UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-K
☒
Annual Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For
the fiscal year ended December 31 , 2025
☐
Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For
the transition period from __________ to __________
Commission
file number 000-55976
OZOP
ENERGY SOLUTIONS, INC.
(Exact
name of registrant as specified in its charter)
Nevada
3841
35-2540672
(State
or Other Jurisdiction of
Incorporation
or Organization)
(Primary
Standard Industrial
Classification
Number)
(IRS
Employer
Identification
Number)
55
Ronald Reagan Blvd.
Warwick ,
NY 10990
(877)
785-6967
(Address,
including zip code, and telephone number, including area code, of registrant’s principal executive offices)
Securities
registered under Section 12(b) of the Act: None
Securities
registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value
Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒
Indicate
by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicated
by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant
to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such
files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. :
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use to the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
included in the filing reflect the correction of an error to previously issued financial statements. ☐
Indicate
by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation
received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate
by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 USC. 7262(b)) by the registered public
accounting firm that prepared or issued its audit report. ☐
The
aggregate market value of the registrant’s common stock held by non-affiliates on June 30, 2025, was $ 2,724,684 (computed using
the closing price of the common stock on June 30, 2025, as reported by the OTC Markets on a post reverse split basis).
As
of May 14, 2026, 4,484,160 shares of common stock of the registrant were outstanding.
Table
of Contents
Page
PART I
Item
1
Business
4
Item
1A
Risk Factors
9
Item
1B
Unresolved Staff Comments
9
Item
1C
Cybersecurity
9
Item
2
Properties
10
Item
3
Legal Proceedings
10
Item
4
Mine Safety Disclosures
10
PART II
Item
5
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
11
Item
6
Selected Financial Data
12
Item
7
Management’s Discussion and Analysis of Financial Condition and Results of Operations
12
Item
7A
Quantitative and Qualitative Disclosures About Market Risk
19
Item
8
Financial Statements and Supplementary Data
19
Item
9
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
19
Item
9A
Controls and Procedures
19
Item
9B
Other Information
20
PART III
Item
10
Directors, Executive Officers and Corporate Governance
21
Item
11
Executive Compensation
23
Item
12
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
24
Item
13
Certain Relationships and Related Transactions, and Director Independence
25
Item
14
Principal Accountant Fees and Services
25
PART IV
Item
15
Exhibits and Financial Statement Schedules
26
Signatures
28
2
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
report contains forward-looking statements. The Securities and Exchange Commission (the “SEC”) encourages companies to disclose
forward-looking information so that investors can better understand a company’s future prospects and make informed investment decisions.
This report and other written and oral statements that we make from time to time contain such forward-looking statements that set out
anticipated results based on management’s plans and assumptions regarding future events or performance. We have tried, wherever
possible, to identify such statements by using words such as “project”, “believe”, “anticipate”,
“plan”, “expect”, “estimate”, “intend”, “should”, “would”, “could”,
or “may”, or other such words, verbs in the future tense and words and phrases that convey similar meaning and uncertainty
of future events or outcomes to identify these forward–looking statements. There are a number of important factors beyond our control
that could cause actual results to differ materially from the results anticipated by these forward–looking statements. While we
make these forward–looking statements based on various factors and using numerous assumptions, you have no assurance the factors
and assumptions will prove to be materially accurate when the events they anticipate actually occur in the future. Factors that could
cause our actual results of operations and financial condition to differ materially are discussed in greater detail under Item 1A, “Risk
Factors” of this annual report on Form 10-K.
The
forward–looking statements are based upon our beliefs and assumptions using information available at the time we make these statements.
We caution you not to place undue reliance on our forward–looking statements as (i) these statements are neither predictions nor
guaranties of future events or circumstances, and (ii) the assumptions, beliefs, expectations, forecasts and projections about future
events may differ materially from actual results. We undertake no obligation to publicly update any forward–looking statement to
reflect developments occurring after the date of this report.
3
PART
I
Item
1. Description of Business
ORGANIZATION
Ozop
Energy Solutions, Inc. (the” Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
Our
corporate website is located at http://ozopenergy.com/, and the contents of our website are expressly not incorporated herein.
On
July 10, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Power Conversion Technologies, Inc.,
a Pennsylvania corporation (“PCTI”), and Catherine Chis (“Chis”), PCTI’s Chief Executive Officer (“CEO”)
and its sole shareholder. Under the terms of the SPA, the Company acquired one thousand (1,000) shares of PCTI, which represents all
of the outstanding shares of PCTI, from Chis in exchange for the issuance of 47,500 shares of the Company’s Series C Preferred
Stock, 18,667 shares of the Company’s Series D Preferred Stock, and 500 shares of the Company’s Series E Preferred Stock
to Chis.
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp to “Ozop Energy Solutions, Inc.”
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation and a wholly owned
subsidiary of the Company. Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control of Ozop
Capital.
On
October 29, 2021, EV Insurance Company, Inc. (“EVCO”) was formed as a captive insurance company in the State of Delaware.
EVCO is a wholly owned subsidiary of Ozop Capital. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide customers systems to coordinate the understanding of electrical
usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs. We work
with architects, engineers, facility managers, electrical contractors and engineers.
On
May 5, 2023, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the 2023 “Amendment”)
to increase the authorized capital stock of the Company to 7,000,000,000 shares, of which 6,990,000,000 shall be authorized as common
shares and 10,000,000 shall be authorized as preferred shares. The Company filed the 2023 Amendment with the State of Nevada on June
23, 2023.
On
June 4, 2024, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the “2024
Amendment”) to increase the authorized capital stock of the Company to 9,000,000,000 shares, of which 8,990,000,000 shall be authorized
as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the 2024 Amendment with the State of Nevada
on July 22, 2024.
On
June 11, 2024, the Company formed Automated Room Controls, Inc. (“ARC”) a Nevada corporation, as a wholly owned subsidiary
of the Company. ARC was created to address a significant need in the lighting controls industry. ARC’s personnel has extensive
experience in lighting controls since 2012, bringing together IT specialists and lighting control experts. We believe that easy deployment
and creative applications can transform lighting controls into essential tools for enhancing the utility and ambiance of any space. The
Company’s mission is to deliver cutting-edge technology that simplifies complex control needs, ensuring seamless integration and
exceptional performance.
On
March 4, 2025, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the “March
2025 Amendment”) to increase the authorized capital stock of the Company to 16,000,000,000 shares, of which 15,990,000,000 shall
be authorized as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the March 2025 Amendment with
the State of Nevada on April 10, 2025.
On
May 21, 2025, the Board of Directors of the Company approved to amend the Company’s Articles of Incorporation (the “May 2025
Amendment”) to increase the authorized capital stock of the Company to 26,000,000,000 shares, of which 25,990,000,000 shall be
authorized as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the May 2025 Amendment with the
State of Nevada on July 1, 2025.
4
Corporate
Matters
On
July 7, 2020, the Company filed an Amended and Restated Certificate of Designation with the State of Nevada of the Company’s Series
C Preferred Stock. Under the terms of the Amendment to Certificate of Designation of Series C Preferred Stock, 50,000 shares of the Company’s
preferred remain designated as Series C Preferred Stock. The holders of Series C Preferred Stock have no conversion rights and no dividend
rights. For so long as any shares of the Series C Preferred Stock remain issued and outstanding, the Holder thereof, voting separately
as a class, shall have the right to vote on all shareholder matters equal to sixty-seven (67%) percent of the total vote. On July 10,
2020, pursuant to the SPA with PCTI, the Company issued 47,500 shares of Series C preferred Stock to Chis. On July 13, 2021, the Company
purchased 47,500 shares of the Company’s Series C Preferred Stock held by Chis (see below). As of December 31, 2025, and 2024,
there were 2,500 shares, respectively, of Series C Preferred Stock issued and outstanding, all owned by Mr. Conway.
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series D Preferred Stock.
Under the terms of the Certificate of Designation of Series D Preferred Stock, 20,000 shares of the Company’s preferred stock have
been designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall not be entitled
to receive dividends. The holders as a group may, at any time convert all of the shares of Series D Convertible Preferred Stock into
a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued and outstanding shares
of common stock of the Company on the date of conversion, by 3. Except as provided in the Certificate of Designation or as otherwise
required by law, no holder of the Series D Convertible Preferred Stock shall be entitled to vote on any matter submitted to the shareholders
of the Company for their vote, waiver, release or other action. The Series D Convertible Preferred Stock shall not bear any liquidation
rights. On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 18,667 shares of Series D preferred Stock to Chis, and on
August 28, 2020. Pursuant to Mr. Conway’s employment agreement, the Company issued 1,333 shares of Series D Preferred Stock to
Mr. Conway. On July 13, 2021, the Company purchased 18,667 shares of the Company’s Series D Preferred Stock held by Chis (see below).
On
July 13, 2021, the Company entered into a Definitive Agreement (the “Agreement”) with Chis to purchase the 47,500 shares
of the Company’s Series C Preferred Stock held by Chis and the 18,667 shares of the Company’s Series D Preferred Stock held
by Chis for the total purchase price of $11,250,000. In conjunction with the Agreement, Chis resigned from any and all positions held
in the Company’s wholly owned subsidiary, PCTI. Further, Chis agreed that upon her resignation and for a period of five years thereafter
(the “Restriction Period”), she shall not, directly or indirectly, solicit the employment of, assist in the soliciting of
the employment of, or hire any employee or officer of the Company, including those of any of its present or future subsidiaries, or induce
any person who is an employee, officer, agent, consultant or contractor of the Company to terminate such relationship with the Company.
Additionally, Chis agrees that during the Restriction Period, she shall not compete with the Company or PCTI anywhere worldwide or be
employed by any competitor of the Company.
On
July 27, 2021, the Company filed with the Secretary of State of the State of Nevada an Amended and Restated Certificate of Designation
of Series D Preferred Stock (the “Series D Amendment”). Under the terms of the Series D Amendment, 4,570 shares of the Company’s
preferred stock will be designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall
not be entitled to receive dividends. Any holder may, at any time convert any number of shares of Series D Convertible Preferred Stock
held by such holder into a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued
and outstanding shares of common stock of the Company on the date of conversion, by 1.5 and dividing that number by the number of shares
of Series D Convertible Preferred Stock being converted. Except as provided in the Series D Amendment or as otherwise required by law,
no holder of the Series D Convertible Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Company
for their vote, waiver, release or other action. The Series D Convertible Preferred Stock shall not bear any liquidation rights. On July
28, 2021, the Company closed on a Stock and Warrant Purchase Agreement (the “Series D SPA”). Pursuant to the terms of Series
D SPA, an investor in exchange for $13,200,000 purchased one share of Series D Preferred Stock, and a warrant to acquire 3,236 shares
of Series D Preferred Stock. As of December 31, 2025, and 2024, there were 1,334 shares, respectively, of Series D Preferred Stock issued
and outstanding and warrants to purchase 3,236 shares of Series D Preferred Stock are outstanding as of December 31, 2025. Mr. Conway
owns 1,333 shares of Series D Preferred Stock as of December 31, 2025, and 2024.
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series E Preferred Stock.
Under the terms of the Certificate of Designation of Series E Preferred Stock, 3,000 shares of the Company’s preferred stock have
been designated as Series E Preferred Stock. The holders of the Series E Convertible Preferred Stock shall not be entitled to receive
dividends. No holder of the Series E Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Corporation
for their vote, waiver, release or other action, except as may be otherwise expressly required by law. At any time, the Corporation may
redeem for cash out of funds legally available therefor, any or all of the outstanding Preferred Stock (“Optional Redemption”)
at $1,000 (one thousand dollars) per share. The shares of Series E Preferred Stock have not been registered under the Securities Act
of 1933 or the laws of any state of the United States and may not be transferred without such registration or an exemption from registration.
As of December 31, 2025, and 2024, there were -0- shares, respectively, of Series E Preferred Stock issued and outstanding.
5
On
May 2, 2023, the Company entered into an Equity Financing Agreement (the “Financing Agreement”) and Registration Rights Agreement
(the “Registration Rights Agreement”) with GHS Investments LLC (“GHS”). Under the terms of the Financing Agreement,
GHS has agreed to provide the Company with up to $10,000,000 of funding upon effectiveness of a registration statement on Form S-1. Pursuant
to the effectiveness of the registration statement on July 19, 2023, the Company has the right to deliver puts to GHS and GHS will be
obligated to purchase shares of our common stock based on the investment amount specified in each put notice. The maximum amount that
the Company shall be entitled to put to GHS in each put notice will not exceed two hundred fifty percent (250%) of the average of the
daily trading dollar volume of the Company’s common stock during the ten (10) trading days preceding the put, so long as such amount
does not exceed 4.99% of the outstanding shares of the Company. Pursuant to the Financing Agreement, GHS and its affiliates will not
be permitted to purchase, and the Company may not put shares of the Company’s common stock to GHS that would result in GHS’s
beneficial ownership equaling more than 4.99% of the Company’s outstanding common stock. The price of each put share shall be equal
to eighty percent (80%) of the lowest daily volume weighted average price of the Company’s common stock for the ten (10) consecutive
trading days preceding the date on which the applicable put is delivered to GHS. No put will be made in an amount equaling less than
$10,000 or greater than $750,000. Puts may be delivered by the Company to GHS until the earlier of twenty-four (24) months after the
effectiveness of the registration statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth of put
shares. During the year ended December 31, 2024, the Company sold GHS 29,304 post reverse split (146,517,693 prior to the reverse split)
shares of common stock for proceeds of $172,117 net of offering costs.
On
January 26, 2024, the Company receive a Notice of Effectiveness for the sale of up to 200,000 post reverse split (1,000,000,000 prior
to the reverse split) shares of the Company’s common stock to GHS, pursuant to the May 2, 2023, Financing Agreement and Registration
Rights Agreement. The terms and conditions are similar to the terms and conditions of the July 19, 2023, registration statement. During
the year ended December 31, 2024, the Company sold to GHS 200,000 post reverse split (1,000,000,000 prior to the reverse split) shares
of common stock and received $760,160, net of offering costs.
On
July 30, 2024, the Company receive a Notice of Effectiveness for the sale of up to 400,000 post reverse split (2,000,000,000 prior to
the reverse split) shares of the Company’s common stock to GHS, pursuant to the May 2, 2023, Financing Agreement and Registration
Rights Agreement. The terms and conditions are similar to the terms and conditions of the July 19, 2023, registration statement. During
the year ended December 31, 2025, the Company sold to GHS 272,919 post reverse split (1,364,594,180 prior to the reverse split) shares
of common stock respectively for proceeds of $295,965 net of offering costs. During the year ended December 31, 2024, the Company sold
to GHS 91,598 post reverse split (457,990,649 prior to the reverse split) shares of common stock and received $280,094, net of offering
costs.
On
April 11, 2025, the Company entered into an Equity Financing Agreement (the “2025 Financing Agreement”) and Registration
Rights Agreement (the “2025 Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has
agreed to provide the Company with up to $10,000,000 (the “Commitment Amount”) of funding upon effectiveness of a registration
statement on Form S-1. Pursuant to the effectiveness of the registration statement the Company has the right to deliver puts to GHS and
GHS will be obligated to purchase shares of our common stock based on the investment amount specified in each put notice. The maximum
amount that the Company shall be entitled to put to GHS in each put notice will not exceed three hundred percent (300%) of the average
of the daily trading dollar volume of the Company’s common stock during the ten (10) trading days preceding the put, so long as
such amount does not exceed 4.99% of the outstanding shares of the Company. Pursuant to the 2025 Financing Agreement, GHS and its affiliates
will not be permitted to purchase, and the Company may not put shares of the Company’s common stock to GHS that would result in
GHS’s beneficial ownership equaling more than 4.99% of the Company’s outstanding common stock. The price of each put share
shall be equal to eighty percent (80%) of the lowest daily volume weighted average price of the Company’s common stock for the
ten (10) consecutive trading days preceding the date on which the applicable put iso GHS. No put will be made in an amount equaling less
than $10,000 or greater than $1,000,000. Puts may be delivered by the Company to GHS until the earlier of thirty-six (36) months after
the effectiveness of the registration statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth
of put shares. The Company also agreed to issue to the investor as an equity incentive shares (the “Commitment Shares”) equal
to one quarter of one percent (0.25%) of the Commitment Amount, priced at a fixed price equaling ninety-five (95%) of the VWAP for the
trading day preceding the execution of Agreements. This equates to $25,000, and as of the filing date of this quarterly report the shares
have not been issued. On May 7, 2025, the Company receive a Notice of Effectiveness for the sale of up to 800,000 post reverse split
(4,000,000,000 prior to the reverse split) shares of the Company’s common stock to GHS, pursuant to the April 11, 2025, Financing
Agreement and Registration Rights Agreement. For the year ended December 31, 2025, the Company sold GHS 223,244 post reverse split (1,116,220,813
prior to the reverse split) shares of common stock for proceeds of $96,203, net of offering costs. Subsequent to December 31, 2025, the
Company sold GHS 439,796 post reverse split shares of common stock for proceeds of $47,068 net of offering costs and $5,000 of note payables
paid.
6
Discontinued
Operations
In
accordance with ASC 205-20 Presentation of Financial Statements: Discontinued Operations , a disposal of a component of an entity
or a group of components of an entity is required to be reported as discontinued operations if the disposal represents a strategic shift
that has (or will have) a major effect on an entity’s operations and financial results when the components of an entity meet the
criteria in paragraph 205-20-45-10. In the period in which the component meets held-for-sale or discontinued operations criteria the
major current assets, other assets, current liabilities, and noncurrent liabilities shall be reported as components of total assets and
liabilities separate from those balances of the continuing operations. At the same time, the results of all discontinued operations,
less applicable income taxes (benefit), shall be reported as components of net income (loss) separate from the net income (loss) of continuing
operations.
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceeding which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as income from discontinued operations in the accompanying consolidated
financial statements for the years ended December 31, 2025, and 2024.
Business
Overview
Ozop
Energy Systems
OES
operates in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged in multiple
business lines that include project development as well as equipment distribution.
Equipment
Distributor: In April 2021, the Company signed a five-year lease (beginning June 1, 2021) of approximately 8,100 SF in California,
for office and warehouse space to support the sales and distribution of our west coast operations. On February 22, 2023, with an effective
date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the “Sublease”) with the landlord
and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement, the third party will be responsible
for all of the Company’s lease obligations through May 31, 2026, the lease termination date. The Company and the subleasee have
agreed to work together regarding any existing Company inventory in the facility.
Modular
Energy Distribution System: The NeoVolt ™ System comprises the design engineering, installation, and operational
methodologies as well as the financial arbitrage of how we produce, capture and distribute electrical energy for the EV markets. Our
NeoVolt TM System offers (1) charging locations that can be installed with reduced delays, restricted areas or load
limits and (2) EV charger electricity that is produced from renewable sources claiming little to no carbon footprint.
The
Company has developed a business plan for NeoVolt™, a scalable battery storage solution that aims to relieve the stress on existing
grid infrastructure by providing distributed energy storage. With the first stage of engineered technical drawings completed, we are
advancing to stage two and preparing to construct the initial prototype or proof of concept (PoC). NeoVolt™ is designed with advanced
features, including automatic adoption of connected devices and dynamic load balancing through a master-slave configuration. These capabilities
enable NeoVolt™ to seamlessly integrate with and manage energy flows across multiple devices. Furthermore, the PoC is contingent
upon recent advancements in EV charging and discharging standardizations, including on-board inverters and bi-directional capabilities,
to ensure compatibility and efficiency in both residential and commercial applications.
7
OZOP
Plus
Ozop
Plus markets vehicle service contracts (VSC’s”) for electric vehicles (EV’s) that offer consumers to be able to purchase
additional months and miles above the manufacturer’s warranty and to also bring added value to EV owners by utilizing our partnerships
and strengths in the energy market to offer unique and innovative services. EVCO has agreements with others whereby the battery premium
associated with any EV VSC will be ceded to EVCO. OZOP Plus markets vehicle service contracts (“VSC’s”) for electric
vehicles (EV’s) that offer consumers to be able to purchase additional months and miles above the manufacturer’s warranty
and to also bring added value to EV owners by utilizing our partnerships and strengths in the energy market to offer unique and innovative
services. Among EV owners’ concerns are the EV battery repair and replacement costs, range anxiety, environmental responsibilities,
roadside assistance, and the accelerated wear on additional components that EV vehicles experience. Management believes that the OZOP
Plus marketed VSC’s will give “peace of mind” to the EV buyer. On October 23, 2024, Ozop Capital Partners, Inc. entered
into an agreement with Empire Auto Protect (“Empire”). Under the agreement, Empire will white label Royal Administration’s
Fully Charged VSC, to be marketed as Empire Plus. OZOP Plus will be ceded the battery premium portion of all of the Empire Plus VSC’s
contracted.
Ozop
Engineering and Design
OED
was formed to become a premier engineering and lighting control design firm. OED offers product and design support for lighting and solar
projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources needed for lighting,
solar and electrical design projects. OED provides its’ customers systems to coordinate the understanding of electrical usage with
the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs by working with architects,
engineers, facility managers, electrical contractors and engineers. OED specializes in lighting commissioning services. On September
27, 2024, OED signed an agreement with Leviton Manufacturing Co, Inc., to serve as a field service technician for their advanced lighting
control systems.
Automated
Room Controls (ARC)
ARC
is developing products to be an advanced lighting controls system, intricately engineered to integrate sophisticated wired and wireless
technologies. At its core, it employs a hybrid network topology that facilitates both resilient wired connections and flexible wireless
communications, making it suitable for complex infrastructural environments. The system is equipped with an array of sensors and control
nodes, enabling precise light management and energy usage monitoring. With support for protocols such as DALI and Zigbee, alongside the
capability for seamless integration with IoT platforms, ARC offers a comprehensive solution for intricate lighting networks. This system
is designed not just for control and efficiency, but also for adaptability to diverse architectural and electrical layouts, embodying
a technical solution for advanced, energy-conscious lighting management.
Sales
and marketing
The
Company markets its products through its websites as well as attending industry-specific trade shows. Additionally, OZOP Plus markets
the EV VSC in conjunction with Royal Administration Services, Inc. (“Royal”) through Royal’s agents and the Company
also will begin marketing the product through various third-party websites and portals for additional direct to consumer marketing to
EV owners.
Competition
We
compete with many companies in the various application segments including larger, more established companies with substantial capabilities,
personnel and financial resources. Many of our competitors have a larger presence in global markets.
Employees
As
of the date of this filing, the Company employs 1 full time and 3 part-time employees. Ozop also has contracts with various independent
contractors and consultants to fulfil additional needs, including accounting, investor relations, business development, permitting, and
other corporate functions, and may increase staff further as we expand activities and bring new projects online.
8
ITEM
1A. RISK FACTORS
We
are a smaller reporting Company and are not required to include disclosures under this item.
ITEM
1B. UNRESOLVED STAFF COMMENTS.
None.
ITEM
1C. CYBERSECURITY.
Cybersecurity
Risk Management, Strategy, Governance, and Incident Disclosure
We
recognize the importance of identifying, assessing and managing material risks associated with cybersecurity threats. We maintain an
information technology and cybersecurity program appropriate for a company our size, taking into account our operations and risks.
