 through September 30, 2024; (b) advice and assistance to the Company in connection with the conversion of its financial reporting systems, including its projected consolidated financial statements, to a format that is consistent with US GAAP; (c) assistance to the Company with compliance filings for the quarters ended September 30, 2023, March 31, 2024, June 30, 2024 and the year ended December 31, 2023, including the structure and entries as well as assistance with US GAAP footnotes; (d) reviewing, and providing advice to the Company on, all documents and accounting systems relating to its finances and transactions, with the purpose of bringing such documents and systems into compliance with US GAAP or disclosures required by the SEC; and (e) providing necessary consulting services and support as a liaison for the Company to third party service providers, including coordination amongst the Company and its attorneys, CPAs and transfer agent. Since February 2015, Mr. Eugene (Gene) M. Johnston, our Chief Financial Officer (who was appointed October 1, 2022) has served as an Audit Manager for Greentree. The Company agreed to issue Greentree 5,000 shares of the Company’s restricted common stock upon the parties’ entry into the agreement, and to pay Greentree $ 40,000 in cash, payable as follows: (a) $20,000 on or before September 30, 2023; (b) $20,000 on or before March 31, 2024, each of which payments were timely made . We also agreed to reimburse Greentree for its reasonable out-of-pocket expenses incurred in connection with Greentree’s activities under the agreement, including the reasonable fees and travel expenses for the meetings on behalf of the Company. The Service Agreement includes customary indemnification obligations requiring the Company to indemnify Greentree and its affiliates with regard to certain matters. The shares were valued at $ 16.95 per share for a total of $ 84,752 . On October 1, 2023, the Company executed a Summary of Terms and Conditions (“ Consulting Agreement ”) with Gene Johnston (“ Johnston ”) continuing his appointment as the Company’s Chief Financial Officer on a full-time basis for a term of 12 months. Pursuant to the Consulting Agreement, the Company issued Johnston 3,333 shares of the Company’s common stock and agreed to pay $ 2,000 per month. The Consulting Shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. On October 10, 2023, we entered into a Consulting Agreement with Luca Consulting, LLC (“ Luca ”), to provide certain management and consulting services to the Company during the term of the agreement, which was for three months. In consideration for agreeing to provide the services under the agreement, the Company issued 13,333 shares of the Company’s restricted common stock upon the parties’ entry into the agreement and to pay Luca $ 15,000 in cash, payable as follows: (a) $5,000 on the signing of the agreement; (b) $5,000 on the tenth of each month throughout the remainder of the agreement . The Service Agreement includes customary indemnification obligations requiring the Company to indemnify Luca and its affiliates with regard to certain matters. The shares were valued at $ 9.45 per share for a total of $ 126,000 . F- 22 Table of Contents On November 1, 2023, we entered into an Influencer Agreement with Jason Szkup (“ Scoop ”) to promote its products or services through social media platforms and other online channels. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay Scoop $ 10,000 in cash and issue 2,000 shares of common stock. The shares were valued at $ 8.70 per share for a total of $ 17,400 . The Shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. On November 1, 2023, the Board of Directors appointed Dr. Douglas Christianson, ND (“ Dr. Christianson ”), an independent, non-Board member and non-Company employee, to the Advisory Board. In connection with Dr. Christianson’s appointment to the Advisory Board, the Company entered into an Advisor Agreement (the “ Dr. Christianson Consulting Agreement ”), with Dr. Christianson, whereby the Company agreed to issue Dr. Christianson 3,333 shares of common stock. The Shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. The Company will reimburse Dr. Christianson for reasonable out-of-pocket expenses, including, without limitation, travel expenses incurred by him in connection with the Company’s requests of the performance of his duties to the Company in service on the Advisory Board. The shares were valued at $ 8.70 per share for a total of $ 29,000 . On November 15, 2023, we renewed a Consulting Agreement with PHX Global, LLC (“ PHX ”). Pursuant to the Consulting Agreement, PHX agreed to provide consulting and general business advisory services as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued PHX 13,333 shares of restricted common stock. The agreement contains customary confidentiality and non-solicitation provisions. The shares were valued at $ 7.05 per share for a total of $ 94,000 . On December 11, 2023, the Company entered into a Marketing Agreement with Marius Pharmaceuticals (“ Marius ”) to market and sell KYZATREX®, an innovative FDA-approved oral Testosterone Replacement Therapy (TRT) product, under the program, ‘PRIME’ by MangoRx (the “ Permitted Purpose ”). During the term of the agreement, Marius granted to the Company a non-exclusive, non-transferable, royalty-free license to use the Marius Marks in the United States (the “ Territory ”) for the sole purpose of the Permitted Purpose. The term of the initial agreement is for two years, automatically renewable for successive one-year terms, subject to certain performance targets as agreed upon each year. As consideration for the license the Company issued Marius 6,667 shares of the Company’s common stock (the “ Marius Shares ”). The Marius Shares were issued to Marius upon signing of the Agreement and were fully earned upon issuance. The shares were valued at $ 8.70 per share for a total of $ 58,000 . On December 19, 2023, the Company sold 266,667 shares of its common stock at a price of $ 4.50 per share to investors in connection with a follow-on offering for gross proceeds of $ 1,200,000 . On January 2, 2024, we entered into a Consulting Agreement with G&P General Consulting (“ G&P ”), Pursuant to the Consulting Agreement, G&P agreed to provide consulting and general business advisory services as it relates to the expansion of the Company’s products into additional international territory’s, including, but not limited to, the United Arab Emirates (UAE), China, Japan, Korea, and in certain regions of Asia and additional services as reasonably requested by the Company during the Term of the Agreement as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued G&P 16,667 shares of restricted common stock. G&P was to receive an additional 33,333 shares in 90 days, if the agreement was still in place. The Consulting Shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. The agreement contained customary confidentiality and non-solicitation provisions. The shares were valued at $ 4.20 per share for a total of $ 70,000 . The Company issued G&P a total of 33,333 additional shares and the remaining contract was terminated with no additional shares being owed to G&P. F- 23 Table of Contents On January 10, 2024, we renewed a Consulting Agreement with Luca Consulting, LLC, to provide certain management and consulting services to the Company during the term of the agreement, which is for three months unless otherwise earlier terminated due to breach of the agreement by either party. In consideration for agreeing to provide the services under the agreement, the Company issued 13,333 shares of the Company’s restricted common stock upon the parties’ entry into the agreement and agreed to pay Luca $ 15,000 in cash, payable as follows: (a) $5,000 on the signing of the agreement; and (b) $5,000 on the tenth of each month throughout the remainder of the agreement . The Service Agreement includes customary indemnification obligations requiring the Company to indemnify Luca and its affiliates with regard to certain matters. The shares were valued at $ 4.20 per share for a total of $ 56,000 . On January 11, 2024, we entered into a Consulting Agreement with First Level Capital (“ First Level ”), to provide certain management and consulting services to the Company during the term of the agreement, which is for six months unless otherwise earlier terminated due to breach of the agreement by either party. In consideration for agreeing to provide the services under the agreement, the Company issued an initial 16,667 shares of the Company’s restricted common stock upon the parties’ entry into the agreement, agreed to issue an additional 16,667 shares of the Company’s restricted common stock, upon the parties agreeing to continue the agreement, before the end of the term of the agreement and to pay First Level $ 60,000 in cash, payable as follows: (a) $60,000 on the signing of the agreement; and (b) $60,000 on the approval by the Company . The Service Agreement includes customary indemnification obligations requiring the