Risk
Management and Strategy
Our
cybersecurity risk management approach includes:
●
A
flat network infrastructure powered by Ubiquiti (UBNT) equipment
●
Unified
firewall and security management through our UDM Pro device
●
Remote
access controlled via L2TP VPN with pre-shared key authentication
●
Regular
data backups using RoboCopy, scheduled daily at 2pm EST
●
Physical
security through UniFi Access control system and ADT security cameras covering the entire building
We
utilize third-party services for certain technology functions, including Microsoft 365 for email, GoDaddy for web hosting, and CodeTwo
for email signatures. While we depend on the digital technologies of these third parties, we monitor our systems to protect against unauthorized
access.
Governance
Our
Board of Directors is responsible for overseeing cybersecurity risks. Management, led by our IT department, is responsible for the operational
oversight of the company-wide cybersecurity strategy and standards. Administrative access to our critical systems is limited to authorized
personnel and documented in our IT inventory.
Given
our size and operations, we maintain administrative controls including:
●
Defined
administrator accounts with appropriate access levels
●
Documentation
of system access credentials
●
Regular
updates to firmware on network infrastructure (current versions documented)
●
Backup
verification and monitoring
9
Cybersecurity
Risks
As
of May 14, 2026, we are not aware of any cybersecurity threats, including as a result of any previous cybersecurity incidents, that have
materially affected our business strategy, results of operations, or financial condition, or are reasonably likely to have such a material
effect. However, like all organizations, we face potential risks from cybersecurity threats which could materially affect our operations
or financial condition if they were to occur.
Areas
for potential improvement in our cybersecurity posture include upgrading our WiFi access points and implementing a cloud backup solution
to complement our current on-site backup strategy.
ITEM
2. PROPERTIES.
On
January 2, 2021, the Company entered into a ten (10) year lease for a 6-bay garage storage facility of approximately 2,500 square feet.
Pursuant to the lease the Company agreed to issue 20,000 post reverse split (100,000,000 prior to the reverse split) shares of restricted
common stock. The shares were certificated on March 8, 2021, with an effective date of January 2, 2021. The Company valued the shares
at $31.50 post reverse split ($0.0063 prior to the reverse split) per share (the market value of the common stock on the date of the
agreement) and had initially recorded $630,000 as a prepaid expense. On September 6, 2022, the Company was assigned the title to a property
located at 55 Ronald Reagan Blvd, Warwick, NY 10990, in exchange for the 20,000 post reverse split (100,000,000 prior to the reverse
split) shares of common stock that were issued to the building owner in January 2021. The Company also entered into a free one-year Maintenance
Agreement. The Company allocated $30,000 of the prepaid expense to the Maintenance Agreement and amortized the $30,000 over the one-year
term. The Deed was recorded in the name of the Company on October 4, 2022. The Company reclassed the remaining $600,000 as a fixed asset
and credited prepaid expense.
During
the year ended December 31, 2025, the Company sold its building to an entity controlled by the Company’s CEO. The sale price was
$600,000 and the Company received $100,000 in cash and the buyer forgave $500,000 of related party accrued and unpaid management fees
owed to the CEO (see Note 8). The Company recorded a gain on the sale of the building to a related party of $86,250, which is included
in the Statement of Operations for the year ended December 31, 2025. After the building was sold to the related party, the Company leased
back the building from the same related party in September 2025 for a three-year lease with a monthly lease payment of $5,000 beginning
on September 1, 2026, which was accounted for as a sale and leaseback transaction (see Note 12).
On
April 14, 2021, the Company entered into a five-year lease which began on June 1, 2021, for approximately 8,100 square feet of office
and warehouse space in Carlsbad, California, expiring May 31, 2026. Initial lease payments of $13,148 began on June 1, 2021, and increase
by approximately 2.4% annually thereafter. On February 22, 2023, with an effective date of March 1, 2023, the Company entered into a
Sublease with the landlord and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement,
the third party will be responsible for all of the Company’s lease obligations through May 31, 2026, the lease termination date.
ITEM
3. LEGAL PROCEEDINGS.
We
were involved as a plaintiff in a Complaint filed in the SUPERIOR COURT OF THE STATE OF CALIFORNIA FOR THE COUNTY OF SAN DIEGO NORTH
COUNTY (the “Complaint”) on November 14, 2022 . The Complaint alleges that former employees would place an order
from a customer for purchase of product from OZOP with funds the exact source of which is presently unknown. OZOP alleges that next,
the customer would sell that product to OZOP’s customers at a price marked up from the price for which the customer purchased from
OZOP – to the benefit of Defendants and to the detriment of OZOP, their employer at the time. The Complaint further alleges that
the former employees falsely represented that the price the customer was obtaining from other suppliers and therefore was willing to
pay for OZOP product decreased, which allowed them to use the customer to then sell additional product to OZOP’s customers at increasingly
larger margins, thus further wrongfully enriching themselves to the detriment of their employer, OZOP. The lawsuit also alleges that
the employees were also making false statements to Ozop’s customers regarding the financial condition of Ozop and the lack of module
inventory.
On
April 4, 2024, the Company executed a Settlement Agreement (the “Settlement”) with its former employees and Your Home Solutions
Corp (“YHS”). YHS and the former employees were all defendants (the “Defendants”) in the Complaint. Pursuant
to the terms of the Settlement, the Defendants paid the Company $1,125,000 during the year ended December 31, 2024. In exchange, the
Company agreed to release all Defendants from the lawsuit and to deliver 11 containers of solar panels. Upon the receipt of the $1,125,000
and the delivery of the 11 containers, and pursuant to the Settlement, the Company recorded sales of $728,640, a credit of $125,000 to
legal expense and for the year ended December 31, 2024, recorded a gain on litigation settlement of $271,360.
Other
than the above, we know of no legal proceedings to which we are a party or to which any of our property is the subject, which are pending,
threatened or contemplated or any unsatisfied judgments against the Company.
ITEM
4. MINE SAFETY DISCLOSURES.
Not
applicable.
10
PART
II
ITEM
5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
The
Company’s common stock began trading on May 8, 2017, and currently trades on the OTC Pink Market under the symbol “OZSC.”
The closing price of our common stock on May 11, 2026, was $0.2995.
Holders
As
of December 31, 2025, the Company had 2,665,555 post reverse split (13,327,772,365 prior to the reverse split) shares of our common stock
issued and outstanding held by 75 holders of record.
Recent
Sales of Securities
The
following are all shares issued during the quarter ended December 31, 2025:
On
October 2, 2025, the Company issued 100,000 post reverse split (500,000,000 prior to the reverse split) shares to Growth Ventures at
$0.50 post reverse split ($0.0001 prior to the reverse split) per share in payment of principal on a convertible note payable of $50,000.
On
October 14, 2025, the Company issued 119,225 post reverse split (596,122,600 prior to the reverse split) shares to Auctus at $0.20 post
reverse split ($0.00004 prior to the reverse split) per share in payment of accrued interest on a promissory note of $23,095 and fees
of $750.
On
October 27, 2025, the Company sold 30,372 post reverse split (151,857,500 prior to the reverse split) shares to GHS at $0.40 post reverse
split ($0.00008 prior to the reverse split) per share and received net proceeds of $10,406, after deducting transaction and broker fees
of $1,743.
On
December 2, 2025, the Company issued 126,689 post reverse split (633,446,800 prior to the reverse split) shares to Auctus at $0.20 post
reverse split ($0.00004 prior to the reverse split) per share in payment of accrued interest on a promissory note of $24,588 and fees
of $750.
The
Company issued the foregoing securities in reliance on an exemption from registration provided by Section 4(a)(2) of the Securities Act
of 1933, as amended, and/or Rule 506(b) promulgated thereunder, as there was no general solicitation to the investors and the transactions
did not involve a public offering.
Dividends
We
have not declared or paid dividends on our common stock since our formation, and we do not anticipate paying dividends in the foreseeable
future. Declaration or payment of dividends, if any, in the future, will be at the discretion of our Board of Directors and will depend
on our then current financial condition, results of operations, capital requirements and other factors deemed relevant by the Board of
Directors. There are no contractual restrictions on our ability to declare or pay dividends.
11
Securities
authorized for issuance under equity compensation plans
None
Purchases
of Equity Securities by the Issuer and Affiliated Purchasers
None.
OTHER
STOCKHOLDER MATTERS
None.
Item
6. Selected Financial Data
Not
applicable to smaller reporting companies .
ITEM
7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following is management’s discussion and analysis of certain significant factors that have affected our financial position and
operating results during the periods included in the accompanying consolidated financial statements, as well as information relating
to the plans of our current management. This report includes forward-looking statements. Generally, the words “believes,”
“anticipates,” “may,” “will,” “should,” “expect,” “intend,” “estimate,”
“continue,” and similar expressions or the negative thereof or comparable terminology are intended to identify forward-looking
statements. Such statements are subject to certain risks and uncertainties, including the matters set forth in this report or other reports
or documents we file with the Securities and Exchange Commission from time to time, which could cause actual results or outcomes to differ
materially from those projected. Undue reliance should not be placed on these forward-looking statements which speak only as of the date
hereof. We undertake no obligation to update these forward-looking statements.
While
our financial statements are presented on the basis that we are a going concern, which contemplates the realization of assets and the
satisfaction of liabilities in the normal course of business over a reasonable length of time, our auditors have raised a substantial
doubt about our ability to continue as a going concern.
THE
COMPANY
Ozop
Energy Solutions, Inc. (the “Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp to “Ozop Energy Solutions, Inc.”
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
12
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation and a wholly owned
subsidiary of the Company. Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control of Ozop
Capital.
On
October 29, 2021, EV Insurance Company, Inc. (“EVCO”) was formed as a captive insurance company in the State of Delaware.
EVCO is a wholly owned subsidiary of Ozop Capital. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide customers systems to coordinate the understanding of electrical
usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs. We work
with architects, engineers, facility managers, electrical contractors and engineers.
On
June 11, 2024, the Company formed Automated Room Controls, Inc. (“ARC”) a Nevada corporation, as a wholly owned subsidiary
of the Company. ARC was created to address a significant need in the lighting controls industry. We believe that easy deployment and
creative applications can transform lighting controls into essential tools for enhancing the utility and ambiance of any space. The Company’s
mission is to deliver cutting-edge technology that simplifies complex control needs, ensuring seamless integration and exceptional performance.
OES
operates in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged in multiple
business lines that include project development as well as equipment distribution.
Equipment
Distributor: In April 2021, the Company signed a five-year lease (beginning June 1, 2021) of approximately 8,100 SF in California,
for office and warehouse space to support the sales and distribution of our west coast operations. On February 22, 2023, with an effective
date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the “Sublease”) with the landlord
and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement, the third party will be responsible
for all of the Company’s lease obligations through May 31, 2026, the lease termination date.
Modular
Energy Distribution System: The NeoVolt ™ System comprises the design engineering, installation, and operational
methodologies as well as the financial arbitrage of how we produce, capture and distribute electrical energy for the EV markets. Our
NeoVolt TM System offers (1) charging locations that can be installed with reduced delays, restricted areas or load
limits and (2) EV charger electricity that is produced from renewable sources claiming little to no carbon footprint.
The
Company has developed a business plan for NeoVolt™, a scalable battery storage solution that aims to relieve the stress on existing
grid infrastructure by providing distributed energy storage. With the first stage of engineered technical drawings completed, we are
advancing to stage two and preparing to construct the initial prototype or proof of concept (PoC). NeoVolt™ is designed with advanced
features, including automatic adoption of connected devices and dynamic load balancing through a master-slave configuration. These capabilities
enable NeoVolt™ to seamlessly integrate with and manage energy flows across multiple devices. Furthermore, the PoC is contingent
upon recent advancements in EV charging and discharging standardizations, including on-board inverters and bi-directional capabilities,
to ensure compatibility and efficiency in both residential and commercial applications.
OED
specializes in lighting commissioning services. On September 27, 2024, OED signed an agreement with Leviton Manufacturing Co, Inc., to
serve as a field service technician for their advanced lighting control systems.
Ozop
Plus markets vehicle service contracts (VSC’s”) for electric vehicles (EV’s) that offer consumers to be able to purchase
additional months and miles above the manufacturer’s warranty and to also bring added value to EV owners by utilizing our partnerships
and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns are the EV battery repair
and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated wear on additional components
that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace of mind” to the
EV buyer. On October 23, 2024, Ozop Capital Partners, Inc. entered into an agreement with Empire Auto Protect (“Empire”).
Under the agreement, Empire will white label Royal Administration’s Fully Charged VSC, to be marketed as Empire Plus. OZOP Plus
will be ceded the battery premium portion of all of the Empire Plus VSC’s contracted.
13
ARC
has developed products to be an advanced lighting controls system, intricately engineered to integrate sophisticated wired and wireless
technologies. At its core, it employs a hybrid network topology that facilitates both resilient wired connections and flexible wireless
communications, making it suitable for complex infrastructural environments. The system is equipped with an array of sensors and control
nodes, enabling precise light management and energy usage monitoring. With support for protocols such as DALI and Zigbee, alongside the
capability for seamless integration with IoT platforms, ARC offers a comprehensive solution for intricate lighting networks. This system
is designed not just for control and efficiency, but also for adaptability to diverse architectural and electrical layouts, embodying
a technical solution for advanced, energy-conscious lighting management.
Discontinued
Operations
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceedings which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as income from discontinued operations in the accompanying consolidated
financial statements for the years ended December 31, 2025, and 2024.
Results
of Operations for the years ended December 31, 2025, and 2024:
Revenue
For
the year ended December 31, 2025, the Company generated revenue of $307,421 compared to $1,342,653 for the year ended December 31, 2024.
Revenues from Ozop Energy Systems, Inc. (“OES”) and Automated Room Controls, Inc. (“ARC”) are classified as sourced
and distributed products. Ozop Engineering and Design (“OED”) revenues are classified as design and installation. Sales are
summarized as follows:
Year
ended
December
31,
2025
2024
Sourced
and distributed products
$ 105,709
$ 1,042,022
Design
and installation
201,712
300,631
Total
$ 307,421
$ 1,342,653
Sales
of sourced and distributed products for the year ended December 31, 2024, included $728,640, pursuant to the YHS Settlement. Excluding
this, sales of sourced and distributed products (solar product) were significantly lower for the year ended December 31, 2025, compared
to December 31, 2024. The Company believes the lower revenues were due to higher interest rates affecting homeowners’ ability and
desire for residential rooftop solar installations as well as competitors lowering their selling prices to try to capture a part of the
lower demand. These factors also resulted in our customers having excess inventory on hand. and our decision to not currently place additional
orders for solar products. Sales of sourced and distributed products for the year ending December 31, 2025, also includes $93,613 of
revenues from ARC, which started to generate revenue during 2025. Design and installation revenues decreased for the year ended December
31, 2025, compared to December 31, 2024, as the prior year included $162,000 for a one-time large installation job.
Cost
of sales and gross margin
For
the years ended December 31, 2025, and 2024, the Company recognized $220,765 and $1,187,180, respectively, of cost of sales.
Year
ended
December
31,
2025
2024
Sourced
and distributed products
$ 80,454
$ 945,931
Design
and installation
140,311
107,224
Inventory
write down
-
134,025
$ 220,765
$ 1,187,180
14
During
the year ended December 31, 2024, the Company reviewed its inventory valuation to determine if the historical cost of its solar panels
was less than their net realizable value. Management also considers, if applicable, other factors, including known trends, market conditions,
and other such issues. Based on current market conditions related to solar panels including but not limited to reduced selling prices
in the industry and the abundance of inventory supply in the market, management determined that the net realizable value of certain of
the Company’s inventory required a lower of cost or market adjustment of $134,025 (the “Inventory Adjustment”) to the
historical cost of inventory purchased. Design and installation cost of sales is comprised of OED’s labor costs for each job.
Year
ended
December
31,
2025
2024
Gross
margin
28.2 %
11.6 %
The
increase in gross margin percentage is primarily related to the Inventory Adjustment of $134,025 during the year ended December 31, 2024,
causing a lower gross margin that year. The Company recognized a gross margin on solar products (OES) of 11.8% for the year ended December
31, 2025, compared to (3.6%) for the year ended December 31, 2024. The gross margin on design and installation of 30.4% for the year
ended December 31, 2025, compared to 64.3% for the year ended December 31, 2024, a result of a customer agreement effective October 1,
2024, who compensates the Company based on hourly rate for actual hours worked as compared to a higher daily rate the Company received
from other customers during the year ended December 31, 2024. ARC products had a gross margin of 25.5% for the year ended December 31,
2025.
Operating
expenses
Total
operating expenses for the years ended December 31, 2025, and 2024, were $3,058,483 and $3,619,155, respectively. The operating expenses
were comprised of:
Year
ended
December
31,
2025
2024
Management
fees, related parties
$ 960,000
$ 960,000
Travel
expenses
39,806
95,784
Stock
compensation expense
40,000
-
Salaries,
taxes, and benefits
500,505
839,027
Professional
and consulting fees
844,500
770,982
Advertising
and marketing
68,194
106,705
Rent
and office expenses
73,135
151,940
Research
and development costs
46,832
183,897
Building
repairs and maintenance
58,207
53,318
Insurance
193,524
202,668
General
and administrative, Other
233,780
254,834
Total
$ 3,058,483
$ 3,619,155
Effective
January 1, 2022, the Company entered into an employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway receives annual
compensation of $240,000 from the Company and will also be eligible to receive bonuses and equity grants at the discretion of the BOD.
The Company also agreed to compensate Mr. Conway for services provided directly to any of the Company’s subsidiaries. Currently,
the subsidiaries of Ozop Capital, OES and OED, each compensates Mr. Conway $20,000 per month.
Travel
expenses decreased for the year ended December 31, 2025, compared to the year ended December 31, 2024, as the Company had lower travel
expenses related to Systems and OED as a result of decreased sales.
15
Stock
based compensation of $40,000 during the year ended December 31, 2025, related to the Company issuing an aggregate of 40,000 post reverse
split (200,000,000 prior to the reverse split) shares of common stock pursuant to a Service Agreement (including amendments) with a third
party.
Salaries,
taxes, and benefits decreased for the year ended December 31, 2025, compared to December 31, 2024. Ozop Energy Systems (“OES”)
currently has 1 employee with an aggregate annual salary of $72,000 and focused on general and administrative functions. The solar distribution
of this vertical is being managed by our financial consultant and the Company’s CEO. Effective July 1, 2025, OED has two part-time
employees paid on an hourly basis for hours spent on travel to and from a job and hours spent on the job. Effective October 1, 2025,
the hourly compensation of $40,323 was expensed to cost of sales. Prior to October 1, 2025, OED had full time employees and allocated
$99,988 and $85,878 of salaries to cost of sales for the years ended December 31, 2025, and 2024, respectively.ARC is being managed by
our financial consultant, our OES employee, and the Company’s CEO. During 2024, Ozop Capital Partners had one employee with annual
compensation of $125,000 (terminated in July 2024), and hired a new employee on September 3, 2024, with an annual salary of $144,000.
The Company allocates salaries and related expenses to the appropriate subsidiary for where their services are being performed. The expenses
per subsidiary, included in operating expenses for the years ended December 31, 2025, and 2024, are as follows:
Year
ended
December
31,
2025
2024
Ozop
Energy Systems
$ 134,234
$ 217,226
Ozop
Engineering and Design
70,832
354,100
Ozop
Capital Partners/EV Insurance Company
137,679
125,530
Automated
Room Controls
157,760
142,171
Total
$ 500,505
$ 839,027
Professional
and consulting fees increased for the year ended December 31, 2025, compared to the year ended December 31, 2024. The increase is due
to the Company received $125,000 pursuant to the YHS settlement, that was credited to legal fees for the year ended December 31, 2024.
Advertising
and marketing expenses decreased for the year ended December 31, 2025, compared to December 31, 2024, as result of the Company attending
less trade shows in the current year compared to the prior year.
Research
and development costs decreased for the year ended December 31, 2025, compared to the year ended December 31, 2024, due to the development
and testing of the ARC products substantially occurred during the year ending December 31, 2024.
Insurance
expenses decreased for the year ended December 31, 2025, compared to the year ended December 31, 2024. The decrease was the result of
the Company not renewing the credit insurance policy for OES, which terminated April 30, 2024. The Company estimates that the monthly
insurance expense to be approximately $15,000 per month.
Rent
and office expense (including storage, supplies, utilities, and internet costs) decreased for the year ended December 31, 2025, compared
to the year ended December 31, 2024, because of $71,208 expenses incurred by OES for storage fees in the year ended December 31, 2024,
(no such storage fees in the year ended December 31, 2025). During the year ended December 31, 2025, the Company sold their building
and entered into a new lease agreement effective September 1, 2025.
General
and administrative expense other, decreased for the year ended December 31, 2025, compared to the year ended December 31, 2024. There
were decreases in depreciation ($28,182), meals and entertainment ($16,891), investor relation expenses ($4,861) and other
net decreases ($1,218), which were substantially offset by increases in merchant, credit card and bank fees $11,519, transfer agent and
filing fees $15,562, freight expenses $3,017.
16
Other
(Income) Expenses
Other
expense, net for the year ended December 31, 2025, was $5,740,716 compared to $2,738,052 for the year ended December 31, 2024, and
were as follows.
Year
ended
December
31,
2025
2024
Interest
expense
$ 4,205,938
$ 4,014,997
Loss
(gain) on change in fair value of derivatives
1,621,028
(1,005,585 )
Gain
on sale of building to a related party
(86,250 )
-
Gain
on litigation settlement
-
(271,360 )
Total
other expense, net
$ 5,740,716
$ 2,738,052
The
increase in interest expense for the year ended December 31, 2025, is primarily a result of new amortization related to the initial debt
discounts for new convertible notes and new promissory notes issued, including the Exchange Agreement, partially offset by the amortization
period of certain note discounts that were completed during the year ended December 31, 2024. For the year ended December 31, 2025, the
Company recognized a loss on the change in the fair value of derivatives. For the year ended December 31, 2024, the Company recognized
gains on the change in the fair value of derivatives. For the years ended December 31, 2025, and 2024, the Company recognized a gain
of $86,250 for the sale of a building to a related party and a gain of $271,360 on the settlement with YHS, respectively.
Net
loss
Net
loss attributable to the Company for the year ended December 31, 2025, was $8,712,543 compared to $6,198,161, for the year ended
December 31, 2024.
Liquidity
and Capital Resources
The accompanying consolidated financial statements have been prepared on
a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
As of December 31, 2025, the Company had an accumulated deficit of $233,581,184 and a working capital deficit of $39,740,819. As of December
31, 2025, the Company was in default of $18,714,423 plus accrued interest on debt instruments due to non-payment upon maturity dates.
These factors, among others, raise substantial doubt about the ability of the Company to continue as a going concern for one year from
the date of the issuance of these financial statements. The accompanying financial statements do not include any adjustments to reflect
the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may
result from the possible inability of the Company to continue as a going concern.
Currently,
our current capital and our other existing resources will not be sufficient to provide the working capital needed for our current business,
and, additional capital will be required to meet our debt obligations, and to further expand our business. We may be unable to obtain
the additional capital required. If we are unable to generate capital or raise additional funds when required, it will have a negative
impact on our business development and financial results. These conditions raise substantial doubt about our ability to continue as a
going concern as well as our recurring losses from operations, deficit in equity, and the need to raise additional capital to fund operations.