Company to indemnify First Level and its affiliates with regard to certain matters. The initial shares were valued at $ 4.35 per share for a total of $ 144,950 and no subsequent shares were issued. On January 18, 2024, the underwriters in the follow-on offering notified the Company that they were exercising their over-allotment option in full to purchase an additional 40,000 shares of common stock, which sale closed on January 22, 2024. The net proceeds to the Company from the sale of the 40,000 shares of common stock, after deducting underwriting discounts and expenses, was approximately $ 160,000 . Inclusive of the full exercise of the over-allotment option, a total of 306,667 shares of common stock were issued and sold in the follow-on offering. On February 7, 2024, pursuant to the Consulting Agreement with G&P, the Company issued G&P another 16,667 shares of restricted common stock. The Consulting Shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 6.15 per share for a total of $ 102,500 . The Company subsequently terminated the Consulting Agreement with G&P and there were no additional shares owed to G&P as a result of the termination. On March 21, 2024, we entered into an Amendment to the January 10, 2024 consulting agreement with Luca, extending the agreement for an additional six months (the “ Luca Amendment ”). In consideration for entering into the Luca Amendment, the Company issued 33,333 shares of the Company’s restricted common stock to Luca upon the parties’ entry into the Luca Amendment and agreed to continue to pay Luca $ 5,000 in in cash on the tenth of each month throughout the remainder of the extended agreement. The shares were valued at $ 2.96 per share for a total of $ 98,750 . On March 21, 2024, we entered into a Consulting Agreement with Zvonimir Moric, an individual (“ Zee ”). Pursuant to the consulting agreement, Zee agreed to provide consulting and general business advisory services as it relates to making introductions to strategic partners to expand the sales of the Company’s products and additional services as reasonably requested by the Company during the Term of the Agreement as reasonably requested by the Company during the term of the agreement, which is for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Zee 10,000 shares of restricted common stock. The agreement contains customary confidentiality and non-solicitation provisions. The shares were valued at $ 2.96 per share for a total of $ 29,625 . On January 28, 2025, the Company assigned this agreement to Mango & Peaches Corp effective as of January 1, 2025. On April 8, 2024, the Company entered into an Equity Purchase Agreement with the Purchaser pursuant to which the Purchaser committed to purchase up to $ 25,000,000 of the Company’s common stock. On April 8, 2024, the Company issued 66,667 shares of the Company’s common stock to the Purchaser as a commitment fee. The Commitment Shares were valued at $ 3.22 per share for a total of $ 214,900 . On April 25, 2024, the Company amended its Consulting Agreement with PHX dated November 7, 2023 whereby the Company agreed to issue PHX an additional 13,333 shares of restricted common stock. The additional 13,333 shares were issued under, and subject to the terms of, the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 4.20 per share for a total of $ 56,000 . F- 24 Table of Contents Between May 21-24, 2024, a holder of Series B Preferred Stock converted a total of 355 shares of Series B Preferred Stock into 128,243 shares of common stock, in accordance with the terms of the Series B Preferred Stock. The shares were valued at $ 3.045 per share for a total value of $ 390,500 . On May 21, 2024, the Company sold 16,667 shares of common stock to the Purchaser pursuant to the terms of the ELOC, at $ 7.20 per share for a total of $ 119,750 , before fees, discounts and expenses. On May 22, 2024, the Company sold 46,667 shares of common stock to the Purchaser pursuant to the terms of the ELOC, at $ 7.20 per share for a total of $ 337,915 , before fees, discounts and expenses. On May 23, 2024, we entered into a Consulting Agreement with Acorn Management Partners, L.L.C. (“ Acorn ”). Pursuant to the consulting agreement, Acorn agreed to provide consulting and general business advisory services as it relates to making introductions to strategic partners and additional services as reasonably requested by the Company during the term of the Agreement as reasonably requested by the Company during the term of the agreement. In consideration for agreeing to provide the services under the agreement, the Company issued Acorn 12,821 shares of restricted common stock. The agreement contains customary confidentiality and non-solicitation provisions. The shares were valued at $ 7.80 per share for a total of $ 100,000 . On June 5, 2024, the Board of Directors issued 83,333 shares to the certain officers, directors and employees of the Company, including 53,333 shares issued to Jacob D. Cohen, the Company’s Chief Executive Officer and Chairman, 6,667 shares issued to Amanda Hammer, the Company’s Chief Operating Officer, 3,333 shares to Efrain Karchmer who serves as the President of MangoRx Mexico, and 6,667 shares issued to each of the Company’s three independent directors as a bonus for services rendered for 2024. These shares were issued under the Company’s 2022 Equity Incentive Plan and were valued at $ 5.25 per share for a total value of $ 437,500 . On July 9, 2024, 135 shares of Series B Preferred Stock (with an aggregate stated value of $ 148,500 ) were converted by the holder into 35,779 shares of common stock at a conversion price of $ 4.15 per share. On July 22, 2024, we entered into a Consulting Agreement with John Dorsey, an individual (“ Dorsey ”). Pursuant to the consulting agreement, Dorsey agreed to provide certain marketing and general related services as it relates expanding the sales of the Company’s products and additional services as reasonably requested by the Company during the Term of the Agreement, which is for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay Dorsey $ 6,000 a month and issued Dorsey a total of 13,333 shares of common stock, which vest in accordance with the following vesting schedule; a) 3,333 shares vest upon the execution of the Agreement, b) 5,000 shares vest upon the three (3) month anniversary of the Agreement, and c) 5,000 shares vest upon the six (6) month anniversary of the Agreement (the “ Dorsey Consulting Shares ”). Any Dorsey Consulting Shares not vested as described above are to be promptly returned to the Company by the Consultant for cancellation. The shares were valued at $ 6.31 per share for a total of $ 84,180 . The Company further agreed to issue Dorsey an additional 13,333 shares of common stock upon Dorsey assisting the Company in obtaining greater than 3,500 subscribers for its Prime oral testosterone replacement therapy medications. On July 24, 2024, 50 shares of Series B Preferred Stock (with an aggregate stated value of $ 11,000 ) were converted by the holder into 2,245 shares of common stock at a conversion price of $ 4.90 per share. On August 22, 2024, we entered into a Consulting Agreement with Levo Healthcare Consulting, Inc. (“ Levo ”), to provide marketing services to the Company during the term of the agreement, which is for six months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay $ 6,250 in cash and issue Levo 13,000 shares of restricted common stock under the Company’s 2022 Equity Incentive Plan, as amended (the “ 2022 Plan ”). The shares were valued at $ 4.35 per share for a total of $ 56,160 . The Company also issued warrants to purchase 20,000 shares of common stock of the Company, based on certain milestones being met. The agreement contains customary confidentiality and non-solicitation provisions. In accordance with ASC 718, we have calculated the fair value to be $ 68,170 on the grant date of August 22, 2024, using the Black-Scholes Valuation Model. F- 25 Table of Contents On August 22, 2024, we entered into a Consulting Agreement with Veritas Consulting Group, Inc. (“ Veritas ”), to provide management consulting, business advisory, shareholder information and public relations services to the Company during the term of the agreement, which is for three months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay $ 7,500 in cash and issue Veritas 10,000 shares of restricted common stock under the 2022 Plan. The shares were valued at $ 4.35 per share for a total of $ 43,200 . The agreement contains customary confidentiality and non-solicitation provisions. On September 10, 2024, we entered into an amended Consulting Agreement with Luca Consulting LLC, to provide management consulting services to the Company during the term of the agreement, which is for six months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay $ 5,000 in cash and issue Luca 43,333 shares of restricted common stock under the 2022 Plan. The shares were valued at $ 4.05 per share for a total of $ 175,500 . The agreement contains customary confidentiality and non-solicitation provisions. On