This “going concern” could impair our ability to finance our operations through the sale of debt or equity securities. Management’s
plans in regard to these factors are discussed in Note 2 to the consolidated financial statements filed herein.
For
the year ended December 31, 2025, we primarily funded our business operations with the existing cash on hand as of January 1, 2025, cash
received from collection of accounts receivable, $573,000 from the issuances of convertible notes payable, $392,168 received from sales
of common stock, $100,000 received in the sale of building to a related party, and $350,000 from the issuances of promissory notes payable.
17
As
of December 31, 2025, we had cash of $266,431 as compared to $797,139 as of December 31, 2024. As of December 31, 2025, we had current
liabilities of $40,178,567, compared to current assets of $437,748, which resulted in a working capital deficit of $39,740,819. The current
liabilities are comprised of accounts payable and accrued expenses, related party liabilities, convertible debt, derivative liabilities,
lease obligations, deferred liability, notes payable, and liabilities of discontinued operations.
Operating
Activities
For
the year ended December 31, 2025, net cash used in operating activities was $1,792,386 compared to $1,850,146 for the year ended December
31, 2024.
For the year ended December 31, 2025, our net cash used in operating activities
was primarily attributable to the net loss of $8,712,543, the gain on the sale of building to a related party of $86,250, adjusted by
the loss on the change in fair value of derivatives of $1,621,028, non-cash interest expense of $1,166,614, stock based compensation of
$40,000, and amortization and depreciation of $208,553. Net changes of $3,970,212 in operating assets and liabilities reduced the cash
used in operating activities.
For
the year ended December 31, 2024, our net cash used in operating activities was primarily attributable to the net loss of $6,198,161,
the gain on the change in fair value of derivatives of $1,005,585, adjusted by non-cash interest expense of $1,119,461, the inventory
write-down of $134,025 and amortization and depreciation of $214,372. Net changes of $3,889,315 in operating assets and liabilities reduced
the cash used in operating activities.
Investing
Activities
For
the year ended December 31, 2025, the net cash used in investing activities was $53,490, resulting from the sale of the building to
a related party of $100,000, less a loan to related party of $150,000, and the purchase of office and computer equipment of $3,490.
For the year ended December 31, 2024, the net cash used in investing activities was $11,114 primarily
due to purchase of office and computer equipment.
Financing
Activities
For
the year ended December 31, 2025, the net cash provided by financing activities was $1,315,168 of which $573,000 was net proceeds received
from issuance of convertible notes, $392,168 from the sales of common stock to GHS, net of issuance costs, and $350,000 from the issuances
of promissory notes payable. For the year ended December 31, 2024, the net cash provided by financing activities was $1,212,370, from
the sales of common stock to GHS, net of issuance costs.
Critical
Accounting Policies and Estimates
The
Company’s consolidated financial statements are prepared in accordance with GAAP in the United States. The preparation of its consolidated
financial statements and related disclosures requires it to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenue, costs and expenses, and the disclosure of contingent assets and liabilities in the Company’s consolidated
financial statements. The Company bases its estimates on historical experience, known trends and events and various other factors that
it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources. The Company evaluates its estimates and assumptions on an
ongoing basis. Actual results may differ from these estimates under different assumptions or conditions.
Our
significant accounting policies are described in more details in Note 3 to our financial statements appearing elsewhere in this Annual
Report on Form 10-K. While all these significant accounting policies impact our financial condition and results of operations, we view
certain of these policies as critical. The SEC requested that all registrants list their most “critical accounting polices”
in the Management Discussion and Analysis. The SEC indicated that a “critical accounting policy” is one which is both important
to the portrayal of a company’s financial condition and results, and requires management’s most difficult, subjective or
complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Our management
believes that given current facts and circumstances, there are no material estimates or assumptions with levels of subjectivity and judgement
necessary to be considered critical accounting policies and estimates, except for following.
18
Convertible
Instruments and Derivatives
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815, Derivatives and
Hedging Activities. Applicable GAAP requires companies to bifurcate conversion options from their host instruments and account for them
as free-standing derivative financial instruments according to certain criteria. If the instrument contains embedded conversion features
or other terms that require bifurcation under ASC 815, these features are separated from the host contract and recorded as derivative
liabilities at fair value. Derivative liabilities are remeasured at fair value at each reporting date, with changes in fair value recognized
in the consolidated statements of operations.
The
Company accounts for derivative financial instruments in accordance with Accounting Standards Codification (ASC) 815, Derivatives and
Hedging. Under this guidance, the Company evaluates whether an embedded feature within a financial instrument is required to be accounted
for separately as a derivative. Embedded derivatives that are not clearly and closely related to the host contract, that meet the definition
of a derivative, and that are not eligible for the scope exceptions under ASC 815, are bifurcated from the host instrument and accounted
for as separate derivative financial instruments. These derivatives are recognized as either assets or liabilities on the balance sheet
and are measured at fair value, with changes in fair value recognized in the consolidated statements of operations in the period in which
they occur.
The
Company uses the Monte Carlo simulation valuation method to estimate the fair value of (i) the embedded conversion feature that is required
to be bifurcated from the debt host contract and (ii) warrants under certain circumstances (collectively, the derivative financial instruments).
The Monte Carlo simulation valuation method requires the input or use of highly subjective assumptions, including the expected volatility
of the Company’s common stock, which management estimates based on implied and/or historical volatility over a comparable period.
Changes in this subjective input assumption could materially affect the fair value estimate of the derivative financial instruments.
OFF
BALANCE SHEET ARRANGEMENTS
We
have no off-balance sheet arrangements, including arrangements that would affect our liquidity, capital resources, market risk support
and credit risk support or other benefits.
ITEM
7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
required for smaller reporting companies.
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
See
Index to Financial Statements and Financial Statement Schedules appearing on pages F1-F27 of this annual report on Form 10-K.
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
None.
ITEM
9A. CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
A
review and evaluation was performed by the Company’s management, including the Company’s Chief Executive Officer (the “CEO”)
and Chief Financial Officer (the “CFO”), as of the end of the period covered by this annual report on Form 10-K, of the effectiveness
of the design and operation of the Company’s disclosure controls and procedures as of the end of the period covered by this annual
report. Based on that review and evaluation, the CEO and CFO have concluded that as of December 31, 2025, disclosure controls and procedures
were not effective at ensuring that the material information required to be disclosed in our Exchange Act reports is recorded, processed,
summarized and reported as required in the application of SEC rules and forms.
19
Management’s
Report on Internal Controls over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined
in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Internal control over financial reporting is a set of processes designed by,
or under the supervision of, a company’s principal executive and principal financial officers, to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
GAAP and includes those policies and procedures that:
●
Pertain
to the maintenance of records that in reasonable detail accurately and fairly reflect our transactions and disposition of our assets;
●
Provide
reasonable assurance our transactions are recorded as necessary to permit preparation of our financial statements in accordance with
GAAP, and that receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
●
Provide
reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that
could have a material effect on the financial statements.
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. It should be noted that
any system of internal control, however well designed and operated, can provide only reasonable, and not absolute, assurance that the
objectives of the system will be met. Also, projections of any evaluation of effectiveness to future periods are subject to the risk
that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures
may deteriorate.
Our
CEO and CFO have evaluated the effectiveness of our internal control over financial reporting as described in Exchange Act Rules 13a-15(e)
and 15d-15(e) as of the end of the period covered by this report based upon criteria established in “Internal Control-Integrated
Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework). As a result of this
evaluation, we concluded that our internal control over financial reporting was not effective as of December 31, 2025, as described below.
We
assessed the effectiveness of the Company’s internal control over financial reporting as of evaluation date and identified the
following material weaknesses:
Insufficient
Resources: We have an inadequate number of personnel with requisite expertise in the key functional areas of finance and accounting.
Inadequate
Segregation of Duties : We have an inadequate number of personnel to properly implement control procedures.
Lack
of Audit Committee: We do not have a functioning audit committee, resulting in lack of independent oversight in the establishment
and monitoring of required internal controls and procedures.
We
are committed to improving the internal controls and will (1) consider using third party specialists to address shortfalls in staffing
and to assist us with accounting and finance responsibilities, (2) increase the frequency of independent reconciliations of significant
accounts which will mitigate the lack of segregation of duties until there are sufficient personnel and (3) may consider appointing additional
outside directors and audit committee members in the future.
We
have discussed the material weakness noted above with our independent registered public accounting firm. Due to the nature of these material
weaknesses, there is a more than remote likelihood that misstatements which could be material to the annual or interim financial statements
could occur that would not be prevented or detected.
This
Annual Report does not include an attestation report of our independent registered public accounting firm regarding internal control
over financial reporting. Management’s report was not subject to attestation by our independent registered public accounting firm
pursuant to the rules of the SEC that permit us to provide only management’s report in this annual report.
Changes
in Internal Control over Financial Reporting
There
have been no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably
likely to materially affect, the Company’s internal controls over financial reporting.
ITEM
9B. OTHER INFORMATION
None .
OFF
BALANCE SHEET ARRANGEMENTS
20
PART
III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Identification
of directors and executive officers .
The
names and ages of our directors and executive officers are set forth below. Also included is their principal occupation(s). Our By-Laws
provide for up to four directors. All directors are elected annually by the stockholders to serve until the next annual meeting of the
stockholders and until their successors are duly elected and qualified.
Name
Age
Position
Beginning
Brian
Conway
55
Chief
Executive Officer and Interim Chief Financial Officer
February
28, 2020
Brian
P. Conway, the Chief Executive Officer and Interim Chief Financial Officer, brings 20 years of proven success in marketing and business
development for both private and publicly traded companies. Starting off in database management and sales for Venture Direct on Madison
Avenue, he crossed over to Wall Street as a co-founder of Waypoint Capital Partners. During this time, he was responsible for national
sales, marketing, business and product development, national account customers, and new business relations with international and US
companies while creating awareness for public companies with many of the nation’s top public relations firms. From October 1, 2014,
through August 31, 2019, Mr. Conway was the CEO, CFO and Director of Ngen Technologies, Inc. (f/k/a/ Liberated Solutions, Inc.). His
relationships and experience with investment bankers, non-dilutive financing, and public relations should be instrumental in moving the
Company forward.
Family
Relationships
None
Involvement
in Certain Legal Proceedings
No
director, executive officer, significant employee, or control person of the Company has been involved in any legal proceeding listed
in Item 401(f) of Regulation S-K in the past 10 years.
Corporate
Governance
Our
Board has not established any committees, including an audit committee, a compensation committee or a nominating committee, or any committee
performing a similar function. The functions of those committees are being undertaken by our Board. Because we do not have any independent
directors, our Board believes that the establishment of committees of our Board would not provide any benefits to our Company and could
be considered more form than substance.
Given
our relative size and lack of directors’ and officers’ insurance coverage, we do not anticipate that any of our stockholders
will make such a recommendation in the near future. While there have been no nominations of additional directors proposed, in the event
such a proposal is made, all current members of our Board will participate in the consideration of director nominees.
As
with most small, early-stage companies until such time as our Company further develops our business, achieves a greater revenue base,
and has sufficient working capital to purchase directors’ and officers’ insurance, we do not have any immediate prospects
to attract independent directors. When we are able to expand our Board to include one or more independent directors, we intend to establish
an audit committee of our Board of Directors. It is our intention that one or more of these independent directors will also qualify as
an audit committee financial expert. Our securities are not quoted on an exchange that has requirements that a majority of our Board
members be independent, and we are not currently otherwise subject to any law, rule or regulation requiring that all or any portion of
our Board of Directors include “independent” directors, nor are we required to establish or maintain an audit committee or
other committee of our Board.
21
Code
of Ethics
We
adopted a Code of Ethics for Senior Financial Management to promote honest and ethical conduct and to deter wrongdoing. This Code applies
to our Chief Executive Officer and Chief Financial Officer and other employees performing similar functions. The obligations of the Code
of Ethics supplement, but do not replace, any other code of conduct or ethics policy applicable to our employees generally.
Under
the Code of Ethics, all members of the senior financial management shall:
●
Act
honestly and ethically in the performance of their duties at our company,
●
Avoid
actual or apparent conflicts of interest between personal and professional relationships,
●
Provide
full, fair, accurate, timely and understandable disclosure in reports and documents that we file with, or submits to, the SEC and
in other public communications by our company,
●
Comply
with rules and regulations of federal, state and local governments and other private and public regulatory agencies that effect the
conduct of our business and our financial reporting,
●
Act
in good faith, responsibly, with due care, competence and diligence, without misrepresenting material facts or allowing the member’s
independent judgment to be subordinated
●
Respect
the confidentiality of information in the course of work, except when authorized or legally obtained to disclosure such information,
●
Share
knowledge and maintain skills relevant to carrying out the member’s duties within our company,
●
Proactively
promote ethical behavior as a responsible partner among peers and colleagues in the work environment and community,
●
Achieve
responsible use of and control over all assets and resources of our company entrusted to the member, and
●
Promptly
bring to the attention of the Chief Executive Officer any information concerning (a) significant deficiencies in the design or operating
of internal controls which could adversely affect to record, process, summarize and report financial data or (b) any fraud, whether
or not material, that involves management or other employees who have a significant role in our financial reporting or internal controls.
Director
Independence
None
of the members of our Board of Directors qualifies as an independent director in accordance with the published listing requirements of
the NASDAQ Global Market. The NASDAQ independence definition includes a series of objective tests, such as that the director is not,
and has not been for at least three years, one of our employees and that neither the director, nor any of his family members has engaged
in various types of business dealings with us. In addition, our Board has not made a subjective determination as to each director that
no relationships exist which, in the opinion of our Board, would interfere with the exercise of independent judgment in carrying out
the responsibilities of a director, though such subjective determination is required by the NASDAQ rules. Had our Board of Directors
made these determinations, our Board would have reviewed and discussed information provided by the directors and us with regard to each
director’s business and personal activities and relationships as they may relate to us and our management.
In
performing the functions of the audit committee, our board oversees our accounting and financial reporting process. In this function,
our board performs several functions. Our board, among other duties, evaluates and assesses the qualifications of the Company’s
independent auditors; determines whether to retain or terminate the existing independent auditors; meets with the independent auditors
and financial management of the Company to review the scope of the proposed audit and audit procedures on an annual basis; reviews and
approves the retention of independent auditors for any non-audit services; reviews the independence of the independent auditors; reviews
with the independent auditors and with the Company’s financial accounting personnel the adequacy and effectiveness of accounting
and financial controls and considers recommendations for improvement of such controls; reviews the financial statements to be included
in our annual and quarterly reports filed with the Securities and Exchange Commission; and discusses with the Company’s management
and the independent auditors the results of the annual audit and the results of our quarterly financial statements.
Our
board as a whole will consider executive officer compensation, and our entire board participates in the consideration of director compensation.
Our board as a whole oversees our compensation policies, plans and programs, reviews and approves corporate performance goals and objectives
relevant to the compensation of our executive officers, if any, and administers our equity incentive and stock option plans, if any.
22
Each
of our directors participates in the consideration of director nominees. In addition to nominees recommended by directors, our board
will consider nominees recommended by shareholders if submitted in writing to our secretary. Our board believes that any candidate for
director, whether recommended by shareholders or by the board, should be considered on the basis of all factors relevant to our needs
and the credentials of the candidate at the time the candidate is proposed. Such factors include relevant business and industry experience
and demonstrated character and judgment.
Compliance
with Section 16(a) of the Securities Exchange Act of 1934
Section
16(a) of the Securities Exchange Act of 1934 requires the Company’s directors and executive officers, persons who beneficially
own more than 10% of a registered class of the Company’s equity securities, and certain other persons to file reports of ownership
and changes in ownership on Forms 3, 4 and 5 with the SEC, and to furnish the Company with copies of the forms. The Company does not
believe that all of its directors, executive officers and greater than 10% beneficial owners complied with all such filing requirements
during 2025.
ITEM
11. EXECUTIVE COMPENSATION
EXECUTIVE
COMPENSATION SUMMARY COMPENSATION TABLE
The
following table sets forth information regarding compensation earned in or with respect to our fiscal years 2025 and 2024:
(i)
our
principal executive officer or other individual serving in a similar capacity during the fiscal years 2025, and 2024;
(ii)
our
two most highly compensated executive officers other than our principal executive officers who were serving as executive officers
at December 31, 2025, and 2024, whose compensation exceed $100,000; and
(iii)
up
to two additional individuals for whom disclosure would have been required but for the fact that the individual was not serving as
an executive officer at December 31, 2025. Compensation information is shown for the fiscal years ended December 31, 2025, and 2024:
Name and Principal Position
Year
Salary
Bonus
Stock Awards
Option Awards
All Other Compensation
Total
Brian P Conway (1)
2025
$ 960,000
$ -
$ -
$ -
$ -
$ 960,000
2024
$ 960,000
$ -
$ -
$ -
$ -
$ 960,000
(1)
On February 28, 2020, Mr. Conway was appointed as the Company’s Chief Executive Officer.
Value of Initial Fixed $100 Investment Based on:
Year
Summary Compensation on Table Total for PEO
Compensation Actually Paid to PEO
Average Summary Compensation on Table Total for Non-PEO NEOs
Average Compensation Actually Paid to Non-PEO NEOs
Total Shareholder Return
Total Shareholder Return of Peer Group
Net Income (Loss)
2025
$ 960,000
$ 960,000
$ -
$ -
-89.0 %
N/A
$ (8,712,543 )
2024
$ 960,000
$ 960,000
$ -
$ -
-47.1 %
N/A
$ (6,198,161 )
2023
$ 960,000
$ 960,000
$ -
$ -
-66.0 %
N/A
$ (7,369,681 )
2025
OPTION GRANTS
There
were no options to purchase shares of our Common Stock issued and outstanding as of December 31, 2025, or December 31, 2024.
23
OUTSTANDING
EQUITY AWARDS AT 2025 FISCAL YEAR-END
There
were no outstanding equity awards for the years ended December 31, 2025, and 2024.
EXECUTIVE
EMPLOYMENT AGREEMENTS
On
July 10, 2020, pursuant to the PCTI transaction, the Company assumed an employment contract entered into on February 28, 2020, between
the Company and Mr. Conway (the “Employment Agreement”). Pursuant to the terms of the Employment Agreement, Mr. Conway received
an initial annual salary of $120,000, for his position of CEO of the Company, payable monthly. Pursuant to the contract, Mr. Conway was
issued 2,500 shares of Series C Preferred Stock, and on August 28, 2020, Mr. Conway was issued 1,333 shares of Series D Preferred stock
and 500 shares of Series E Preferred Stock.
Effective
January 1, 2022, the Company entered into an employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway received a $250,000
contract renewal bonus and receives annual compensation of $240,000 from the Company and will also be eligible to receive bonuses and
equity grants at the discretion of the BOD. The Company also agreed to compensate Mr. Conway for services provided directly to any of
the Company’s subsidiaries. Currently, the subsidiaries of Ozop Capital, OES and OED, each compensates Mr. Conway $20,000 per month.
Other
than the foregoing, currently, we do not have any written employment agreement or other formal compensation agreements with our officers
and directors. Compensation arrangements are the subject of ongoing development, and we will make appropriate additional disclosures
as they are further developed and formalized.
DIRECTOR
COMPENSATION
Director
Compensation Policies
We
have not compensated our directors for their service on our Board from our inception through December 31, 2025. There are no arrangements
currently in place pursuant to which directors will be compensated in the future for any services provided as a director.
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The
following table shows the beneficial ownership of the Company’s shares as of May 14, 2026, (unless otherwise noted) by (i) each
person known by the Company to own beneficially more than 5% of the outstanding shares, (ii) each director and director nominee of the
Company, (iii) each executive officer of the Company named in the Summary Compensation Table (the “Named Executive Officers”
or “NEOs”), and (iv) all executive officers and directors of the Company as a group. The table includes shares that may be
acquired within 60 days of May 14, 2026, upon the exercise of stock options by employees or outside directors and shares of restricted
stock.
Unless
otherwise indicated, each of the persons or entities listed below exercises sole voting and dispositive power over the shares that each
of them beneficially owns.
24
For
the beneficial ownership of the stockholders owning 5% or more of the shares, the Company relied on publicly available filings and representations
of the stockholders.
Name and Title:
Class
of Security
Amount
of beneficial ownership
Percent
of Class (1)
Executive Officers and Directors:
Brian P Conway, CEO and Director (2)
Common Stock
1,961,943
30.4 %
Series C Preferred Stock
2,500
100.0 %
Series D Preferred Stock
1,333
99.9 %
(1)
Percentages are based on 4,484,160 post reverse split shares of the Company’s common stock, 2,500 shares of Series C Preferred
Stock and 1,334 shares of Series D Preferred stock issued and outstanding as of May 14, 2026. The voting rights associated with the Series
C Preferred Stock in the aggregate are equal to 67% of the total vote. Series C Preferred Stock has no conversion rights. Any holder
may, at any time convert any number of shares of Series D Convertible Preferred Stock held by such holder into a number of fully paid
and nonassessable shares of common stock determined by multiplying the number of issued and outstanding shares of common stock of the
Company on the date of conversion, by 1.5 and dividing that number by the number of authorized shares of Series D Convertible Preferred
Stock multiplied by the number of Series D shares being converted. Series D Preferred Stock has no voting rights.
(2)
Includes 1,333 shares of Series D Preferred Stock convertible into 1,961,943 post reverse split shares of common stock.
Item
13. Certain Relationships and Related Transactions
For
the years ended December 31, 2025, and 2024, the Company recorded expenses to its officers of $960,000 respectively. As of December 31,
2025, the Company owes Mr. Conway $281,600 for unpaid management fees.
During
the year ended December 31, 2025, the Company sold its building to an entity controlled by Mr. Conway. The sale price was $600,000 and
the Company received $100,000 in cash and Mr. Conway forgave $500,000 of related party accrued and unpaid management fees owed. The Company
recorded a gain on the sale of the building to a related party of $86,250, which is included in the Statement of Operations for the year
ended December 31, 2025 (see Note 4). After the building was sold to the related party, the Company leased back the building from the
same related party in September 2025 for a three-year lease with a monthly lease payment of $5,000 beginning on September 1, 2026, which
was accounted for as a sale and leaseback transaction (see Note 12).
Item
14. Principal Accountant Fees and Services
The
following is a summary of the fees billed to us by Prager Metis CPAs, LLC, our independent registered public accounting firm, for professional
services rendered for the fiscal years ended December 31, 2025, and 2024.
2025
2024
Audit Fees (1)
$ 142,000
$ 138,500
Total Fees
$ 142,000
$ 138,500
(1)
Audit
Fees are fees paid for professional services rendered for the audit of the Company’s annual consolidated financial statements,
reviews of the Company’s interim consolidated financial statements and statutory audit requirements at certain non-U.S. locations.
25
PART
IV
Item
15. Exhibits, Financial Statement Schedules
(a)
1.
Financial
Statements
The
financial statements and Reports of Independent Registered Public Accounting Firms are listed in the “Index to Financial Statements
and Schedules” on page F-1 and included on pages F-2 to F-35.
2.