September 10, 2024, we entered into an amended Consulting Agreement with Zvonimir Moric, to provide consulting and general business advisory services as it relates to making introductions to strategic partners to expand the sales of the Company’s products and additional services as reasonably requested by the Company during the term of the agreement, which is for twelve months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay $ 7,500 in cash and issue Zee 13,333 shares of restricted common stock under the 2022 Plan. The shares were valued at $ 4.05 per share for a total of $ 54,000 . The agreement contains customary confidentiality and non-solicitation provisions. On September 26, 2024, 140 shares of Series B Preferred Stock (with an aggregate stated value of $ 154,000 ) were converted by the holder into 47,903 shares of common stock at a conversion price of $ 3.21 per share. On September 27, 2024, we extended a Consulting Agreement with PHX Global, LLC. Pursuant to the Consulting Agreement, PHX agreed to provide consulting and general business advisory services as reasonably requested by the Company during the term of the agreement, which was for six months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued PHX 13,333 shares of restricted common stock. The agreement contains customary confidentiality and non-solicitation provisions. The shares were valued at $ 3.60 per share for a total of $ 48,000 . On October 1, 2024, the Company delivered an Advance Notice to Platinum Point Capital and sold Platinum Point Capital 133,334 shares of common stock pursuant to the terms of the ELOC for $ 3.91 per share for a total of $ 521,002 , net of fees, discounts and expenses. On October 2, 2024, Platinum Point Capital converted a total of 190 shares of Series B Preferred Stock of the Company into 66,923 shares of common stock of the Company, in accordance with the terms of the Series B Preferred Stock. The shares were valued at $ 3.12 per share for a total value of $ 209,000 . On October 18, 2024, Platinum Point Capital converted a total of 200 shares of Series B Preferred Stock of the Company into 93,299 shares of common stock of the Company, in accordance with the terms of the Series B Preferred Stock. The shares were valued at $ 2.36 per share for a total value of $ 220,000 . On October 25, 2024, the Company delivered an Advance Notice to Platinum Point Capital and sold Platinum Point Capital 33,333 shares of common stock pursuant to the terms of the ELOC for $ 2.36 per share for a total of $ 78,787 , net of fees, discounts and expenses. F- 26 Table of Contents On November 11, 2024 and effective on October 1, 2024, the Company entered into a renewal of the Consulting agreement with Eugene M. Johnston, the Company’s Chief Financial Officer (the “ CFO Consulting Agreement ”) whereby Mr. Johnston agreed to serve as the Chief Financial Officer of the Company and to provide services to the Company as reasonably requested during the term of the CFO Consulting Agreement, which is 12 months. As consideration for the services to be provided by Mr. Johnston under the Consulting Agreement, the Company agreed to pay him (a) $ 4,000 per month; and (b) to issue him 25,000 shares of Company common stock under the Company’s 2022 Equity Incentive Plan, as amended, which shares vested upon execution of the CFO Consulting Agreement. The shares were valued at $ 2.47 per share for a total of $ 61,750 . The CFO Consulting Agreement may be terminated prior to the end of the term (i) with the mutual approval of the parties; (ii) with written notice by the non-breaching party, upon the breach of the agreement by the other party, and the failure to cure such breach within 30 days; or (iii) by Mr. Johnston, at any time, for any reason. On December 2, 2024, we entered into a renewal of the service agreement with Greentree Financial Group, Inc. (“ Greentree ” and the “ Service Agreement ”). Pursuant to the Service Agreement, Greentree agreed to perform the following services: (a) assist the Company with compliance filings for the quarters ended March 31, 2025, June 30, 2025, September 30, 2025, and one annual report for the year ended December 31, 2024 (b) review and advise the Company on all documents and accounting systems relating to its finances and transactions, with the purpose of bringing such documents and systems into compliance with US GAAP or disclosures required by SEC; (c) provide necessary consulting services and support as a liaison for the Company to third-party service providers, including coordination amongst the Company and their related attorneys, CPAs and the transfer agent; (d) prepare and file the Company’s tax return with the IRS for the 2024 tax year. The Company agreed to issue Greentree 40,000 shares of the Company’s restricted common stock upon the parties’ entry into the agreement, and to pay Greentree $ 40,000 in cash, payable as follows: (a) $20,000 on or before December 31, 2024; (b) $20,000 on or before March 31, 2025 . We also agreed to reimburse Greentree for its reasonable out-of-pocket expenses incurred in connection with Greentree’s activities under the agreement, including the reasonable fees and travel expenses for the meetings on behalf of the Company. The Service Agreement includes customary indemnification obligations requiring the Company to indemnify Greentree and its affiliates with regard to certain matters. The shares were valued at $ 2.50 per share for a total of $ 100,000 . On December 3, 2024, the Company delivered an Advance Notice to the Platinum Point Capital and sold Platinum Point Capital 54,038 shares of common stock pursuant to the terms of the ELOC for $ 2.14 per share for a total of $ 115,763 , net of fees, discounts and expenses. On December 6, 2024, the Company delivered an Advance Notice to the Platinum Point Capital and sold Platinum Point Capital 20,962 shares of common stock pursuant to the terms of the ELOC for $ 2.11 per share for a total of $ 44,182 , net of fees, discounts and expenses. On December 13, 2024, we entered into a Consulting Agreement with North York, Ltd. (“ North ”), to provide consulting and general business advisory services as it relates to making introductions to strategic partners to expand the sales of the Company’s products and additional services as reasonably requested by the Company during the term of the agreement, which is for twelve months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to issue North 100,000 shares of common stock under the 2022 Plan. The shares were valued at $ 2.61 per share for a total of $ 261,000 . The agreement contains customary confidentiality and non-solicitation provisions. On December 13, 2024, Board determined that it would be in the best interests of the Company and its shareholders to pay the Dividend due to Series B Preferred Stock holders by way of the issuance of 28,067 shares of common stock of the Company, based on a per share price of $ 2.50 , as determined in the Designation. F- 27 Table of Contents On December 19, 2024, the Company entered into a Patent Purchase Agreement (the “ Greenfield Purchase Agreement ”), with Greenfield Investments, Ltd. (“ Greenfield ”). Pursuant to the Greenfield Purchase Agreement, we purchased certain patents and patent applications owned by Greenfield, related to mushroom-derived compositions and methods of treatment. The acquired patent encompasses nutraceutical compositions derived from functional mushrooms, including well-known varieties such as Cordyceps sinensis , Ganoderma lucidum (Reishi), and Hericium erinaceus (Lion’s Mane). These formulations are designed to deliver a range of health benefits, such as enhancing immune function, boosting cognitive performance, supporting mood and mental clarity, providing adaptogenic and antioxidant benefits, and suppressing appetite. The patent also specifies the flexibility of the formulations, allowing for the combination of these compounds in precise dosages to maximize synergistic effects. (the “ Greenfield Patents ”), in consideration for $ 1,344,150 , which was paid to Greenfield by the issuance of 515,000 shares of the Company’s common stock (the “ Stock ”). Options: During the year ended December 31, 2022, the Company granted a total of 83,333 options to purchase shares of common stock of the Company, under the 2022 Plan, of which 50,000 were granted to Jacob Cohen, the Company’s CEO, and 33,333 were granted to Jonathan Arango, the Company’s then President and then COO, related to their respective employment agreement. The options have an exercise price of $ 16.50 per share, an original life of five years and vest at the annual renewal of their employment over three years . On May 1, 2023, the Company granted 10,000 options to purchase shares of common stock of the Company, under the 2022 Plan to Amanda Hammer, the Company’s COO, related to her employment agreement. The options have an exercise price of $ 16.50 per share, an original life of five years and vest at the annual renewal of their employment over three years . On December 28, 2023, the Company granted 83,333 options to