Financial
Statement Schedules
All
schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission (the “Commission”)
are either not required under the related instructions, are not applicable (and therefore have been omitted), or the required disclosures
are contained in the financial statements included herein.
3.
Exhibits
(including those incorporated by reference).
Exhibit
No.
Description
2.1
Share
Exchange Agreement dated April 5, 2018 by and among Newmarkt Corp., the shareholders of Ozop Surgical, Inc., Ozop Surgical, Inc.
and Denis Razvodovskij (Incorporated by reference to Exhibit 2.1 of the Current Report on Form 8-K filed on April 19, 2018).
2.2
Stock
Purchase Agreement dated June 26, 2020, by and among Ozop Surgical Corp., Power Conversion Technologies, Inc. and Catherine Chis
(Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on June 29, 2020).
2.3
Merger
Agreement and Plan of Merger between Ozop Surgical Corp. and Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference
to Exhibit 2.1 of the Current Report on Form 8-K filed on November 13, 2020).
3.1
Articles
of Incorporation (Incorporated by reference to our General Form for Registration of Securities on Form S-1 filed on August 1, 2016)
3.2
Bylaws
(Incorporated by reference to our General Form for Registration of Securities on Form S-1 filed on August 1, 2016)
3.3
Certificate
of Amendment of Amended and Restated Articles of Incorporation as filed with the Nevada Secretary of State on May 8, 2018 (Incorporated
by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on May 14, 2018).
3.4
Certificate
of Designations for Series B Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on
April 2, 2019).
3.5
Amended
and Restated Bylaws of Ozop Surgical Corp. adopted on May 22, 2019. (Incorporated by reference to Exhibit 3.2 of the Current Report
on Form 8-K filed on May 22, 2019).
3.6
Amended
and Restated Articles of Incorporation as filed with the Nevada Secretary of State on July 25, 2019. (Incorporated by reference to
Exhibit 3.1 of the Current Report on Form 8-K filed on July 30, 2019).
3.7
Certificate
of Designation of Series C Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed on
September 24, 2019).
3.8
Certificate
of Withdrawal of Series B Preferred Stock. (Incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K filed on September
24, 2019).
3.9
Amended
and Restated Articles of Incorporation as filed with the Nevada Secretary of State on October 29, 2019. (Incorporated by reference
to Exhibit 3.1 of the Current Report on Form 8-K filed on October 31, 2019).
3.10
Amended
and Restated Articles of Incorporation as filed with the Nevada Secretary of State on December 30, 2020, (Incorporated by reference
to Exhibit 3.1 of the Current Report on Form 8-K filed on December 31, 2019).
26
3.11
Amended
and Restated Articles of Incorporation as filed with the Nevada Secretary of State on January 21, 2020. (Incorporated by reference
to Exhibit 3.1 of the Current Report on Form 8-K filed on February 7, 2020).
3.12
Amended
and Restated Certificate of Designation of Series C Preferred Stock. (Incorporated by reference to Exhibit 3.1 of the Current Report
on Form 8-K filed on February 5, 2020).
3.13
Amendment
to Certificate of Designation of Series C Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.1 of the Current
Report on Form 8-K filed on July 10, 2020).
3.14
Certificate
of Designation of Series D Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.2 of the Current Report on
Form 8-K filed on July 10, 2020).
3.15
Certificate
of Designation of Series E Preferred Stock dated July 7, 2020 (Incorporated by reference to Exhibit 3.3 of the Current Report on
Form 8-K filed on July 10, 2020).
3.16
Articles
of Incorporation of Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference to Exhibit 3.1 of the Current Report on
Form 8-K filed on November 13, 2020).
3.17
Articles
of Merger between Ozop Surgical Corp. and Ozop Surgical Name Change Subsidiary, Inc. (Incorporated by reference to Exhibit 3.2 of
the Current Report on Form 8-K filed on November 13, 2020).
3.18
Amended
and Restated Certificate of Designation Series D Preferred Stock dated July 27, 2021 (Incorporated by reference to Exhibit 3.1 of
the Current Report on Form 8-K filed on August 2, 2021).
3.19
Advisory
agreement between Ozop Capital and RMA dated September 1, 2021 (Incorporated by reference to Exhibit 10.1 of the Current Report on
Form 8-K filed on September 2, 2021)
10.1
Binding
Letter of Intent dated February 28, 2020, by and between Ozop Surgical Corp. and Power Conversion Technologies, Inc, and Catherine
Chis, (Incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed on February 28, 2020).
10.2+
Employment
Agreement dated February 28, 2020, by and between Ozop Surgical Corp. and Brian Conway, (Incorporated by reference to Exhibit 10.3
of the Current Report on Form 8-K filed on February 28, 2020).
31.1*
Certification of Chief Executive Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*
Certification of Chief Financial Officer required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*
Certification of Chief Executive Officer and the Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 of 18 U.S.C. 63
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
* Filed herewith.
+ Management contract
or compensatory plan or arrangement.
ITEM
16. FORM 10-K SUMMARY
Not
applicable.
27
Signatures
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
Ozop
Energy Solutions, Inc.
By:
/s/
Brian P. Conway
Brian
P. Conway
Chief
Executive Officer
Date:
May
14, 2026
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
Signature
Title
Date
/s/ Brian P. Conway
Chairman and Chief Executive Officer (principal executive officer)
May 14, 2026
Brian P. Conway
28
OZOP
ENERGY SOLUTIONS, INC.
COSOLIDATED
FINANCIAL STATEMENTS
Table
of Contents
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID # 273 )
F-2
Consolidated Balance Sheets as of December 31, 2025, and 2024
F-3
Consolidated Statements of Operations for the years ended December 31, 2025, and 2024
F-4
Consolidated Statements of Stockholders’ Deficit for the years ended December 31, 2025, and 2024
F-5
Consolidated Statements of Cash Flows for the years ended December 31, 2025, and 2024
F-7
Notes to Consolidated Financial Statements
F-8
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders of
Ozop
Energy Solutions, Inc.
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of Ozop Energy Solutions, Inc. (the “Company”) as of December 31,
2025, and 2024, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for the years ended
December 31, 2025 and 2024, and the related notes (collectively referred to as the consolidated financial statements). In our opinion,
the consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Company as
of December 31, 2025, and 2024, and the results of its operations and its cash flows for the years ended December 31, 2025 and 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 described in Note
2 to the consolidated financial statements, as of December 31, 2025, the Company had an accumulated deficit of $233,581,184 and a working
capital deficit of $39,740,819. As of December 31, 2025, the Company was in default of $18,714,423 plus accrued interest on debt instruments
due to non-payment upon maturity dates or failure to comply with the loan’s contractual payment terms. These factors, among others,
raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these
matters are also described in Note 2 to the accompanying consolidated financial statements. The accompanying consolidated financial statements
do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our 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 consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our 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 consolidated financial statements, whether
due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the consolidated 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 consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
Critical
Audit Matter
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters for
the current period.
/s/
Prager Metis CPAs, LLC
We
have served as the Company’s auditor since 2018
Hackensack,
New Jersey
May
14, 2026
F- 2
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
BALANCE SHEETS
December
31,
December
31,
2025
2024
ASSETS
Current
Assets
Cash
$ 266,431
$ 797,139
Prepaid
expenses
32,058
64,851
Accounts
receivable
21,579
80,003
Inventory
117,680
10,673
Total
Current Assets
437,748
952,666
Operating
lease right-of-use asset, net
161,677
226,692
Note
receivable, related party
150,000
-
Property
and equipment, net
10,709
561,399
Other
assets
13,408
13,408
TOTAL
ASSETS
$ 773,542
$ 1,754,165
LIABILITIES
AND STOCKHOLDERS’ DEFICIT
Liabilities
Current Liabilities
Accounts payable and accrued expenses
$ 12,854,975
$ 10,947,676
Related party liabilities
281,600
60,000
Convertible notes payable, net of discounts
2,748,505
25,000
Current portion of notes payable, net of discounts
18,448,173
20,241,164
Derivative liabilities
4,193,434
210,493
Operating lease liability, current portion
84,644
163,727
Deferred liability
532,425
502,610
Liabilities of discontinued operations
1,034,811
1,034,811
Total Current Liabilities
40,178,567
33,185,481
Long Term Liabilities
Operating lease liability, net of current portion
93,728
72,662
TOTAL
LIABILITIES
40,272,295
33,258,143
COMMITMENTS
AND CONTINGENCIES
-
-
Stockholders’ Deficit
Preferred stock ( 10,000,000 shares authorized, par value $ 0.001 )
Series C Preferred Stock ( 50,000 shares authorized and 2,500 shares issued and outstanding, par value $ 0.001 )
3
3
Series D Preferred Stock ( 4,570 shares authorized and 1,334 shares issued and outstanding, par value $ 0.001 )
1
1
Series E Preferred Stock ( 3,000 shares authorized, - 0 - shares issued and outstanding, par value $ 0.001 )
-
-
Preferred Stock value
-
-
Common stock ( 25,990,000,000 shares
authorized, par value $ 0.001 ; 2,665,555 and 1,417,204 shares issued and outstanding as of December 31, 2025 and 2024, respectively) *
2,665
1,417
Treasury
stock, at cost, 47,500 shares of Series C Preferred Stock and 18,667 shares of Series D Preferred Stock
( 11,249,934 )
( 11,249,934 )
Common stock to be issued; 128 shares *
-
-
Additional paid in capital *
206,114,473
205,397,953
Accumulated deficit
( 233,581,184 )
( 224,868,641 )
Total Ozop Energy Solutions, Inc. stockholders’ deficit
( 38,713,976 )
( 30,719,201 )
Noncontrolling interest
( 784,777 )
( 784,777 )
TOTAL
STOCKHOLDERS’ DEFICIT
( 39,498,753 )
( 31,503,978 )
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT
$ 773,542
$ 1,754,165
* Retroactively
restated for five thousand-for-one share consolidation on January 21, 2026.
The
accompanying notes are an integral part of these consolidated financial statements.
F- 3
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
2025
2024
For
the Year Ended December 31,
2025
2024
Revenue
$ 307,421
$ 1,342,653
Cost
of revenue
220,765
1,187,180
Gross
profit
86,656
155,473
Operating
expenses:
General
and administrative, related parties
960,000
960,000
General
and administrative, other
2,098,483
2,659,155
Total
operating expenses
3,058,483
3,619,155
Loss
from continuing operations
( 2,971,827 )
( 3,463,682 )
Other
(income) expenses:
Interest expense
4,205,938
4,014,997
Loss (gain) on change in fair value of derivatives
1,621,028
( 1,005,585 )
Gain on litigation settlement
-
( 271,360 )
Gain on sale of building to a related party
( 86,250 )
-
Total
Other Expenses
5,740,716
2,738,052
Loss
from continuing operations before income taxes
( 8,712,543 )
( 6,201,734 )
Income
tax provision
-
-
Net
loss from continuing operations
( 8,712,543 )
( 6,201,734 )
Discontinued
Operations:
Income from discontinued operations, net of tax
-
3,573
Net
loss
$ ( 8,712,543 )
$ ( 6,198,161 )
Loss from continuing operations per
share of common stock basic and fully diluted*
$ ( 4.44 )
$ ( 4.89 )
Income from discontinued operations
per share of common stock basic and fully diluted*
$ 0.00
$ 0.00
Loss
per share basic and fully diluted*
$ ( 4.44 )
$ ( 4.88 )
Weighted
average shares outstanding basic and diluted*
1,960,377
1,269,152
* Retroactively restated
for five thousand-for-one share consolidation on January 21, 2026.
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIT
FOR
THE YEAR ENDED DECEMBER 31, 2025
Shares*
Amount *
Shares
Amount
Shares
Amount
Shares*
Amount *
Stock
Capital *
Deficit
Interest
(Deficit)
Common
stock to be issued
Series
C Preferred Stock
Series
D Preferred Stock
Common
Stock
Treasury
Additional
Paid-in
Accumulated
Noncontrolling
Total
Stockholders’
Equity
Shares*
Amount*
Shares
Amount
Shares
Amount
Shares*
Amount*
Stock
Capital*
Deficit
Interest
(Deficit)
Balances
January 1, 2025
128
$ -
2,500
$ 3
1,334
$ 1
1,417,204
$ 1,417
$ ( 11,249,934 )
$ 205,397,953
$ ( 224,868,641 )
$ ( 784,777 )
$ ( 31,503,978 )
Issuance
of shares of common stock sold, net of issuance costs of $ 27,005
-
-
-
-
-
-
496,163
496
-
391,672
-
-
392,168
Issuance
of common stock for services
-
-
-
-
-
-
40,000
40
-
39,960
-
-
40,000
Issuance
of common stock for accrued interest and fees
-
-
-
-
-
-
512,188
512
-
131,169
-
-
131,681
Issuance
of common stock for conversion of convertible notes
-
-
-
-
-
-
200,000
200
-
153,719
-
-
153,919
Net
loss
-
-
-
-
-
-
-
-
-
-
( 8,712,543 )
-
( 8,712,543 )
Balances
December 31, 2025
128
$ -
2,500
$ 3
1,334
$ 1
2,665,555
$ 2,665
$ ( 11,249,934 )
$ 206,114,473
$ ( 233,581,184 )
$ ( 784,777 )
$ ( 39,498,753 )
* Retroactively restated
for five thousand-for-one share consolidation on January 21, 2026.
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIT
FOR
THE YEAR ENDED DECEMBER 31, 2024
Shares*
Amount *
Shares
Amount
Shares
Amount
Shares*
Amount *
Stock
Capital *
Deficit
Interest
(Deficit)
Common
stock to be issued
Series
C Preferred Stock
Series
D Preferred Stock
Common
Stock
Treasury
Additional
Paid-in
Accumulated
Noncontrolling
Total
Stockholders’
Equity
Shares*
Amount*
Shares
Amount
Shares
Amount
Shares*
Amount*
Stock
Capital*
Deficit
Interest
(Deficit)
Balances
January 1, 2024
128
$ -
2,500
$ 3
1,334
$ 1
1,096,303
$ 1,096
$ ( 11,249,934 )
$ 204,185,904
$ ( 218,670,480 )
$ ( 784,777 )
$ ( 26,518,187 )
Balance
128
$ -
2,500
$ 3
1,334
$ 1
1,096,303
$ 1,096
$ ( 11,249,934 )
$ 204,185,904
$ ( 218,670,480 )
$ ( 784,777 )
$ ( 26,518,187 )
Issuance
of shares of common stock sold, net of issuance costs of $ 43,569
-
-
-
-
-
-
320,901
321
-
1,212,049
-
-
1,212,370
Net
loss
-
-
-
-
-
-
-
-
-
-
( 6,198,161 )
-
( 6,198,161 )
Balances
December 31, 2024
128
$ -
2,500
$ 3
1,334
$ 1
1,417,204
$ 1,417
$ ( 11,249,934 )
$ 205,397,953
$ ( 224,868,641 )
$ ( 784,777 )
$ ( 31,503,978 )
Balance
128
$ -
2,500
$ 3
1,334
$ 1
1,417,204
$ 1,417
$ ( 11,249,934 )
$ 205,397,953
$ ( 224,868,641 )
$ ( 784,777 )
$ ( 31,503,978 )
*
Retroactively restated for five thousand-for-one share consolidation
on January 21, 2026.
The
accompanying notes are an integral part of these consolidated financial statements.
F- 6
OZOP
ENERGY SOLUTIONS, INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
2025
2024
For
the Year Ended December 31,
2025
2024
Cash
flows from operating activities:
Net
loss from continuing operations
$ ( 8,712,543 )
$ ( 6,201,734 )
Net
income from discontinued operations
-
3,573
Net
loss
( 8,712,543 )
( 6,198,161 )
Adjustments
to reconcile net loss to net cash used in operating activities
Non-cash
interest expense
1,166,614
1,119,461
Amortization
and depreciation
208,553
214,372
Loss
(gain) on fair value change of derivatives
1,621,028
( 1,005,585 )
Inventory
write down
-
134,025
Gain
on sale of building to a related party
( 86,250 )
-
Stock
compensation expense
40,000
-
Changes
in operating assets and liabilities:
Accounts
receivable
58,424
88,767
Inventory
( 107,007 )
945,281
Prepaid
expenses
32,792
10,251
Accounts
payable and accrued expenses
3,395,713
2,920,894
Related
party liabilities
721,600
60,000
Deferred
revenue
29,815
12,115
Operating
lease liabilities
( 161,125 )
( 147,993 )
Net
cash used in continuing operations
( 1,792,386 )
( 1,846,573 )
Net
cash used in discontinued operations
-
( 3,573 )
Net
cash used in operating activities
( 1,792,386 )
( 1,850,146 )
Cash
flows from investing activities:
Purchase
of office and computer equipment
( 3,490 )
( 11,114 )
Loan
to a related party in exchange for a promissory note receivable
( 150,000 )
-
Proceeds
from sale of building to a related party
100,000
-
Net
cash used in investing activities
( 53,490 )
( 11,114 )
Cash
flows from financing activities:
Proceeds
from sale of common stock, net of costs
392,168
1,212,370
Proceeds
from issuances of convertible notes payable, net
573,000
-
Proceeds
from issuances of promissory notes payable, net
350,000
-
Net
cash provided by financing activities
1,315,168
1,212,370
Net
decrease in cash
( 530,708 )
( 648,890 )
Cash,
Beginning of year
797,139
1,446,029
Cash,
End of year
$ 266,431
$ 797,139
Supplemental
disclosure of cash flow information:
Cash
paid for interest
$ -
$ -
Cash
paid for income taxes
$ -
$ -
Schedule
of non-cash Investing or Financing Activity:
Right-of-use
assets obtained in exchange for operating lease obligations
$ 103,107
$ -
Forgiveness
of related party liabilities for sale of building to a related party
$ 500,000
$ -
Common
stock issued for convertible note payable
$ 153,919
$ -
Common
stock issued for accrued interest
$ 131,681
$ -
Convertible
note in exchange for promissory note and accrued interest
$ 3,558,229
$ -
Debt
discount related to derivative liability
$ 2,415,831
$ -
The
accompanying notes are an integral part of these consolidated financial statements.
F- 7
NOTE
1 - ORGANIZATION
Business
Ozop
Energy Solutions, Inc. (the” Company,” “we,” “us” or “our”) was originally incorporated
as Newmarkt Corp. on July 17, 2015, under the laws of the State of Nevada.
On
July 10, 2020, the Company entered into a Stock Purchase Agreement (the “SPA”) with Power Conversion Technologies, Inc.,
a Pennsylvania corporation (“PCTI”), and Catherine Chis (“Chis”), PCTI’s Chief Executive Officer (“CEO”)
and its sole shareholder. Under the terms of the SPA, the Company acquired one thousand ( 1,000 ) shares of PCTI, which represents all
of the outstanding shares of PCTI, from Chis in exchange for the issuance of 47,500 shares of the Company’s Series C Preferred
Stock, 18,667 shares of the Company’s Series D Preferred Stock, and 500 shares of the Company’s Series E Preferred Stock
to Chis.
On
October 29, 2020, the Company formed a new wholly owned subsidiary, Ozop Surgical Name Change Subsidiary, Inc., a Nevada corporation
(“Merger Sub”). The Merger Sub was formed under the Nevada Revised Statutes for the sole purpose and effect of changing the
Company’s name to “Ozop Energy Solutions, Inc.” That same day the Company entered into an Agreement and Plan of Merger
(the “Merger Agreement”) with the Merger Sub and filed Articles of Merger (the “Articles of Merger”) with the
Nevada Secretary of State, merging the Merger Sub into the Company, which were stamped effective as of November 3, 2020. As permitted
by the Section 92.A.180 of the Nevada Revised Statutes, the sole purpose and effect of the filing of Articles of Merger was to change
the name of the Company from Ozop Surgical Corp to “Ozop Energy Solutions, Inc.”
On
December 11, 2020, the Company formed Ozop Energy Systems, Inc. (“OES”), a Nevada corporation and a wholly owned subsidiary
of the Company. OES was formed to be a manufacturer and distributor of renewable energy products.
On
August 19, 2021, the Company formed Ozop Capital Partners, Inc. (“Ozop Capital”), a Delaware corporation and a wholly owned
subsidiary of the Company. Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control of Ozop
Capital.
On
October 29, 2021, EV Insurance Company, Inc. (“EVCO”) was formed as a captive insurance company in the State of Delaware.
EVCO is a wholly owned subsidiary of Ozop Capital. On January 7, 2022, EVCO filed with New Castle County, Delaware DBA OZOP Plus.
On
February 25, 2022, the Company formed Ozop Engineering and Design, Inc. (“OED”) a Nevada corporation, as a wholly owned subsidiary
of the Company. OED was formed to become a premier engineering and lighting control design firm. OED offers product and design support
for lighting and solar projects with a focus on fast lead times and technical support. OED and our partners are able to offer the resources
needed for lighting, solar and electrical design projects. OED will provide customers systems to coordinate the understanding of electrical
usage with the relationship between lighting design and lighting controls, by developing more efficient ecofriendly designs. We work
with architects, engineers, facility managers, electrical contractors and engineers.
On
June 11, 2024, the Company formed Automated Room Controls, Inc. (“ARC”) a Nevada corporation, as a wholly owned subsidiary
of the Company. ARC was created to address a significant need in the lighting controls industry. ARC’s personnel has extensive
experience in lighting controls since 2012, bringing together IT specialists and lighting control experts. We believe that easy deployment
and creative applications can transform lighting controls into essential tools for enhancing the utility and ambiance of any space. The
Company’s mission is to deliver cutting-edge technology that simplifies complex control needs, ensuring seamless integration and
exceptional performance.
F- 8
Reverse
Stock Split
On
January 16, 2026, the Company filed a Certificate of Amendment to the Certificate of Incorporation of the Company with the Nevada Secretary
of State to effect a reverse stock split at a 1-for-5,000 ratio. On January 21, 2026 (the “Effective Time”), every 5,000
shares of issued and outstanding Common Stock automatically combined into one issued share of common stock, with no change in par value.
No fractional shares were issued as a result of the Reverse Stock Split. Instead of issuing fractional shares, the Company rounded shares
up or down to the nearest whole number as determined by DTC at the participant level. The Reverse Stock Split did not modify any voting
rights or other terms of the Common Stock. The Company’s Common Stock began trading on a reverse stock split-adjusted basis at
the open of the markets on February 21, 2026. As a result, the number of shares of Common Stock outstanding was reduced from 13,327,772,635
shares to 2,665,555 shares, exclusive of 58,309 whole shares issued for rounding up fractional shares (which were issued in January 2026),
and the number of authorized shares of Common Stock remains 25,990,000,000 shares.
Unless
otherwise indicated, all issued and outstanding stock and per share amounts contained in the accompanying consolidated financial statements
have been adjusted to reflect the 1-for-5,000 Reverse Stock Split for all prior periods presented. Proportionate adjustments were made
to the exercise prices and the number of shares underlying outstanding warrants and any convertible instruments, as applicable.
The
impacts of the Reverse Stock Split were applied retroactively for all periods presented in accordance with applicable guidance, less
the number of rounded whole shares issued for fractional shares. Therefore, prior period amounts are different than those previously
reported. Certain amounts within the following tables may not foot due to rounding.