purchase shares of common stock of the Company, under the 2022 Plan to Jacob Cohen, the Company’s CEO, related to his employment agreement. The options have an exercise price of $ 4.80 per share, an original life of five years and vested at the time of grant. On March 28, 2024, Mr. Arango resigned from his position as President and Director of the Company. As detailed in his employment agreement, 18,889 unvested options were forfeited upon resignation or termination of employment as an officer and director. Mr. Arango did not exercise his 14,444 vested options by the June 28, 2024 deadline resulting in all vested options being terminated. On July 12, 2024, the Company granted 13,333 options to purchase shares of common stock of the Company, under the 2022 Plan to Raffi Sahul, related to his agreement to serve as manager of MangoRx IP. The options have an exercise price of $ 5.55 per share, an original life of three years and vested immediately. For the years ended December 31, 2024 and 2023, $ 248,682 and $ 624,463 , respectively, has been recorded and included as stock-based compensation expense on the consolidated statement of operations. Mr. Cohen, Mr. Arango (former President and Director) and Ms. Hammer are related parties. The following table summarizes common stock option activity: SCHEDULE OF STOCK OPTION ACTIVITY Options Weighted Average Exercise Price Outstanding, December 31, 2022 83,333 $ 16.50 Granted 93,333 $ 6.05 Exercised - - Expired - - Outstanding, December 31, 2023 176,666 $ 10.98 Exercisable, December 31, 2023 120,833 $ 8.43 Granted 13,333 $ 5.55 Exercised - - Expired / Forfeited ( 33,333 ) 16.50 Outstanding, December 31, 2024 156,666 $ 9.34 Exercisable, December 31, 2024 140,833 $ 8.54 F- 28 Table of Contents The weighted average exercise prices, remaining lives for options granted, and exercisable as of December 31, 2024 were as follows: SCHEDULE OF OPTIONS OUTSTANDING AND EXERCISABLE Outstanding Options Exercisable Options Options Exercise Price Per Share Shares Life (Years) Weighted Average Exercise Price Shares Weighted Average Exercise Price $ 16.50 60,000 3.61 $ 16.50 44,167 $ 16.50 $ 4.80 83,333 3.99 $ 4.80 83,333 $ 4.80 $ 5.55 13,333 2.53 $ 5.55 13,333 $ 5.55 As of December 31, 2024, the fair value of exercisable options outstanding was $ 837,315 . The aggregate initial fair value of the options measured on the grant dates of August 31, 2022, May 1, 2023, December 28, 2023 and July 12, 2024 was calculated using the Black-Scholes option pricing model based on the following assumption: SCHEDULE OF OPTIONS FAIR VALUE ASSUMPTIONS Fair Value of common stock on measurement date $ 14.90 – 4.33 Risk free interest rate 4.10 % - 3.30 % Volatility 232.05 % - 92.54 % Dividend Yield 0 % Expected Term 6.0 - 3.0 (1) The risk-free interest rate was determined by management using the market yield on U.S. Treasury securities with comparable terms as of the measurement date. (2) The trading volatility was determined by calculating the volatility of the Company’s peer group. (3) The Company does not expect to pay a dividend in the foreseeable future. (4) The Company, in accordance with staff accounting bulletin (“ SAB ”)14-D.2, used the simplified method (plain vanilla) to determine the overall expected term. Warrants: In August 2022, the Company initiated a private placement of up to $ 2 million of units to accredited investors, with each unit consisting of one-fifteenth of a share of common stock and a warrant to purchase one-fifteenth of one share of common stock, at a price of $ 1.00 per unit (the “ Private Placement Warrants ”). The warrants have a five-year term (from each closing date that units were sold) and an exercise price of $ 15.00 per share. In total, we sold an aggregate of 2,000,000 units for $ 2,000,000 to 23 accredited investors between August 16, 2022 and December 22, 2022. There were Private Placement Warrants to purchase 65,033 and 65,033 shares of common stock outstanding as of December 31, 2024 and December 31, 2023, respectively. As additional consideration in connection with the IPO, upon the closing of the IPO, we granted Boustead Securities, LLC, the representative of the underwriters named in the Underwriting Agreement for the IPO, warrants to purchase 5,833 shares of common stock with an exercise price of $ 75.00 per share, which were exercisable six months after the effective date of the registration statement filed in connection with the IPO (March 20, 2023) and expire five years after such effectiveness date, or March 20, 2028. The fair value of the warrants on the grant date was $ 31,995 . As additional consideration in connection with the follow-on offering, upon the closing of the follow-on offering, we granted Boustead Securities, LLC, the representative of the underwriters named in the Underwriting Agreement for the secondary offering, warrants to purchase 18,667 shares of common stock with an exercise price of $ 5.70 per share, which were exercisable six months after the effective date of the registration statement filed in connection with the follow-on offering (December 19, 2023) and expire five years after such effectiveness date. The fair value of the warrants on the grant date was $ 78,174 . F- 29 Table of Contents On January 22, 2024, pursuant to an Underwriting Agreement, the Company also issued a common stock purchase warrant to the representative of the underwriters for the purchase of 2,800 shares of its common stock at an exercise price of $ 5.63 , subject to adjustments. The warrants are exercisable at any time and from time to time, in whole or in part, until December 14, 2028, and may be exercised on a cashless basis. The warrants also include customary anti-dilution provisions and immediate piggyback registration rights with respect to the registration of the shares underlying the warrants. The warrants and the shares of common stock underlying the warrants were registered as a part of the follow-on registration statement. The fair value of the warrants on the grant date was $ 12,086 . On April 4, 2024, pursuant to the SPA with the Purchaser, the Company issued a common stock purchase warrant for the purchase of 220,000 shares of its common stock at an exercise price of $ 3.90 per share to the Purchaser. The warrant is exercisable at any time and from time to time, in whole or in part, until April 4, 2029. The fair value of the warrant on the grant date was $ 681,352 . On June 28, 2024, pursuant to the SPA (as amended), the Company issued a common stock purchase warrant for the purchase of 66,667 shares of its common stock at an exercise price of $ 7.50 per share to the Purchaser. The warrant is exercisable at any time and from time to time, in whole or in part, until June 28, 2029. The fair value of the warrant on the grant date was $ 260,750 . On June 28 2024, pursuant to the SPA (as amended), the Company issued a common stock purchase warrant for the purchase of 33,333 shares of its common stock at an exercise price of $ 15.00 per share to the Purchaser. The warrant is exercisable at any time and from time to time, in whole or in part, until June 28, 2029. The fair value of the warrant on the grant date was $ 122,341 . On August 22, 2024, we entered into a Consulting Agreement with Levo Healthcare Consulting, Inc. (“ Levo ”), to provide marketing services to the Company during the term of the agreement, which is for six months unless otherwise earlier terminated due to breach of the agreement by either party and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to pay $ 6,250 in cash and issue Levo 13,000 shares of restricted common stock under the 2022 Plan. The shares were valued at $ 4.35 per share for a total of $ 56,160 . The Company also agreed to issue warrants to purchase 20,000 shares of common stock of the Company, based on certain milestones being met. The warrants will expire three years from the date of milestone being reached. The agreement contains customary confidentiality and non-solicitation provisions. None of the milestones had been met as of December 31, 2024. In accordance with ASC 718, we have calculated the fair value to be $ 68,170 on the grant date of August 22, 2024, using the Black-Scholes Valuation Model. As of the date of this Report, no milestones have been met and therefore no warrants have been issued to Levo pursuant to the agreement. From December 18 - 31, 2024, pursuant to the December 18, 2024 SPA, the Company issued a common stock purchase warrant for the purchase of 528,000 shares of its common stock at a weighted average exercise price of $ 2.62 per share to the Purchaser. The warrant is exercisable at any time and from time to time, in whole or in part, until December 18 -31, 2029. The fair value of the warrant on the grant date was $ 1,159,822 . As of December 31, 2024 and December 31, 2023, the fair value of warrants outstanding was $ 2,895,787 and $ 852,480 , respectively. Because the warrants vested immediately, the fair value was assessed on the grant date. The following table summarizes common stock warrants activity: SCHEDULE OF COMMON STOCK WARRANT ACTIVITY Warrants Weighted Average Exercise Price Per Share Outstanding, December 31, 2022 133,333 $ 15.00 Granted 24,500 22.14 Exercised ( 68,300 ) 15.00 Expired - - Cancelled - - Outstanding, December 31, 2023 89,533 16.95 Exercisable, December 31, 2023 89,533 16.95 Granted 850,800 5.75 Exercised - - Expired - - Cancelled - - Outstanding, December 31, 2024 940,333 5.08 Exercisable, December 31, 2024 940,333 $ 5.08 F- 30 Table of Contents The weighted average exercise prices, remaining lives for warrants granted, and exercisable as of December 31, 2024, were as follows: SCHEDULE OF WARRANTS OUTSTANDING AND EXERCISABLE Outstanding and Vested Warrants Weighted Average Warrant Exercise Price Per Share Shares Life (Years) $ 5.75 940,333 4.46 As of December 31, 2024, warrants to purchase 940,333 shares of common stock are outstanding and vested, and the vested stock warrants have a weighted average remaining life of 4.46 years. SCHEDULE OF WARRANTS FAIR VALUE ASSUMPTIONS Fair Value of common stock on measurement date $ 3.10 - $ 10.90 Risk-free interest rate From 2.95 % to 4.38 % Volatility From 81.92 % to 239.06 % Dividend Yield 0 % Expected Term 3 - 5 years (1) The risk-free interest rate was determined by management using the market yield on U.S. Treasury securities with comparable terms as of the measurement date. (2) The trading volatility was determined by calculating the volatility of the Company’s peer group. (3) The Company does not expect to pay a dividend in the foreseeable future. NOTE 10 – GOING CONCERN These consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the next twelve months. As reflected in the accompanying consolidated financials, the Company had a net loss of $ 8,707,226 for the year ended December 31, 2024 and an accumulated deficit of $ 20,806,595 as of December 31, 2024. The Company will need to raise additional capital to successfully execute its business plan of which there can be no assurance. The sources of this capital are expected to be the sale of equity and debt, which may not be available on favorable terms, if at all, and may, if sold, cause significant dilution to existing shareholders. If we are unable to access additional capital moving forward, it may hurt our ability to grow and to generate future revenues, our financial position, and liquidity, or force us to abandon our business plan. These factors raise substantial doubt about the ability of the Company to continue as a going concern. Unless management is able to obtain additional financing, it is unlikely that the Company will be able to meet its funding requirements during the 12 months from date of issuance of this filing. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. NOTE 11 – COMMITMENTS AND CONTINGENCIES In the ordinary course of business, the Company may become a party to lawsuits involving various matters. The impact and outcome of litigation, if any, is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm its business. F- 31 Table of Contents On October 31, 2024, Eli Lilly and Company (“ Eli Lily ”) filed a complaint against us in the Northern District of Texas Dallas Division. The complaint alleges causes of action against us for false and misleading advertising and promotion in violation of Section 43(a)(1)(B) of the Lanham Act; and false advertising, in connection with the Company’s TRIM product, and seeks (a) a declaratory judgment, an injunction from falsely stating or suggesting that our oral dissolvable tirzepatide tablets are approved by the FDA, have been the subject of clinical studies, or achieve certain therapeutic outcomes; engaging in any unfair competition with Eli Lilly; and engaging in any deceptive or unfair acts; (b) an order requiring the Company and its officers, agents, servants, employees, and attorneys and all persons acting in concert or participation with any of them, to engage in corrective advertising by informing consumers that: a. our oral dissolvable tirzepatide tablets do not contain the same formulation as MOUNJARO® or ZEPBOUND®; b. our oral dissolvable tirzepatide tablets do not contain the same dosage as MOUNJARO® or ZEPBOUND®; c. our oral dissolvable tirzepatide tablets are not and have never been approved by FDA; d. our oral dissolvable tirzepatide tablets have never been studied in clinical trials; and d. our oral dissolvable tirzepatide tablets have never been demonstrated to be safe or effective; (c) an order directing the Company to file with the court and serve on Eli Lilly’s attorneys, thirty (30) days after the date of entry of any injunction, a report in writing and under oath setting forth in detail the manner and form in which it has complied with the court’s injunction; (e) an order requiring the Company to account for and pay to Eli Lilly any and all profits arising from the foregoing acts of alleged false advertising; (f) an order requiring the Company to pay Eli Lilly compensatory damages in an amount as of yet undetermined caused by the false advertising and trebling such compensatory damages for payment to Lilly in accordance with 15 U.S.C. § 1117 and other applicable laws; (f) an order requiring the Company to pay Eli Lilly all types of monetary remedies available under Texas state law in amounts as of yet undetermined caused by the foregoing acts of unfair competition; (g) pre-judgment and post-judgment interest on all damages; and (h) attorney’s fees. As discussed above, the initial Complaint asserted two claims: (i) false advertising under the federal Lanham Act; and (ii) common law deceptive advertising. The Company moved to dismiss the second claim, arguing that Texas does not recognize such a claim. Thereafter on January 30, 2025, Eli Lilly responded by filing an amended complaint wherein it removed the 2 nd cause of action. On February 24, 2025, the Company filed its response along with its affirmative defenses and concluding with a motion to dismiss. When the complaint was filed, management responded by making changes to the Company’s website; specifically, removing the allegedly offending references to FDA studies. The product is no longer identified on the MangoRx website, the product cannot be purchased and no sales have been made. The Company, by and through counsel, has been attempting to resolve the matter, but intends to vigorously defend the matter if an early resolution is not reached. The impact and outcome of litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. The above claims and others, even if lacking merit, could result in the expenditure by us of significant financial and managerial resources. We may become involved in additional material legal proceedings in the future. Operating Leases The Company has a lease for an office in Dallas, Texas classified as operating leases under ASC 842. On September 28, 2022, and with an effective date of October 1, 2022, the Company entered into a Lease Agreement with Rox Trep Tollway, L.P. (the “ Landlord ”) to lease and occupy approximately 2,201 square feet of office space located at 15110 Dallas Parkway, Suite 600, Dallas, Texas 75248 to serve as the Company’s main headquarters (the “ Lease Agreement ”). The Lease Agreement has a term of thirty-eight ( 38 ) months and has a monthly base rent of $ 5,777.63 , or $31.50 per square foot, from months 3-18 and increases at the rate of $1 per square foot per annum until the end of the lease term (the “ Base Rent ”). In addition to the Base Rent, the Company is required to reimburse the landlord for its pro-rata share of all real estate taxes and assessments, hazard and liability insurance and common area maintenance costs for the building at the rate of 2.45 % (the “ Proportionate Rent ”). Upon the execution of the Lease Agreement, the Company agreed to prepay the first full month’s Base Rent along with a security deposit equal to $ 16,942 . F- 32 Table of Contents The Company utilizes the incremental borrowing rate in determining the present value of lease payments unless the implicit rate is readily determinable. The Company used an estimated incremental borrowing rate of 8 % to estimate the present value of the right-of-use liability. The Company has right-of-use assets of $ 59,493 and operating lease liabilities of $ 64,962 as of December 31, 2024. Operating lease expense for the year ended December 31, 2024 was $ 68,422 , The Company has recorded $ 0 in impairment charges related to right-of-use assets during the year ended December 31, 2024. SCHEDULE OF MATURITY OF LEASE LIABILITIES Maturity of Lease Liabilities at December 31, 2024 Amount 2025 67,589 Total lease payments 67,589 Less: Imputed interest ( 2,627 ) Present value of lease liabilities $ 64,962 NOTE 12 - INCOME TAXES On December 22, 2017, the U.S. enacted the Tax Cuts and Jobs Act (the “ Act ”), which significantly changed U.S. tax law. The Act lowered the Company’s U.S. statutory federal income tax rate from 35 % to 21 % effective January 1, 2018, while also imposing a deemed repatriation tax on previously deferred foreign income. The Act also created a new minimum tax on certain future foreign earnings. We record tax positions as liabilities