The
following table illustrates changes in equity, as previously reported prior to, and as adjusted subsequent to, the impact of the Reverse
Stock Split retroactively adjusted for the periods presented:
SCHEDULE OF CHANGES OF EQUITY TO THE IMPACT OF REVERSE STOCK SPLIT
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
December
31, 2024
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
Common
stock - shares
7,086,021,742
( 7,084,604,538 )
1,417,204
Common
stock - amount
$ 7,086,021
$ ( 7,084,604 )
$ 1,417
Common
stock to be issued - shares
637,755
( 637,627 )
128
Common
stock to be issued - amount
$ 638
$ ( 638 )
$ -
Additional
paid-in capital
$ 198,312,711
$ 7,085,242
$ 205,397,953
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
December
31, 2023
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
Common
stock - shares
5,481,513,400
( 5,480,417,097 )
1,096,303
Common
stock - amount
$ 5,481,513
$ ( 5,480,417 )
$ 1,096
Common
stock to be issued - shares
637,755
( 637,627 )
128
Common
stock to be issued - amount
$ 638
$ ( 638 )
$ -
Additional
paid-in capital
$ 198,704,849
$ 5,481,055
$ 204,185,904
F- 9
The
following table illustrates changes in loss per share and weighted average shares outstanding, as previously reported prior to, and as
adjusted subsequent to, the impact of the Reverse Stock Split retroactively adjusted for periods presented:
SCHEDULE OF CHANGE IN LOSS PER SHARE AND WEIGHTED AVERAGE SHARES
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
Year
ended December 31, 2024
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
Loss
attributable to common shareholders
$ ( 6,198,161 )
$ —
$ ( 6,198,161 )
Weighted
average shares used to compute basic and diluted EPS
6,345,758,683
( 6,344,489,531 )
1,269,152
Loss
from continuing operations per share - basic and diluted
$ ( 0.00 )
$ ( 4.89 )
$ ( 4.89 )
Income
from discontinued operations per share - basic and diluted
$ 0.00
$ -
$ 0.00
Loss
per share - basic and diluted
$ ( 0.00 )
$ ( 4.88 )
$ ( 4.88 )
The
following shares of common stock exercisable or issuable from outstanding stock warrants and convertible instruments were not included
in the computation of diluted shares outstanding because the effect would be anti-dilutive:
SCHEDULE OF COMMON STOCK EXERCISABLE OR ISSUABLE FROM OUTSTANDING STOCK WARRANTS
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
December
31, 2024
As
Previously Reported
Impact
of Reverse Stock Split
As
Revised
Unexercised
common stock purchase warrants
732,024,518
( 731,878,113 )
146,405
Convertible
preferred stock
10,629,032,613
( 10,626,906,806 )
2,125,807
Convertible
notes payable
128,575,444
( 128,549,729 )
25,715
Promissory
notes payable
1,225,410,959
( 1,225,165,877 )
245,082
NOTE
2 – GOING CONCERN AND MANAGEMENT’S PLANS
The accompanying consolidated
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. As of December 31, 2025, the Company had an accumulated deficit of $ 233,581,184
and a working capital deficit of $ 39,740,819 .
As of December 31, 2025, the Company was in default of $ 18,714,423
plus accrued interest on debt instruments due to non-payment upon maturity dates or failure to comply with the loan’s contractual payment terms. These factors, among others, raise substantial
doubt about the ability of the Company to continue as a going concern for one year from the date of the issuance of these financial
statements. The accompanying financial statements do not include any adjustments to reflect the possible future effects on the
recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible
inability of the Company to continue as a going concern.
Management’s
Plans
As
a public company, Management believes it will be able to access the public equities market for fund raising for product development,
sales and marketing and inventory requirements as we expand our distribution in the U.S. market. Subsequent to December 31, 2025, the
Company has received $ 290,000
in new promissory notes, and 215,000
in new convertible notes (See subsequent event footnote).
F- 10
On
May 2, 2023, the Company entered into an Equity Financing Agreement (the “Financing Agreement”) and Registration Rights Agreement
(the “Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has agreed to provide the
Company with up to $ 10,000,000 of funding upon effectiveness of a registration statement on Form S-1. Pursuant to the effectiveness of
the registration statement on July 19, 2023, the Company has the right to deliver puts to GHS and GHS will be obligated to purchase shares
of our common stock based on the investment amount specified in each put notice. The maximum amount that the Company shall be entitled
to put to GHS in each put notice will not exceed two hundred fifty percent (250%) of the average of the daily trading dollar volume of
the Company’s common stock during the ten (10) trading days preceding the put, so long as such amount does not exceed 4.99% of
the outstanding shares of the Company. Pursuant to the Financing Agreement, GHS and its affiliates will not be permitted to purchase,
and the Company may not put shares of the Company’s common stock to GHS that would result in GHS’s beneficial ownership equaling
more than 4.99% of the Company’s outstanding common stock. The price of each put share shall be equal to eighty percent (80%) of
the lowest daily volume weighted average price of the Company’s common stock for the ten (10) consecutive trading days preceding
the date on which the applicable put is delivered to GHS. No put will be made in an amount equaling less than $10,000 or greater than
$750,000. Puts may be delivered by the Company to GHS until the earlier of twenty-four (24) months after the effectiveness of the registration
statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth of put shares. During the year ended December
31, 2024, the Company sold to GHS 29,304 post reverse split ( 146,517,693 prior to the reverse split) shares of common stock for proceeds
of $ 172,117 net of offering costs.
On
January 26, 2024, the Company receive a Notice of Effectiveness for the sale of up to 200,000 post reverse split ( 1,000,000,000 prior
to the reverse split) shares of the Company’s common stock to GHS, pursuant to the May 2, 2023, Financing Agreement and Registration
Rights Agreement. The terms and conditions are similar to the terms and conditions of the July 19, 2023, registration statement. During
the year ended December 31, 2024, the Company sold to GHS 200,000 post reverse split ( 1,000,000,000 prior to the reverse split) shares
of common stock and received $ 760,160 , net of offering costs.
On
July 30, 2024, the Company receive a Notice of Effectiveness for the sale of up to 400,000 post reverse split ( 2,000,000,000 prior to
the reverse split) shares of the Company’s common stock to GHS, pursuant to the May 2, 2023, Financing Agreement and Registration
Rights Agreement. The terms and conditions are similar to the terms and conditions of the July 19, 2023, registration statement. During
the year ended December 31, 2024, the Company sold to GHS 91,598 post reverse split ( 457,990,649 prior to the reverse split) shares of
common stock and received $ 280,094 , net of offering costs. During the year ended December 31, 2025, the Company sold to GHS 272,919 post
reverse split ( 1,364,594,180 prior to the reverse split) shares of common stock respectively for proceeds of $ 295,965 , net of offering
costs.
On
April 11, 2025, the Company entered into an Equity Financing Agreement (the “2025 Financing Agreement”) and Registration
Rights Agreement (the “2025 Registration Rights Agreement”) with GHS. Under the terms of the Financing Agreement, GHS has
agreed to provide the Company with up to $ 10,000,000 (the “Commitment Amount”) of funding upon effectiveness of a registration
statement on Form S-1. Pursuant to the effectiveness of the registration statement the Company has the right to deliver puts to GHS and
GHS will be obligated to purchase shares of our common stock based on the investment amount specified in each put notice. The maximum
amount that the Company shall be entitled to put to GHS in each put notice will not exceed three hundred percent (300%) of the average
of the daily trading dollar volume of the Company’s common stock during the ten (10) trading days preceding the put, so long as
such amount does not exceed 4.99% of the outstanding shares of the Company. Pursuant to the 2025 Financing Agreement, GHS and its affiliates
will not be permitted to purchase, and the Company may not put shares of the Company’s common stock to GHS that would result in
GHS’s beneficial ownership equaling more than 4.99% of the Company’s outstanding common stock. The price of each put share
shall be equal to eighty percent (80%) of the lowest daily volume weighted average price of the Company’s common stock for the
ten (10) consecutive trading days preceding the date on which the applicable put iso GHS. No put will be made in an amount equaling less
than $10,000 or greater than $1,000,000. Puts may be delivered by the Company to GHS until the earlier of thirty-six (36) months after
the effectiveness of the registration statement on Form S-1 or the date on which GHS has purchased an aggregate of $10,000,000 worth
of put shares. The Company also agreed to issue to the investor as an equity incentive shares (the “Commitment Shares”) equal
to one quarter of one percent (0.25%) of the Commitment Amount, priced at a fixed price equaling ninety-five (95%) of the VWAP for the
trading day preceding the execution of Agreements. This equates to $25,000, and as of the filing date of this quarterly report the shares
have not been issued. On May 7, 2025, the Company receive a Notice of Effectiveness for the sale of up to 800,000 post reverse split
( 4,000,000,000 prior to the reverse split) shares of the Company’s common stock to GHS, pursuant to the April 11, 2025, Financing
Agreement and Registration Rights Agreement. For the year ended December 31, 2025, the Company sold GHS 223,244 post reverse split ( 1,116,220,813
prior to the reverse split) shares of common stock for proceeds of $ 96,203 , net of offering costs. Subsequent to December 31, 2025, the
Company sold GHS 439,796 post reverse split shares of common stock for proceeds of $ 47,068 net of offering costs and $ 5,000 of note payables
paid.
OES
operates in the renewable, electric vehicle (“EV”), energy storage and energy resiliency sectors. We are engaged in multiple
business lines that include project development as well as equipment distribution.
F- 11
Equipment
Distributor: In April 2021, the Company signed a 5 five-year lease (beginning June 1, 2021) of approximately 8,100 SF in California,
for office and warehouse space to support the sales and distribution of our west coast operations. On February 22, 2023, with an effective
date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the “Sublease”) with the landlord
and a third party for the office and warehouse in Carlsbad California. Pursuant to the Sublease agreement, the third party will be responsible
for all of the Company’s lease obligations through May 31, 2026, the lease termination date.
Modular
Energy Distribution System: The NeoVolt ™ System comprises the design engineering, installation, and operational
methodologies as well as the financial arbitrage of how we produce, capture and distribute electrical energy for the EV markets. Our
NeoVolt TM System offers (1) charging locations that can be installed with reduced delays, restricted areas or load
limits and (2) EV charger electricity that is produced from renewable sources claiming little to no carbon footprint.
The
Company has developed a business plan for NeoVolt™, a scalable battery storage solution that aims to relieve the stress on existing
grid infrastructure by providing distributed energy storage. With the first stage of engineered technical drawings completed, we are
advancing to stage two and preparing to construct the initial prototype or proof of concept (PoC). NeoVolt™ is designed with advanced
features, including automatic adoption of connected devices and dynamic load balancing through a master-slave configuration. These capabilities
enable NeoVolt™ to seamlessly integrate with and manage energy flows across multiple devices. Furthermore, the PoC is contingent
upon recent advancements in EV charging and discharging standardizations, including on-board inverters and bi-directional capabilities,
to ensure compatibility and efficiency in both residential and commercial applications.
OED
specializes in lighting commissioning services. On September 27, 2024, OED signed an agreement with Leviton Manufacturing Co, Inc., to
serve as a field service technician for their advanced lighting control systems.
Ozop
Plus markets vehicle service contracts (“VSC’s”) for electric vehicles (EV’s) that offer consumers to be able
to purchase additional months and miles above the manufacturer’s warranty and to also bring added value to EV owners by utilizing
our partnerships and strengths in the energy market to offer unique and innovative services. Among EV owners’ concerns are the
EV battery repair and replacement costs, range anxiety, environmental responsibilities, roadside assistance, and the accelerated wear
on additional components that EV vehicles experience. Management believes that the Ozop Plus marketed VSC’s will give “peace
of mind” to the EV buyer. On October 23, 2024, Ozop Capital Partners, Inc. entered into an agreement with Empire Auto Protect (“Empire”).
Under the agreement, Empire will white label Royal Administration’s Fully Charged VSC, to be marketed as Empire Plus. OZOP Plus
will be ceded the battery premium portion of all of the Empire Plus VSC’s contracted.
ARC
has developed products to be an advanced lighting controls system, intricately engineered to integrate sophisticated wired and wireless
technologies. At its core, it employs a hybrid network topology that facilitates both resilient wired connections and flexible wireless
communications, making it suitable for complex infrastructural environments. The system is equipped with an array of sensors and control
nodes, enabling precise light management and energy usage monitoring. With support for protocols such as DALI and Zigbee, alongside the
capability for seamless integration with IoT platforms, ARC offers a comprehensive solution for intricate lighting networks. This system
is designed not just for control and efficiency, but also for adaptability to diverse architectural and electrical layouts, embodying
a technical solution for advanced, energy-conscious lighting management.
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying consolidated financial statements are prepared in accordance with Generally Accepted Accounting Principles in the United
States of America (“US GAAP”). The consolidated financial statements include the accounts of the Company and the Company’s
wholly owned subsidiaries Ozop Energy Systems, Inc. (“OES”), Ozop Capital Partners, Inc. (“Ozop Capital”), Ozop
Engineering and Design, Inc. (“OED), Automated Room Controls, Inc. (“ARC”), Power Conversion Technologies, Inc. (“PCTI”),
Ozop LLC, Ozop HK and Spinus, LLC (“Spinus”). All intercompany accounts and transactions have been eliminated in consolidation.
F- 12
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent
assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the reported period.
Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original term of three months or less to be cash equivalents. These investments
are carried at cost, which approximates fair value. Cash is maintained at a major financial institution. Accounts held at U.S. financial
institutions are insured by the FDIC up to $ 250,000 . The Company is exposed to credit risk in the event of default by the financial institutions
or the issuers of these investments to the extent the amounts on deposit or invested are in excess of amounts that are insured. Cash
and cash equivalent balances may, at certain times, exceed federally insured limits. The Company has no cash equivalents at December
31, 2025, and 2024. The amount in excess of the FDIC insurance as of December 31, 2025, and 2024, was approximately $- 0 -, and $ 223,000 ,
respectively. The Company has not experienced any losses on these accounts and management believes, based upon the quality of this major
financial institution, that the credit risk with regard to these deposits is not significant.
Sales
Concentration and credit risk
Following
is a summary of customers who accounted for more than ten percent (10%) of the Company’s revenues for the years ended December
31, 2025, and 2024, and their accounts receivable balance as of December 31, 2025:
SCHEDULES OF CONCENTRATION OF RISK, BY RISK FACTOR
Sales
% Year Ended
December 31, 2025
Sales
% Year Ended
December 31, 2024
Accounts
receivable balance
December 31, 2025
Customer
A
59 %
- %
$ 14,338
Customer
B
11 %
- %
$ -
Customer
C
- %
64 %
$ -
Customer
D
- %
18 %
$ -
Accounts
Receivable
The
Company records accounts receivable at the time products and services are delivered. An allowance for losses is established through a
provision for losses charged to expenses. Receivables are charged against the allowance for losses when management believes collectability
is unlikely. The allowance (if any) is an amount that management believes will be adequate to absorb estimated losses on existing receivables,
based on evaluation of the collectability of the accounts and prior loss experience. As of December 31, 2025, two customers represented
66 %, and 28 %, respectively of our outstanding accounts receivable. As of December 31, 2024, two customers represented approximately 60 %
and 22 %, respectively of our outstanding accounts receivable.
Inventory
Inventories
are valued at the lower of cost or net realizable value, with cost determined on the first-in, first-out basis. Inventory costs consist
of finished goods. In evaluating the net realizable value of inventory, management also considers, if applicable, other factors, including
known trends, market conditions, currency exchange rates and other such issues. Based on market conditions during the year ended December
31, 2024, related to solar panels including but not limited to reduced selling prices in the industry and the abundance of inventory
supply in the market, management determined that the net realizable value of certain of the Company’s inventory required a lower
of cost or market adjustment of $ 134,025 to the historical cost of inventory purchases for the year ended December 31, 2024.
F- 13
There
is no inventory markdown for the year ended December 31, 2025. Finished goods inventories as of December 31, 2025, and 2024 were $ 117,680
and $ 10,673 , respectively.
Purchase
concentration
ARC
began purchasing inventory during the year ended December 31, 2025, and purchased $ 204,451 of product, which accounts for all the inventory
purchases for the year ended December 31, 2025. For the year ended December 31, 2025, two vendors represented 76 %, and 17 %, respectively.
OES purchases finished renewable energy products from its’ suppliers. For the years ended December 31, 2025, and 2024, the Company
made no purchases.
Property,
plant, and equipment
Property
and equipment are stated at cost, and depreciation is provided by use of a straight-line method over the estimated useful lives of the
assets.
The
Company reviews property and equipment for potential impairment whenever events or changes in circumstances indicate that the carrying
amounts of assets may not be recoverable. The estimated useful lives of property and equipment is as follows:
SCHEDULES
OF ESTIMATED LIVES OF PROPERTY AND EQUIPMENT
Building
10 - 25
years
Office
furniture and equipment
3 - 5
years
Warehouse
equipment
7
years
Revenue
Recognition
The
Company recognizes revenue in accordance with ASC 606, from the commercial sales of products or providing services by: (1) identify the
contract (if any) with a customer; (2) identify the performance obligations in the contract (if any); (3) determine the transaction price;
(4) allocate the transaction price to each performance obligation in the contract (if any); and (5) recognize revenue when each performance
obligation is satisfied. The Company has no outstanding contracts with any of its’ customers. The Company recognizes revenue when
title, ownership, and risk of loss pass to the customer, all of which occurs upon shipment or delivery of the product and is based on
the applicable shipping terms for product sales or upon delivery of service to the customer for installation services. Any advance payments
are recorded as current liability until revenue is recognized.
For
product sales contracts with customers, ownership of the goods and associated revenue are transferred to customers at a point in time,
generally upon shipment of a product to the customer or receipt of the product by the customer and without significant judgments. For
the periods covered herein, we did not have post shipment obligations such as training or installation, customer acceptance provisions,
credits and discounts, rebates and price protection, or other similar privileges.
For
installation services contracts with customers, the Company invoices the customer upon completion of the job and recognizes revenue based
on the invoiced amount.
The
following table disaggregates our revenue by major source for the years ended December 31, 2025, and 2024:
SCHEDULE OF DISAGGREGATION OF REVENUE
2025
2024
Years
ended December 31,
2025
2024
Sourced
and distributed products
$ 105,709
$ 1,042,022
OED
Installations
201,712
300,631
Total
$ 307,421
$ 1,342,653
F- 14
Advertising
and Marketing Expenses
The
Company expenses advertising and marketing costs as incurred. For the years ended December 31, 2025, and 2024, the Company recorded advertising
and marketing expenses of $ 68,194 and $ 106,705 , respectively. The Company includes trade show expenses in advertising and marketing.
Research
and Development
Costs
and expenses that can be clearly identified as research and development are charged to expense as incurred. For the years ended December
31, 2025, and 2024, the Company recorded $ 46,832 and $ 183,897 of research and development expenses, respectively.
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815, Derivatives and
Hedging Activities.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free-standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics and
risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host
contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at
fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate instrument with the same
terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments (when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments) as follows: The Company records, when necessary, discounts to convertible notes for the intrinsic value
of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common stock at
the commitment date of this note transaction and the effective conversion price embedded in this note. Debt discounts under these arrangements
are amortized using the effective interest method.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the conversion method
with immediate expense of unamortized discount. Upon conversion, the remaining unamortized discount on the debt host (the conversion
portion) is immediately recognized in earnings, and the carrying amounts of the debt host and the bifurcated conversion option
liability (measured at fair value on the conversion date) is derecognized, and equity is recognized for the same amount, with no
additional gain or loss recognized in earnings upon conversion.
Discontinued
Operations
In
accordance with ASC 205-20 Presentation of Financial Statements: Discontinued Operations , a disposal of a component of an entity
or a group of components of an entity is required to be reported as discontinued operations if the disposal represents a strategic shift
that has (or will have) a major effect on an entity’s operations and financial results when the components of an entity meet the
criteria in paragraph 205-20-45-10. In the period in which the component meets held-for-sale or discontinued operations criteria the
major current assets, other assets, current liabilities, and noncurrent liabilities shall be reported as components of total assets and
liabilities separate from those balances of the continuing operations. At the same time, the results of all discontinued operations,
less applicable income taxes (benefit), shall be reported as components of net income (loss) separate from the net income (loss) of continuing
operations.
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceeding which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as net income (loss) from discontinued operations in the accompanying
consolidated financial statements for the years ended December 31, 2025, and 2024. For additional information, see Note 13- Discontinued
Operations.
F- 15
Distinguishing
Liabilities from Equity
The
Company relies on the guidance provided by ASC Topic 480, Distinguishing Liabilities from Equity , to classify certain redeemable
and/or convertible instruments. The Company first determines whether a financial instrument should be classified as a liability. The
Company will determine the liability classification if the financial instrument is mandatorily redeemable, or if the financial instrument,
other than outstanding shares, embodies a conditional obligation that the Company must or may settle by issuing a variable number of
its equity shares.
Once
the Company determines that a financial instrument should not be classified as a liability, the Company determines whether the financial
instrument should be presented between the liability section and the equity section of the balance sheet (“temporary equity”).
The Company will determine temporary equity classification if the redemption of the financial instrument is outside the control of the
Company (i.e. at the option of the holder). Otherwise, the Company accounts for the financial instrument as permanent equity.
Our
CEO and Chairman holds sufficient shares of the Company’s voting preferred stock that give sufficient voting rights under the articles
of incorporation and bylaws of the Company such that the CEO and Chairman can at any time unilaterally vote to increase the number of
authorized shares of common stock of the Company, without the need to call a general meeting of common shareholders of the Company.
Initial
Measurement
The
Company records its financial instruments classified as liability, temporary equity or permanent equity at issuance at the fair value,
or cash received.
Subsequent
Measurement – Financial Instruments Classified as Liabilities
The
Company records the fair value of its financial instruments classified as liabilities at each subsequent measurement date. The changes
in the fair value of its financial instruments classified as liabilities are recorded as other income (expenses).
Fair
Value of Financial Instruments
The
Company measures assets and liabilities at fair value based on an expected exit price as defined by the authoritative guidance on fair
value measurements, which represents the amount that would be received on the sale of an asset or paid to transfer a liability, as the
case may be, in an orderly transaction between market participants. As such, fair value may be based on assumptions that market participants
would use in pricing an asset or liability. The authoritative guidance on fair value measurements establishes a consistent framework
for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical
level.
The
following are the hierarchical levels of inputs to measure fair value:
●
Level
1 - Observable inputs that reflect quoted market prices in active markets for identical assets or liabilities.
●
Level
2 - Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets
or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that
are derived principally from or corroborated by observable market data by correlation or other means.
●
Level
3 - Unobservable inputs reflecting the Company’s assumptions incorporated in valuation techniques used to determine fair value.
These assumptions are required to be consistent with market participant assumptions that are reasonably available.
From
time to time, certain of the Company’s embedded conversion features on debt and outstanding warrants have been treated as derivative
liabilities for accounting purposes under ASC 815 due to insufficient authorized shares to fully settle conversion features of the instruments
if exercised. In this case, the Company utilized the latest inception date sequencing method to reclassify outstanding instruments as
derivative instruments. These contracts were recognized at fair value with changes in fair value recognized in earnings until such time
as the conditions giving rise to such derivative liability classification were settled.