in accordance with ASC 740 and adjust these liabilities when our judgment changes as a result of the evaluation of new information not previously available. Because of the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from our current estimate of the recognized tax benefit liabilities. These differences will be reflected as increases or decreases to income tax expense in the period in which new information is available. As of December 31, 2024, and 2023 we have not recorded any uncertain tax positions in our financial statements. The effective US Federal Income Corporate Tax Rates for 2024 and 2023 are 21 % and 21 %, respectively. The Company has net operating loss carryforwards of approximately $ 14,650,382 at December 31, 2024 that do not expire. However, utilization of these losses may be limited pursuant to Section 382 of the Internal Revenue Code due to subsequent stock issuances. The Company has a deferred tax asset as shown in the following: SCHEDULE OF DEFERRED TAX ASSET 2024 2023 For the years ended December 31, 2024 2023 Current $ - - Deferred $ - - Provision for income taxes $ - - As of December 31,2024 As of December 31,2023 Deferred tax assets: Net operating loss carryforwards $ 3,076,580 $ 1,748,594 Stock Based Compensation 947,164 452,574 Depreciation 6,692 4,606 Amortization of intangible assets 3,854 - Total deferred tax assets 4,034,291 2,205,774 Less: valuation allowance ( 4,034,291 ) ( 2,205,774 ) Deferred tax assets, net $ - $ - As of December 31, 2024 As of December 31, 2023 Income tax payable $ - $ - SCHEDULE OF INCOME TAX EXPENSE 2024 2023 For the years ended December 31, 2024 2023 Profit (loss) before income taxes $ ( 8,707,226 ) $ ( 9,212,417 ) US Fed Income Tax rate 21.00 % 21.00 % Income taxes computed at Fed Income Tax rate ( 1,828,517 ) ( 1,934,608 ) Reconciling items: Tax effect of income that is not taxable — — Tax effect of expenses that are not deductible * — 152,143 Change in valuation allowance 1,828,517 1,782,465 Income tax expense $ — $ — * Expenses that are not deductible mainly consist of share issuance-related fees which are non-deductible for income tax purposes. NOTE 13 – SUBSEQUENT EVENTS The Company evaluates events that have occurred after the consolidated balance sheet date but before the consolidated financial statements are issued. Based on the evaluation, the Company identified the following subsequent events: Series B Preferred Stock Sales F- 33 Table of Contents Effective on January 3rd and 6t h , 2025, we agreed to definitive terms on Securities Purchase Agreements (the “ SPAs ”), with certain institutional accredited investors (the “ Purchasers ”), pursuant to which the Company sold the Purchasers, and the Purchasers purchased from the Company, 300 shares of Series B Preferred Stock for $ 300,000 , and warrants to purchase 396,000 shares of common stock with an exercise price of $ 2.61 per share; 500 shares of Series B Preferred Stock for $ 500,000 , and warrants to purchase 660,000 shares of common stock with an exercise price of $ 2.59 per share; and 50 shares of Series B Preferred Stock for $ 50,000 , and warrants to purchase 66,000 shares of common stock with an exercise price of $ 2.59 per share, respectively. Each of the SPAs closed on the dates they were entered into, and the warrants were granted on the same dates. On January 15, 2025, the Company sold the Purchaser the final 250 shares of Series B Preferred Stock (the “ Final Fourth Closing Shares ”) for $ 250,000 in connection with a partial and final closing of the Fourth Closing. Mango & Peaches Series A Preferred Stock Designation On January 9, 2025, Mango & Peaches filed a Certificate of Designations of Mango & Peaches Corp., establishing the designations, preferences, limitations, and relative rights of its Series A Super Majority Voting Preferred Stock (the “ Series A Preferred Stock ”), with the Secretary of State of Texas, which was filed by the Texas Secretary of State on January 15, 2025, effective January 9, 2025 (the “ Series A Designation ”). The Series A Designation designated 100 shares of Series A Preferred Stock. The Series A Designation provides for the Series A Preferred Stock to have the following rights: No dividend, liquidation, redemption or conversion rights; voting rights providing that for so long as any shares of Series A Preferred Stock remain issued and outstanding, the holders thereof, voting separately as a class, have the right to vote on all shareholder matters (including, but not limited to at every meeting of the stockholders of Mango & Peaches and upon any action taken by stockholders of Mango & Peaches with or without a meeting) equal to fifty-one percent (51%) of the total vote (the “ Total Series A Vote ” and the “ Voting Rights ”), and that so long as Series A Preferred Stock is outstanding, Mango & Peaches shall not, without the affirmative vote of the holders of at least 66-2/3% of all outstanding shares of Series A Preferred Stock, voting separately as a class (i) amend, alter or repeal any provision of the Certificate of Formation or the Bylaws of Mango & Peaches so as to adversely affect the designations, preferences, limitations and relative rights of the Series A Preferred Stock, (ii) effect any reclassification of the Series A Preferred Stock, (iii) designate any additional series of preferred stock, the designation of which adversely effects the rights, privileges, preferences or limitations of the Series A Preferred Stock; or (iv) amend, alter or repeal any provision of the Series A Designation (except in connection with certain non-material technical amendments). Additionally, subject to the rights of series of preferred stock which may from time to time come into existence, so long as any shares of Series A Preferred Stock are outstanding, Mango & Peaches cannot without first obtaining the approval (by written consent, as provided by law) of the holders of a majority of the then outstanding shares of Series A Preferred Stock, voting together as a class: (a) issue any additional shares of Series A Preferred Stock after the original issuance of shares of Series A Preferred Stock; (b) increase or decrease the total number of authorized or designated shares of Series A Preferred Stock; (c) effect an exchange, reclassification, or cancellation of all or a part of the Series A Preferred Stock; (d) effect an exchange, or create a right of exchange, of all or part of the shares of another class of shares into shares of Series A Preferred Stock; or (e) alter or change the rights, preferences or privileges of the shares of Series A Preferred Stock so as to affect adversely the shares of such series, including the rights set forth in the Series A Designation. Debt Conversion Agreement On January 15, 2025, the Company entered into a Debt Conversion Agreement (the “ Debt Conversion Agreement ”) with Mill End Capital Ltd. (“ Mill End ”), which entity was owed $ 150,000 from the Company pursuant to that certain outstanding Promissory Note dated October 18, 2024 (the “ Promissory Note ”), originally issued to Cohen Enterprises, Inc., which is owned and controlled by Jacob Cohen, our Chief Executive Officer and Chairman, and acquired by Mill End from Cohen Enterprises on December 13, 2024, for $ 150,000 . Pursuant to the Debt Conversion Agreement, the Company and Mill End agreed to convert the entire $ 150,000 owed by the Company to Mill End under the Promissory Note, into an aggregate of 100,000 shares of restricted common stock of the Company, based on an agreed conversion price of $ 1.50 per share. F- 34 Table of Contents Pursuant to the Debt Conversion Agreement, which included customary representations and warranties of the parties, Mill End agreed that the shares of common stock issuable in connection therewith were in full and complete satisfaction of amounts owed under the Converted Note. As a result of the conversion of the Promissory Note, pursuant to the terms of the Debt Conversion Agreement, at a conversion price of $ 1.50 per share, the exercise price of those certain common stock warrants issued by the Company in connection with its December 2025 Series B Convertible Preferred Stock offering (warrants to purchase up to 1,650,000 shares of common stock with exercise prices from between $ 2.59 and $ 2.71 per share); and those certain common stock warrants to purchase 320,000 shares of common stock granted to the Purchaser in connection with the SPA (with an exercise price of $ 2.53 per share), were automatically re-priced pursuant to the anti-dilutive terms thereof, to have an exercise price equal to the Conversion Price of the Debt Conversion Agreement, $ 1.50 per share, effective upon the date of the Debt Conversion Agreement. Additionally, as a result of the conversion of the Promissory Note, pursuant to the terms of the Debt Conversion Agreement, at a conversion price of $ 1.50 per share, the conversion price of the Company’s Series B Preferred Stock was automatically adjusted, pursuant to the designation of such Series B Preferred Stock, to have a conversion price of $ 2.25 per share, effective