F- 16
The
carrying amounts of the Company’s financial assets and liabilities, such as cash, prepaid expenses, other current assets, accounts
payable and accrued expenses and certain notes payable approximate their fair values because of the short maturity of these instruments.
The
following table represents the Company’s derivative instruments that are measured at fair value on a recurring basis as of December
31, 2025, and 2024, for each fair value hierarchy level:
SCHEDULE OF DERIVATIVE INSTRUMENTS
December
31, 2025
Derivative
Liabilities
Total
Level
I
$ -
$ -
Level
II
$ -
$ -
Level
III
$ 4,193,434
$ 4,193,434
December
31, 2024
Derivative
Liabilities
Total
Level
I
$ -
$ -
Level
II
$ -
$ -
Level
III
$ 210,493
$ 210,493
Leases
The
Company accounts for leases under ASU 2016-02, applying the package of practical expedients to leases that commenced before the effective
date whereby the Company elected to not reassess the following: (i) whether any expired or existing contracts contain leases; (ii) the
lease classification for any expired or existing leases; and (iii) initial direct costs for any existing leases. For contracts entered
into on or after the effective date, at the inception of a contract the Company assess whether the contract is, or contains, a lease.
Our assessment is based on: (1) whether the contract involves the use of a distinct identified asset, (2) whether we obtain the right
to substantially all the economic benefit from the use of the asset throughout the period, and (3) whether we have the right to direct
the use of the asset. We allocate the consideration in the contract to each lease component based on its relative stand-alone price to
determine the lease payments.
Operating
lease ROU assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based
on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an
implicit rate, the Company used an incremental borrowing rate of 7.5 %, for the existing lease, based on the information available at
the adoption date in determining the present value of future payments. Operating lease expense is recognized pursuant to on a straight-line
basis over the lease term and is included in rent in the consolidated statements of operations.
Income
Taxes
Income
taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation
allowance on deferred tax assets is established when management considers it is more likely than not that some portion or all of the
deferred tax assets will not be realized.
Tax
benefits from an uncertain tax position are only recognized if it is more likely than not that the tax position will be sustained on
examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements
from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon
ultimate resolution. Interest and penalties related to unrecognized tax benefits are recorded as incurred as a component of income tax
expense. The Company has not recognized any tax benefits from uncertain tax positions for any of the reporting periods presented.
F- 17
Segment
Policy
The
Company uses the “management approach” in determining reportable operating segments. The management approach considers the
internal organization and reporting used by the Company’s chief operating decision maker (“CODM”), who is our chief
executive officer, for making operating decisions and assessing performance as the source for determining the Company’s reportable
segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating
results of the Company and, as such, the Company has determined that the Company has one operating segment (renewable energy) as defined
by ASC Topic 280 “Segment Reporting”.
Earnings
(Loss) Per Share
The
Company reports earnings (loss) per share in accordance with ASC 260, “Earnings per Share.” Basic earnings (loss) per share
is computed by dividing net income (loss) by the weighted-average number of shares of common stock outstanding during each period. Diluted
earnings per share is computed by dividing net income (loss) by the weighted-average number of shares of common stock, common stock equivalents
and other potentially dilutive securities outstanding during the period. As of December 31, 2025, and 2024, the Company’s dilutive
securities are convertible into approximately 905,099,490 post reverse split ( 4,525,497,450,722 prior to the reverse split) and 2,543,009
post reverse split ( 12,715,043,534 prior to the reverse split) shares of common stock, respectively. The following table represents the
classes of dilutive securities as of December 31, 2025, and 2024:
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
December
31, 2025
December
31, 2024
Convertible
preferred stock (1)
3,998,332
2,125,807
Unexercised
common stock purchase warrants (1)
1,271,405
146,405
Convertible
notes payable (1)
740,050,588
25,715
Promissory
notes payable (1)
159,779,165
245,082
Total
905,099,490
2,543,009
(1)
The
potentially dilutive shares included in the above table are limited whereby the conversion or exercise cannot result in the beneficial
owner holding more than 4.99 % of the then outstanding shares of common stock subsequent to any conversion or exercise. These shares
were excluded from the diluted per share calculation because the effect of including these potential shares was anti-dilutive due
to the Company’s net loss position.
Recent
Accounting Pronouncements
From
time-to-time new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard
setting bodies that may have an impact on the Company’s accounting and reporting. Unless otherwise discussed, the Company believes
that other recently issued accounting pronouncements and other authoritative guidance for which the effective date is in the future will
not have an impact on its accounting or reporting or that such impact will not be material to its financial position, results of operations
and cash flows when implemented.
Recently
adopted accounting pronouncements
Income
Taxes
In
December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 is intended
to improve income tax disclosures primarily through enhanced disclosure of income tax rate reconciliation items, and disaggregation of
income (loss) from continuing operations, income tax expense (benefit) and income taxes paid, net disclosures by federal, state and foreign
jurisdictions, among others. ASU 2023-09 was effective for annual reporting periods beginning after December 15, 2024. We adopted this
ASU on a prospective basis effective January 1, 2025. The adoption of ASU 2023-09 did not have a significant impact on the Company’s
consolidated financial statements and related disclosures. Refer to Note 14, Income Taxes for the inclusion of new disclosures
required.
F- 18
Segment
Reporting
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 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. We adopted
this ASU retrospectively on December 31, 2024. The adoption of ASU 2023-07 did not have a significant impact on the Company’s consolidated
financial statements and related disclosures.
Recently
issued accounting pronouncements not yet adopted
Disaggregation
of Income Statement Expenses
In
November 2024, the FASB issued ASU No. 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation
Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses”, which requires disaggregated disclosure of income
statement expenses for public business entities. ASU 2024-03 requires new financial statement disclosures in tabular format, disaggregating
information about prescribed categories underlying any relevant income statement expense caption. The prescribed categories include,
among other things, purchases of inventory, employee compensation, depreciation, and intangible asset amortization. Additionally, entities
must disclose the total amount of selling expenses and, in annual reporting periods, an entity’s definition of selling expenses.
ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and for interim reporting periods within fiscal
years beginning after December 15, 2027. The guidance can be applied prospectively with an option for retrospective application. Early
adoption is also permitted. We are currently evaluating the provisions of this ASU.
Financial
Instruments – Measurement of Credit Losses for Accounts Receivable and Contract Assets
In
July 2025, the FASB issued ASU No. 2025-05, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses for Accounts
Receivable and Contract Assets. The amendments in this update provide a practical expedient permitting an entity to assume that conditions
at the balance sheet date remain unchanged over the life of the asset when estimating expected credit losses for current classified accounts
receivable and contract assets. This update is effective for annual periods beginning after December 15, 2025, including interim periods
within those fiscal years. Adoption of this ASU can be applied prospectively for reporting periods after its effective date. Early adoption
is permitted. The Company is currently evaluating the impact that ASU 2025-05 will have on the consolidated financial statements.
NOTE
4 – PROPERTY AND EQUIPMENT
The
following table summarizes the Company’s property and equipment:
SCHEDULE OF PROPERTY AND EQUIPMENT
December
31, 2025
December
31, 2024
Office
equipment
$ 239,336
$ 235,846
Building
and building improvements
-
600,000
Less:
Accumulated depreciation
( 228,627 )
( 274,447 )
Property
and Equipment, Net
$ 10,709
$ 561,399
During
the year ended December 31, 2025, the Company sold its building to an entity controlled by the Company’s CEO. The sale price was
$ 600,000 and the Company received $ 100,000 in cash and the buyer forgave $ 500,000 of related party accrued and unpaid management fees
owed to the CEO (see Note 8). The Company recorded a gain on the sale of the building to a related party of $ 86,250 , which is included
in the Statement of Operations for the year ended December 31, 2025. After the building was sold to the related party, the Company leased
back the building from the same related party in September 2025 for a three-year lease with a monthly lease payment of $ 5,000 beginning
on September 1, 2026, which was accounted for as a sale and leaseback transaction (see Note 12).
Depreciation
expense was $ 40,430 and $ 68,613 for the years ended December 31, 2025, and 2024, respectively.
F- 19
NOTE
5 - CONVERTIBLE NOTES PAYABLE AND DERIVATIVE LIABILITIES
Convertible
Promissory Notes are categorized as equity or debt based on the terms of the notes and the guidance in ASC 480, Distinguishing Liabilities
from Equity, and ASC 815, Derivatives and Hedging.
Convertible
notes that meet the criteria for equity classification (e.g., conversion into a fixed number of shares with no obligation to deliver
cash) are recorded in equity at issuance. Instruments classified as equity are not subsequently remeasured, and no interest expense is
recognized.
Convertible
notes that include a contractual obligation to deliver cash or other financial assets, or that do not meet the criteria for equity classification,
are recorded as debt. These notes are initially recognized at the proceeds received, net of discounts and issuance costs in accordance
with ASC 480-10-55-44 on the consolidated balance sheets, and subsequently measured at amortized cost using the effective interest method.
Interest expense is recognized in the statement of operations.
If
the instrument contains embedded conversion features or other terms that require bifurcation under ASC 815, these features are separated
from the host contract and recorded as derivative liabilities at fair value. Derivative liabilities are remeasured at fair value at each
reporting date, with changes in fair value recognized in the consolidated statements of operations.
The
Company accounts for derivative financial instruments in accordance with Accounting Standards Codification (ASC) 815, Derivatives and
Hedging. Under this guidance, the Company evaluates whether an embedded feature within a financial instrument is required to be accounted
for separately as a derivative.
Embedded
derivatives that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that are not
eligible for the scope exceptions under ASC 815, are bifurcated from the host instrument and accounted for as separate derivative financial
instruments. These derivatives are recognized as either assets or liabilities on the balance sheet and are measured at fair value, with
changes in fair value recognized in the consolidated statements of operations in the period in which they occur.
When
the Company issues convertible debt instruments that contain embedded conversion features with variable settlement terms or other features
that result in a potential issuance of a variable number of shares, the embedded conversion feature is assessed under ASC 815 -15-25
and ASC 815-10-15-83. If the conversion feature requires bifurcation, it is separated from the debt host and accounted for as a derivative
liability.
On
July 10, 2020, PCTI (the accounting acquirer) assumed the balance of a past-due 15 % convertible note issued by the Company on September
13, 2017. As of December 31, 2025, and 2024, the outstanding principal balance of this note was $ 25,000 .
F- 20
On
May 28, 2025 (the “Issue Date”), the Company entered into a 12 %, $ 200,000 face value promissory note (the “May 2025
Note”), with a third-party (the “Holder”) due May 28, 2026 (the “Maturity Date”). The Holder shall have
the right from time to time, and at any time following, convert all or any part of the outstanding and unpaid principal, interest and
any other amounts due into fully paid and non-assessable shares of common stock of the Company. The per share conversion price into which
Principal Amount and interest (including any Default Interest) under this Note shall be convertible into shares of Common Stock hereunder
as further described in this Note (the “Conversion Price”) shall equal the Market Price (as defined in the Note), subject
to adjustment as provided in this Note. “Market Price” shall mean 70% of the lowest Trading Price (as defined below) for
the Common Stock during the five (5) Trading Day period ending on the latest complete Trading Day prior to the Conversion Date. “Trading
Price” means, for any security as of any date, the volume weighted average price on the Principal Market as reported by a reliable
reporting service (“Reporting Service”) designated by the Holder (i.e. Quotestream or Bloomberg). The Company received proceeds
of $ 191,000 on June 3, 2025, and the Company reimbursed the investor for expenses for legal fees and due diligence of $ 9,000 . Pursuant
to ASC 815, the Company determined that the conversion feature is embedded in the debt host and accounted for the conversion feature
as a derivative liability with an initial fair value of $ 179,173 by the Monte Carlo simulation valuation method (with assumptions of
volatility of 236.61 % and risk free rate of 4.16 %). In conjunction with this Note, the Company issued 2 common stock purchase warrants;
each warrant entitles the Holder to purchase 200,000 post reverse split ( 1,000,000,000 prior to the reverse split) shares of common stock
at an exercise price of $ 1.00 post reverse split ($ 0.0002 prior to the reverse split) per share, subject to adjustments and expires on
the five-year anniversary of the Issue Date. At issuance, the Company had insufficient authorized shares available to settle these outstanding
warrants, these warrants are classified and recorded as a derivative liability. The warrants were valued at $ 969,039 at issuance, by
the Monte Carlo simulation valuation method (with assumptions of volatility of 187.76 % and risk free rate of 4.05 %). The derivative liabilities
from the embedded conversion feature and liability-classified warrants resulted in a debt discount of $ 191,000 , and a derivative expense
of $ 957,212 at issuance. For the year ended December 31, 2025, amortization of the debt discount (including debt issuance costs) of $ 32,526
based on the effective interest method was charged to interest expense. As of December 31, 2025, the outstanding principal balance of
the convertible note was $ 200,000 , with a carrying value of $ 32,526 , net of unamortized discounts of $ 167,474 as of December 31, 2025.
The derivative liability will be remeasured at fair value at each reporting date, with changes in fair value recognized in the consolidated
statements of operations. As of November 28, 2025, the Company was in default of this note due to violation of the “Amortization Payments” term as specified in the note agreement, which requires
the Company to make monthly repayment instalment of $ 37,300 over a six-month period starting from November 28, 2025 , and repay all remaining outstanding amounts under this note on May
28, 2026 , the Maturity Date.
On
July 15, 2025 (the “Issue Date”), the Company entered into a 12 %, $ 200,000 face value promissory note (the “July 2025
Note”) with a third-party (the “Holder”) due July 14, 2026 (the “Maturity Date”). The July 2025 Note is
with the same lender and the same terms as the May 2025 Note. The Company received proceeds of $ 191,000 on July 15, 2025, and the Company
reimbursed the investor for expenses for legal fees and due diligence of $ 9,000 . Pursuant to ASC 815, the Company determined that the
conversion feature is embedded in the debt host and accounted for the conversion feature as a derivative liability with an initial fair
value of $ 187,309 by the Monte Carlo simulation valuation method (with assumptions of volatility of 257.88 % and risk free rate of 4.11 %).
In conjunction with this Note, the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 200,000
post reverse split ( 1,000,000,000 prior to the reverse split) shares of common stock at an exercise price of $ 1.00 post reverse split
($ 0.0002 prior to the reverse split) per share, subject to adjustments and expires on the five-year anniversary of the Issue Date. At
issuance, the Company had insufficient authorized shares available to settle these outstanding warrants, these warrants are classified
and recorded as a derivative liability. The warrants were valued at $ 836,069 at issuance, by the Monte Carlo simulation valuation method
(with assumptions of volatility of 185.97 % and risk free rate of 4.05 %). The derivative liabilities from the embedded conversion feature
and liability-classified warrants resulted in a debt discount of $ 191,000 , and a derivative expense of $ 832,378 at issuance. For the
year ended December 31, 2025, amortization of the debt discount (including debt issuance costs) of $ 35,814 based on the effective interest
method was charged to interest expense. As of December 31, 2025, the outstanding principal balance of the convertible note was $ 200,000 ,
with a carrying value of $ 35,814 , net of unamortized discounts of $ 164,186 as of December 31, 2025. The derivative liability will be
remeasured at fair value at each reporting date, with changes in fair value recognized in the consolidated statements of operations.
As of November 28, 2025, the Company was in default of this note due to the cross default provisions in this note in connection with the default of
the May 28, 2025 note.
On
September 24, 2025 (the “Issue Date”), the Company entered into a 12 %, $ 200,000 face value promissory note (the “September
2025 Note”) with a third-party (the “Holder”) due September 23, 2026 (the “Maturity Date”). The September
2025 Note is with the same lender and the same terms as the May 2025 Note. The Company received proceeds of $ 191,000 on September 24,
2025, and the Company reimbursed the investor for expenses for legal fees and due diligence of $ 9,000 . Pursuant to ASC 815, the Company
determined that the conversion feature is embedded in the debt host and accounted for the conversion feature as a derivative liability
with an initial fair value of $ 176,598 by the Monte Carlo simulation valuation method (with assumptions of volatility of 212.92 % and
risk free rate of 3.63 %). In conjunction with this Note, the Company issued 2 common stock purchase warrants; each warrant entitles the
Holder to purchase 200,000 post reverse split ( 1,000,000,000 prior to the reverse split) shares of common stock at an exercise price
of $ 1.00 post reverse split ($ 0.0002 prior to the reverse split) per share, subject to adjustments and expires on the five-year anniversary
of the Issue Date. At issuance, the Company had insufficient authorized shares available to settle these outstanding warrants, these
warrants are classified and recorded as a derivative liability. The warrants were valued at $ 332,395 at issuance, by the Monte Carlo
simulation valuation method (with assumptions of volatility of 259.75 % and risk free rate of 3.70 %). The derivative liabilities from
the embedded conversion feature and liability-classified warrants resulted in a debt discount of $ 191,000 , and a derivative expense of
$ 317,993 at issuance. For the year ended December 31, 2025, amortization of the debt discount (including debt issuance costs) of $ 11,574
based on the effective interest method was charged to interest expense. As of December 31, 2025, the outstanding principal balance of
the convertible note was $ 200,000 , with a carrying value of $ 11,574 , net of unamortized discounts of $ 188,426 as of December 31, 2025.
The derivative liability will be remeasured at fair value at each reporting date, with changes in fair value recognized in the consolidated
statements of operations. As of November 28, 2025, the Company was in default of this note due to the cross default provisions in this
note in connection with the default of the May 28, 2025 note.
F- 21
On July 31, 2025, the Company
entered into an Exchange Agreement, whereby, the Company agreed that the holder may exchange any part or all of the outstanding
principal and interest (the Exchange Amount) of the promissory note entered into on February 9, 2021 (see Note 7) at any time and
from time to time into the number of common shares equal to the Exchange Amount divided by the lowest trading price from the
previous ten (10) trading days, and to extend the maturity date of the note to March 31, 2026. The Company determined the Exchange
Agreement represented a substantial modification to the existing debt. Accordingly, the Company extinguished the promissory note
dated February 9, 2021, as well as the accrued interest as of July 31, 2025, and recorded two convertible notes, one for the
principal amount of $ 2,200,000
with an annual interest rate of 15 %
and one for the accrued interest of $ 1,358,229
with no additional interest in the future. The embedded conversion features for these convertible notes were accounted for as
derivatives, which were valued at an initial amount of $ 1,842,831
on July 31, 2025 by the Monte Carlo simulation valuation method (with assumptions of volatility of 321 %
and risk free rate of 4.24 %),
and were recorded as debt discount that will be amortized based on the effective interest rate through the new maturity date of the
note of March 31, 2026. For the year ended December 31, 2025, amortization of the debt discount of $980,262 based on the effective
interest method was charged to interest expense. During the year ended December 31, 2025, the holder converted principal of $ 100,000
of the note into 200,000
post reverse split ( 1,000,000,000
prior to the reverse split) shares of common stock at a conversion price of $ 0.50
post reverse split ($ 0.0001
prior to the reverse split). The Company reduced derivative liabilities by $ 53,919
for the conversions and amortized as interest expense $ 47,932
in reducing the debt discount. As of December 31, 2025, the outstanding principal balance of the two convertible notes was $ 3,458,229 ,
with a carrying value of $ 2,643,592 ,
net of unamortized discount of $ 814,637
as of December 31, 2025.
The
following table summarizes the Company’s convertible notes payable:
SCHEDULE OF CONVERTIBLE NOTES PAYABLE
Year
ended
December 31, 2025
Year
ended
December 31, 2024
Beginning
balance
$ 25,000
$ 25,000
New
convertible note issuances
600,000
-
Convertible
notes issued in exchange for promissory note and accrued interest as a result of loan modification (see Note 6)
3,558,229
-
Less:
conversion
( 100,000 )
-
Less:
unamortized discounts
( 1,334,724 )
-
Ending
balance, net of discounts
$ 2,748,505
$ 25,000
The
Company valued the derivative liabilities at December 31, 2025, and 2024, at $ 4,193,434 and $ 210,493 respectively.
(1) For
the derivative liabilities associated with the embedded conversion feature of convertible
notes, the Company used the Monte Carlo simulation valuation method with the following assumptions
as of December 31, 2025, and 2024, risk free rate at 3.54 % to 3.67 %, and 4.24 %, respectively,
and volatility of 300.23 % to 347 %, and 101 %, respectively.
(2) For
the derivative liabilities associated with the new warrants issued in 2025 with the convertible
notes, the Company used the Monte Carlo simulation valuation method with the following assumptions
as of December 31, 2025, risk free rate at 3.68 % to 3.71 %, and volatility of 254.9 % to 262.04 %.
(3) For
the derivative liabilities associated with the remaining outstanding warrants which were
primarily issued in prior years, the following assumptions were utilized in the Black-Scholes
valuation method as of December 31, 2025, and 2024, risk free interest rate of 3.54 % to 3.59 %
and 4.18 % to 4.25 %, respectively, volatility of 347 %, and 121 % to 146 %, respectively, and
exercise prices of $ 9.50 to $ 40.00 post reverse split ($ 0.0019 to $ 0.008 prior to the reverse
split) per share for both years.
F- 22
A
summary of the activity related to derivative liabilities for the years ended December 31, 2025, and 2024, is as follows:
SCHEDULE OF DERIVATIVE LIABILITIES AT FAIR VALUE
Derivative
liabilities associated with warrants
Derivative
liabilities associated with convertible notes
Total
derivative liabilities
Balance
January 1, 2025
$ 176,103
$ 34,390
$ 210,493
Fair
value of issuances during the year
2,137,502
2,385,913
4,523,415 *
Change
in fair value
( 668,867 )
182,312
( 486,555 )
Write
off for conversions
-
( 53,919 )
( 53,919 )
Balance
December 31, 2025
$ 1,644,738
$ 2,548,696
$ 4,193,434
* The amount included
$ 2,107,583 that was charged to derivative expense at issuance due to fair value of the derivative instruments exceeding the carrying
amount of the debt host.
Derivative
liabilities associated with warrants
Derivative
liabilities associated with convertible notes
Total
derivative liabilities
Balance
January 1, 2024
$ 1,187,076
$ 29,002
$ 1,216,078
Change
in fair value
( 1,010,973 )
5,388
( 1,005,585 )
Balance
December 31, 2024
$ 176,103
$ 34,390
$ 210,493
NOTE
6 – NOTES PAYABLE
The
Company has the following notes payable outstanding:
SCHEDULE OF NOTES PAYABLE
December
31, 2025
December
31, 2024
Note
payable, interest at 8 % or 20 % (if default), matured January 5, 2020 , in default
$ 45,000
$ 45,000
Other,
due on demand, interest at 6 %, currently in default
50,000
50,000
Note
payable $ 750,000 face value, interest at 12 % or 24 % (if default), matured August 24, 2021 , in default
375,000
375,000
Note
payable $ 389,423 face value, interest at 15 %, matured November 6, 2025 , net of discount of $ 0 (2025) and $ 48,259 (2024) respectively,
in default
389,423
341,164
Note
payable $ 1,000,000 face value, interest at 12 % or 24 % (if default), matured November 13, 2021 , in default
1,000,000
1,000,000
Note
payable $ 2,200,000 face value, interest at 15 %, matures March 31, 2026 , the December 31, 2025 balance of $ 2,100,000 was included
and presented under convertible notes payable as a result of loan modification (see Note 5)
-
2,200,000
Note
payable $ 11,110,000 face value, interest at 15 %, matured October 31, 2024 , in default
11,110,000
11,110,000
Note
payable $ 3,300,000 face value, interest at 15 %, matured October 31, 2024 , in default
3,300,000
3,300,000
Note
payable $ 3,020,000 face value, matured March 31, 2023 , in default
1,820,000
1,820,000
Note
payable $ 165,000 face value, interest at 15 %, matures August 13, 2026 , net of discount of $ 9,375
155,625
-
Note
payable $ 250,000 face value, interest at 15 %, matures November 21, 2026 , net of discount of $ 46,875
203,125
-
Sub-total
notes payable, net of discount
18,448,173
20,241,164
Less
long-term portion, net of discount
-
-
Current
portion of notes payable, net of discount
$ 18,448,173
$ 20,241,164
F- 23
On
November 21, 2025, the Company entered into a 15 % Secured Promissory Note for $ 250,000 with a third-party lender and a maturity date
of November 21, 2026 . The Company received proceeds of $ 200,000 on December 9, 2025, and the Company reimbursed the investor for expenses
for legal fees and due diligence of $ 50,000 (original issue discount or “OID”). This note shall be senior secured by any
and all assets of the Company. For the year ended December 31, 2025, $ 3,125 was charged to interest expense. As of December 31, 2025,
the outstanding principal balance of this note was $ 250,000 with a carrying value of $ 203,125 , net of unamortized discounts of $ 46,875
as of December 31, 2025.
On
August 13, 2025, the Company entered into a 15 % Secured Promissory Note for $ 165,000 with a third-party lender and a maturity date of
August 13, 2026 . The Company received proceeds of $ 150,000 on August 14, 2025, and the Company reimbursed the investor for expenses for
legal fees and due diligence of $ 15,000 (original issue discount or “OID”). This note shall be senior secured by any and
all assets of the Company. For the year ended December 31, 2025, $ 5,625 was charged to interest expense. As of December 31, 2025, the
outstanding principal balance of this note was $ 165,000 with a carrying value of $ 155,625 , net of unamortized discounts of $ 9,375 as
of December 31, 2025.
On
November 11, 2022, the Company entered into a non-interest bearing, $ 3,020,000 face value promissory note with a third-party lender with
scheduled weekly payments and a maturity date of March 31, 2023 . In exchange for the issuance of the $ 3,020,000 note, inclusive of an
original issue discount of $ 250,000 , and the reclass of $ 260,000 from accounts payable and accrued expenses the Company received proceeds
of $ 2,510,000 on November 11, 2022, from the lender. Through December 31, 2025, the Company has repaid $ 1,200,000 of the principal of
the note. As of December 31, 2025, and 2024, the outstanding principal balance of this note was 1,820,000 . The Company is in default
on the weekly payments. The Company is currently in discussions with the lender regarding an extension of the maturity date.
On
December 7, 2021, the Company entered into a 12 %, $ 3,300,000 face value promissory note with a third- party lender with a maturity date
of December 7, 2022 . In exchange for the issuance of the $ 3,300,000 note, inclusive of an original issue discount of $ 300,000 , the Company
received proceeds of $ 3,000,000 on December 13, 2021, from the lender. In conjunction with the note, the Company issued a warrant to
purchase 15,000 post reverse split ( 75,000,000 prior to the reverse split) shares of common stock at $ 195 post reverse split ($ 0.039
prior to the reverse split) per share (subject to adjustments) with an expiry date on the three- year anniversary of the note. On October
31, 2022, the maturity date of the note was extended to October 31, 2024, and the interest rate was increased to 15 % per annum. The Company
issued warrants to purchase 15,000 post reverse split ( 75,000,000 prior to the reverse split) shares of common stock at an exercise price
of $ 33.50 post reverse split ($ 0.0067 prior to the reverse split) per share and with an expiration of October 31, 2025, in exchange for
the extension. The warrants were valued at $ 510,000 by the Black-Scholes option pricing method and have been amortized through the new
maturity date of the note. The Company determined that this transaction was a modification of the existing note. For the year ended December
31, 2025, there was no charge to interest expense, and for the year ended December 31, 2024, $ 212,500 was charged to interest expense.
As of December 31, 2025, and 2024, the outstanding principal balance of this note was $ 3,300,000 . The Company is currently in discussions
with the lender regarding an extension of the maturity date.
F- 24
On
March 17, 2021, the Company entered into a 12 %, $ 11,110,000 face value promissory note with a third- party lender with a maturity date
of March 17, 2022 . In exchange for the issuance of the $ 11,110,000 note, inclusive of an original issue discount of $ 1,000,000 and lender
costs of $ 110,000 , the Company received proceeds of $ 10,000,000 on March 23, 2021, from the lender. In conjunction with the note, the
Company issued a warrant to purchase 50,000 post reverse split ( 250,000,000 prior to the reverse split) shares of common stock at $ 650
post reverse split ($ 0.13 prior to the reverse split) per share (subject to adjustments) with an expiry date on the three- year anniversary
of the note. On October 31, 2022, the maturity date of the note was extended to October 31, 2024, and the interest rate was increased
to 15 % per annum. The Company issued warrants to purchase 50,000 post reverse split ( 250,000,000 prior to the reverse split) shares of
common stock at an exercise price of $ 33.50 post reverse split ($ 0.0067 prior to the reverse split) per share and with an expiration
of October 31, 2025, in exchange for the extension. The warrants were valued at $ 1,700,000 by the Black-Scholes option pricing method
and have been amortized through the new maturity date of the note. The Company determined that this transaction was a modification of
the existing note. For the year ended December 31, 2025, there was no charge to interest expense, and for the year ended December 31,
2024, $ 708,333 was charged to interest expense. As of December 31, 2025, and 2024, the outstanding principal balance of this note was
$ 11,110,000 . The Company is currently in discussions with the lender regarding an extension of the maturity date.
On
February 9, 2021, the Company entered into a 12 %, $ 2,200,000 face value promissory note with a third- party lender with a maturity date
of February 9, 2022 . In exchange for the issuance of the $ 2,200,000 note, inclusive of an original issue discount of $ 200,000 , the Company
received proceeds of $ 2,000,000 on February 16, 2021, from the lender. In conjunction with the note, the Company issued a warrant to
purchase 10,000 post reverse split ( 50,000,000 prior to the reverse split) shares of common stock at $ 750 post reverse split ($ 0.15 prior
to the reverse split) per share (subject to adjustments) with an expiry date on the three- year anniversary of the note. On October 31,
2022 , the maturity date of the note was extended to October 31, 2024, and the interest rate was increased to 15 % per annum. The Company
issued warrants to purchase 10,000 post reverse split ( 50,000,000 prior to the reverse split) shares of common stock at an exercise price
of $ 33.50 post reverse split ($ 0.0067 prior to the reverse split) per share and with an expiration of October 31, 2025, in exchange for
the extension. The warrants were valued at $ 340,000 by the Black-Scholes option pricing method and have been amortized through the new
maturity date of the note. The Company determined that this transaction was a modification of the existing note. On July 31, 2025, the
Company entered into an Exchange Agreement (see Note 5), whereby, the Company agreed that the holder may exchange any part or all of
the outstanding principal and interest (the Exchange Amount) at any time and from time to time into the number of common shares equal
to the Exchange Amount divided by the lowest trading price from the previous ten (10) trading days, and to extend the maturity date of
the note to March 31, 2026. As a result, this note (with all of its outstanding principal and accrued interest as of July 31, 2025) was
exchanged into a convertible note. The Company determined the Exchange Agreement represented a substantial modification to the existing
debt. Accordingly, the Company extinguished the promissory note dated February 9, 2021, as well as the accrued interest as of July 31,
2025, and recorded two convertible notes, one for the principal amount of $ 2,200,000 (at an annual interest rate of 15 %) and one for
the accrued interest of $ 1,358,229 (with no additional interest in the future). For the year ended December 31, 2024, $ 141,667 was charged
to interest expense. As of December 31, 2025, the outstanding principal balance of this note of $ 2,100,000 was included and presented
under convertible notes payable. As of December 31, 2024, the outstanding principal balance of this note was $ 2,200,000 .
On
November 13, 2020, the Company entered into a 12 %, $ 1,000,000 face value promissory note with a third-party due November 13, 2021 . Principal
payments shall be made in six instalments of $166,667 commencing 180 days from the issue date and continuing each 30 days thereafter
for 5 months and the final payment of principal and interest due on the maturity date. The Company received proceeds of $ 890,000 on November
20, 2020, and the Company reimbursed the investor for expenses for legal fees and due diligence of $ 110,000 . In conjunction with this
note, the Company issued 2 common stock purchase warrants; each warrant entitles the Holder to purchase 25,000 post reverse split ( 125,000,000
prior to the reverse split) shares of common stock at an exercise price of $ 40 post reverse split ($ 0.008 prior to the reverse split)
per share, subject to adjustments and expires on the five-year anniversary of the issue date. This note is in default and the interest
rate from the date of default is the lesser of 24% or the highest amount permitted by law. As of December 31, 2025, and 2024, the outstanding
principal balance of this note was $ 1,000,000 . As of December 31, 2025, and 2024, the accrued interest is $ 1,095,452 and $ 855,452 , respectively.
The Company is in discussions with the lender regarding the extension of the maturity date of this note.
F- 25
On
November 6, 2020, the Company entered into a Settlement Agreement with the holder of $ 120,000 of convertible notes with accrued and unpaid
interest of $ 8,716 and a $ 210,000 Promissory Noted dated June 23, 2020, with accrued and unpaid interest of $ 15,707 . The Company issued
a new 12 % Promissory Note with a face value of $ 389,423 and a maturity date of November 6, 2023 , and was in default. In conjunction with
this settlement, the Company issued a warrant to purchase 12,000 post reverse split ( 60,000,000 prior to the reverse split) shares of
common stock at an exercise price of $ 37.50 post reverse split ($ 0.0075 prior to the reverse split) per share, subject to adjustments
and expires on the five-year anniversary of the issue date. The Company analyzed the transaction and concluded that this was a modification
to the existing debt. The investor exercised the warrant on January 14, 2021. On November 6, 2023, the maturity date of the note was
extended to November 6, 2025, and the interest rate was increased to 15 % per annum. The Company issued warrants to purchase 12,000 post
reverse split ( 60,000,000 prior to the reverse split) shares of common stock at an exercise price of $ 9.50 post reverse split ($ 0.0019
prior to the reverse split) per share, and with an expiration of November 6, 2026, in exchange for the extension. The warrants were valued
at $ 113,921 by the Black-Scholes option pricing method and have been amortized through the new maturity date of the note. The Company
determined that this transaction was a modification of the existing note. For the years ended December 31, 2025, and 2024, $ 48,259 and
$ 56,961 , respectively, were charged to interest expense. As of December 31, 2025, and 2024, the outstanding principal balance of this
note was $ 389,423 with a carrying value of $ 389,423 and $ 341,164 , respectively, net of unamortized discounts of $- 0 - and $ 48,259 , respectively,
as of December 31, 2025, and 2024.
On
August 24, 2020 (the “Issue Date”), the Company entered into a 12 %, $ 750,000 face value promissory note with a third-party
(the “Holder”) due August 24, 2021 (the “Maturity Date”). Principal payments shall be made in six instalments
of $125,000 commencing 180 days from the Issue Date and continuing each 30 days thereafter for 5 months and the final payment of principal
and interest due on the Maturity Date. The Holder shall have the right from time to time, and at any time following an event of default,
as defined on the agreement, to convert all or any part of the outstanding and unpaid principal, interest and any other amounts due into
fully paid and non-assessable shares of common stock of the Company, at the lower of i) the Trading Price (as defined in the agreement)
during the previous five trading days prior to the Issuance Date or ii) the volume weighted average price during the five trading days
ending on the day preceding the conversion date. The Company received proceeds of $ 663,000 on August 25, 2020, and the Company reimbursed
the investor for expenses for legal fees and due diligence of $ 87,000 . In conjunction with this Note, the Company issued 2 common stock
purchase warrants; each warrant entitles the Holder to purchase 24,590 post reverse split ( 122,950,819 prior to the reverse split) shares
of common stock at an exercise price of $ 30.50 post reverse split ($ 0.0061 prior to the reverse split) per share, subject to adjustments
and expires on the five-year anniversary of the Issue Date. On July 15, 2025, the warrants were extended to have a maturity date of the
eighth-year anniversary of the Issue Date. As of December 31, 2025, and 2024, the outstanding principal balance of this note was $ 375,000 .
This note is in default and the interest rate from the date of default is the lesser of 24% or the highest amount permitted by law. During
the year ended December 31, 2025, the Holder converted $ 131,681 of accrued interest (plus conversion fees) into 512,188 post reverse
split ( 2,560,935,900 prior to the reverse split) shares of common stock at a conversion price of $ 0.20 to $ 0.40 post reverse split ($ 0.00004
to $ 0.00008 prior to the reverse split). As of December 31, 2025, and 2024, the accrued interest is $ 423,896 and $ 360,247 , respectively.
The Company is in discussions with the lender regarding the extension of the maturity date of this note.
NOTE
7 – DEFERRED LIABILITY
On
September 2, 2020, PCTI entered into an agreement with a third- party. Pursuant to the terms of the agreement, in exchange for $ 750,000 ,
PCTI agreed to pay the third-party a perpetual three percent ( 3 % ) payment of revenues, as defined in the agreement. Payments are due
ninety (90) days after each calendar quarter, with the first payment due on or before March 31, 2021, for revenues for the quarter ending
December 31, 2020. On February 26, 2021, the agreement was assigned to Ozop and on March 4, 2021, the note was amended, whereby in exchange
for 35,000 post reverse split ( 175,000,000 prior to the reverse split) shares of common stock, the royalty percentage was amended to
1.8 % . No payments have been made and the Company is in default of the agreement. On November 11, 2022, the third-party and the Company
agreed to reduce the liability by $ 260,000 and add $ 260,000 to the promissory note issued on November 11, 2022.
EV
Insurance Company records premiums received from the issuance of Vehicle Service Contracts (“VSC’s”) as a deferred
liability. The Company will analyze the deferred liability to determine if any amounts can be recorded as income with the balance remaining
in deferred liabilities for potential future claims. As of December 31, 2025, and 2024, the Company has recorded $ 42,425 and $ 12,610
as deferred liabilities related to VSC’s.
The
deferred liability as of December 31, 2025, and 2024, on the consolidated balance sheets is $ 532,425 and $ 502,610 , respectively.
F- 26
NOTE
8 – RELATED PARTY TRANSACTIONS AND BALANCES
Employment
Agreement
On
July 10, 2020, pursuant to the PCTI transaction, the Company assumed an employment contract entered into on February 28, 2020, between
the Company and Mr. Conway (the “Employment Agreement”). Mr. Conway’s compensation as adjusted was $ 20,000 per month.
Effective January 1, 2022, the Company entered into a new employment agreement with Mr. Conway. Pursuant to the agreement, Mr. Conway
receives annual compensation of $ 240,000 from the Company and will also be eligible to receive bonuses and equity grants at the discretion
of the BOD. The Company also agreed to compensate Mr. Conway for services provided directly to any of the Company’s subsidiaries.
Currently, the subsidiaries of Ozop Capital, OES and OED, each compensates Mr. Conway $ 20,000 per month.
Management
Fees, Sale of Building and Related Party Payables
For
the years ended December 31, 2025, and 2024, the Company recorded expenses to Mr. Conway of $ 960,000 , respectively. During the year ended
December 31, 2025, the Company sold its building to an entity controlled by Mr. Conway. The sale price was $ 600,000 and the Company received
$ 100,000 in cash and Mr. Conway forgave $ 500,000 of related party accrued and unpaid management fees owed. The Company recorded a gain
on the sale of the building to a related party of $ 86,250 , which is included in the Statement of Operations for the year ended December
31, 2025 (see Note 4). After the building was sold to the related party, the Company leased back the building from the same related party
in September 2025 for a three-year lease with a monthly lease payment of $ 5,000 beginning on September 1, 2026, which was accounted for
as a sale and leaseback transaction (see Note 12). As of December 31, 2025, and 2024, the Company owes Mr. Conway $ 281,600 and $ 60,000
for unpaid management fees, which is included in related party liabilities on the consolidated balance sheets presented herein.
Note
receivable, related party
During
the year ended December 31, 2025, the Company loaned 14464664 Canada Inc. (“Bluezone Beverages”) $ 150,000 in exchange for
a promissory note issued on December 9, 2025, that bears interest at 5% and has a maturity date of December 8, 2027. The Company had a
binding letter of intent with Bluezone Beverages (see Note 15 - subsequent events).
NOTE
9 – COMMITMENTS AND CONTINGENCIES
Agreements
On
September 1, 2021, Ozop Capital entered into an advisory agreement (the “RMA Agreement”) with Risk Management Advisors, Inc.
(“RMA”). Pursuant to the terms of the RMA Agreement, RMA will assist Ozop Capital in analyzing, structuring, and coordinating
Ozop Capital’s participation in a captive insurance company. RMA will coordinate legal, accounting, tax, actuarial and other services
necessary to implement the Company’s participation in a captive insurance company, including, but not limited to, the preparation
of an actuarial feasibility study, filing of all required regulatory applications, domicile selection, structural selection, and coordination
of the preparation of legal documentation. The fee for these services was $ 100,000 . Ozop Capital agreed to pay $ 50,000 and to issue $ 50,000
of shares of restricted common stock. The parties agreed to a reduced fee of $ 48,000 for the years ended December 31, 2025, and 2024,
which has been accrued as of December 31, 2025 ($ 144,000 ), and December 31, 2024 ($ 96,000 ), and is included in accounts payable and accrued
expenses on the consolidated balance sheets presented herein. As of December 31, 2025, and 2024, the Company has recorded 128 post reverse
split ( 637,755 prior to the reverse split) shares of common stock to be issued for the balance owed, in addition to the $ 48,000 .
On
March 4, 2019, the Company entered into a Separation Agreement (the “Separation Agreement”) with Salman J. Chaudhry, pursuant
to which the Company agreed to pay Mr. Chaudry $ 227,200 (the “Outstanding Fees”) in certain increments as set forth in the
Separation Agreement. As of December 31, 2025, and 2024, the balance owed Mr. Chaudhry is $ 162,085 .
F- 27
On
September 2, 2020, PCTI entered into an Agreement with a third-party. Pursuant to the terms of the agreement, in exchange for $ 750,000 ,
PCTI agreed to pay the third-party a perpetual three percent (3%) payment of revenues, as defined in the agreement . On February 26, 2021,
the agreement was assigned to Ozop and on March 4, 2021, the agreement was amended, whereby in exchange for 35,000 post reverse split
( 175,000,000 prior to the reverse split) shares of common stock, the royalty percentage was amended to 1.8 % (see Note 7). As of December
31, 2025, and 2024, the Company has recorded $ 243,272 , respectively, and is included in accounts payable and accrued expenses on the
consolidated balance sheets presented herein.
Legal
matters
We
know of no material, existing or pending legal proceedings against our Company.
We
were involved as a plaintiff in a Complaint filed in the SUPERIOR COURT OF THE STATE OF CALIFORNIA FOR THE COUNTY OF SAN DIEGO NORTH
COUNTY (the “Complaint”) on November 14, 2022 . The Complaint alleges that former employees would place an order
from a customer for purchase of product from OZOP with funds the exact source of which is presently unknown. OZOP alleges that next,
the customer would sell that product to OZOP’s customers at a price marked up from the price for which the customer purchased from
OZOP – to the benefit of Defendants and to the detriment of OZOP, their employer at the time. The Complaint further alleges that
the former employees falsely represented that the price the customer was obtaining from other suppliers and therefore was willing to
pay for OZOP product decreased, which allowed them to use the customer to then sell additional product to OZOP’s customers at increasingly
larger margins, thus further wrongfully enriching themselves to the detriment of their employer, OZOP. The lawsuit also alleges that
the employees were also making false statements to Ozop’s customers regarding the financial condition of Ozop and the lack of module
inventory.
On
April 4, 2024, the Company executed a Settlement Agreement (the “Settlement”) with its former employees and Your Home Solutions
Corp (“YHS”). YHS and the former employees were all defendants (the “Defendants”) in the Complaint. Pursuant
to the terms of the Settlement, the Defendants paid the Company $ 1,125,000 during the year ended December 31, 2024. In exchange, the
Company agreed to release all Defendants from the lawsuit and to deliver 11 containers of solar panels. Upon the receipt of the $ 1,125,000
and the delivery of the 11 containers, and pursuant to the Settlement, the Company recorded sales of $ 728,640 , a credit of $ 125,000 to
legal expense and for the year ended December 31, 2024, recorded a gain on litigation settlement of $ 271,360 .
There
are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse
party or has a material interest adverse to our interest.
NOTE
10– STOCKHOLDERS’ EQUITY
Common
stock
During
the year ended December 31, 2025, the Company issued an aggregate of 496,163 post reverse split ( 2,480,814,993 prior to the reverse split)
shares of common stock respectively and received net proceeds of $ 392,168 after issuance costs of $ 27,005 .
During
the year ended December 31, 2025, the Company issued an aggregate of 40,000 post reverse split ( 200,000,000 prior to the reverse split)
shares of common stock pursuant to a Service Agreement (including amendments) with a third party and recorded a stock based compensation
of $ 40,000 .
During
the year ended December 31, 2025, the Company issued 512,188 post reverse split ( 2,560,935,900 prior to the reverse split) shares of
common stock in payment of accrued interest of $ 130,181 and fees of $ 1,500 .
During
the year ended December 31, 2025, a convertible note holder converted principal of $ 100,000
into 200,000
post reverse split ( 1,000,000,000
prior to the reverse split) shares of common stock at a conversion
price of $ 0.50 post
reverse split ($ 0.0001 prior
to the reverse split). The equity recorded is the sum of the carrying amounts of the debt host
and the bifurcated conversion option liability, which is valued at $ 153,919 .
F- 28
During
the year ended December 31, 2024, the Company issued an aggregate of 320,901 post reverse split ( 1,604,508,342 prior to the reverse split)
shares of common stock and received net proceeds of $ 1,212,370 after issuance costs of $ 43,569 .
Increase
in Authorized Shares
On
June 4, 2024, the Board of Directors (the “BOD’’) of the Company approved to amend the Company’s Articles of
Incorporation (the “2024 Amendment”) to increase the authorized capital stock of the Company to 9,000,000,000 shares, of
which 8,990,000,000 shall be authorized as common shares and 10,000,000 shall be authorized as preferred shares. The Company filed the
2024 Amendment with the State of Nevada on July 22, 2024.
On
March 4, 2025, the BOD of the Company approved to amend the Company’s Articles of Incorporation (the “March 2025 Amendment”)
to increase the authorized capital stock of the Company to 16,000,000,000 shares, of which 15,990,000,000 shall be authorized as common
shares and 10,000,000 shall be authorized as preferred shares. The Company filed the March 2025 Amendment with the State of Nevada on
April 10, 2025.