upon the date of the Debt Conversion Agreement. Antonios Isaac Consulting Agreement In connection with the appointment of Mr. Antonios Isaac as a member of the Board of Directors of the Company and as President of the Company, the Company entered into a Consulting Agreement with Mr. Isaac on January 15, 2025 (the “ Isaac Consulting Agreement ”). Pursuant to the Isaac Consulting Agreement, Mr. Isaac agreed to serve as the President of the Company and to provide services to the Company as reasonably requested during the term of the Isaac Consulting Agreement, which is 12 months. As consideration for the services to be provided by Mr. Isaac under the Isaac Consulting Agreement, the Company agreed to pay him $ 10,000 per month. Pursuant to the Isaac Consulting Agreement, we agreed to reimburse Mr. Isaac’s expenses, subject to pre-approval for any expense greater than $ 500 . First Amendment to Payment Plan Letter Agreement On January 27, 2025, the Company entered into a First Amendment to Payment Plan Letter Agreement (the “ 1 st Amendment ”) with MAAB Global Ltd. (“ MAAB ”). MAAB had previously purchased rights to $ 500,000 owed by the Company to Barstool Sports, Inc. (“ Barstool ” and the “ Debt ”) on January 10, 2025, which amount was non-interest bearing, and due pursuant to the terms of a Payment Plan Letter Agreement entered into between Barstool and the Company on August 27, 2024. Pursuant to the 1 st Amendment, the Company and MAAB agreed to amend the terms of the Debt to allow MAAB the right, exercisable at any time, to convert the $ 500,000 of Debt into shares of the Company’s common stock at a conversion price of $ 1.50 per share. Assignment of Epiq Script Agreements On January 30, 2025, the Company, with the approval of the disinterested members of the Board of Directors and the Company’s Audit Committee, made up of independent members of the Board of Directors, entered into two Assignment, Assumption and Novation Agreements (the “ Epiq Scripts Assignments ”) with Epiq Scripts, LLC, which is 52 % owned by Jacob Cohen, the Company’s Chief Executive Officer and Chairman, and the Chief Executive Officer and sole director of Mango & Peaches Corp., the Company’s current wholly-owned subsidiary (“ M&P ”)(provided that the Company has agreed to issue Mr. Cohen (a) 1,700,000 shares of the common stock of M&P (representing 25.4% of M&P’s outstanding shares of common stock); and (b) 100 shares of Series A Super Majority Voting Preferred Stock of M&P, which will have the right to vote fifty-one percent (51%) of the total vote on all M&P shareholder matters) . Pursuant to the Epiq Scripts Assignments, the Company assigned all of its rights under (1) a September 1, 2022, Master Services Agreement, as amended with Epiq Scripts; and (2) a September 15, 2023, Consulting Agreement with Epiq Scripts, to M&P, M&P agreed to take responsibility for all obligations thereunder, effective as of the assignment date, and Epiq Scripts agreed to novate the responsibility of the Company thereunder, effective as of the assignment date. Additionally, we agreed to indemnify M&P for any liability under such agreements prior to the assignment date and M&P agreed to indemnify us against any liability under such agreements after the assignment date. F- 35 Table of Contents LT Global Practice Management Service Agreement On January 28, 2025, the Company, with the approval of the disinterested members of the Board of Directors and the Company’s Audit Committee, made up of independent members of the Board of Directors, entered into an LT Global Practice Management Service Agreement (the “ LT Service Agreement ”) with LT Global Practice Management (“ LT Global ”), which entity is owned by the wife of Mr. Cohen. Pursuant to the agreement, LT Global agreed to provide us virtual professionals at the rate of between $ 1,800 to $ 3,500 on a full-time basis per virtual professional. The agreement has a term beginning on January 15, 2025, and continuing until either party provides the other at least 30 days prior written notice. The agreement includes customary confidentiality requirements of the parties, indemnification requirements, and other provisions. Master Distribution Agreement On January 30, 2025, the Company entered into a Master Distribution Agreement (the “ MDA ”), with Propre Energie Inc (“ Propre ”). Pursuant to the MDA, the Company will license certain intellectual property and patent rights from Propre relating to clinically proven, plant-based formulations targeting hyperpigmentation, dark spots, uneven skin tone, and skin brightening through advanced solutions marketed under the brand Dermytol®. We agreed pursuant to the MDA to pay Propre 650,000 shares of the Company’s restricted common stock (the “ Propre Shares ”) and 1 % of the gross sales revenue we generate during the term of the MDA. The MDA has a term of three years, renewable thereafter for up to three additional one year terms, provided that neither party provides the other notice of termination at least 90 days prior to the renewal date, provided that Propre has a right of termination in the event we sell substantially all of our assets or a majority interest in the Company during the term and either party may terminate the agreement if the other party breaches the MDA and fails to cure such breach within 90 days or becomes insolvent. The MDA contains customary confidentiality provisions, representations and warranties of the parties, indemnification obligations, disclaimers and covenants, for an agreement of type and size of the MDA. Private Placement of Common Stock On February 3, 2025, the Company entered into a Subscription Agreement pursuant to which the purchaser agreed to purchase 70,000 shares of common stock of the Company’s restricted common stock from the Company for a total of $ 105,000 , $ 1.50 per share. The Subscription Agreement included customary representations and warranties of the Purchaser and the Company. On February 7, 2025, the Company entered into a Subscription Agreement pursuant to which the purchaser agreed to purchase 155,555 shares of common stock of the Company’s restricted common stock from the Company for a total of $ 350,000 (or $ 2.25 per share). The Subscription Agreement included customary representations and warranties of the Purchaser and the Company. Hammer Amendment Agreement On, and effective on February 6, 2025, the Company, with the approval of the Board of Directors of the Company, with the recommendation of the Compensation Committee of the Board of Directors, entered into a First Amendment to Employment Agreement with Amanda Hammer, the Company’s Chief Operating Officer (the “ Hammer Amendment ”). Pursuant to the Hammer Amendment, Ms. Hammer’s role with the Company was expanded to include serving as Chief Operating Officer of Mango & Peaches Corp.; certain provisions of the employment agreement relating to the Company were amended to include both the Company and M&P; Ms. Hammer’s compensation was increased to $ 180,000 per year, effective February 1, 2025; and the Company agreed to pay Ms. Hammer a cash bonus of $ 15,000 within 30 days of the effective date of the Hammer Amendment. F- 36 Table of Contents IP Purchase Agreement Modification On February 11, 2025, and effective on December 31, 2024, we and Intramont entered into a letter agreement, amending the IP Purchase Agreement (the “ Amendment Letter ”), pursuant to which Intramont has agreed that all funds paid by the Company towards the furtherance and development of the Patents would be credited against the Cash Payments owed to Intramont and we agreed to work in good faith with Intramont on financing, developing and commercializing the Patents. As a result of the Amendment Letter, a total of $ 306,118 remains due to Intramont in connection with the Cash Payments as of the date of this Report, which the Company expects to pay over time, by way of expenses associated with the development of the Patents. Warrant Exercises On February 10, 2025, the Company received a Notice of Exercise from a holder of warrants to purchase shares of common stock relating to the exercise of warrants to purchase 140,000 shares of common stock with an exercise price of $ 1.50 per share. The Company received the $ 210,000 aggregate exercise price and issued 140,000 shares of common stock to the prior holder on February 11, 2025. On February 11, 2025, the Company received a Notice of Exercise from a holder of warrants to purchase shares of common stock relating to the exercise of warrants to purchase 100,000 shares of common stock with an exercise price of $ 1.50 per share. The Company received the $ 150,000 aggregate exercise price and issued 100,000 shares of common stock to the prior holder on February 12, 2025. On February 14, 2025, the Company received a Notice of Exercise from a holder of warrants to purchase shares of common stock relating to the exercise of warrants to purchase 800,000 shares of common stock with an exercise price of $ 1.50 per share. The Company received the $ 120,000 aggregate exercise price and issued 80,000 shares of common