On
May 21, 2025, the BOD of the Company approved to amend the Company’s Articles of Incorporation (the “May 2025 Amendment”)
to increase the authorized capital stock of the Company to 26,000,000,000 shares, of which 25,990,000,000 shall be authorized as common
shares and 10,000,000 shall be authorized as preferred shares. The Company filed the May 2025 Amendment with the State of Nevada on July
1, 2025.
Preferred
stock
As
of December 31, 2025, and 2024, 10,000,000 shares have been authorized as preferred stock, par value $ 0.001 (the “Preferred Stock”),
which such Preferred Stock shall be issuable in such series, and with such designations, rights and preferences as the Board of Directors
may determine from time to time.
Series
C Preferred Stock
On
July 7, 2020, the Company filed an Amended and Restated Certificate of Designation with the State of Nevada of the Company’s Series
C Preferred Stock. Under the terms of the Amendment to Certificate of Designation of Series C Preferred Stock, 50,000 shares of the Company’s
preferred remain designated as Series C Preferred Stock. The holders of Series C Preferred Stock have no conversion rights and no dividend
rights. For so long as any shares of the Series C Preferred Stock remain issued and outstanding, the Holder thereof, voting separately
as a class, shall have the right to vote on all shareholder matters equal to sixty-seven (67%) percent of the total vote . As of December
31, 2025, and 2024, there were 2,500 shares of Series C Preferred Stock issued and outstanding and the shares are held by Mr. Conway.
Series
D Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series D Preferred Stock.
On July 10, 2020, pursuant to the SPA with PCTI, the Company issued 18,667 shares of Series D preferred Stock to Chis, and on August
28, 2020, pursuant to Mr. Conway’s employment agreement, the Company issued 1,333 shares of Series D Preferred Stock to Mr. Conway.
On July 13, 2021, the Company purchased 18,667 shares of the Company’s Series D Preferred Stock held by Chis.
On
July 27, 2021, the Company filed with the Secretary of State of the State of Nevada an Amended and Restated Certificate of Designation
of Series D Preferred Stock (the “Series D Amendment”). Under the terms of the Series D Amendment, 4,570 shares of the Company’s
preferred stock will be designated as Series D Convertible Preferred Stock. The holders of the Series D Convertible Preferred Stock shall
not be entitled to receive dividends. Any holder may, at any time convert any number of shares of Series D Convertible Preferred Stock
held by such holder into a number of fully paid and nonassessable shares of common stock determined by multiplying the number of issued
and outstanding shares of common stock of the Company on the date of conversion, by 1.5 and dividing that number by the number of authorized
shares of Series D Convertible Preferred Stock and multiply that result by the number of shares of Series D Convertible Preferred Stock
being converted. Except as provided in the Series D Amendment or as otherwise required by law, no holder of the Series D Convertible
Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Company for their vote, waiver, release
or other action. The Series D Convertible Preferred Stock shall not bear any liquidation rights. On July 28, 2021, the Company closed
on a Stock and Warrant Purchase Agreement (the “Series D SPA”). Pursuant to the terms of Series D SPA, an investor in exchange
for $ 13,200,000 purchased one share of Series D Preferred Stock, and a warrant to acquire 3,236 shares of Series D Preferred Stock. As
of December 31, 2025, and 2024, there were 1,334 shares, respectively, of Series D Preferred Stock issued and outstanding and a warrant
to purchase 3,236 shares of Series D Preferred Stock are outstanding as of December 31, 2025, and 2024.
F- 29
The
warrant has a 15 - year term and Partial Warrant Lock Up and Leak-Out Period. The Holder may only exercise the Warrant and purchase Warrant
Shares as follows:
i.
Up
to 162 (one hundred and sixty-two) Warrant Shares, at any time or times on or after five (5) business days from the closing of the
Series D SPA (“the Initial Exercise Date”) subject to up to a maximum number of Warrant Shares that, if converted, would
be equal to no more than a maximum of 4.99% of the total number of outstanding shares of Common Stock of the Company and no later
than on or before the 15 th year anniversary of the Initial Exercise Date (“the Termination Date”); and
ii.
The
Remainder of the Warrant representing up to 3,074 (three thousand and seventy-four) Warrant Shares (“Remaining Warrant Shares”)
shall be locked up for a period of 36 (thirty-six) months from the Initial Exercise Date (“Lock Up Period”) and shall
become exercisable at any time or times from the date that is the 36 (thirty-six) month anniversary of the Initial Exercise Date
(“Lock Up Period Termination Date”) and no later than on or before the Termination Date, as follows:
a.
During
every 1 (one) year period, starting on the day that is the Lock Up Period Termination Date, the Holder shall have the right to exercise
the Remainder of the Warrant up to a maximum number of Remaining Warrant Shares that, if converted, would be equal to no more than
a maximum of 4.99% of the total number of outstanding shares of Common Stock of the Company during such given year (“Leak-Out
Period”). The Leak-Out Period shall come into effect on the day that is the Lock Up Period Termination Date and remain effective
on a yearly basis, for a period of 10 (ten) years thereafter, after which the Leak-Out Period will automatically terminate and become
null and void. For clarity purposes the Remainder of the Warrant shall become freely exercisable at any time or times beginning on
June 29, 2034, and until the Termination Date .
Series
E Preferred Stock
On
July 7, 2020, the Company filed a Certificate of Designation with the State of Nevada of the Company’s Series E Preferred Stock.
Under the terms of the Certificate of Designation of Series E Preferred Stock, 3,000 shares of the Company’s preferred stock have
been designated as Series E Preferred Stock. The holders of the Series E Convertible Preferred Stock shall not be entitled to receive
dividends. No holder of the Series E Preferred Stock shall be entitled to vote on any matter submitted to the shareholders of the Corporation
for their vote, waiver, release or other action, except as may be otherwise expressly required by law. At any time, the Corporation may
redeem for cash out of funds legally available therefor, any or all of the outstanding Preferred Stock (“Optional Redemption”)
at $ 1,000 (one thousand dollars) per share. The shares of Series E Preferred Stock have not been registered under the Securities Act
of 1933 or the laws of any state of the United States and may not be transferred without such registration or an exemption from registration.
As of December 31, 2025, and 2024, there were - 0 - shares of Series E Preferred Stock issued and outstanding, respectively.
NOTE
11 – NONCONTROLLING INTEREST
On
August 19, 2021, the Company formed Ozop Capital. The Company initially owned 51 % with PJN Holdings, LLC (“PJN”) owning 49 % .
Brian Conway was appointed as the sole officer and director of Ozop Capital and has voting control of Ozop Capital. The Company presents
interest held by noncontrolling interest holders within noncontrolling interest in the consolidated financial statements. On September
13, 2022, there was a change in the ownership percentages, as PJN returned 490,000 shares, representing their 49 % ownership. As of that
date, Ozop Capital is a wholly owned subsidiary of the Company. As of December 31, 2025, and 2024, the accumulative noncontrolling interest
is $ 784,777 , respectively.
F- 30
NOTE
12 - OPERATING LEASE RIGHT-OF-USE ASSETS AND OPERATING LEASE LIABILITIES
On
April 14, 2021, the Company entered into a 5 five-year
lease which began on June 1, 2021, for approximately 8,100 square feet of office and warehouse space in Carlsbad, California,
expiring May 31, 2026. Initial lease payments of $ 13,148 begin on June 1, 2021, and increase by approximately 2.4 % annually
thereafter. The interest rate used to determine the present value is our incremental borrowing rate, estimated to be 7.5 %, as the
interest rate implicit in most of our leases is not readily determinable. During the year ended December 31, 2021, upon adoption of
ASC Topic 842, the Company recorded right-of-use assets and lease liabilities of $ 702,888 for this lease. On February 22, 2023, with
an effective date of March 1, 2023, the Company entered into a Sublease for a Single Subleasee Agreement (the
“Sublease”) with the landlord and a third party for the office and warehouse in Carlsbad California. Pursuant to the
Sublease agreement, the third party will be responsible for all of the Company’s lease obligations through May 31, 2026, the
lease termination date.
Sale-Leaseback
Transaction
In
August 2025, the Company sold its building in Warwick, New York to a related party (see Note 4 and Note 8) with the related party obtained
full control of the real property and no “continuing involvement” of the Company after the sale. On September 1, 2025, the
Company entered into a three-year lease with the same related party to lease back the previously sold building for office space, expiring
August 31, 2028. Lease payments of $ 5,000 begin on September 1, 2026, on a monthly basis. The Company determined that the sale and leaseback
transaction qualified as a sale, and the sale and the leaseback were accounted for separately, with the lease being accounted for in
accordance with ASC 842. This three-year lease agreement is determined to be an operating lease. The interest rate used to determine
the present value is our incremental borrowing rate, estimated to be 7.5 %, as the interest rate implicit in most of our leases is not
readily determinable. During the year ended December 31, 2025, the Company recorded right-of-use assets and lease liabilities of $ 103,107
for this lease.
In
adopting Topic 842, the Company has elected the ‘package of practical expedients’, which permit it not to reassess under
the new standard its prior conclusions about lease identification, lease classification and initial direct costs. The Company did not
elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter is not applicable to the Company. In addition,
the Company elected not to apply ASC Topic 842 to arrangements with lease terms of 12 months or less.
Right-of-use
assets are summarized below:
SCHEDULE OF RIGHT-OF-USE ASSETS
December
31, 2025
December
31, 2024
Office
and warehouse lease
$ 805,995
$ 702,888
Less:
Accumulated amortization
( 644,318 )
( 476,196 )
Right-of-use
assets, net
$ 161,677
$ 226,692
Operating
lease liabilities are summarized as follows:
SCHEDULE OF OPERATING LEASE LIABILITIES
December
31, 2025
December
31, 2024
Lease
liability
$ 178,372
$ 236,389
Less
current portion
( 84,644 )
( 163,727 )
Long
term portion
$ 93,728
$ 72,662
Maturity
of lease liabilities are as follows:
SCHEDULE OF MATURITY OF LEASE LIABILITIES
Amount
For
the year ending December 31, 2026
$ 94,030
For
the year ending December 31, 2027
60,000
For
the year ending December 31, 2028
40,000
Total
$ 194,030
Less:
present value discount
( 15,658 )
Lease
liability
$ 178,372
For
the years ended December 31, 2025, and 2024 the Company recorded a debit of $ 6,997 and a credit of $ 2,234 , respectively, to operating
lease expense (after netting off the sublease income).
F- 31
NOTE
13 – DISCONTINUED OPERATIONS
On
September 1, 2022, the BOD of the Company authorized the filing of a Chapter 7 proceeding which meets the definition of a discontinued
operation. Accordingly, the operating results of PCTI are reported as income from discontinued operations in the accompanying consolidated
financial statements for the years ended December 31, 2025, and 2024. On October 3, 2022, PCTI filed a Voluntary Petition for Non- Individuals
Filing for Bankruptcy. On November 30, 2022, the Trustee filed a Notice of Abandonment of Estate Property, as it is over encumbered by
the secured creditors. No objections were filed, and as such the inventory and equipment is now considered abandoned to the secured creditors
to do with what they wish. In March 2023, the Trustee declared this a no-asset case and closed the bankruptcy.
The
results of operations of this component, for all periods, are separately reported as “discontinued operations”. A reconciliation
of the major classes of line items constituting the income (loss) from discontinued operations, net of income taxes as is presented in
the Consolidated Statements of Operations for the years ended December 31, 2025, and 2024 are summarized below:
SCHEDULE
OF LOSS FROM DISCONTINUED OPERATIONS
2025
2024
Year
ended December 31,
2025
2024
Revenues
$ -
$ 3,573
Cost
of goods sold
-
-
Gross
profit
-
3,573
Operating
expenses
-
-
Income
from discontinued operations
$ -
$ 3,573
There
are no assets as of December 31, 2025, and 2024, as the secured lender has taken possession. Liabilities of discontinued operations are
separately reported as of December 31, 2025, and 2024. All liabilities are classified as current. The following tables present the reconciliation
of carrying amounts of the major classes of liabilities of the Company classified as discontinued operations in the consolidated balance
sheets at December 31, 2025, and 2024:
Current
liabilities
December
31, 2025
December
31, 2024
Accounts
payable and accrued liabilities
$ 445,565
$ 445,565
Current
portion of notes payable
589,246
589,246
Total
current liabilities of discontinued operations
$ 1,034,811
$ 1,034,811
On
May 16, 2022, Huntington National Bank (“Huntington”) filed a Complaint for Confession of Judgment (“COJ”) against
Catherine Chis (“Chis”). Chis was the former CEO of PCTI and a Guarantor on Huntington’s Letter of Credit financing
(“LOC”) and a Term Loan (“Term Loan”). The Chis COJ for the LOC was for $ 352,415 and accrues per diem interest
of $ 63.65 , and the Chis COJ for the Term Loan was for $ 141,415 and accrues per diem interest of $ 28.60 . On June 24, 2022, Huntington
filed a COJ against Power Conversion Technologies, Inc (“PCTI”). The PCTI COJ for the LOC was for $ 354,774 and accrues per
diem interest of $ 63.65 and the PCTI COJ for the LOC was for $ 142,473 and accrues per diem interest of $ 28.60 . On July 20, 2022, Huntington
assigned the PCTI judgment against PCTI to Meraki Advisors, LLC. (“Meraki”). The Company’s understanding is Meraki
is a Pennsylvania limited liability company, controlled by Chis.
Included
in the Current portion of notes payable are the principal balances of Huntington’s LOC of $ 344,166 and Term Loan of $ 134,681 . Accrued
interest and fees on the LOC and Term Loan debt $ 54,256 is included in accounts payable and accrued liabilities.
F- 32
NOTE
14 - INCOME TAXES
Upon
adoption of ASU 2023-09, Improvements to Income Tax Disclosures, as described in Note 3, Summary of Significant Accounting Policies ,
our loss before provision for income taxes for the year ended December 31, 2025, was as follows:
SCHEDULE
OF INCOME BEFORE PROVISION FOR INCOME TAXES
Year
Ended
December
31, 2025
Domestic
$ ( 8,712,543 )
Foreign
-
Loss
before provision for income taxes
$ ( 8,712,543 )
Loss
before provision for income taxes for the year ended December 31, 2024, was $ 6,198,161 .
Upon
adoption of ASU 2023-09, Improvements to Income Tax Disclosures, as described in Note 3, Summary of Significant Accounting Policies ,
the reconciliation of taxes at the federal statutory rate to our provision for income taxes for the year ended December 31, 2025, was
as follows:
SCHEDULE
OF RECONCILIATION OF TAXES AT THE FEDERAL STATUTORY RATE FOR INCOME TAXES
Year
Ended December 31, 2025
Amount
%
Statutory
U.S. Federal Income Tax rate
$ ( 1,829,634 )
( 21.0 ) %
State
income taxes, net of federal income tax benefit
-
-
Tax
effect of expenses that are not deductible for income tax purposes:
Stock
based compensation
8,400
0.1
Change
in fair value derivatives of notes payable and warrants
340,416
3.9
Amortization
of discounts on notes payable and warrants
244,989
2.8
Change
of valuation allowance
1,235,829
14.2
Effective
tax expense
$ —
— %
The
reconciliation of taxes at the federal statutory rate to our provision for income taxes for the year ended December 31, 2024, in accordance
with the guidance prior to the adoption of ASU 2023-09 was as follows:
Year Ended
December 31, 2024
Statutory U.S. federal income tax rate
( 21.0 )%
State income taxes, net of federal income tax benefit
( 0.0 )
Tax effect of expenses that are not deductible for income tax purposes:
Change in fair value derivatives of notes payable and warrants
( 3.4 )
Amortization of discounts on notes payable and warrants
3.8
Change in Valuation Allowance
20.6
Effective tax rate
- %
F- 33
The
significant components of the deferred tax assets (liabilities) for the years ended December 31, 2025, and 2024, are summarized below:
SCHEDULE
OF DEFERRED TAX ASSETS
2025
2024
Deferred
tax assets:
Net operating loss
$ 7,418,097
$ 6,182,268
Total deferred tax assets
7,418,097
6,182,268
Deferred
tax liabilities
-
-
Valuation
Allowance
( 7,418,097 )
( 6,182,268 )
Net
deferred tax assets
$ -
$ -
As
of December 31, 2025, the Company had federal net operating loss carryforwards of approximately $ 35.3 million which may be carried forward
indefinitely. These net operating loss carryforwards may be used to offset future taxable income and thereby reduce the Company’s
U.S. federal income taxes. The net operating losses may be subject to limitation under Internal Revenue Code Section 382 should there
be a greater than 50% change in ownership as determined under the regulations.
In
assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of
the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future
taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal
of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based on the assessment,
management has established a full valuation allowance against all of the deferred tax assets for every period because it is more likely
than not that all of the deferred tax assets will not be realized.
In
accordance with ASC 740, a valuation allowance must be established if it is more likely than not that the deferred tax assets will not
be realized. This assessment is based upon consideration of available positive and negative evidence, which includes, among other things,
the Company’s most recent results of operations and expected future profitability. Based on the Company’s cumulative losses
in recent years, a full valuation allowance against the Company’s deferred tax assets as of December 31, 2025, and 2024, respectively
has been established as Management believes that the Company will not more likely than not realize the benefit of those deferred tax
assets. Therefore, no tax provision has been recorded for the years ended December 31, 2025, and 2024, respectively.
The
Company complies with the provisions of ASC 740-10 in accounting for its uncertain tax positions. ASC 740-10 addresses the determination
of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under ASC 740-10,
the Company may recognize the tax benefit from an uncertain tax position only if it is more likely that not that the tax position will
be sustained on examination by the taxing authorities, based on the technical merits of the position. Management has determined that
the Company has no significant uncertain tax positions requiring recognition under ASC 740-10.
The
Company is subject to income tax in the U.S., and certain state jurisdictions. The Company has not been audited by the U.S. Internal
Revenue Service, or any states in connection with income taxes. The federal and state tax authorities can generally reduce a net operating
loss (but not create taxable income) for a period outside the statute of limitations in order to determine the correct amount of net
operating loss which may be allowed as a deduction against income for a period within the statute of limitations.
The
Company recognizes interest and penalties related to unrecognized tax benefits, if incurred, as a component of income tax expense. No
interest or penalties have been recorded for the years ended December 31, 2025, and 2024, respectively.
F- 34
NOTE
15 – SUBSEQUENT EVENTS
Reverse
Stock Split (see Note 1)
On
January 21, 2026, every 5,000 shares of issued and outstanding Common Stock automatically combined into one issued share of common stock,
with no change in par value. Additionally, a total of 58,309 post reverse split shares were issued to shareholders as a round up for
the reverse stock split. Accordingly, all of the below transactions are reported on a post reverse split adjusted basis.
Note
Receivable, related party
On
January 5, 2026, in exchange for $ 75,000 we were issued a note receivable from a related party for $ 75,000 , with an annual interest rate
of 5 % and a maturity date of January 5, 2028.
On
February 4, 2026, in exchange for $ 100,000 we were issued a note receivable from a related party for $ 100,000 , with an annual interest
rate of 5 % and a maturity date of February 4, 2028.
Common
Stock Sold to GHS
Subsequent
to December 31, 2025, the Company sold to GHS an aggregate of 439,796 shares of common stock for proceeds of $ 47,068 net of offering
costs and $ 5,000 of note payables paid.
Common
Stock Issued for Conversions
On
February 5, 2026, the Holder of the promissory note dated August 24, 2020, converted $ 13,424 of accrued interest and fees into 142,500
shares of common stock at a conversion price of $ 0.0942 .
On
March 25, 2026, the Holder of the promissory note dated August 24, 2020, converted $ 8,319 of accrued interest and fees into 179,900 shares
of common stock at a conversion price of $ 0.04624 .
On
April 14, 2026, the Holder of a convertible promissory note converted $ 12,950 of principal into 185,000 shares of common stock at a conversion
price of $ 0.07 .
On May 8, 2026, the Holder of the promissory note
dated August 24, 2020, converted $ 23,023 of accrued interest and fees into 213,100 shares of common stock at a conversion price of $ 0.10804 .
Common
Stock Issued for Services
On
March 2, 2026, the Company issued 300,000 shares of restricted common stock, pursuant to an agreement for advisory services.
On
April 20, 2026, the Company issued 300,000 shares of restricted common stock, pursuant to an agreement for advisory services.
Secured
Promissory Note Issuance
On
January 5, 2026, the Company entered into a 15 % Secured Promissory Note for $ 100,000 with a third-party lender and a maturity date of
January 5, 2027 . The Company received proceeds of $ 90,000 on January 5, 2026, and the Company reimbursed the investor for expenses for
legal fees and due diligence of $ 10,000 (original issue discount or “OID”). This note shall be senior secured by any and
all assets of the Company.
On
February 3, 2026, the Company entered into a 15 % Secured Promissory Note for $ 110,000 with a third-party lender and a maturity date of
February 3, 2027 . The Company received proceeds of $ 100,000 on February 3, 2026, and the Company reimbursed the investor for expenses
for legal fees and due diligence of $ 10,000 . This note shall be senior secured by any and all assets of the Company.
On May 13, 2026, the Company entered into a 15 % Secured Promissory Note for $ 110,000 with a third-party lender and a maturity date of
May 13, 2027 . The Company received proceeds of $ 100,000 on May 13, 2026, and the Company reimbursed the investor for expenses for legal
fees and due diligence of $ 10,000 . This note shall be senior secured by any and all assets of the Company.
Convertible
Promissory Note Issuance
On
January 22, 2026, the Company entered into a 12 % ,
$ 75,000
face value convertible promissory note with a third-party due October 30, 2026. The Company received proceeds of $ 75,000
on January 26, 2026. The conversion price shall equal to 65% multiplied by the lowest trading price for the Common Stock during the
ten (10) trading days prior to the conversion date.
On
January 22, 2026, the Company entered into a 12 % , $ 147,000 face value convertible promissory note with a third-party due October 30,
2026. The Company received proceeds of $ 140,000 on January 26, 2026, and the Company reimbursed the investor for expenses for legal fees
and due diligence of $ 7,000 . The conversion price shall equal to 65%, multiplied by the lowest trading price for the Common Stock during
the ten (10) trading days prior to the conversion date.
On April 20, 2026, the Company entered into a 12 % , $ 100,000 face value convertible promissory note with a third-party due January 30,
2027. The conversion price shall be equal to 65%, multiplied by the lowest trading price for the Common Stock during the ten (10) trading
days prior to the conversion date. The Company has not yet received proceeds of $93,000 and the Company will reimburse the investor for
expenses for legal fees and due diligence of $ 7,000 when the note is funded.
Binding
Letter of Intent
On
January 21, 2026, the Company entered into a binding letter of intent (the “LOI”) to acquire 100 % of 14464664 Canada Inc.
(“Bluezone Beverages”) and 100 % of 9466-5971 Quebec Inc. (“Varon Spirits”). Pursuant to the LOI, within 120 days
of the execution of the LOI, the Company, Bluezone Beverages, Varon Spirits and the other parties to the LOI, shall enter into definitive
agreements necessary to complete and close the proposed transaction.
The
Company has evaluated subsequent events through the date the financial statements were issued. The Company has determined that there
are no other such events that warrant disclosure or recognition in the financial statements, except as stated herein.
F- 35
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.