stock to the prior holder on February 14, 2025. Series B Preferred Stock Conversions On February 12, 2025, a holder of the Company’s Series B Convertible Preferred Stock converted 216 shares of Series B Convertible Preferred Stock (with an aggregate stated value of $ 237,600 ) into 105,600 shares of common stock of the Company pursuant to the terms of such Series B Convertible Preferred Stock, including the current conversion price of $ 2.25 per share. Various Consulting Agreements On January 15, 2025, we entered into a Consulting Agreement with 2 B MD (“ 2 B MD ”), whereby 2 B MD agreed to provide general marketing and design related services as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued 2 B MD 15,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 2.55 per share for a total of $ 38,250 . On January 15, 2025, we entered into a Consulting Agreement with Alicia Stathopoulos (“ Alicia ”), whereby Alicia agreed to provide general marketing and design related services as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Alicia 15,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 2.55 per share for a total of $ 38,250 . On January 15, 2025, we entered into a Consulting Agreement with Victoria Valentine (“ Victoria ”), whereby Victoria agreed to provide general marketing and design related services as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Victoria 15,000 shares common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 2.55 per share for a total of $ 38,250 . F- 37 Table of Contents On January 15, 2025, we entered into a Consulting Agreement with Safaya Investment In Commercial Enterprises & Management Co. L.L.C (“ Safaya ”), whereby Safaya agreed to provide general consulting services as reasonably requested by the Company during the term of the agreement, which was for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Safaya 50,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 2.55 per share for a total of $ 127,500 . On January 15, 2025, we amended our Consulting Agreement with North York, Ltd. (“ North ”), to include additional services related to identifying various business opportunities and strategic partnerships as reasonably requested by the Company during the term of the agreement. In consideration for agreeing to provide the additional services, the Company agreed to issue North an additional 125,000 shares of common stock (for a total of 225,000 shares of common stock) under the 2022 Plan. The additional shares were valued at $ 2.55 per share for a total of $ 318,750 . On February 7, 2025, we entered into a Consulting Agreement with Spartan Crest Capital Corp. (“ Spartan ”), whereby Spartan agreed to provide general marketing and consulting services as reasonably requested by the Company during the term of the agreement, which was for 6 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Spartan 20,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 4.25 per share for a total of $ 85,000 . On February 7, 2025, we entered into a Consulting Agreement with Sendero Holdings, Ltd. (“ Sendero ”), whereby Sendero agreed to provide general marketing and consulting services as reasonably requested by the Company during the term of the agreement, which was for 6 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Spartan 72,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 4.25 per share for a total of $ 306,000 . On February 7, 2025, we entered into a Consulting Agreement with Pat Ceci (“ Ceci ”), whereby Ceci agreed to provide general marketing and consulting services as reasonably requested by the Company during the term of the agreement, which was for 6 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company issued Ceci 10,000 shares of common stock under the Company’s 2022 Equity Incentive Plan. The shares were valued at $ 4.25 per share for a total of $ 42,500 . On February 19, 2025, the Company entered into a Consulting Agreement with 6330 Investment & Consulting Gmbh (“ 6330 Consulting ”), to provide certain strategic business advisory services related to making certain introductions of strategic partners and potential acquisition opportunities to the Company, and as reasonably requested by the Company during the term of the Agreement, which is for 12 months, unless otherwise earlier terminated due to breach of the agreement by either party, and the failure to cure such breach 30 days after written notice thereof. In consideration for agreeing to provide the services under the agreement, the Company agreed to issue 6330 Consulting 200,000 shares of common stock of the Company’s restricted common stock upon the parties’ entry into the agreement. The agreement contains customary confidentiality and non-solicitation provisions. The shares were exempt from registration pursuant to Section 4(a)(2) and/or Rule 506 of the Securities Act. Second Amendment to 2022 Equity Incentive Plan On March 17, 2025, at a Special Meeting of the stockholders of the Company , the stockholders of the Company approved a Second Amendment to the Mangoceuticals, Inc. 2022 Equity Incentive Plan (“ Second Amendment ” and the Amended and Restated Mangoceuticals, Inc. 2022 Equity Incentive Plan, as amended by the Second Amendment, the “ 2022 Plan ”). The Second Amendment was originally approved by the Board of Directors of the Company on February 15, 2025, subject to stockholder approval and the Second Amendment became effective at the time of stockholder approval. The 2022 Plan provides an opportunity for any employee, officer, director or consultant of the Company, subject to limitations provided by federal or state securities laws, to receive (i) incentive stock options (to eligible employees only); (ii) nonqualified stock options; (iii) stock appreciation rights; (iv) restricted stock awards; (v) restricted stock units; (vi) shares in performance of services; (vii) other awards of equity or equity based compensation; or (viii) any combination of the foregoing. In making such determinations, the Board or Compensation Committee may take into account the nature of the services rendered by such person, his or her present and potential contribution to the Company’s success, and such other factors as the Board or Compensation Committee, in its discretion shall deem relevant. Subject to adjustment in connection with the payment of a stock dividend, a stock split or subdivision or combination of the shares of common stock, or a reorganization or reclassification of the Company’s common stock, the aggregate number of shares of common stock which may be issued pursuant to awards under the 2022 Plan is currently the sum of (i) 10,000,000, and (ii) an automatic increase on April 1st of each year for a period of six years commencing on April 1, 2026 and ending on (and including) April 1, 2032, in an amount equal to the lesser of (x) ten percent (10%) of the total shares of common stock of the Company outstanding on the last day of the immediately preceding fiscal year; and (y) 2,000,000 shares of common stock; provided, however, that the Board may act prior to April 1st of a given year to provide that the increase for such year will be a lesser number of shares of common stock. This is also known as an “evergreen” provision. Notwithstanding the foregoing, no more than a total of 26,000,000 shares of common stock (or awards) may be issued or granted under the 2022 Plan in aggregate, and no more than 26,000,000 shares of common stock may be issued pursuant to the exercise of Incentive Stock Options. Amendment to Series B Convertible Preferred Stock Designation On March 17, 2025, with the approval of the shareholders of the Company at the special meeting of shareholders held on the same date, the Company submitted to the Secretary of the State of Texas, an amendment to the Certificate of Designations, Preferences and Rights of Series B Convertible Preferred Stock of Mangoceuticals, Inc. (the “ Series B Designation ”), to: (a) reduce the conversion price set forth therein to a fixed price of $1.50 per share (subject to customary adjustments for stock splits) (compared to having a fixed conversion price of $2.25 prior to the amendment)(the “ Conversion Price ”); (b) reduce the floor price set forth therein from $2.25 to $1.50 per share (subject to customary adjustments for stock splits)(the “ Floor Price ”); (c) remove the dividend rights set forth therein (except for standard participatory rights for dividends declared on the Company’s common stock); and exclude the Company’s current wholly-owned subsidiary, Mango & Peaches Corp. (“ Mango & Peaches ”), from the definition of Change of Control Transaction thereunder (as a result, the issuance of securities of Mango & Peaches to Mr. Jacob Cohen, the Company’s Chief Executive Officer and Chairman, will not be a Change of Control Transaction, trigger an event of default under the Series B Preferred Stock or be deemed an Equity Condition (as defined in the designation of the Series B Preferred Stock)(the “ Designation Amendment ”). F- 38 Table of Contents Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. None.